Otley Sailing Club (Company number: 08998602) Statement of financial activities Year ended 31 December 2024
| Otley Sailing Club (Company number: 08998602) Statement of financial activities Year ended 31 December 2024 |
|
|---|---|
| Incoming resources Note Voluntary income Activities for generating funds Other incoming resources Total incoming resources Resources expended Cost of activities in furtherance of the charity's objectives Fund-raising costs Support & governance costs Total resources expended Net movement in funds Balances b/f at 1 January 2023 Balances c/f at 31 December 2024 |
2024 2023 £ £ 61,558 47,940 20,217 14,700 3,744 4,702 |
| 85,519 67,342 | |
| 52,087 50,000 14,203 11,743 819 572 |
|
| 67,109 62,315 | |
| 18,410 5,027 112,864 107,837 |
|
| 131,274 112,864 |
The notes form part of these accounts
| Otley Sailing Club (Company number: 08998602) Balance sheet 31 December 2024 Note FIXED ASSETS Tangible assets 2 CURRENT ASSETS Cash at bank Trade Debtors CREDITORS Amounts falling due in one year 3 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES CREDITORS Amounts falling due after one year 4 NET ASSETS Represented by Unrestricted funds |
UNRESTRICTED FUND 2024 2023 £ £ 59,829 69,017 |
|---|---|
| 100,914 71,854 - 324 |
|
| 100,914 72,178 18,393 13,721 |
|
| 82,521 58,457 | |
| 142,350 127,474 11,076 14,610 |
|
| 131,274 112,864 | |
| 131,274 112,864 | |
| 131,274 112,864 |
In preparing these financial statements the directors are of the opinion that:
-
(a) The company is entitled to exemption from auidt under S. 477 of the Companies Act 2006 for the year ended 31 December 2024
-
(b) There is no requirement for the company to obtian an audit of its financial statements for the year ended 31 December 2024 in accordance with S. 476 of the Companies Act 2006
The directors acknowledge their responsibility for:
-
(a) Ensuring that the company keeps accounting records which comply with S. 386 and S. 387 of the Companies Act 2006; and
-
(b) Preparing financial statements which give a true and fair view of the state of the company's affairs as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of S. 394 & S. 395 and which otherwise comply with the requirements of the Companies Act 2006, so far as applicableto the company.
The financial statement have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
Approved by the board of directors on 5th March 2025 and signed on their behalf by
M McDonald Director
Otley Sailing Club (Company number: 08998602) Notes to the financial statements 31 December 2024
1. ACCOUNTING POLICIES
Accounting convention
The financial statements have been prepared under the historical cost convention and in accordance with FRS 105 " The Financial Reporting Standard applicable to the Micro Entities Regime".
Turnover
Turnover represents subscriptions for the year, and the provision of all goods and services during the year, excluding Value Added Tax.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Clubhouse - over the life of the lease Rescue boats & motors - 10% on reducing balance Club equipment - 15% on reducing balance
Grants received
Grants in respect of capital equipment are initially rcorded as deferred revenue. These grants are recognised in the SOFA to match the related depreciaton.
Grants in respect of revenue expenditure are recognised in the SOFA when received.
Otley Sailing Club (Company number: 08998602) Notes to the accounts
31 December 2023
3. TANGIBLE FIXED ASSETS
| COST At 1 January 2024 Additions At 31 December 2024 DEPRECIATION At 1 January 2024 Charge for year At 31 December 2024 NET BOOK VALUE At 31 December 2024 At 31 December 2023 4. CREDITORS Amounts falling due within one year Accrued expenses Deferred income Deferred Grants 5. CREDITORS Amounts falling due over one year Deferred Grants |
Clubhouse Boats Total £ £ £ £ 76,583 155,307 4,198 236,088 4,468 4,468 Club Equipment |
Clubhouse Boats Total £ £ £ £ 76,583 155,307 4,198 236,088 4,468 4,468 Club Equipment |
|---|---|---|
| 76,583 159,775 | 4,198 240,556 | |
| 52,907 110,509 4,556 8,556 |
3,655 167,071 543 13,655 |
|
| 57,462 119,066 | 4,198 180,726 | |
| 19,121 40,709 | 0 59,830 | |
| 23,677 44,797 | 543 69,017 | |
| 2024 2023 £ £ 100 100 14,767 10,095 3,526 3,526 |
||
| 18,393 13,721 | ||
| 2024 2023 £ £ 11,076 14,610 |
Otley Sailing Club Independent Examiner's Report on the unaudited financial statements To the Board of Directors of Otley Sailing Club
examination carried out under s.145 of The Charities Act 2011 (“the Act”).
