2023-12-31-accounts - Amyand Park Chapel

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

AMYAND PARK CHAPEL

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2023

Charity number 1164799

AMYAND PARK CHAPEL

INDEX

YEAR ENDED 31 DECEMBER 2023

	Page
Significant information	1
Report of the trustees	2 – 3
Report of the independent examiner	4
Statement of financial activities	5
Balance sheet	6
Notes to the financial statements	7 – 10

AMYAND PARK CHAPEL

REPORT OF THE TRUSTEES

FOR THE YEAR ENDED 31 DECEMBER 2023

Charity number 1164799
Governing document	Constitution adopted 18 March 2015.
Objects:	Amyand Park Chapel (the church) was established under trust deed to
	bear witness to and promote the historic evangelical protestant faith; to
	seek to be faithful to the Holy Scriptures (the Bible); to bear a good
	witness to the neighbourhood, by holding meetings on the Lord’s Day
	and during the week, as well as providing regular activities for the benefit
	of the wider community.
Address:	174 Amyand Park Road
	Twickenham
	TW1 3HY
Trustees:	Mr P H Brown
	Mr J Casam (since 14 June 2023)
	Mr S P Doyle
	Mr P F Fountain
	Mr A P Heathcote (until 27 September 2023)
	Pastor G J Hemmings
	Mr D P Malam
	Mr R J B Mallin
	Mr E Mollallegn
	Mr G L Skilton
Independent examiner:	David Hughes
	The Stables
	Broseley Hall
	Church Street
	Broseley
	TF12 5DG
Bankers:	Barclays Bank PLC
	(Richmond Twicken 9)
	Leicester
	LE87 2BB

AMYAND PARK CHAPEL

REPORT OF THE TRUSTEES

FOR THE YEAR ENDED 31 DECEMBER 2023

The trustees submit their annual report and the financial statements for the year ended 31 December 2023. The trustees have adopted the provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” in preparing the annual report and the financial statements of the church.

The church was formed on 18 October 1889 and is governed by constitution adopted 18 March 2015 with the objects of

The advancement of the Christian Faith in accordance with the basis of faith primarily but not exclusively within Twickenham, the surrounding neighbourhood and globally
Such other charitable purposes as shall, in the opinion of the managing trustees further the work of the church.

The church was originally excepted from registration under the Charities Act by virtue of the church being registered under the Places of Worship Registration Act 1855. On 10 December 2015, the church registered with the Charity Commission under reference number 1164799.

Activities

The church was established with the aim of promoting the evangelical protestant religion and this is continued through public worship on the Lord’s Day and other meetings during the week. During 2023, the Church continued all its regular meetings including two services on Sundays, mid-week bible study and prayer meetings and numerous clubs and activities for children and young people. The Ukrainian Refugee hub has continued and there have been in-person and online Christianity Explored courses and a repeat of the popular International Food evening, exploring the diversity of cultures within our locality. In addition, regular Saturday Outreach activities were held in local communities including Hounslow, Richmond and Twickenham.

We continue to seek to engage with the public in variety of ways to explain the Christian faith, present the message of the Gospel and to demonstrate practical Christian living in ways that benefit the community. Members of the church are encouraged to persevere and grow in their faith, receiving pastoral care, teaching and opportunities to serve the fellowship and the community.

The church is affiliated to the Fellowship of Evangelical Churches (FIEC), a grouping of over 600 independent evangelical churches throughout the UK. We contribute to wider gospel work in the UK through our membership of FIEC. We also encourage interest in and support for other Christian organisations and individuals who seek to advance the Christian faith or undertake charitable works in the UK or overseas. The church has developed close friendships and ties with several like-minded churches in the surrounding area.

The church holds public meetings for worship, preaching, teaching and prayer, fellowship groups for men, women, children, youth and the elderly, engages in personal evangelism, pastoral visiting of the sick and shut-in and much more. All this is undertaken by our paid staff and other volunteers of all ages drawn from the membership. The church’s activities are financed almost entirely by the voluntary giving of church members and other regular attenders; we do not engage in fund raising activities.

