OpenCharities

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

2022-03-31-accounts

Registered number: 06670805 Charity number: 1126970

eeth

DITCHLING MUSEUM OF ART + CRAFT (A company limited by guarantee)

a ee

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 3! MARCH 2022

8ha a i

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

aeh

CONTENTS

eS ee ee ee ee ee ee
Page
Reference and Administration Details oftheCompany, its Trustees and Advisers I
Trustees’ Report 3
Independent Examiner's Report totheTrustees of DitchlingMuseum ofArt& Craft 8
Consolidated Statement of Financial Activities 9
Summary Income and ExpenditureAccount 10
Consolidated Balance Sheet II
CompanyBalanceSheet 12

a DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

SSnseccecoee

----- Start of picture text -----
a eer ee)
----- End of picture text -----

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2022 eeSS ee eee President

Her Majesty the Queen Consort

Patrons

Mrs Jenny Kilbride Roberts MBE DL

Trustees

Carol Watts, Chair lsilda Almeida Gavin Ambrose Brian Cohen Ruth Cribb Robert Griffiths Penelope Jones Ashley Knowles

Honorary Legal Counsel

Amanda Gray

Company Registration Number

06670805

Charity Registered Number

1126970

Registered Office

Lodge Hill Lane Ditchling, Hassocks West Sussex BN6 8SP

Company Secretary

Robert Griffiths

Chief Executive Officer

Stephanie Fuller

Independent Examiners

VMR Anderson BA Hons FCA DChA Clark Brownscombe St Andrews Place Lewes, East Sussex BN7 |UP

1

aes

(A company limited by guarantee)

DITCHLING MUSEUM OF ART + CRAFT

8 REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2022

i

Bankers

CAF Bank Ltd PO Box 289 Kings Hill West Malling Kent MEI9 4TA

Investment Advisers

Investec 2 Gresham Street London EC2V 7QN

2

i aa

Ee ee

ee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

SS a er ee ee TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2022

The Trustees present their annual report together with the unaudited financial statements of Ditchling Museum of Art + Craft ("the Trust", “the Company” or the “Museum”) for the period | April 2021 to 31 March 2022. The annual report and unaudited financial statements comprise the consolidated results and financial position of the Company and the Ditchling Museum Endowment Trust, registered charity number 290075 (together “the Group”). The Trustees confirm that the annual report and financial statements of the Company comply with the current statutory requirements, the requirements of the company's governing document and the provisions of the Statement of Recommended Practice (SORP), applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective | January 2015) as amended by Update Bulletin | (effective | January 2015).

Since the Company and the Group qualify as small under section 383, the Strategic Report required of medium and large companies under the Companies Act 2006 (Strategic Report and Director's Report) Regulations 2013 is not required.

PRINCIPAL ACTIVITY AND OBJECTIVES

Ditchling Museum was founded in 1985 by Joanna and Hilary Bourne. It is housed ina purpose-built award-winning building designed by Adam Richards Architects, which opened in 2012. The Museum holds a unique collection of work by many of the internationally known artists and craftspeople who chose to make Ditchling their home from the early 20th Century onwards, including David Jones, Sir Frank Brangwyn, Edward Johnston, Eric Gill, Ethel Mairet and Charles Knight.

The purpose of the Company is to present the story and historical context of the artists and craft workers who lived and worked in Ditchling and its surrounding communities since 1900. This is to be achieved through the acquisition, organisation, preservation, and interpretation of relevant and related objects and information and their deployment for public display, research and learning.

Vision:

A Place for Making

Inspired by the artists and craftspeople who first came to Ditchling, and in collaboration with contemporary practitioners, we connect past, present and future,

Mission:

Engage: Inspire: Create

Objectives

Key objectives planned for this period were overtaken by the COVID-19 pandemic, and an emergency plan was put into place. Primary objectives during this year were:

3

aee eee

aee ee eee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2022

total return, whilst ensuring that there is sufficient liquidity for short term cash flow requirements.

The Trustees have established the minimum level of unrestricted reserves that the Trust ought to have to cover operating costs as £60,000. Reserves are necessary to bridge the funding gaps between spending on exhibitions and other projects and receiving resources. Reserves are also held to cover possible emergency repairs to the property and other expenditure. The majority of the Trust’s unrestricted reserves of £796,747 at 3| March 2022 (2021: £831,749) are represented by the property and other tangible assets.

STRUCTURE, GOVERNANCE AND MANAGEMENT

Trustees

The Trustees, who are also directors for the purpose of company law, and who served during the year were:

Prof. Carol Watts, Chair lsilda Almeida (appointed 2nd March 2022) Gavin Ambrose Brian Cohen (appointed 4th November 2021) Ruth Cribb Robert Griffiths Penelope Jones Ashley Knowles Kevin G Smyth (resigned 14th December 2021) Robin Stewart (resigned | November 2021) Anna Zeuner (resigned 9th September 2022)

Appointment of Trustees Trustees and their terms of office are recommended to the members of the Board of Trustees (“the Board”). All appointments and reappointments must be approved in advance by the members either in general meeting or in writing. Governing Document Ditchling Museum of Art + Craft is a company limited by guarantee governed by its Memorandum and Articles of Association dated 21 July 2008. It is registered as a charity with the Charity Commission (Charity No. | 126970). The liability of members in the event of a winding up is limited by guarantee to an amount not exceeding £1 per member.

