| Page | ||
|---|---|---|
| Charity Information | ||
| Report ofthe Trustees | 2-6 | |
| Report ofthe Independent | Examiner | |
| Statement of Financial Activities | ||
| Balance Sheet | ||
| Notes to the Financial Statements | 10-1 |
| Key management | Key management | personnel | Trustees and Senior |
Trustees and Senior |
Management | Management | Team | Team | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Charity Trustees | Position vacant | Chairman | ||||||||
| Mr EA Haft | Honorary | Treasurer | ||||||||
| Mr M H Boher | Assistant | Honorary Treasurer | ||||||||
| Mr M J Lawrence | Senior | Warden | ||||||||
| Mr D Mann | Junior | Warden | ||||||||
| Mr H S Norman | Honorary | Secretary | Appointed | 14July 2020 | ||||||
| MrI D Malits | Immediate | Past Chairman | ||||||||
| Senior management | team | Rabbi N Fagleman |
Rabbi | |||||||
| Mr D Coleman | Administrator | |||||||||
| Registered | address | Malcolm Malits Court | ||||||||
| 207 Mather Avenue | ||||||||||
| Liverpool L189UB | ||||||||||
| Registered | charity | number | 1169737 | |||||||
| Independent | examiner | Mr M 8 Cohen | ||||||||
| Alexander Myerson |
gr Co | Limited | ||||||||
| 61Rodnay Street | ||||||||||
| Liverpool | ||||||||||
| L19ER | ||||||||||
| Bankers | Barclays Bank | |||||||||
| 145Allerton Road |
||||||||||
| Liverpool | ||||||||||
| L182DH | ||||||||||
| Solicitor | Mr G Abrams | |||||||||
| Gregory Abrams | Davidson | LLP | ||||||||
| 20-24 Mathew Street | ||||||||||
| Liverpool | ||||||||||
| L2 6RE |
| REPORT OF T | HE TRUSTEES FOR THE YEAR ENDED 31DECEMBER 2020 | HE TRUSTEES FOR THE YEAR ENDED 31DECEMBER 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| The Trustees | present their annual report and financial statements for the year ended 31December 2019 |
and | ||||||
| confirm that | they comply with the Charities Act 2011,, Charities SORp 2013 and the Financial Reporting |
Standard | ||||||
| Applicable in |
the UK and Republic of Ireland (FRS102) ( Effective 1January 2015) | |||||||
| Structure, governance and management |
||||||||
| The Agerton | Hebrew Congregation Central Synagogue is a registered charity (no 1169737)and a |
|||||||
| charitable incorporated organisation -association (CIO), registered with the Charity Commission on 18October 2016. |
||||||||
| The charity isgoverned by its constitution and rules adopted by the members at a general meeting held |
on 4September 2016. | |||||||
| The charity is managed by the executive team who are appointed annually at the annual generalmeeting |
ofthe members | ofthe congregation, |
||||||
| and who are | also the charity trustees. The executive members in post at the year end are listed on the charity information |
page. | ||||||
| The executive | comprises the chairman, treasurer, assistant treasurer, secretary, senior warden, junior warded and immediate |
past chairman. | ||||||
| There is also | council ofthe congregation comprising elected members who are appointed annually. |
|||||||
| 1he maximum | number ofelected council members is 12. |
|||||||
| The elected council governs the congregation. The executive and counal meet on a regular basis to manage the affairs of |
the | chanty | ||||||
| and to formulate policy. |
||||||||
| The chanty's | administrator manages the day to day operations ofthe charity in liaison with the treasurers |
and chairman. | ||||||
| Objectives and activities | ||||||||
| The objects ofthe charity are to promote the Jewish religion for the public benefit by way ofag or any of | the fogowing means; | |||||||