During the year the Church began improving the buildings for the benefit of all. Substantial repairs to the roof of the rear halls have been completed and planning submitted for significant improvements to the frontage of the Chapel. We will continue to liaise with Richmond Council in the coming year to create a suitable and appropriate plan that meets all necessary building requirements and regulations.

Results

The attached financial statements disclose the financial position of the church as at 31 December 2023. The trustees acknowledge once again that the continuing healthy financial position disclosed is due to the goodness of God in blessing this work.

Reserves policy

In general, the policy of the trustees is to distribute substantially all of the income of the restricted funds during the year subject to suitable needs being identified and to retain a working balance within the general account to provide a contingency to meet routine expenditure in the event of a reduction in offerings.

Assessment of risks

The trustees confirm that they have considered the major risks to which the charity is exposed and that systems have been designed and established to mitigate those risks.

Trustees

The trustees in office during the year and at the date of this report are set out on page 1.

Trustees are appointed by the church.

The trustees fulfil their duty to have regard to the Charity Commission’s public benefit guidance when exercising any powers or duties to which the guidance is relevant.

Responsibilities of the trustees

Law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity at the end of the year and of its financial activities during the year then ended. In preparing those financial statements the trustees are required to:-

select suitable accounting policies and apply them consistently;
make judgements and estimates that are reasonable and prudent;

AMYAND PARK CHAPEL

REPORT OF THE TRUSTEES

FOR THE YEAR ENDED 31 DECEMBER 2023

state whether the policies adopted are in accordance with the Statement of Recommended Practice “Accounting by Charities” and with applicable accounting standards, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to assume that the charity will continue.

The trustees are responsible for keeping accounting records which disclose with reasonable accuracy the financial position of the charity and which enable them to ensure that the financial statements comply with the Charities Act 2011. They have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the charity and to prevent and detect fraud and other irregularities.

Approved by the trustees and signed on their behalf by: -

Trustee

31 October 2024

REPORT OF THE INDEPENDENT EXAMINER TO THE TRUSTEES OF

AMYAND PARK CHAPEL

FOR THE YEAR ENDED 31 DECEMBER 2023

I report to the trustees on the accounts of Amyand Park Chapel for the year ended 31 December 2023 which are set out on pages 5 to 10.

Responsibilities and basis of report

As the charity trustees of the Charity you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011(‘the Act’).

I report in respect of my examination of the Charity’s accounts carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.

Independent examiner's statement

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

the accounting records were not kept in respect of the Charity as required by section 130 of the Act; or
the accounts do not accord with the accounting records; or
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and fair’ view which is not a matter considered as part of an independent examination.

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

David Hughes ACCA The Stables Broseley Hall Church Street Broseley TF12 5DG

31 October 2024

AMYAND PARK CHAPEL

STATEMENT OF FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2023

*Note* Income from: Donations Gift aid tax repayments Investment income: interest receivable Other income Book and literature table Church houseparty Total Expenditure on: Charitable activities 2 Total Net income Transfers between funds Gains on revaluation of fixed assets Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward	*Unrestricted funds* *Restricted* *funds* *Capital Fund* *2023* *2022* *General* *Fund* *Designated* *funds* £ £ £ £ £ £ 172,213.46 - 77,181.56 - 249,395.02 295,883.88 34,621.82 - - - 34,621.82 29,854.98 5,049.63 - - 5,049.63 549.88 407.67 - - - 407.67 105.49 21,477.38 - - - 21,477.38 26,114.90
	233,769.96 - 77,181.56 - 310,951.52 352,509.13
	243,004.41 49,908.00 85,195.16 400.00 378,507.57 243,740.47
	243,004.41 49,908.00 85,195.16 400.00 378,507.57 243,740.47
	(9,234.45) (49,908.00) (8,013.60) (400.00) (67,556.05) 108,768.66 (1,200.00) 1,200.00 - - - - - - - 50,791.00 50,791.00 16,708.00
	(10,434.45) (48,708.00) (8,013.60) 50,391.00 (16,765.05) 125,476.66 2,127.56 417,590.65 122,957.43 2,705,585.00 3,248,260.64 3,122,783.98
	(8,306.89) 368,882.65 114,943.83 2,755,976.00 3,231,495.59 3,248,260.64

The statement of financial activities includes all gains and losses recognised in the period. All incoming resources and resources expended derive from continuing activities.