RESPECTIVE RESPONSIBILITIES OF DIRECTORS AND EXAMINER
required for this period under s.144(2) of the Act and that an independent examination is needed.
It is my responsibility to
-
(1) Examine the financial statements (under s. 145(5) (b) of the Act);
-
(2) Follow the procedures laid down in the General Directions given by the Charity Commission; and
-
(3) To state whether particular matters have come to my attention.
BASIS OF INDEPENDENT EXAMINER’S REPORT
view given by the financial statements.
INDEPENDENT EXAMINER’S STATEMENT
In the course of my examination, no matter has come to my attention:
-
(1) Which gives me reasonable cause to believe that in any material respect the requirements
-
a. to keep accounting records in accordance with 2. 130 of the Act; and
b. to prepare financial statements which accord with the accounting records and which comply with the regulations,
have not been met; or
statements to be reached.
Malcolm V Walker Accountant Rivington 11 Falcon Road Bingley West Yorkshire BD16 4DP 19 February 2025
Otley Sailing Club (Company number: 08998602) Notes to the accounts 31 December 2024
| 6. Detailed Income & Expenditure account Turnover Subscriptions Training fees Boat hire Donations Social Club merchandise Cost of sales Social Club merchandise Training costs Other cost of sales Gross surplus Other income Grants receivable Sundry receipts Expenditure Rent Insurance Light & heat RYA affiliation Telephone Post & stationery Rescue boats & motors Petrol Trophies Repairs & renewals Sundry expenses Legal fees Finance costs Bank charges Depreciation & Impairment Clubhouse Rescue boats Club equipment NET SURPLUS |
2024 2023 £ £ £ £ 43,768 40,410 16,258 10,702 - 15 17,790 7,530 3,959 3,983 - - 81,775 62,640 1,998 2,155 440 - 10,236 9,588 1,528 - 14,203 11,744 67,572 50,896 3,534 3,802 210 900 3,744 4,702 9,800 8,536 7,878 6,856 3,151 4,125 848 - 4,210 1,026 105 80 3,002 2,517 550 476 475 1,102 3,891 6,865 4,405 5,089 115 - 38,431 36,671 819 572 4,556 4,556 8,556 8,055 543 718 13,655 13,329 18,410 5,027 |
2024 2023 £ £ £ £ 43,768 40,410 16,258 10,702 - 15 17,790 7,530 3,959 3,983 - - 81,775 62,640 1,998 2,155 440 - 10,236 9,588 1,528 - 14,203 11,744 67,572 50,896 3,534 3,802 210 900 3,744 4,702 9,800 8,536 7,878 6,856 3,151 4,125 848 - 4,210 1,026 105 80 3,002 2,517 550 476 475 1,102 3,891 6,865 4,405 5,089 115 - 38,431 36,671 819 572 4,556 4,556 8,556 8,055 543 718 13,655 13,329 18,410 5,027 |
2024 2023 £ £ £ £ 43,768 40,410 16,258 10,702 - 15 17,790 7,530 3,959 3,983 - - 81,775 62,640 1,998 2,155 440 - 10,236 9,588 1,528 - 14,203 11,744 67,572 50,896 3,534 3,802 210 900 3,744 4,702 9,800 8,536 7,878 6,856 3,151 4,125 848 - 4,210 1,026 105 80 3,002 2,517 550 476 475 1,102 3,891 6,865 4,405 5,089 115 - 38,431 36,671 819 572 4,556 4,556 8,556 8,055 543 718 13,655 13,329 18,410 5,027 |