| Provision and maintenance ofa synagogue for prayer and to further and encourage the practice of |
Orthodox Judaism | as prescribed | by | |||||
| the office ofthe Chief Rabbi ofthe United Hebrew Congregations ofthe Commonwealth |
||||||||
| Tocreate and develop social and cultural activities for ag ages for its membership and to |
the wider | Jewish | community | ofLiverpool | ||||
| and Merseyside | ||||||||
| To create programmes ofJewish learning and education in conjunction with other bodies |
to further | aid and strengthen | the practice | |||||
| oforthodox Judaism. | ||||||||
| To provide plots and burial rites in accordance with the orthodox Jewish tradition. | ||||||||
| To contribute to welfare and charitable purposes in connection with the Jewish religion. |
||||||||
| Recruitment | and appointment oftrustees |
|||||||
| 1 he existing charity trustees are responsible for the recruitment of new trustees and seek those individuals |
with the requisite | skill to | perform | |||||
| the role. | ||||||||
| Risk managemerit | ||||||||
| The trustees | continuagy assess risks applicable to the congregation. These include fmancial, health &safety and safe custody ofthe congregations |
|||||||
| assets. | ||||||||
| The trustees | are satisfied that appropriate procedures are in place to manage these risks. In particular, |
insurance | cover is | in place, fire and | ||||
| emergency evacuation procedures are regularly tested and finances are kept under regular review. |
| REPORT OFTHE TRUSTEES FOR THE YEAR | REPORT OFTHE TRUSTEES FOR THE YEAR | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ENDED31DECEMBER2020 | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activities and achievements | |||||||||||||||||||||||||||||||||||||||||
| Ho ouractivitiesdeliverpubgcbenefit |
|||||||||||||||||||||||||||||||||||||||||
| The Trustees confirm that they have complied whh the dutyin |
5 tion «of |
the charitiesAct2011 | to have | due regard to«he |
cffarity | commisslon's | general | guidarice | |||||||||||||||||||||||||||||||||
| on public benefit and the speciRc guidance | relet | ng to | bodies | for the | advancement | of religion | |||||||||||||||||||||||||||||||||||
| The Congregation«amesouta wide rang |
of | tivitfes | in | pursuance | ofits charitable | aims. | The trustees | considerthatthese | activities | summarised | below | provide | |||||||||||||||||||||||||||||
| benefit both tothose who worship at our | synagogue | and | the | wider lewish | «ornmunity | on | Mere | yside | |||||||||||||||||||||||||||||||||
| Regglous activities | |||||||||||||||||||||||||||||||||||||||||
| Our synagogue provides ace tre for our prayers |
and | worship | and also for activities | associated with | our | faith. | |||||||||||||||||||||||||||||||||||
| Prayers:OursynagoguelsopendaflyforservcesledbyourRebbf | Senices | op | nto | Ui ci | ding | iitorstotheoty. | |||||||||||||||||||||||||||||||||||
| Fest'wale and holy days: Ag the Jewish festivals | and hofydaye | 5re observed | and strongly | supported | by the | community | |||||||||||||||||||||||||||||||||||
| Funeral fadlitles; We offer ~ bunal scheme |
to those member | who wi hto | join | the | 5«heme. Our | Rabbf | ensures that members are burled |
In | accordance with Orthodox Jewish rites. | ||||||||||||||||||||||||||||||||
| Buri I ~ e Isofacilitated for non-members. |
|||||||||||||||||||||||||||||||||||||||||
| Marriages: Our synagogue provides marrf |
g f | cfgties | in a«cordance | wfth the Jewish | tradition. | Our | administrator | is an accredfted | registrar with | Liverpool | City | CouncE for | the | ||||||||||||||||||||||||||||