AMYAND PARK CHAPEL BALANCE SHEET

AS AT 31 DECEMBER 2023

*2023* £ £ 2,755,976.00 3,028.00 26,372.00 448,434.76 477,834.76 (2,315.17) 475,519.59 3,231,495.59 (8,306.89) 368,882.65 114,943.83 2,755,976.00 3,231,495.59	*2023* £ £ 2,755,976.00 3,028.00 26,372.00 448,434.76 477,834.76 (2,315.17) 475,519.59 3,231,495.59 (8,306.89) 368,882.65 114,943.83 2,755,976.00 3,231,495.59	*2022* £ £ 2,705,585.00 3,129.00 23,250.00 518,421.23 544,800.23 (2,124.59) 542,675.64 3,248,260.64 2,127.56 417,590.65 122,957.43 2,705,585.00 3,248,260.64	*2022* £ £ 2,705,585.00 3,129.00 23,250.00 518,421.23 544,800.23 (2,124.59) 542,675.64 3,248,260.64 2,127.56 417,590.65 122,957.43 2,705,585.00 3,248,260.64
477,834.76 (2,315.17)		544,800.23 (2,124.59)

	3,231,495.59		3,248,260.64
	(8,306.89) 368,882.65 114,943.83 2,755,976.00		2,127.56 417,590.65 122,957.43 2,705,585.00
	3,231,495.59		3,248,260.64

Approved by the trustees on 31 October 2024 and signed on their behalf by:

Trustee

AMYAND PARK CHAPEL NOTES TO THE FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2023

1 ACCOUNTING POLICIES

Basis of accounting

Amyand Park Chapel is an unincorporated charity registered in England and Wales. The principal address is 174 Amyand Park Road, Twickenham TW1 3HY.

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standards Applicable in the UK and Republic of Ireland“ (“FRS 102”), “Accounting and Reporting by Charities”, the Statement of Recommended Practice for Charities Applying FRS 102 , the Charities Act 2011 and UK Generally Accepted Accounting Practice. The charity is a public benefit entity as defined by FRS 102.

The financial statements are prepared in sterling, which is the functional currency of the charity.

The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain fixed assets.

The principal accounting policies adopted are set out below.

Going concern

At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continuing operational existence for the foreseeable future. Thus, the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

Incoming resources

Donations and other incoming resources are included in the Statement of Financial Activities (SOFA) when the charity is legally entitled to the income and the amount can be quantified with reasonable accuracy. The following specific policies are applied to particular categories of income:

Voluntary income is received by way of donations and gifts and is included in full in the SOFA when receivable.
Investment income is included when receivable.
Incoming resources from tax claims are included in the SOFA at the same time as the gift to which they relate.
Incoming resources from fundraising are reported gross in the SOFA.

The general account includes Sunday offerings and other unrestricted gifts which may be used for any purpose within the terms of the trust deed. Other gifts received for specified purposes are recorded in a restricted fund. Legacies and interest received are recognised in the general fund. The general fund and the capital fund are unrestricted funds. The missionary fund is a designated fund.

Resources expended

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category.

Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Governance costs are those costs associated with meeting the constitutional and statutory requirements of the charity and include independent examination fees and costs linked to the strategic management of the charity.

Funds

Unrestricted funds are available for the use at the discretion of the trustees in furtherance of the general activities of the charity.

Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal.

Fixed assets

Property is included in the balance sheet at cost or where this is not available at the trustees’ estimate of the value. No depreciation is provided in respect of freehold property.