The Trust was established to take over the ownership and management of Ditchling Museum from the Endowment Trust under which the Museum had operated since it was founded in 1985. The Endowment Trust retains the core investment portfolio which is subject to the terms of a new governing document or “scheme” approved by the Charity Commissioners in 20] |. All income received from endowment assets inures to the benefit of Ditchling Museum Trust and is transferred in cash on receipt. Trustees’ Induction and Training

New Trustees are briefed on their legal obligations under charity and company law, the content of the Memorandum and Articles of Association, the business and finances of the Trust, the Museum Business Plan and all Museum policy documents. Management The business of the Trust is managed by the Board who meet at least four times per year.

5

iee ee eee eS DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

a

----- Start of picture text -----
eee ae
----- End of picture text -----

TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2022

ACHIEVEMENTS AND PERFORMANCE

Learning and Community

Communication and Audience Development

Business Review, Investment Policy and Reserves

During the year the Trust's consolidated funds decreased by £36,953 (2021: increase of £75,184), comprising income of £363,006 (2021: £439,858), expenditure of £404,451 (2021: £382,973) and gains on investment assets of £4,492 (2021: £18,299). Consolidated reserves carried forward at 31 March 2022 totalled £2,494,074 (2021: £2,531,027). Of this amount £796,747 (2021: £831,749) is unrestricted, £395,150 (2021: £391,718) are Endowment Funds and the balance of £1 ,302,177 (2021: £1,307,560) is restricted. The restricted funds at 31 March 2022 predominantly comprise the development fund of £1,195,081 (2021: £1,218,526), which is primarily represented by the freehold property.

The Trustees have set a policy for investment of the Trust’s assets such that available monies are invested to maximise the

4

aa DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

rrsg TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2022

The number of Trustees must be a minimum of three and a maximum of fifteen, When Trustees retire, applications are sought through open call, and nominations are sought from existing Trustees and Museum staff for their replacement. They are appointed at any of the four Trustees meetings during the year.

The day-to-day running of the Museum is delegated to a full-time Director, Stephanie Fuller. She is assisted by a full-time Learning and Public Programmes Manager; a full-time General Manager, assisted by three part-time Visitor Services Assistants; a part-time Retail Manager, a part-time Collection Curator; a full-time Collections and Learning Assistant and a part-time Communications Manager.

The museum also runs an extensive volunteer programme and hosts internships and offers work experience opportunities.

The Trust annually reviews its risk management processes to ensure that it is up to date and that procedures are fully understood by all concerned. Pay Policy for Senior Staff The Trustees consider that they and the person responsible for the day to day management of the Trust comprise the key management personnel of the Trust in charge of directing, controlling, running and operating the Trust on a day to day basis. All Trustees give their time freely and no Trustee received remuneration in the year, Details of Trustee expenses are disclosed in note || to the accounts. The pay of the senior staff is reviewed annually,

FUTURE PLANS

Due to the impact of the Covid-19 pandemic original plans were subject to substantial change, and the new business plan not developed during 2020-21 as intended. Instead, an emergency plan was put in place to support operation in the changed environment. It is the Museum's intention to pick up this work during 2021-22 as more normal operations resumr --4 integrate learning from the pandemic period into future plans,

TRUSTEES’ RESPONSIBILITIES STATEMENT

The Trustees (who are also directors of Ditchling Museum of Art + Craft for the purposes of company law) are responsible for preparing the Trustees’ Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law 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 charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing these financial statements, the Trustees are required to:

6

aee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

a| TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2022

SMALL COMPANY EXEMPTIONS

The above report has been prepared in accordance with the provisions of the Companies Act 2006 applicable to companies subject to the small companies’ regime.

This report was approved by the Trustees,on 64-!I2 . 22.

and signed on their behalf by:

Professor Carol Watts Chair

7

aee en

(A company limited by guarantee)

DITCHLING MUSEUM OF ART + CRAFT

ee

CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2022

a
ee
a
ee
a
ee
a
ee
a
ee
a
ee
a
ee
Note Unrestricted
funds
2022
Restricted
funds
2022
Endowment
funds
2022
Total
funds
2022
Total
funds
2021
Income and endowments from: £ £ £ £ £
Donations andgrants fl 32,047 142,055 - 174,102 373,498
Charitable activities 3 101,230 - - 101,230 12,350
Other trading activities 4 83,153 - - 83,153 49,069
Investments 5 28 - 4,493 4,521 4,941
Other income - - - . -
Totalincomeandendowments 216,458 142,055 4,493 363,006 439,858
Expenditure on:
Raisingfunds 4 93,089 34,278 553 127,920 102,591
Charitable activities 6,7,8 149,45 127,080 - 276,531
Total expenditure 9 242,540 161,358 553 404,451 382,973
Net income/(expenditure) before
investment gains/(losses) (26,082) (19,303) 3,940 (41,445) 56,885
Netgains/(losses) on investments 13 - - 4,492 4,492 18,299
Net income/(expenditure)
before transfers (26,082) (19,303) 8,432 (36,953) 75,184
Transfers between Funds 18 (8,920) 13,520 (5,000) - -
NETMOVEMENT INFUNDS (35,002) (5,383) 3,432 (36,953) 75,184
RECONCILIATION OF FUNDS
Totalfunds broughtforward 831,749 1,307,560 391,718 2,531,027 2,455,843
TOTALFUNDSCARRIED
FORWARD
796,747 1,302,177 395,150 2,494,074 2,531,027

The notes on pages 13 to 27 form part of these financial statements.