| registration ofmarriages performed by our |
Rabbi, | ||||||||||||||||||||||||||||||||||||||||
| Education: Our Rabti d hi ife provfde |
regular educat | anal programmes | open | to | both | our members | and | the wider Jewish community. | This | Includes both | n -t | - n | nd gr | up | |||||||||||||||||||||||||||
| 5«5«fohs | |||||||||||||||||||||||||||||||||||||||||
| Community activities |
|||||||||||||||||||||||||||||||||||||||||
| Hall and communal space:Our h 0 I v |
I | hie fo use | by | local | Jewish | groups and | orgenisatlons, | This includes | monthly meetings oftheseniors' |
club | hasted | by | Memeysid | ||||||||||||||||||||||||||||
| Jewish community care |
|||||||||||||||||||||||||||||||||||||||||
| In add tion our L die Gugd hold regular social events and the wider Jewish Community. |
including mus «four |
cal concerts, | Ouiwes | and other | such events. | These are | enthusiastically | support | d by | both | ou | m mbers | |||||||||||||||||||||||||||||
| Our premises ar M ~ p Ig g station |
for the local | constituency | and occasionagy | for MP and | Counogors | surgeffies. | |||||||||||||||||||||||||||||||||||
| The synagogue regularly hosts school tours |
providing | education to | -I | I h | hgd | n | bout | what | goes | on | in a | synagogue | and | aspects | of | the | Jewish faith, | ||||||||||||||||||||||||
| thus promoting good I ter-Nith relations. |
|||||||||||||||||||||||||||||||||||||||||
| plans for future periods | |||||||||||||||||||||||||||||||||||||||||
| In recent years the «engr«5 tion has, in conlunctfon with |
the | Liverpool Jewish Houpng | Association, | downsized | into | a smaller | building | whkh | b | tt | rv | the | smager | ||||||||||||||||||||||||||||
| and diminishing size ofour community. The |
age | profile | «ommu ity i |
g tt'mg | older | and m | addition | younger | members | ofthe community | are | moving | away from the | cty, | |||||||||||||||||||||||||||
| often followed bythW p t y ngfamgfes |
develop. | ||||||||||||||||||||||||||||||||||||||||
| Our aim therefore in the medium term, is |
to strive to | make our Congregation fl |
a | I | Uy I bl |
e | bere and membership | income continues | todecgne. | ||||||||||||||||||||||||||||||||
| Legal and adminbt«etwe information |
|||||||||||||||||||||||||||||||||||||||||
| The Synagogue as a CIO is registered as a chanty |
by tha Charity Commimion, | number | 1165737. | ||||||||||||||||||||||||||||||||||||||
| The Synagogu operates in accordance wrth |
the | customs, | ceremony and traditions |
ofOrthodox Judaism |
in | the United Kingdom and underth |
pi as of | the | |||||||||||||||||||||||||||||||||
| Office ofthe chief Rabbi ofthe United Hebrew Congregations | ofthe | Comm | nw | alth. | |||||||||||||||||||||||||||||||||||||
| These fin«noel statements have been dmwnup |
in accordance | with the charities | 5DRp | )FR5102) | nd | d | by Update Buyebn | one for reporting | periods | ||||||||||||||||||||||||||||||||
| beGnning on orafter 1lanuary 2015 |
|||||||||||||||||||||||||||||||||||||||||
| Thecharitytrusteesduringtheyearwer | a | fog«we: | Synagogue Council Members |
during the year were as | fogowsf | ||||||||||||||||||||||||||||||||||||
| Chairman | Posltfoh vs««fit | Gmgoiy | Aftlam« | ||||||||||||||||||||||||||||||||||||||
| Immediate Past Chairman |
J D Magts | Steven Ahs | |||||||||||||||||||||||||||||||||||||||
| Treasvr'«r | EHaft | Joe Bronstein | |||||||||||||||||||||||||||||||||||||||
| Assr«ten't Treasurer | Michael Boher | Alan Cohen | |||||||||||||||||||||||||||||||||||||||
