# **DEAL MARITIME AND LOCAL HISTORY MUSEUM** # **FINANCIAL STATEMENTS** # **FOR THE YEAR ENDED 31 DECEMBER 2022** **CHARITY NUMBER 1168344** **Ian Redding (Treasurer) Kathryn Reilly (Chair)** 1 **DEAL MARITIME AND LOCAL HISTORY MUSEUM (A CHARITABLE INCORPORATED ORGANISATION) FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022** ||**Page**| |---|---| |**CONTENTS**|**2**| |**Charity Information**|**3**| |**Report of Directors/Trustees**|**4 - 7**| |**Statement regarding Independent Examination/Audit**|**8**| |**Statement of Financial Activities**|**9**| |**Balance Sheet**|**10**| |**Notes to the Accounts**|**11 - 12**| |**Detailed Income and Expenditure**|**13 - 14**| 2 **DEAL MARITIME AND LOCAL HISTORY MUSEUM (A CHARITABLE INCORPORATED ORGANISATION) FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022** ## **ADMINISTRATIVE / LEGAL INFORMATION** |REGISTRATION DETAILS:|DEAL MARITIME AND LOCAL HISTORY MUSEUM is a
registered Charitable Incorporated Organisation,
Registered in England and Wales
Charity Number: 1168344| |---|---| |GOVERNING DOCUMENT|DEAL MARITIME AND LOCAL HISTORY MUSEUM is a
registered Charitable Incorporated Organisation,
governed by the Charities Act 2011, Companies Act
2006 and its associated constitution.| |COMMITTEE MEMBERS|**At 31 December 2022:**
Kathryn Reilly …………... Chair
Fay Franklin ………………Trustee
Suzanne Green …………. Trustee
Mark Kelly…………………Trustee
Lisa Redding ……………. Trustee
Ian Redding..……………...Treasurer
Helen Robertson………….Trustee
Helga Wood …………….. Trustee
**_Resigned during 2022:_**
_Esme Chilton … Ex-Trustee_
_Michael Phillips …… . Ex-Trustee_
_Sharon Powell ………. Ex-Trustee_
_Bronwen Robson…… Ex-Treasurer_| |REGISTERED OFFICE|DEAL MARITIME AND LOCAL HISTORY MUSEUM
22 St George’s Road
DEAL
Kent
CT14 6BA| |BANKERS|National Westminster
Deal Branch
31 High Street
Deal
CT14 6EW| |INDEPENDENT EXAMINERS|None at this time.
(Not required until annual turnover reaches £25,000 or
more).| 3 ## **DEAL MARITIME AND LOCAL HISTORY MUSEUM** ## **(A CHARITABLE INCORPORATED ORGANISATION) REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2022** The directors/trustees present their report and financial statements for the period ended 31 December 2022. ## **PRINCIPAL ACTIVITIES** The objects of the DEAL MARITIME AND LOCAL HISTORY MUSEUM are specifically restricted to being for the public benefit, to establish and maintain a museum in Deal for the exhibition of artifacts and displays illustrating the history of Deal, Walmer, and district. It delivers this through: - The extension, enhancement, preservation, maintenance, and storage of the museum’s collections. - The fostering of an environment where visitors of all ages are enabled to explore, and be inspired by, the history of the local area. - The provision of opportunities for research and learning relating to the museum’s collections. - The facilitation of the on-going recording of the history of Deal, Walmer, and district. ## **ACHIEVEMENTS AND PERFORMANCE** In its 50th year, Deal Museum achieved Accredited Status from the Arts Council, reflecting our good governance around record keeping, financial affairs, treatment of artefacts and adherence to best Museum principles. The Museum re-opened its doors to the public after the winter break on 1 April with a formal opening ceremony conducted by The Worshipful Town Mayor of Deal Chris Turner along with The Mayoress Kate Gatti. However, much work was carried out before that date, as the Trustees and volunteers carried on a programme of repairs and re-organisation, with a decision made to use some of our reserves to improve safety within the Museum and improve the visitor experience, including: - Rewiring