9

ine a ee et ee DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

a INDEPENDENT EXAMINER’S' REPORT TO THE TRUSTEES OF DITCHLING MUSEUM OF ART + CRAFT FOR THE YEAR ENDED 31 MARCH 2022 Pri —*" | report on the financial statements of the charity for the year ended 31 March 2022, which are set out on pages 9 to 27. Responsibilities and basis of report

As the charity's trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, | report in respect of my examination of your charity's accounts as carried out under section 145 ofthe Charities Act 201 | (the ‘2011 Act’). In carrying out my examination | have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner’s report

Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. | can confirm that | am qualified to undertake the examination because | am a registered member of the Institute of Chartered Accountants in England and Wales which is one of the listed bodies.

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

----- Start of picture text -----
f
----- End of picture text -----

Victoria Anderson BA (Hons) FCA DChA Chartered Accountant Clark ; 2 St Andrews BrownscombePlace Date: A Wecaur I>, j “2OL) Lewes, East Sussex, BN7 | UP

8

ee="

(A company limited by guarantee)

DITCHLING MUSEUM OF ART + CRAFT

aee eee ee ee SUMMARY INCOME AND EXPENDITURE ACCOUNT Excluding Endowment Funds FOR THE YEAR ENDED 31 MARCH 2022

SUMMARY INCOME ANDAND EXPENDITURE ACCOUNT
Excluding Endowment Funds
FOR THE YEARTHE YEARYEAR ENDED 31 MARCH 2022
SUMMARY INCOME ANDAND EXPENDITURE ACCOUNT
Excluding Endowment Funds
FOR THE YEARTHE YEARYEAR ENDED 31 MARCH 2022
SUMMARY INCOME ANDAND EXPENDITURE ACCOUNT
Excluding Endowment Funds
FOR THE YEARTHE YEARYEAR ENDED 31 MARCH 2022
SUMMARY INCOME ANDAND EXPENDITURE ACCOUNT
Excluding Endowment Funds
FOR THE YEARTHE YEARYEAR ENDED 31 MARCH 2022
SUMMARY INCOME ANDAND EXPENDITURE ACCOUNT
Excluding Endowment Funds
FOR THE YEARTHE YEARYEAR ENDED 31 MARCH 2022
SUMMARY INCOME ANDAND EXPENDITURE ACCOUNT
Excluding Endowment Funds
FOR THE YEARTHE YEARYEAR ENDED 31 MARCH 2022
See
ee
ee
ee eee
Unrestricted Restricted Total Total
funds funds funds funds
Note 2022 2022 2022 202!
£ £ £ rs
Gross income inthereportingperiod 216,458 142,055 358,513 434,975
Less:Total expenditure (242,540) (161,358) (403,898) (382,467)
Net income/(expenditure) foryearbefore
transfers (26,082) (19,303) (45,385) 52,508
Transfers between funds 18 (8,920) 13,920 5,000 4,928
Net income/(expenditure) forthe 18
financialyear (35,002) (5,383) (40,385) 57,436

10

aee eee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee — Registered Number 06670805)

rr a ge. COMPANY BALANCE SHEET AS AT 31 MARCH 2022

ar
gs
ar
gs
ar
gs
ar
gs
ar
gs
ar
gs
Note 2022 202!
£ £ £ £
Fixed assets
Tangible assets
Investments
12
13
2,130,990
166,103
2,175,478
162,671
Current assets 2,297,093 2,338,149
Stock
Debtors
Cash in hand
14
15
32,192
27,587
169,397
33,298
40,702
170,761
229,176 244,731
Creditors: amounts falling due within
oneyear 16 (17,014) (30,077)
212,162 214,654
Total assets lesscurrent liabilities 2,509,255 2,552,803
Creditors: amounts falling due after
morethanoneyear 17 (244,228) (250,823)
Netassets 2,265,027 te site,
Charity funds
Endowmentfunds
Restricted funds
Unrestricted funds
166,103
1,302,177
796,747
162,671
1,307,560
831,749
TotalFunds 2,265,027 2,301,980

The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime. The Trustees consider that the Company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 (the Act") and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Act.

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements. The financial statements were approved and authorised for issue bythe Trusteeson 6- ]2. 27 and signed

Prof Carol Watts

The notes on pages 13 to 27 form part of these financial statements.