| Semor Warden | M ILawr | c | Merton | Cohen | |||||||||||||||||||||||||||||||||||||
| Junior Warden | D Mann | Alan Colema | |||||||||||||||||||||||||||||||||||||||
| Secretary | H 5 | Norman | Harry Friend | ||||||||||||||||||||||||||||||||||||||
| Annette | Haft | ||||||||||||||||||||||||||||||||||||||||
| Julian Lander | |||||||||||||||||||||||||||||||||||||||||
| Sophfe Mann | |||||||||||||||||||||||||||||||||||||||||
| Jeffrey Max | |||||||||||||||||||||||||||||||||||||||||
| Malcolm 1'urner | |||||||||||||||||||||||||||||||||||||||||
| Alsoa custodian tr t |
« | ||||||||||||||||||||||||||||||||||||||||
| Charity Trustees and Council Mamba s w |
r | ppointwl | at | the | synagogue annual |
general | meeting | held on 1« | July 2020. | ||||||||||||||||||||||||||||||||
| Mr solomon Goldman vacated his position |
ass Council | member and |
custodfan trustee an | p rman | ntly | I | vingthe | UK. |
| It is my responsibility to: | It is my responsibility to: | It is my responsibility to: | ||||||
|---|---|---|---|---|---|---|---|---|
| examine the accounts under section 145ofthe Charities Act2011 | ||||||||
| to follow the procedures laid down in the general Directions given by |
the Charity Commission | under | section 145(5)(b)ofthe | |||||
| Charities Act 2011;and | ||||||||
| to state whether particular matters have come to my attention |
||||||||
| Basis ofindependent examiner's report |
||||||||
| My examination was carried out in accordance with the general Direction given by |
the Charity Commission. | |||||||
| An examination includes a review ofthe accounts with the accounting records kept |
by the charity and a comparison | of | the accounts | |||||
| presented | with these records. lt also includes consideration ofany unusual items or |
disclosures in the accounts, and |
seeking | explanations | ||||
| from the | trustees concerning any such matters. |
|||||||
| The procedures undertaken do not provide all the evidence that would be required |
in an audit and consequently | no opinion | is given asto | |||||
| whether | the | accounts present a ' true and fair' view and the report is limited to those matters set out in the statement | below. | |||||
| Independent | examiner's statement |
|||||||
| In connection | with my examination, no matter has come to my attention: |
|||||||
| which gives me reasonable cause to believe that in any material respect the requirements: |
||||||||
| to keep accounting records in accordance with section |
130ofthe Charities Act | 2011 | ||||||
| to prepare accounts which accord with the accounting | records, ' and | |||||||
| to comply with the applicable requirements concerning |
the form and content of accounts | |||||||
| set out in the Charities ( Accounts and Reports) Regulations 2008 |
||||||||
| have not been met | ||||||||
| to which, in my opinion, attention should be drawn in order to enable |
a proper understanding | ofthe | accounts | to be reached. |
| Notes | Unrestricted Funds 2020 |
Designated Funds 2020 |
Total Funds 2020 |
Total Funds 2019 |
|||
|---|---|---|---|---|---|---|---|
| Incoming resources | |||||||
| incoming funds from charitable | activities | ||||||
| Membership fees |
86,405 | 0 | 86,405 | 90,367 | |||
| Gift Aid tax receipts | 27,034 | 0 | 27,034 | 25,575 | |||
| Donations to the synagogue | 6,847 | 0 | 6,847 | 11,344 | |||
| Investment income |
2,042 | 2,638 | 4,680 | 5,164 | |||
| Bereavement Activities |
0 | 62,334 | 62,334 | 43,050 | |||
| Charitable donations for |
distribution | 0 | 3,951 | 3,951 | 4,389 | ||
| Incoming fundsfromincomegeneratingactivities: | |||||||
| Activities for generating | funds | 5493 | 0 | 5,493 | 14,137 | ||