Depreciation is provided at rates calculated to write off the cost of each asset over its estimated useful life.

Stocks

No value is attributed to the value of the book room stock.

AMYAND PARK CHAPEL

NOTES TO THE FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2023

2 EXPENDITURE ON CHARITABLE ACTIVITIES

ACTIVITIES Salaries and other staff costs Pastoral and ministry costs Church houseparty Property costs Other costs	*Unrestricted funds* *Restricted* *funds* *Capital Fund* *2023* *2022* *General Fund* *Designated* *funds* £ £ £ £ £ £ 127,628.40 - 11,543.04 - 139,171.44 103,956.69 69,607.20 - 73,652.12 400.00 143,659.32 96,617.25 28,574.44 - - - 28,574.44 28,000.57 15,139.09 49,908.00 - - 65,047.09 11,796.03 2,055.28 - - - 2,055.28 3,369.93
	243,004.41 49,908.00 85,195.16 400.00 378,507.57 243,740.47

3 MISSIONARY PAYMENTS

MISSIONARY PAYMENTS Addis Baptist Church Ethiopia Blythswood Care Cranford Support Edvanio Silva Emmanuel Baptist Church European Missionary Fellowship International Mission to Jewish People SASRA Sri Lanka Work Stanwelll Congregational UFM Worldwide	*2023* *2022* £ £ 9,400.00 7,300.00 375.00 - 600.00 550.00 - 800.00 - 500.00 1,650.00 2,200.00 225.00 300.00 1,125.00 1,500.00 3,350.00 1,250.00 500.00 500.00 2,475.00 3,300.00
	19,700.00 18,200.00

4 FUNDS SUMMARY Unrestricted funds General Fund Designated funds: Missionary Fund Special Fund (10 Court Road proceeds) Restricted funds Benevolent Fund Designated Gifts Fund Ethiopian Church Fund Ann Winser Legacy Fund Reserve Fund Robin Asgher Fund Sri Lanka Pastoral Work Fund Capital Fund	*Balance as at* *1 January* *2023* *Incoming* *resources* *Outgoing* *resources* *Transfers* *Revaluations* *Balance as at* *31 December* *2023* £ £ £ £ £ £ 2,127.56 233,769.96 (243,004.41) (1,200.00) - (8,306.89) 19,700.00 - - 1,200.00 - 20,900.00 397,890.65 - (49,908.00) - - 347,982.65 8,282.50 372.50 (775.00) - - 7,880.00 (425.00) 427.50 - - - 2.50 641.41 - (641.41) - - - 106,618.32 - (11,543.04) - - 95,075.28 2,891.40 - - - - 2,891.40 - 150.00 (150.00) - - - 4,948.80 76,231.56 (72,085.71) - - 9,094.65 - 2,705,585.00 - (400.00) - 50,791.00 2,755,976.00
	3,248,260.64 310,951.52 (378,507.57) - 50,791.00 3,231,495.59

4
FUNDS SUMMARY
Unrestricted funds
General Fund
Designated funds:
Missionary Fund
Special Fund (10 Court Road proceeds)
Restricted funds
Benevolent Fund
Designated Gifts Fund
Ethiopian Church Fund
Ann Winser Legacy Fund
Reserve Fund
Robin Asgher Fund
Sri Lanka Pastoral Work Fund
Capital Fund

Balance as at
1 January
2023
Incoming
resources
Outgoing
resources
Transfers
Revaluations
Balance as at
31 December
2023
£
£
£
£
£
£
2,127.56
233,769.96
(243,004.41)
(1,200.00)
-
(8,306.89)
19,700.00
-
-
1,200.00
-
20,900.00
397,890.65
-
(49,908.00)
-
-
347,982.65
8,282.50
372.50
(775.00)
-
-
7,880.00
(425.00)
427.50
-
-
-
2.50
641.41
-
(641.41)
-
-
-
106,618.32
-
(11,543.04)
-
-
95,075.28
2,891.40
-
-
-
-
2,891.40
-
150.00
(150.00)
-
-
-
4,948.80
76,231.56
(72,085.71)
-
-
9,094.65
-
2,705,585.00
-
(400.00)
-
50,791.00
2,755,976.00