2024 2023 £ £ £ £ 43,768 40,410 16,258 10,702 - 15 17,790 7,530 3,959 3,983 - - 81,775 62,640 1,998 2,155 440 - 10,236 9,588 1,528 - 14,203 11,744 67,572 50,896 3,534 3,802 210 900 3,744 4,702 9,800 8,536 7,878 6,856 3,151 4,125 848 - 4,210 1,026 105 80 3,002 2,517 550 476 475 1,102 3,891 6,865 4,405 5,089 115 - 38,431 36,671 819 572 4,556 4,556 8,556 8,055 543 718 13,655 13,329 18,410 5,027 |
|---|---|---|---|---|
| 1,998 440 10,236 1,528 |
2,155 - 9,588 - |
|||
| 3,534 210 9,800 7,878 3,151 848 4,210 105 3,002 550 475 3,891 4,405 115 |
3,802 900 8,536 6,856 4,125 - 1,026 80 2,517 476 1,102 6,865 5,089 - |
|||
| 3,744 38,431 819 13,655 |
4,702 36,671 572 13,329 |
|||
| 4,556 8,556 543 |
4,556 8,055 718 |
|||
| 18,410 | 5,027 |
| COST Date Acquired Pre 2014 Cost 2014 Cost 1 Jan 2014 2031 Access 303 Additons 1781 RS Feva Additons Cost 31 Dec 2014 2015 Cost 1 Jan 2015 Additons PAY000515 Additons Cost 31 Dec 2015 Cost 1 Jan 2016 2016 Additons Additons Cost 31 Dec 2016 Cost 1 Jan 2017 2017 Additons Additons Disposals Cost 31 Dec 2017 2018 Additons Disposals Cost 31 Dec 2018 2019 Additons Cost 31 Dec 2019 2020 Additons Cost 31 Dec 2020 2021 Additons Cost 31 Dec 2021 DEPRECIATION Depreciaton period (years) Annual Depreciaton No. Yrs Dep'n to Dec 2013 Dep'n 1 Jan 2014 Charge in year 12/31/2014 Dep'n 31 Dec 2014 Dep'n 1 Jan 2015 Charge in year 12/31/2015 Dep'n 31 Dec 2015 Dep'n 1 Jan 2016 Charge in year 12/31/2016 Dep'n 31 Dec 2016 Dep'n 1 Jan 2017 Charge in year Disposals Impairment 12/31/2017 Dep'n 31 Dec 2017 Dep'n 1 Jan 2018 Charge in year Disposals 12/31/2018 Dep'n 31 Dec 2018 Dep'n 1 Jan 2019 Charge in year Disposals 12/31/2019 Dep'n 31 Dec 2019 Dep'n 1 Jan 2020 Charge in year Disposals 12/31/2020 Dep'n 31 Dec 2020 Dep'n 1 Jan 2021 Charge in year Disposals 12/31/2021 Dep'n 31 Dec 2021 NBV 31 Dec 2014 NBV 31 Dec 2015 NBV 31 Dec 2016 NBV 31 Dec 2017 Clubhouse additons Portacabin - training room HARTLEY BOATS -3 2 Projectors & 1 ceiling mount Highfeld OM460 RIB with Honda engine |
Plant & Equipment - Club boats | Plant & Equipment - Club boats | Clubhouse | Clubhouse | Club Equipment | Club Equipment | Total |
|---|---|---|---|---|---|---|---|
| Access dinghy 3 Picos Access dinghy Access Dinghy New RIB Hull Access Dinghy Access 303 RS Feva Laser 1 (2018) 2002 2003 2004 2004 2006 2006 2007 2008 2009 2009 2011 2012 2013 17-Feb-14 19-Aug-14 7-May-16 6-Mar-17 1-May-18 30-Sep-18 30-Jun-19 9-Mar-20 18-Mar-21 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 16,340 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 - - - - 6,312 3,450 50hp engine for RIB Pioner Rescue Boat New Comet Trio New Comet Trio New Comet Trio Engine for Pioneer Second hand displacement boat HARTLEY BOATS -3 Highfeld OM460 RIB 2 Hansa 303W s Hartley 15 & launch trolley Comet Sails - Morgan Sails Comet Sails - Morgan Sails |