| Total incoming resources |
127,821 | 68,923 | 196,744 | 194,026 | |||
| Resources expended | |||||||
| Costs ofgenerating funds |
7,719 | 0 | 7,719 | 12,089 | |||
| Bereavement costs |
0 | 42,913 | 42,913 | 44,813 | |||
| Charitable activities |
107,384 | 5,000 | 112,3S4 | 126,736 | |||
| Governance costs |
1,018 | 0 | 1,018 | 950 | |||
| 116,121 | 47,913 | 164,034 | 184,588 | ||||
| Net movement in funds |
11,700 | 21,010 | 32,710 | 9,438 | |||
| Reconciliation offunds: |
|||||||
| Total funds brought forward | 596,161 | 270,496 | 866,657 | 857,219 | |||
| Transfer between funds |
-5,907 | 5,907 | 0 | 0 | |||
| Other recognised gains &losses: |
|||||||
| Gain on revaluation offixed assets |
|||||||
| Total funds carried forward | 601,954 | 297,413 | 899,367 | 866,657 |
| Unrestricted | Designated | Total Funds | Total Funds | |||
|---|---|---|---|---|---|---|
| INCOMING RESOURCES |
Funds 2020 | Funds 2020 | 2020 | 2019 | ||
| Membership Income |
86,405 | 86,405 | 90,367 | |||
| Gift Aid Receipts | 27,034 | 27,034 | 25,575 | |||
| Donations | ||||||
| Yahrzeit offerings | 2,042 | 2,042 | 2,025 | |||
| Aliyah offerings | 1,030 | 1,030 | 3,660 | |||
| Yizkor offerings | 30 | 30 | 1,550 | |||
| General donations | 1,500 | 1,500 | 644 | |||
| Sponsorship ofkiddushim |
2,245 | 2,245 | 3,465 | |||
| 6,847 | 0 | 6,847 | 11,344 | |||
| Investment income |
||||||
| Bank interest receivable | 2,042 | 2,042 | 4,084 | 4,758 | ||
| Sinking fund deposit interest | 0 | 596 | 596 | 406 | ||
| 2,042 | 2,638 | 4,680 | 5,164 | |||
| Activities for generating | funds | |||||
| Hall and wedding fees | 1,055 | 0 | 1,055 | 1,200 | ||
| High Holyday fees | 0 | 0 | 0 | 2,240 | ||
| Synagogue tours |
480 | 0 | 480 | 802 | ||
| Social and cultural activities |
3,958 | 0 | 3,958 | 9,895 | ||
| Ladies Guild fund raising | income | 0 | 0 | 0 | 0 | |
| 5,493 | 0 | 5,493 | 14,137 | |||
| Bereavement activities |
||||||
| Burial scheme contributions | 0 | 19,006 | 19,006 | 20,739 | ||
| Other funeral income | charges | 0 | 43,328 | 43,328 | 22,311 | |
| 0 | 62,334 | 62,334 | 43,050 | |||
| Charitable donations |
received | |||||
| Kol Nidrei Appeal | 0 | 2,870 | 2,870 | 3,963 | ||
| Charity boxes | 0 | 1,081 | 1,081 | 426 | ||
| 0 | 3,951 | 3,951 | 4,389 | |||
| Total incoming resources | 127,821 | 68,923 | 196,744 | 194,026 |
| Unrestricted | Designated | Total Funds | Total Funds | |||||
|---|---|---|---|---|---|---|---|---|
| RESOURCES EXPENDED | Funds 2020 | Funds 2020 | 2020 | 2019 | ||||
| Costs ofgenerating funds |
||||||||
| Social and cultural activities |
7,719 | 7,719 | 11,486 | |||||
| Ladies Guild fund raising | costs | 0 | 0 | 603 | ||||
| 7,719 | 0 | 7,719 | 12,089 | |||||
| Bereavement Costs |
||||||||
| Funeral &associated costs | 0 | 42,917 | 42,917 | 45,006 | ||||
| Doubtful debt provision | receivables | ledger-(decrease)/increase | 0 | -343 | -343 | -583 | ||
| Write offs receivables ledger | 0 | 339 | 339 | 390 | ||||
| 0 | 42.913 | 42,913 | 44,813 | |||||
| Charitable Activities | ||||||||
| Gross salaries and national | insurance | 65,954 | 0 | 65,954 | 63,251 | |||
| Pension costs | 2,481 | 0 | 2,481 | 2,396 | ||||
| Rabbi's hospitality costs |
621 | 0 | 621 | 2,679 | ||||
| Motor and travel costs | 2,127 | 0 | 2,127 | 3,130 | ||||
| Visiting officiants | 830 | 0 | 830 | 2,180 | ||||
| Costs Yomin Noraim | 0 | 0 | 0 | 542 | ||||
| Contribution to MATT Talmud Torah |
2,400 | 0 | 2,400 | 3,400 | ||||
| Utilities | 2,917 | 0 | 2,917 | 3,799 | ||||
| Insurance | 4,024 | 0 | 4,024 | 4,521 | ||||
| Telephone | 2,652 | 0 | 2,652 | 2,244 | ||||