of the electrical and lighting system in the Maritime Gallery, including the fitting of low energy lighting. - Replacement windows have been fitted in the Local History Gallery, along with anti-uv film. - ‘Ratty’, our Museum’s mascot of a stuffed rat cobbler, has been fully renovated and conserved by off-site experts. - We continue our ongoing programme of assessment and accessioning of artefacts for relevance to Deal, including disposal where appropriate. - We continue our ongoing programme of assessment, accessioning and cataloguing of the museum's artefacts, with everything in the Maritime Gallery and Local History completed. Rationalisation has formed part of this process with objects not fitting our collections policy being disposed of where relevant. - All documents in the Museum’s Collection, and some photographs, have now been catalogued and are searchable on the website, where copies can also be ordered. - The Museum's Archive Collections of documents, books, photos, and other images is now fully catalogued. A substantial part of the catalogue is now searchable on the website, where copies can also be ordered. - Specialist conservators were brought in to examine our large collection of negatives and processed films from the family of Basil Kidd, a local news photographer, and have compiled a report on how we go about restoring and conserving these for the future. We are now looking for quotations on how much this will cost. 4 1fl': ave a sgrthant dry> n It￿$0 iwms Trustees COrtn￿ tr* suspensTh ol elrtrnn￿ l•es 8Trd ask lor donatxjna lusewn Cofttws a v¥ety scth*nwJ l.Iu50um play7.ng cards, De.11 Town tea iw ctsastrs. tsjrrtmg. mugs, pxlcards and a variety of pabl1¢at￿ls COVQfll)g bcal IM5t(xy. *Tw£¥k fytyn kKai art4ts. fur#)efin9 our local connethons In Deal We hebd Iw dwY¥a ￿. at D8al T¢y*n Salu￿*V Markel ar>d on Deal H￿h Slfeet. I•￿e very gx£essAd m ixth rttsing rP¥W￿ bul th Our profib. . As rt out Yew kn¥ew we fvnded tlw of a sofd)ack pho￿laph s* c4>*s ol ptrolt>3taphs ol Deal Injm Ihe 88911 Kkyd artlwrf (Xx Te•n Iws c*￿j over 80 we3r¢h comml&sty)ns Myto pro￿11￿ and o11￿.f . systyn hx cXxtrn￿j lo facArfal• effectrve slLthaknng and fecthd koeptipJ. t￿rry thsee s*ped th)￿. four tl* 8owd at*J our Treasufey has charYJed., ' STATEMEpfK OF TRUSTEES RESPONWLrnES Th? Tnjslees ol ￿. CIW ityLwed'n finanoDI $￿e1r￿ts lor eath financial yearwh 9vR o Yew of f￿arts￿ affaA of Charty at the end of the year aTKI 01 rt5 er**l. kn prepgm9 those financial slatem8nls. the Trustees •e reyeé >): •*v•ed. s¢W trj arry rnatenaF departkre5 éisthsed arKI p¥pk)ined lil the financial The Tr￿le¢S we le5{￿￿de fly acrnthrting recsyd4 whlch dsdose 41 any tirDe the . ffflarKo1 TW ale a40 for sa:egsJ&ding tts assels of tho Charty ' .*)d *x tathTh) strps Air tho Wev0ntK￿ and ¢JotvGlvJn ol ffJL*J arKI ￿￿eT. **DEAL MARITIME AND LOCAL HISTORY MUSEUM REPORT OF THE CHAIR AND TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2022** ## **FINANCIAL REVIEW** The results of the year’s operation are set out in the attached financial statements. The net movement in funds for the year amounted to + £11. The retained reserves as at 31 December 2022, amounted to £36,583 (including restricted and unrestricted funds, but excluding the value of the Museum Premises). The Trustees have been aware of the need to comply with good practice guidelines on free reserves and DEAL MARITIME AND LOCAL HISTORY MUSEUM policy is included in the notes to the accounts. ## **RISK MANAGEMENT** The Trustees have examined the major risks which DEAL MARITIME AND LOCAL HISTORY MUSEUM faces and believe that maintaining free reserves at a reasonable level, combined with an annual review of the