3,248,260.64
310,951.52
(378,507.57)
-
50,791.00
3,231,495.59

AMYAND PARK CHAPEL

NOTES TO THE FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2023

5 TANGIBLE FIXED ASSETS


TANGIBLE FIXED ASSETS Cost: As at 1 January 2023 Additions Disposals Revaluation As at 31 December 2023 Depreciation: As at 1 January 2023 Charge for the period Eliminated on disposals Revaluation As at 31 December 2023 Net book value: As at 31 December 2023 As at 31 December 2022	*Freehold land and buildings* *Minibuses* *Other assets* *Total* *Church* *building* *Manse* £ £ £ £ 1,000,000.00 1,704,385.00 10,160.00 - 2,714,545.00 - - - - - - - (4,500.00) - (4,500.00) - 50,791.00 - - 50,791.00
	1,000,000.00 1,755,176.00 5,660.00 - 2,760,836.00
	- - 8,960.00 - 8,960.00 - - 200.00 - 200.00 - - (4,300.00) - (4,300.00) - - - - -
	- - 4,860.00 - 4,860.00
	1,000,000.00 1,755,176.00 800.00 - 2,755,976.00
	1,000,000.00 1,704,385.00 1,200.00 - 2,705,585.00

(a) Church building with adjoining halls

These properties have been valued by the trustees as at 31 December 2023 at a value of £1,000,000. They will be valued commercially in due course. They are free of financial encumbrances.

(b) Manse: situated at 160 Amyand Park Road

The current value of the property has been valued by the trustees (according to local conditions) as at 31 December 2023 at a value of £1,755,176.00 (2022: £1,704,385.00).

(c) Other assets

The church owns a minibus. The minibus is valued at £800.00

AMYAND PARK CHAPEL

NOTES TO THE FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2023

ANALYSIS OF NET ASSETS BETWEEN FUNDS As at 31 December 2023 Unrestricted funds General Fund Missionary Fund Special Fund Restricted funds Benevolent fund Ethiopian Church Fund Ann Winser Legacy Fund Reserve Fund Designated Gifts Fund Sri Lanka Pastoral Work Fund Capital fund As at 31 December 2022 Unrestricted funds General Fund Missionary Fund Special Fund Restricted funds Benevolent fund Ethiopian Church Fund Ann Winser Legacy Fund Reserve Fund Designated Gifts Fund Sri Lanka Pastoral Work Fund Capital fund STAFF COSTS The charity has three full-time employees (2022: three). Total staff costs in the Wages and salaries Social security costs Employer’s pension contributions	*Fixed assets* *Current* *assets* £ £ - (5,991.72) - 20,900.00 - 347,982.65 - 7,880.00 - - - 95,075.28 - 2,891.40 - 2.50 - 9,094.65 2,755,976.00 -	*Creditors:* *amounts* *falling due* *within one* *year* *Net assets* £ £ (2,315.17) (8,306.89) - 20,900.00 - 347,982.65 - 7,880.00 - - - 95,075.28 - 2,891.40 - 2.50 9,094.65 - 2,755,976.00
	2,755,976.00 477,834.76	(2,315.17) 3,231,495.59
	£ £ - 4,252.15 - 19,700.00 - 397,890.65 - 8,282.50 - 641.41 - 106,618.32 - 2,891.40 - (425.00) - 4,948.80 2,705,585.00 -	£ £ (2,124.59) 2,127.56 - 19,700.00 - 397,890.65 - 8,282.50 - 641.41 - 106,618.32 - 2,891.40 - (425.00) - 4,948.80 - 2,705,585.00
	2,705,585.00 544,800.23	(2,124.59) 3,248,260.64
	period were as follows:	*2023* *2022* £ £ 114,364.00 88,749.35 6,598.15 3,896.70 10,283.61 9,091.43
		131,245.76 101,737.48

6 ANALYSIS OF NET ASSETS BETWEEN FUNDS

7 STAFF COSTS

Pastor G J Hemmings received remuneration in respect of his pastoral services (not his trustee services) during the year. His remuneration is included in the above analysis. One of the other two employees of the charity is Mrs A Hemmings.