Total Boats 115,182 77,850 6,312 3,450 |
Double glazing 2002 2002 2004 2010 2011 2013 2-Apr-15 10-Dec-15 5,000 3,000 3,250 13,000 6,000 2,300 44,333 2,700 5,000 3,000 3,250 13,000 6,000 2,300 - - Club Room refurb Showers Refurb New Sewage Treatment plant Kitchen Refurbishment Concretng shoreline phase 1 &2 Clubhouse additons Portacabin - training room |
Total Clubhouse 79,583 32,550 - - |
Flail Mower Apex Radios 3-Mar-16 11-Nov-19 6-Aug-19 24-Sep-19 16-Sep-19 - 2 Projectors & 1 ceiling mount Honda 4 stroke brush cuter 2 Hisense under counter fridges |
- - - - Total Club Equipment |
110,400 6,312 3,450 |
|
| 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 - - - - - - | 87,612 | 5,000 3,000 3,250 13,000 6,000 2,300 - - | 32,550 | - |
- | 120,162 | |
| 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 - - | 87,612 - - |
5,000 3,000 3,250 13,000 6,000 2,300 - - 44,333 2,700 |
32,550 44,333 2,700 |
- - - |
120,162 44,333 2,700 |
||
| 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 - - - - - - | 87,612 | 5,000 3,000 3,250 13,000 6,000 2,300 44,333 2,700 | 79,583 | - |
- | 167,195 | |
| 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 - - 11,230 |
87,612 11,230 - |
5,000 3,000 3,250 13,000 6,000 2,300 44,333 2,700 |
79,583 - - |
- 611 |
- - 611 |
167,195 11,230 611 |
|
| 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 - - - - - | 98,842 | 5,000 3,000 3,250 13,000 6,000 2,300 44,333 2,700 | 79,583 | 611 | 611 | 179,036 | |
| 5,000 5,000 3,000 4,500 12,000 5,000 6,000 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 - 16,340 - 6,000 |
98,842 16,340 - |
5,000 3,000 3,250 13,000 6,000 2,300 44,333 2,700 |
79,583 - - |
611 |
611 - - - |
179,036 16,340 - |
|
| 5,000 5,000 3,000 4,500 12,000 5,000 - 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 16,340 - - - - | 109,182 | 5,000 3,000 3,250 13,000 6,000 2,300 44,333 2,700 | 79,583 | 611 | 611 | 189,376 | |
| 11,230 800 - 4,500 |
12,030 - 4,500 |
- 3,000 |
- - 3,000 |
- - |
12,030 - 7,500 |
||
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 16,340 11,230 800 - - | 116,712 | 5,000 - 3,250 13,000 6,000 2,300 44,333 2,700 | 76,583 | 611 | 611 | 193,905 | |
| 6,672 | 6,672 | 295 298 1,600 1,395 | 3,588 | 10,260 | |||
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 16,340 11,230 800 6,672 - | 123,384 | # 5,000 - 3,250 13,000 6,000 2,300 44,333 2,700 | 76,583 | # 611 295 298 1,600 1,395 | 4,198 # | 204,165 | |
| 495 | 495 | - | - | 495 | |||