controls over key financial systems will provide sufficient resources in the event of adverse conditions. The Trustees have also examined other operational and business risks which the Charity faces and confirm that they have established systems to mitigate the significant risks. ## **RESERVES POLICY** The Museum's reserves policy has been drawn up in accordance with the Arts Council's Guidance of 2019 regarding reserves in Arts and Cultural Organisations. The Museum benefits from being the freehold owner of its building, having been gifted it specifically for the purpose, hence its value is reflected in Restricted Funds. However, this, along with the fact that the Museum is run on a largely voluntary basis, means that annual overheads are relatively low, and fundraising is regularly undertaken for specific activities and projects, so these again are accounted for on a Restricted Funding basis. On 31[st] December 2022, Unrestricted Fund balances totalled £33,852; however, in consideration of the charity’s role as Museum and taking account of potential risks to the charity and its activities, Trustees have agreed that it is necessary to designate the following sums from Unrestricted balances to both protect and develop the important collection for which they are responsible: • £10,000 - For upkeep and maintenance of building and displays. • £10,000 - For acquisition of artifacts of historical importance to enhance the collection. The Trustees also recognise that, should the Museum have to close, it would likely take at least 12 to 18 months to dispose of the collection and the building in a manner to ensure this can be done in accordance with requirements of the Museum's charitable status and purpose. Therefore, the organisation needs to maintain levels of reserves that amount to 18 months running costs which totals some £22,800 at 2022 levels. Therefore, at the start of 2023, Trustees were looking to continue to increase their levels of unrestricted income to help provide adequately for any potential scenario that might reasonably be anticipated. This Reserves Policy is kept under regular review, to reflect changing activities of the Museum, it's outreach into the local communities and beyond, and the future ambitions of both the Trustees and the Museum's clients and visitors. 6 ## **TANGIBLE FIXED ASSETS** The Charities fixed assets fall into 3 main categories as follows: **Museum Buildings** - The Charity’s primary asset is its building which was gifted by Miss Nora Oppitz specifically for the purpose. In 2021 Trustees recognised the importance of recording the value of the building within its annual accounts, to provide a clearer picture of the financial status of the organisation. Local estate agents Bright and Bright gave a valuation of £550,000 which is reflected in the 2021 and 2022 Balance Sheet. Since the valuation, local property values have initially increased but then decreased a little; and have returned back to similar levels as 2021. **Museum Fixtures and Fittings** - The Charity has existed for 50 years and has inherited its fixtures, fittings, display cases, etc. from many local people and local businesses, all gifted. As there was no cost to the Charity of acquiring these items, they do not bear a value in the annual accounts; should specialist fittings need to be purchased with a longer-term value, these will be reflected in the accounts and depreciated in value over their useful life. **Museum Exhibits** – The Charity is regularly gifted new exhibits by area residents, and local tradespeople, and it is an ongoing exercise to catalogue these to provide a transparent record of their heritage value. As there