12

aa

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee — Registered Number 06670805)

aeeeeee CONSOLIDATED BALANCE SHEET AS AT 31 MARCH 2022

a ee ee eee eee
Note 2022 2021
£ £ £ £
Fixed assets
Tangible assets
Investments
12
13
2,130,990
166,103
2,175,478
162,67!
Current assets 2,297,093 2,338,149
Stock
Debtors
Cash in hand
14
15
32,192
27,587
169,397
33,298
40,702
170,73!
229,176 244,731
Creditors: amounts falling due within
oneyear 16 (17,014) (30,077)
212,162 214,654
Total assets lesscurrent liabilities 2,509,255 2,552,803
Creditors: amounts falling due after
morethanoneyear 17 (15,181) (21,776)
Netassets 2,494,074 2,531,027
Charityfunds
Endowmentfunds
Restrictedfunds
Unrestricted funds
18
18
18
395,150
1,302,177
796,747
391,718
1,307,560
831,749
TotalFunds 2,494,074 2,531,027

The Group's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime. The Trustees consider that the Group is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members of the Company have not required the Group to obtain an audit for the year in question in accordance with section 476 of the Act.

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements. The financial statements were approved and authorised for issue by the Trustees on 6 o IZ. 22. and signed on their behalf by: CAWY HS

Prof. Carol Watts

The notes on pages 13 to 27 form part of these financial statements.

11

I DITCHLING MUSEUM OF ART + CRAFT (A company limited by guarantee) aaaeee ee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022 aeee eee I. ACCOUNTING POLICIES 1.1 Basis of preparation of financial statements

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective | January 2015) - (Charities SORP (FRS Act102)),2006.the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies

Ditchling Museum of Art + Craft ("the Trust" or "the Company") meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy. The Statement of Financial Activities (SOFA) and Balance Sheet consolidate the financial statements of the Company and the Endowment Trust. The results of the Endowment Trust are consolidated on a line by line basis.

The Company is a company limited by guarantee. The members of the Company are the Trustees named on page I. In the event of the Company being wound up, the liability in respect of the guarantee is limited to £| per member of the Company.

The financial statements have been prepared on a going concern basis as the Trustees believe that no material uncertainties exist. The Trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern 1.4 Income

All income is recognised once the Company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Gifts in kind donated for distribution are included at valuation and recognised as income when they are distributed to the projects. Gifts donated for resale are included as income when they are sold. Donated facilities are included at the value to the Company where this can be quantified and a third party is bearing the cost. No amounts are included in the financial statements for services donated by volunteers.

Donated services or facilities are recognised when the Company has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use of the Company of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), the general volunteer time of the Friends is not recognised and refer to the Trustees’ report for more information about their contribution. On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the Company which is the amount the Company would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.

Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is 7~---r.-., at the time of the donation.

13

—="ee eae

(A company limited by guarantee)

aee eee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

DITCHLING MUSEUM OF ART + CRAFT

a 1.5 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Fundraising costs are those incurred in seeking voluntary contributions and do not include the costs of disseminating information in support of the charitable activities. Support costs are those costs incurred directly in support of expenditure on the objects of the Company and include project management carried out at Headquarters. Governance costs are those incurred in connection with administration of the company and compliance with constitutional and statutory requirements. Costs of generating funds are costs incurred in attracting voluntary income, and those incurred in trading activities that raise funds. Charitable activities and governance costs are costs incurred on the Company's educational operations, including Support costs and costs relating to the governance of the Company apportioned to charitable activities.

The Trust operates a partial exemption scheme for VAT purposes and the irrecoverable input VAT is shown separately as an expense within other expenditure. 1.6 Basis of consolidation

The financial statements consolidate the accounts of Ditchling Museum of Art + Craft and all of its subsidiary undertakings (“‘subsidiaries”, together “the Group”).

The Company has taken advantage of the exemption contained within 408 of the Companies Act 2006 not to present its own Income and expenditure account. The income and expenditure account for the year dealt with in the accounts of the Company was net expenditure of £36,953 (2021: net income of £75,184).

1.7 Tangible fixed assets and depreciation

All acquisition assets are capitalised. All other assets costing more than £1,000 are capitalised.

Heritage assets comprise the collection of artefacts and exhibits that are held by the Trust. Such assets that were acquired by the Endowment Trust prior to March 2005 are not included as capital items in these accounts. Tangible fixed assets are carried at cost, net of depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases: Freehold property — straight line over 50 years Fixtures and fittings — straight line over 5 years Museum collection — not depreciated

14

aee eee DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

----- Start of picture text -----
i -aaTaeien sas
----- End of picture text -----

----- Start of picture text -----
ee eee ee ree
----- End of picture text -----

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

raiee 1.8 Investments Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance Sheet date, unless fair value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and shown in the heading ‘Gains/(losses) on investments’ in the Statement of Financial Activities.

1.9 Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Company; this is normally upon notification of the interest paid or payable by the bank.

1.10 Operating leases

Rentals under operating leases are charged to the Statement of Financial Activities on a straight-line basis over the lease term

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks, Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

1.12 Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

Cash at bank and in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

1.14 Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably. Liabilities are recognised at the amount that the Company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide. Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised within interest payable and similar charges.