8 INDEMNITY INSURANCE

The charity has indemnity insurance to protect it from loss arising from neglect or defaults of its trustees, employees or agents and to indemnify the trustees or officers against the consequences of any neglect or default on their part. The cost in 2023 was £315.28 (2022: £309.93).

INTERNAL USE ONLY - NOT PART OF THE FINANCIAL STATEMENTS

AMYAND PARK CHAPEL

NOTES TO THE FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2023

EXPENDITURE ON CHARITABLE
ACTIVITIES
Salaries and other staff costs
Salaries
Employer’s pension contributions
G J Hemmings expenses (telephone and
vehicle etc.)
Manse expenses (160 Amyand Park
Road – council tax, insurance (building
only), maintenance etc.)
Pastoral and ministry costs
Ministry (visiting speakers etc.)
Missionary tithe
Children’s and teenagers’ meetings
Outreach (coffee mornings, carol service
and special events)
Transport (vehicles, running costs etc.)
Audio systems
Books and literature table (purchases and
paid subscriptions)
Printing, posters, prayer and events diary
Donations and gifts
Flowers (chapel)
Training and development
Benevolent Fund
Church houseparty
Designated Gifts Fund
Ethiopian Church Support Fund
Sri Lanka support
Mission support – other
Reserve fund
Church members support
Robin Asgher Fund
Sundry costs
Depreciation
Property costs
Church cleaning
Utilities
Insurance (chapel buildings, fixtures,
contents)
Refurbishment projects (chapel fixtures,
fittings, materials, maintenance etc.)
Other costs
Professional fees
Trustees’ indemnity insurance

Unrestricted funds
Restricted
funds
Capital Fund
2023
2022
General Fund
Designated
funds
£
£
£
£
£
£
109,454.14
-
11,543.04
-
120,997.18
90,788.54
10,283.61
-
-
-
10,283.61
9,091.43
1,047.13
-
-
-
1,047.13
-
6,843.52
-
-
-
6,843.52
4,076.72
5,887.90
-
-
-
5,887.90
5,298.50
10,300.00
-
-
-
10,300.00
10,400.00
3,193.87
-
-
-
3,193.87
2,540.54
5,672.98
-
-
-
5,672.98
6,694.87
2,766.21
-
-
-
2,766.21
3,180.14
7,400.50
-
-
-
7,400.50
2,339.96
289.70
-
-
-
289.70
116.40
2,578.15
-
-
-
2,578.15
2,429.87
8,908.00
-
-
-
8,908.00
5,096.00
297.00
-
-
-
297.00
237.07
2,719.48
-
-
-
2,719.48
946.01
-
-
775.00
-
775.00
250.00
28,574.44
-
-
-
28,574.44
28,000.57
-
-
-
-
-
8,637.20
9,800.00
-
641.41
-
10,441.41
11,743.01
5,395.00
-
72,085.71
-
77,480.71
22,098.49
850.00
-
-
-
850.00
700.00
-
150.00
-
150.00
-
1,926.73
-
-
-
1,926.73
12,173.86
-
-
-
-
142.50
1,621.68
-
-
-
1,621.68
1,192.83
-
-
-
400.00
400.00
400.00
4,680.66
-
-
-
4,680.66
4,300.34
8,079.18
-
-
-
8,079.18
3,457.47
1,893.77
-
-
-
1,893.77
1,672.84
485.48
49,908.00
-
-
50,393.48
2,365.38
1,740.00
-
-
-
1,740.00
3,060.00
315.28
-
-
-
315.28
309.93

243,004.41
49,908.00
85,195.16
400.00
378,507.57
243,740.47