| Cleaning | 3,275 | 0 | 3,275 | 5,079 | ||||
| Synagogue repairs and maintenance |
2,115 | 0 | 2,115 | 2,239 | ||||
| Rabbi's house repairs and maintenance | 3,041 | 0 | 3,041 | 1,889 | ||||
| Postage | 535 | 0 | 535 | 260 | ||||
| Pdinting 8 stationery |
1,246 | 0 | 1,246 | 2,286 | ||||
| Computer costs |
1,009 | 0 | 1,009 | 639 | ||||
| Security costs | 3,128 | 0 | 3,128 | 7,622 | ||||
| Kiddus him costs | 2,149 | 0 | 2,149 | 7,676 | ||||
| Plaques and presentations | 313 | 0 | 313 | 1,055 | ||||
| Religious purchases | 519 | 0 | 519 | 453 | ||||
| Levies and fees | 2,830 | 0 | 2,830 | 1,840 | ||||
| General expenses | 202 | 0 | 202 | 222 | ||||
| Depreciation-motor car |
865 | 0 | 865 | 1,154 | ||||
| Bank charges | 821 | 0 | 821 | 724 | ||||
| Chaditable distributions |
-Kol | Nidrei Appeal | lk general | 142 | 5,000 | 5,142 | 6,410 | |
| Doubtful debt provision | receivables | ledger | -(decrease)/increase | 861 | 0 | 861 | -3,525 | |
| Write offs receivables ledger |
327 | 0 | 327 | 2,571 | ||||
| 107,384 | 5000 | 112,384 | 126,736 | |||||
| Governance costs | ||||||||
| Independent examiners |
costs | 1,018 | 0 | 1,018 | 950 | |||
| Total Resources Expended | 116,121 | 47,913 | 164,034 | 184,588 |
| STAFF COSTS | 20206 | 20196 | |
|---|---|---|---|
| Wages &salaries | 63,937 | 61,392 | |
| Social security costs | 2,017 | 1,859 | |
| Pension costs | 2,481 | 2,396 | |
| 68,435 | 65,647 | ||
| Average number ofemployees | 2020 E | 2019E | |
| The average number ofemployees | during the | ||
| year was as follows: | 5 | 5 |
| TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Freehold | Motoi' | ||
| Total | |||
| Property 6 |
Vehicle 6 |
6 | |
| Cost/Valuation | |||
| At 1January 2020 and 31December 2020-at | 395,000 | 10,100 | 405,100 |
| Depreciation | |||
| At 1January 2020 | 0 | 6,639 | 6,639 |
| Charge for the year | 0 | 865 | 865 |
| At 31December 2020 | 0 | 7,504 | 7,504 |
| Net Book Value | |||
| At 31December 2020 | 395,000 | 2,596 | 397,596 |
| At 31December 2020 | 395,000 | 3,461 | 398,461 |
| BANK B | AL | ANCES | ||
|---|---|---|---|---|
| 20206 | 2019E | |||
| Barclays | Bank: | |||
| Current account | -4,250 | -3,258 | ||
| Premium deposit account |
28,916 | 7,579 | ||
| Reward account | 39,216 | 39,145 | ||
| Chadities | Aid Foundation deposit account |
88,582 | 87,222 | |
| Cambdidge | and Counties Bank fixed term deposit | 80,855 | 79,689 | |
| Teachers | Building Society-notice account | 101,310 | 100,000 | |
| Nationwide | Building Society-notice account | 101,070 | 100,000 | |
| 435,699 | 410,377 |
| CREDITORS: A | MOUNTS FALLING DUE WITHIN ONE |
YEAR | |
|---|---|---|---|
| 2020 E | 20196 | ||
| Deferred income | 5,000 | 5,000 | |
| Other taxation | and social security | 0 | 0 |
| Other creditors | and accruala | 23,422 | 5,174 |
| 28,422 | 10,174 |
| 11 | FUNDS | At 1 January 2020 |
Incoming Resources |
Resources Expended |
Transfers | At 31 December 2020 |
||
|---|---|---|---|---|---|---|---|---|
| 6 | E | |||||||
| Unrestricted | Funds | |||||||
| General fund | 339,989 | 127,821 | -116,121 | -5,907 | 345,782 | |||
| Revaluation | reserve | 256,172 | 0 | 0 | 0 | 256,172 | ||
| 596,161 | 127,821 | -116,121 | -5,907 | 601,954 | ||||
| Designated | Funds | |||||||
| Burials fund | 200,982 | 64,376 | -42,913 | 0 | 222,445 | |||
| ladies Guild | 6,945 | 0 | 0 | 0 | 6,945 | |||
| Charitable donations |
fund | 142 | 3,951 | -5,000 | 907 | 0 | ||
| Sinking fund | 62,427 | 596 | 0 | 5,000 | 68,023 | |||
| 270,496 | 68,923 | %7,923 | 5,907 | 297,413 | ||||
| Total Funds | 866,657 | 196,744 | -164,034 | 0 | 899,367 |