1.15 Financial instruments

financialThe Company only has financial assets and financial liabilities ofa kind that qualify as basic financial instruments. Basic with instruments are initially recognised at transaction value and subsequently measured at their settlement value the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

The Company is considered to pass the tests set out in Paragraph | Schedule 6 of the Finance Act 2010 and therefore

15

Raa a! DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

a ce rn ee eee eee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022 SSa aa it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the Company is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part I | of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.

1.17 Pensions

The Company operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Company to the fund in respect of the year.

1.18 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Company and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Company for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial Statements.

Investment income, gains and losses are allocated to the appropriate fund.

1.19 Critical accounting estimates and areas of judgement

Estimates and judgments are continually evaluated and are based on historical experience and other factu, Hen. expectations of future events that are believed to be reasonable under the circumstances

Critical accounting estimates and assumptions:

The Company makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

Critical areas of judgment:

Depreciation: The Company exercises judgement to determine useful lives and residual values of property, plant and equipment. The assets are depreciated down to their residual values over their estimated useful lives. Zz, INCOME FROM DONATIONS AND GRANTS

Unrestricted
funds
2022
£
Restricted
funds
2022
£
Endowment
funds
2022
£
Total
funds
2022
£
Total
funds
2021
E
Donationsandgrants 32,047 142,055 - 174,102 373,498
Total202] 147,617 225,88 - 373,498

16

aee

(A company limited by guarantee)

ana ae. |. eee eee

DITCHLING MUSEUM OF ART + CRAFT

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

aeeee eee eee 3. INCOME FROM CHARITABLE ACTIVITIES

----- Start of picture text -----
|||||||| |---|---|---|---|---|---|---| |Unrestricted|Restricted|Endowment|Total|Total| |funds|funds|funds|funds|funds| |2022|2022|2022|2022|2021| |E|£|£|£|id| |Visitors|83,860|-|-|83,860|10,608| |Education|income|17,370|-|-|17,370|1,742| |101,230|-|.|101,230|12,350| |Total 2021|12,350|-|-|12,350|

----- End of picture text -----

  1. TRADING ACTIVITIES

----- Start of picture text -----
||||||||| |---|---|---|---|---|---|---|---| |Unrestricted|Restricted|Endowment|Total|Total| |funds|funds|funds|funds|funds| |2022|2022|2022|2022|2021| |Charity|trading|income|£|£|£|£|E| |Sales|67,25|||-|-|67,25|||45,149| |Café|12,282|-|-|12,282|3,587| |Venue|hire|3,620|-|-|___|3,620|333| |83,153|-|-|83,153|49,069| |Fundraising|trading|expenses| |Fundraising|1,353|-|-|1,353|172| |Marketing and development|15,332|-|-|15,332|12,420| |Café purchases|5,530|-|-|5,530|2,880| |Cost of sales|45,484|-|-|45,494|29,429| |Training,|travel and|recruitment|39|437|-|476|99| |Bad|debt expense|-|.|=|460| |Investment|management|fees|-|-|553|553|506| |General|office|costs|4,910|1,560|-|6,470|3,704| |Support|costs|20,431|32,281|-|52712|53,101| |93,089|34,278|553|127,920|102,591| |Net|expenditure|from| |trading activities|(9,936)|(34,278)|(553)|(44,767)|(53,522)|

----- End of picture text -----

17

a

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

Sra ee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

a rt st 5. INVESTMENT INCOME Unrestricted Restricted Endowment Total Total funds funds funds funds funds 2022 2022 2022 2022 2021 £ £ £ £ £ Interest and dividends 28 - 4,493 4,521 4,94] Total 2021 58 - 4,883 4,94] 6. DIRECT COSTS

DIRECT COSTS
Charitable
activities Total Total
2022 2022 202!
£ £ £
Schools projects
Exhibition expenses
Premises costs
Bank& creditcard charges
Bank loan interest
IrrecoverableVAT
Sundryexpenses
Organisational development
Staffcosts
General office costs
Depreciation
18,375
16,811
27,176
417
1,645
6,064
150
-
122,874
1,563
44,488
18,375
16,811
27,176
417
1,645
6,064
150
-
122,874
1,563
44,488
16,884
17,006
42,634
434
Bs
i
365
5,22]
115,559
-
46,455
239,563 239,563 250,928
SUPPORT COSTS
Charitable
activities Total Total
2022 2022 202!
£ £ £
General office costs
Travel
Trainingand conferences
Supportcosts -wagesand salaries
5,580
107
32
7,028
5,580
107
32
7,028
5,686
3
110
16,340
12,747 12,747 22,139

x he SUPPORT COSTS

18

a DITCHLING MUSEUM OF ART + CRAFT (A company limited by guarantee) SSaga NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022 a The average number of persons employed by the Company during the year was as follows:

Charitable activity

2022 2021
No. No.
10 10

No employee received remuneration amounting to more than £60,000 in either year,

The aggregate remuneration of key management personnel, who comprise the Trustees and Chief Executive Officer was £49,539 (2021: £67,788).