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 16,340 11,230 800 6,672 495 | 123,879 | # 5,000 - 3,250 13,000 6,000 2,300 44,333 2,700 | 76,583 | # 611 295 298 1,600 1,395 | 4,198 # | 204,660 | |
| 990 | 990 | - | - | 990 | |||
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 6,500 7,500 3,200 6,312 3,450 11,230 16,340 11,230 800 6,672 495 990 | 124,869 | # 5,000 - 3,250 13,000 6,000 2,300 44,333 2,700 | 76,583 | # 611 295 298 1,600 1,395 | 4,198 # | 205,650 | |
| 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 500 500 300 450 1,200 500 - 750 765 500 650 750 320 631 345 1,123 1,634 1,122.98 80.00 667.21 49.50 99.00 11 10 9 9 7 7 6 5 4 4 2 1 - 5,000 5,000 2,700 4,050 8,400 3,500 3,600 3,750 3,060 2,000 1,300 750 - - - - - - - 300 450 1,200 500 600 750 765 500 650 750 320 526 115 |
12,121 - 43,110 7,426 |
15 15 15 15 15 15 15 15 333 200 217 867 400 153 2,956 180 11 11 9 3 2 - 3,667 2,200 1,950 2,600 800 - - - 333 200 217 867 400 153 |
5,306 - 11,217 2,170 |
5 5 5 5 5 122 59 60 320 279 - # |
- - |
17,427 - 54,327 9,596 |
|
| 5,000 5,000 3,000 4,500 9,600 4,000 4,200 4,500 3,825 2,500 1,950 1,500 320 526 115 - - - - - - | 50,536 | 4,000 2,400 2,167 3,467 1,200 153 - - | 13,387 | - |
- | 63,923 | |
| 5,000 5,000 3,000 4,500 9,600 4,000 4,200 4,500 3,825 2,500 1,950 1,500 320 526 115 - - - - 1,200 500 600 750 765 500 650 750 320 631 345 |
50,536 7,011 |
4,000 2,400 2,167 3,467 1,200 153 - - 333 200 217 867 400 153 1,970 - |
13,387 4,140 |
- |
- - |
63,923 11,152 |
|
| 5,000 5,000 3,000 4,500 10,800 4,500 4,800 5,250 4,590 3,000 2,600 2,250 640 1,157 460 - - - - - - | 57,547 | 4,333 2,600 2,383 4,333 1,600 307 1,970 - | 17,527 | - |
- | 75,074 | |
| 5,000 5,000 3,000 4,500 10,800 4,500 4,800 5,250 4,590 3,000 2,600 2,250 640 1,157 460 - 0 1,200 500 600 750 765 500 650 750 320 631 345 655.07 |
57,547 7,666 |
4,333 2,600 2,383 4,333 1,600 307 1,970 - 333 200 217 867 400 153 2,956 180 |
17,527 5,306 |
- 91.59 |
- 92 |
75,074 13,063 |
|
| 5,000 5,000 3,000 4,500 12,000 5,000 5,400 6,000 5,355 3,500 3,250 3,000 960 1,788 805 655 - - - - - | 65,213 | 4,667 2,800 2,600 5,200 2,000 460 4,926 180 | 22,833 | 92 |
92 | 88,138 | |
| 5,000 5,000 3,000 4,500 12,000 5,000 5,400 6,000 5,355 3,500 3,250 3,000 960 1,788 805 655 0 - - - - - 600 750 765 500 650 750 320 631 345 1,123 1,226 - 6,000 |
65,213 7,660 - |
4,667 2,800 2,600 5,200 2,000 460 4,926 180 333 200 217 867 400 153 2,956 180 |
22,833 5,306 - |
92 122 |
92 122 - - |
88,138 13,087 - |
|
| 5,000 5,000 3,000 4,500 12,000 5,000 - 6,750 6,120 4,000 3,900 3,750 1,280 2,420 1,150 1,778 1,226 - - - - | 66,873 | 5,000 3,000 2,817 6,067 2,400 613 7,881 360 | 28,138 | 214 | 214 | 95,225 | |
| 5,000 5,000 3,000 4,500 12,000 5,000 - 6,750 6,120 4,000 3,900 3,750 1,280 2,420 1,150 1,778 1,226 - - - - - - - 750 765 500 650 750 320 631 345 1,123 1,634 749 20 - 4,500 - |