Il. TRUSTEES’ REMUNERATION

No emoluments were paid by the Company to any Trustees during the year (2021: £nil). No business expenses were reimbursed to Trustees during the year (2021: £nil).

12. TANGIBLE FIXED ASSETS

Freehold Fixtures and Museum
Group and Company property
£
fittings
£
collection
£
Ya.
=
Cost
At April 2021
Additions
2,173,573
-
48,814
-
345,955
-
-
At31 March 2022 2,173,573 48,814 345,955 2,568,342
Depreciation
At April 202]
Chargefortheyear
345,067
43,471
47,797
1,017
-
-
At 31 March 2022 388,5385 48,814 - 437,352
Net book value
At31 March2022 1,785,035 - 345,955 2,130,990
At31March 2021 1,828,506 1,017 345,955 2,175,478

The freehold property, fixtures and fittings and the Museum collection were transferred to the Trust from the Endowment Trust on 22 March 2010 at the value recorded in the Endowment Trust. Subsequently the freehold property was re-valued according to a valuation for insurance purposes,

20

$$$ ———$—$——————

i

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

Seee ee ee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

aee eee ees 15. DEBTORS

Group and Company Group and Company
2022 2021
£ £
Prepaymentsand accrued income
Other debtors
27,587
-
38,828
1,874
27,587 40,702
  1. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group and Company Group and Company
2022 2021
£ £
Bank loans and overdrafts
Other taxation and social security
Other creditors
Accruals and deferred income
6,595
3,758
5,06

1,600
17,014 30,077

17, CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2022 Group
2021
2022 Company
2021
£ £ £ £
Bank loans
Endowment loan
15,181
-
21,776
-
15,181
229,047
21,776
229,047
15,181 21,776 244,228 250,823
Creditors includeamounts notwholly repayablewithin 5 years as follows
2022 Group
2021
2022 Company
2021
£ £ £ £
15,181 21,776 15,181 21,776

Creditors include amounts not wholly repayable within 5 years as follows

The bank loan is repayable by monthly instalments. The interest rate on the loan is 6.5% per annum. The loan is secured by a charge on the property owned by the Company.

22

Diiicncikieaea... ee ee ee DITCHLING MUSEUM OF ART + CRAFT (A company limited by guarantee) aee ee eee eee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022 SSSa The areas of particular strength within the Trust’s collection are as follows: ° Collection of works of international importance made by Eric Gill and the craftsmen ofthe Guild of St. Joseph & St. Dominic and associates, including silverwork, sculpture, stonework, wood carving, engraving, weaving, printing and lettering

The value of the museum collection as at 3! March 2022 has not been included in these accounts as insufficient information is available to obtain a reliable estimate of the original cost of those items. However, the Trustees are in the process of obtaining a detailed current estimated valuation. All significant items that have been acquired by the Endowment Trust and the Trust since 3| March 2005 have been included in the accounts at their cost or estimated valuation at the time of the acquisition.

  1. FIXED ASSET INVESTMENTS
FIXED ASSET INVESTMENTSASSET INVESTMENTSINVESTMENTS
Listed Other
securities
£
investments
£
Total
£
Group and Companymarketvalue
At April2021
Additions
Disposals
Revaluations
Movementon cashaccount
160,272
2,549
(5,963)
4,49]
-
2,399
-
-
-
2,355
At31March2022 161,349 4,754 166,103
  1. STOCK

Finished goods and goods for resale

Group and Company
2022 2021
£ £
32,192 33,298

21

a wea ee et

ee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

i a

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

eeee Ye eee 8. GOVERNANCE COSTS

Unrestricted Total Total
funds funds funds
2022 2022 202!
£ £ £
Independentexaminers’ remuneration
Accountancy services
Legal and other professional fees
Training and travel costs
1,895
16,657
1,360
6
1,895
16,657
1,360
6
1,878
40
859
60
General office costs
Governance expense - wages and salaries
669
3,634
669
3,634
40/
3,492
24,221 7,315 6,730
ANALYSIS OF EXPENDITURE BYEXPENDITURETYPE
Other
Staffcosts
2022
Depreciation
2022
costs
2022
Total
2022
Total
202!
£ £ £ £ 8
Expenditure on fundraising
trading
Expenditure on investment
52,712 - 74,655 127,367 102,085
management - - 553 553 506
Costsofgenerating funds 52,712 - 75,208 127,920 102,591
Direct costs - charitable
activities
Expenditure ongovernance
22,874
3,634
44,488
=
84,948
20,587
252,310
24,221
179,220 44,488 180,743 404,451 382,973
Total2021 172,184 46,455 164,334 382,973

2: ANALYSIS OF EXPENDITURE BY EXPENDITURE TYPE

  1. STAFF COSTS

Staff costs were as follows:

Staff costs were as follows:
2022 202)
£ £
Wages and salaries
Social security costs
Otherpension costs
173,353
8,05

3,188
184,591 463

19

ns enesmmiee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

ae ee ee

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

Pr 18 STATEMENT OF FUNDS

STATEMENT OF FUNDS - CURRENT YEAR

----- Start of picture text -----
|||||||||| |---|---|---|---|---|---|---|---|---| |Balance|Balance at| |at|||April|Transfers|Gains/|31|March| |2021|Income|Expenditure|in/out|(losses)|2022| |Unrestricted|funds|£|£|£|£|£| |General funds|831,749|216,458|(242,540)|(8,920)|-|796,747| |Endowment|funds| |Endowment|trust|229,047|-|“|-|-|229,047| |Sackler endowment fund|162,671|4,493|(553)|(5,000)|4,492|166,103| |391,718|4,493|(553)|(5,000)|4,492|395,150| |Restricted|funds| |Fund|||- Acquisitions|3,875|:|-|-|-|3,875| |Fund|2|17,500|9,000|(10,250)|-|-|16,250| |Fund|3|371|12,765|(13,136)|-|-|-| |Fund 4|5,790|-|-|-|-|5,790| |Fund|5|500|-|-|-|-|500| |Fund 6|5,000|-|.|-|-|5,000| |Fund 7|2,426|-|(2,426)|-|-|-| |Fund 8|7,880|-|-|-|-|7,880| |Fund|9|1,779|-|(1,779)|-|-|-| |Fund|[0|13,812|-|-|(13,812)|-|-| |Fund||||4,099|3,900|(7,999)|‘|:|:| |Fund|12|5,626|6,863|-|13,812|-|26,301| |Fund||3|4,750|-|-|-|-|4,750| |Fund|14|7,000|-|(2,489)|-|-|4,15]| |Fund|15|-|(2,752)|-|2,752|-|-| |Fund|16|8,626|-|-|5,000|-|13,626| |Fund||7|-|83,300|(83,300)|-|-|-| |Fund|18|-|3,740|(3,740)|-|-|-| |Fund|19|-|15,973|-|-|-|15,973| |Fund 20|-|6,266|(6,266)|-|-|-| |Fund|21|.|3,000|-|-|-|3,000| |Sub|total|89,034|142,055|(131,745)|7,752|-|107,096| |Capital|development| |fund|1,218,526|-|(29,613)|6,168|-|1,195,08||| |1,307,560|142,055|(161,358)|13,920|-|1,302,177| |Total|of funds|2,531,027|363,006|(404,451)|-|4,492|2,494,074|

----- End of picture text -----

23

iit ia...

eee

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

aeeT eee ees NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

----- Start of picture text -----
|||||||||| |---|---|---|---|---|---|---|---|---| |i| |STATEMENT OF|FUNDS|-|PRIOR YEAR| |Balance|Balance|at| |at|||April|Transfers|Gains/|31|March| |2020|Income|Expenditure|in/out|(losses)|2021| |Unrestricted|funds|£|£|£|£|£| |General|funds|755,960|209,094|(156,682)|23,377|-|831,749| |Endowment|funds| |Endowment trust|229,047|-|-|-|-|229,047| |Sackler endowment fund|144,923|4,883|(506)|(4,928)|18,299|162,67]| |373,970|4,883|(506)|(4,928)|18,299|391,718| |Restricted|funds| |Fund|||- Acquisitions|3,875|-|-|-|-|3,875| |Fund|2|22,500|-|(5,000)|-|-|17,500| |Fund|3|4,203|17,185|(24,552)|3,535|-|37]| |Fund 4|5,790|-|-|-|-|5,790| |Fund 5|500|-|-|-|-|500| |Fund|6|5,000|-|=|-|-|5,000| |Fund|7|4,43!|-|-|(2,005)|-|Ry| |Fund|8|7,880|-|-|-|-| |FundFund|9|1,779|-|-|-|-|1,779;| |Fund|10|13,878|-|-|(66)|-|13,812| |Fund|11|-|14,000|(8,401)|(1,500)|-|4,099| |Fund|[2|-|5,626|-|-|-|5,626| |Fund|13|“|4,750|-|-|-|4,750| |Fund|14|-|7,000|-|-|-|7,000| |Fund|16|3,742|-|-|4,884|-|8,626| |Fund|22|2,828|7,790|(9,448)|(1,170)|-|-| |Fund|23|2,75!|.|-|(2,751)|-|-| |Fund|24|40|:|:|(40)|i|.| |25|77|-|(77)|-|-|.| |Sub total|79,274|225,88!|(196,172)|(19,949)|-|89,034| |Capital|development| |fund|1,246,639|-|(29,613)|1,500|-|1,218,526| |1,325,913|225,881|(225,785)|(18,449)|-|1,307,560| |Total of|funds|2,455,843|439,858|(382,973)|-|18,299|2,531,027|