66,873 8,237 - 4,500 |
5,000 3,000 2,817 6,067 2,400 613 7,881 360 217 867 400 153 2,956 180 - 3,000 |
- 28,138 4,772 - 3,000 |
214 122 |
- 214 122 - |
95,225 13,131 - 7,500 |
|
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 6,885 4,500 4,550 4,500 1,600 3,051 1,495 2,901 2,860 749 20 - - | 70,610 | 5,000 - 3,033 6,933 2,800 767 10,837 540 | 29,910 | 336 | 336 | 100,856 | |
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 6,885 4,500 4,550 4,500 1,600 3,051 1,495 2,901 2,860 749 20 765 500 650 750 320 631 345 1,123 1,634 1,123 80 334 |
70,610 8,255 |
# 5,000 - 3,033 6,933 2,800 767 10,837 540 # - - 217 867 400 153 2,956 180 |
29,910 4,772 - |
# 336 - - - - # 122 4.92 19.87 80.00 69.73 |
336 # 297 # - # |
100,856 13,324 - |
|
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 5,200 5,250 1,920 3,682 1,840 4,024 4,494 1,872 100 334 - | 78,865 | 5,000 - 3,250 7,800 3,200 920 13,793 720 | 34,683 | 458 5 20 80 70 | 632 | 114,180 | |
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 5,200 5,250 1,920 3,682 1,840 4,024 4,494 1,872 100 334 - 650 750 320 631 345 1,123 1,634 1,123 80 667 37 |
78,865 7,323 |
# 5,000 - 3,250 7,800 3,200 920 13,793 720 # - - 867 400 153 2,956 180 |
34,683 4,556 - |
# 458 5 20 80 70 # 122 59.00 59.60 320.00 278.91 |
632 # 840 # - # |
114,180 12,719 - |
|
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 5,850 6,000 2,240 4,313 2,185 5,147 6,128 2,995 180 1,001 37 | 86,225 | 5,000 - 3,250 8,667 3,600 1,073 16,748 900 | 39,238 | 580 64 79 400 349 | 1,472 | 126,935 | |
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 5,850 6,000 2,240 4,313 2,185 5,147 6,128 2,995 180 1,001 37 - 650 750 320 631 345 1,123 1,634 1,123 80 667 37 74 |
86,225 7,435 |
5,000 - 3,250 8,667 3,600 1,073 16,748 900 - - - 867 400 153 2,956 180 |
39,238 4,556 - |
580 64 79 400 349 31 59 60 320 279 |
1,472 748 - |
126,935 12,738 - |
|
| 5,000 5,000 3,000 - 12,000 5,000 - 7,500 7,650 5,000 6,500 6,750 2,560 4,944 2,530 6,270 7,762 4,118 260 1,668 74 74 | 93,660 | 5,000 - 3,250 9,533 4,000 1,227 19,704 1,080 | 43,794 | 611 123 139 720 628 | 2,220 | 139,674 | |
| - - - - 2,400 1,000 1,800 3,000 3,825 2,500 4,550 6,000 2,880 5,786 3,335 - - - - - - 1,200 500 1,200 2,250 3,060 2,000 3,900 5,250 2,560 5,155 2,990 - - - - - - - - 600 1,500 2,295 1,500 3,250 4,500 2,240 4,524 2,645 10,575 - - - - - - - - 750 1,530 1,000 2,600 3,750 1,920 3,892 2,300 9,452 15,115 |
37,076 30,065 33,628 42,309 |
# 1,000 600 1,083 9,533 4,800 2,147 - - # 667 400 867 8,667 4,400 1,993 42,363 2,700 # 333 200 650 7,800 4,000 1,840 39,407 2,520 # - - 433 6,933 3,600 1,687 36,452 2,340 |
19,163 62,056 56,751 51,445 |
# - # - # 519 # 397 |
- - - # - # 519 # 397 # |
56,239 92,121 90,898 94,151 |