----- End of picture text -----

24

iee ee DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

aaee ee ee ee ee NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

a ee

Restricted Funds

----- Start of picture text -----
|||||||||||||||||| |---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---| |Fund|||- Acquisitions|fund|Fund|14|Clore|foundation| |To contribute to a specific programme|of acquisitions|for|| Towards|a blended|learning|project| |the|museum|collection| |Fund|2|Fund|15| |To explore|the|different LGBTQ and|disability stories|of|| Contribution|to|the|development|of|the|SEWS|Facilities| |our permanent|collection|Managers’|Forum| |Fund|3|Fund|16| |For fundraisers to develop|partnerships|and|philanthropy|||Endowment interest for use on|programming the William &| |and|deliver the new fundraising strategy|Margaret Rowling Gallery| |Funds|4,|5,|6,|23|Fund|17| |For learning enterprise projects|Covid-|9 emergency funding towards core and project costs| |Fund|7|Fund|18| |For a project with elders|in|rural|settings|For|a|whole|school|creative|project|with|St|Margaret's| |Primary,|Ditchling| |Fund|8|Fund|20| |To support the|Phase 2 Development Plan|Government|support|for|a|work|placement|through|the| |Kickstart|scheme| |Fund|9|Funds|21| |For|capital|improvements|to|ensure|high|quality|loans|in|| Towards|the|creation|of|learning|resources|for|schools| |the|William &|Margaret|Rowling|Gallery|linked to the|Brangwyn|exhibition| |Funds|10 &|II|Fund|22| |Towards|a|Building|Reserve|Fund|St Dominic's|Press|acquisition|and programme| |Fund|12|Fund|24| |Towards the John|Newling|exhibition|For|capital improvements|to ensure|high|quality|loans|in|the| |William|&|Margaret|Rowling|Gallery| |Fund|13|&|19|Fund|25| |Towards|the|Hamada|exhibition,|including|a|research|||Towards|a project with|Outside|In| |visit|to Japan|by|the|Director|

----- End of picture text -----

25

Saa

(A company limited by guarantee)

SSSaeet

DITCHLING MUSEUM OF ART + CRAFT

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

rc

Analysis of Net Assets Between Funds — Prior Year

Unrestricted Restricted Endowment
funds
2021
funds
202]
funds
202!
Totalfunds
2021
= rd £ £
Currentassets
Creditors duewithinoneyear
Creditors due inmorethanoneyear
(73,350)
(23,909)
-
89,034
(6,168)
(21,776)
229,047
-
-
244,731
(30,077)
(21,776)
Netassets before fixed assets
Tangiblefixed assets
Fixed assetinvestments
(97,259)
929,008
-
61,090
1,246,470
-
229,047
-
162,67]
192,878
2,175,478
162,67]
831,749 1,307,560 391,718 2,531,027

----- Start of picture text -----
20. PENSION COMMITMENTS
----- End of picture text -----

The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £3,188 (2021: £3,383). Contributions totalling £nil (2021: £nil) were payable to the fund at the balance sheet date and are included in creditors.

  1. RELATED PARTY TRANSACTIONS

The Group has had no transactions with related parties during the year.

PRINCIPAL SUBSIDIARIES

Subsidiary name

Charity registration number

Basis of control

Ditchling Museum Endowment Trust

290075

Trust agreement

Total assets as at 31 March 2022 Total liabilities as at 31 March 2022 Total funds as at 31 31 March 2022

£229,047

Total liabilities as at 31 March 2022 ENil Total funds as at 31 31 March 2022 £229,047 Gross income for the year ended 3! March 2022 ENil Expenditure for the year ended 31 March 2022 ENil Net movement in funds for the year ended 31 March 2022 éNil

27

hia.

ees

DITCHLING MUSEUM OF ART + CRAFT

(A company limited by guarantee)

a NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

aaee ee ee SUMMARY OF FUNDS - CURRENT YEAR

||Balance
at
| April
2021
£|Income
£|Expenditure
£|Transfers
in/out
£|Gains/
(losses)
£|Balance
at 31
March
2022
£| |---|---|---|---|---|---|---| |General funds
Endowmentfunds
Restricted funds|831,749
391,718
|,307,560|216,458
4,493
142,055|(242,540)
(553)
(161,358)|(8,920)
(5,000)
13,920|.
4,492
-|796,747
395,150
1,302,177| ||2,531,027|363,006|(404,451)|-|4,492|2,494,074| |SUMMARYOF FUNDS - PRIORYEAR||YEAR||||| ||Balance at
| April
2020
£|Income
£|Expenditure
£|Transfers
in/out
£|Gains/
(losses)
£|Balance at
31 March
2021
£| |General funds
Endowmentfunds
Restricted funds|765,237
394,788
1,348,630|209,094
4,883
225,88!|(156,682)
(506)
(225,783)|23,377
(4,928)
(18,449)|-
18,299
-|Mili
391/16
1,307,560| ||2,508,655|439,858|(382,973)|-|18,299|2,531,027|

  1. ANALYSIS OF NET ASSETS BETWEEN FUNDS

Analysis of Net Assets Between Funds - Current Year

Unrestricted
funds
Restricted
funds
Endowment
funds
Total
funds
2022 2022 2022 2022
£ £ £ £
Currentassets
Creditorsduewithin oneyear
Creditorsdue inmorethan oneyear
(106,967)
(10,419)
-
107,096
(6,595)
(15,181)
229,047
-
:
229,176
(17,014)
(15,181)
Netassets beforefixed assets
Tangiblefixed assets
Fixedassetinvestments
(117,386)
914,133
-
85,320
1,216,857
.
229,047
-
166,103
196,981
2,130,990
166,103
796,747 1,302,177 395,150 2,494,074

26