was no cost to the Charity of acquiring these items to date, they do not bear a value in the annual accounts. However, there is always the potential for important local artefacts to become available and which would greatly enhance the collection if purchased by Trustees for the Museum. Should such purchases occur, they will be reflected in the accounts at cost. ## **FUNDS AVAILABLE** The present level of funding is adequate to support the continuation of the Charity operations for the short to medium term, and the trustees consider the financial position of the Charity to be satisfactory. ## **VOLUNTEERS** DEAL MARITIME AND LOCAL HISTORY MUSEUM recognises the vital roles played by its many volunteers, and the importance of their contributions to ensuring the success of the Charity, and the opportunities created for future expansion of its work and its reach. 7 IA Charitabl• Incor￿l•d Or9aniulionl REQUIREMENT FOR INDEPENDENT EXAMINATION OF ACCOUNTS FOR THE YEAR ENtED 31 (ECEIABER 2022 R*spoft•lbilld•• and bxls of rnport A5 Tnths cw. aTr prep8ra￿ft Oftt￿ ￿￿ount$ In ox(LirKe wlh tt* Ch•Y*s Act 2011 llhe Act") loa￿Yre reqwgJ. Il 6 Iho bXIe(￿￿g Examff￿ ￿ undertBke 8n examinalion of the Tntsfs a(xwnts in actxXd￿e seclicfft 145 20., 1 Ad Dlred gfftn by ts Charty wwjw xdty 14515Mbl of fv Aci . Purpos• ol •n INI•wKknnt Ex*mlrn¢• ststsffleftt Tht Eywryrw. s role B to enwle Ih8t n￿leftaI matters havo eome 10 their a#enlK*i eXanwI￿ wh. WJiierrwts concémirrfj the fomi and ¢fxlet* ol acc£*Jrts sel tharrt*s (Arn)unts' arKI Reports) Regvl411rf)ns 2008 c>tIKY 114n fegJ¥enrt Ihe gNe a 'tsuo aThl larf v*w wtith ts not a be drn•n enat* a uf¥*fStar•Jy¥J of •the uccounts to bo iea¢tttJ ctwrtv amJal aKune abovc ':25,OOC a:e reqlur￿ io have erthef an ¥KjeF￿rn￿ftt erarrmakn d xr4yJvts Df an •J#.1 All charrtm vdrth an annual tncc¥no bTht £lm ((* wth £250.OW assets ab(Ne £3.26mi aiu roquired to The sa￿￿ty •tso dep)Trl cbaty$ legal $lrudurÈ. level of i￿£¥￿0. and *(*d•yJ ￿ ts exJ* tr U￿￿¢￿pol￿￿ chanties. lor ChJii1able at￿ £2S0.(XXI tr• a wofessonal qualrfKalson Of be a nKmbec of a Wdh an dcb¥¢ kn £16.OCQ in 2021 the Tftr&*es are sab5r￿ that i￿re * no reqwremeffl Dato **DEAL MARITIME AND LOCAL HISTORY MUSEUM STATEMENT OF FINANCIAL ACTIVITIES FOR YEAR ENDED 31ST DECEMBER 2022** |**INCOMING RESOURCES**
Voluntary Income
**J**
**Total Incoming**
**Resources**
**RESOURCES EXPENDED**
Charitable Activities
**J**
**Total Resources**
**Expended**
**Net Incoming**
**Resources**
Fund Balance
brought forward
Creditor written back
**Fund Balance**
**Carried forward**|**Notes**
**and K**
**and K**|**UNRESTRICTED**
**FUNDS**
**RESTRICTED**
**FUNDS**
**2022 TOTAL**
**£**
**£**
**£**
9,088
6,748
15,836|**2021 TOTAL**
**£**
17,163| |---|---|---|---| |||9,088
6,748
15,836|17,163| |||9,529
6,296
15,825|15,214| |||9,529
6,296
15,825|15,214| |||-441
452
11
34,293
7,131
40,490
0
0
0|1,948
32,042
6,500| |||**33,852**
**7,583**
**40,501**|40,490| 9 DEAI MARITIPdJE AND LOCAL HISTORY MUSEUM BALANCE SHEET AY 31ST OECEMJfR 2022 JyJ>ts ￿ C 27Q $412 31613 42341 9al 435 JJJiJD lllLThI 118S7 X3 Ilx Ints1￿. CEfGdrr tk)I IITthipYid•JplJ •knIM ** •1￿￿ r (LL YL¥JA ImP•dknq (frnwrnj DEAL MARITIME AND LOCAL HISTORY MUSEUM io **(A Charitable Incorporated Organisation) NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022** ## **1. Accounting policies** ## **(a) Basis of preparation** - (i) These accounts are the Accounts of DEAL MARITIME AND LOCAL HISTORY MUSEUM. - (ii) They have been prepared on an accruals basis and include income and expenditure as they are earned or incurred, rather than as cash is received or paid. - (iii) The recommendations of the Statement of Recommended Practice have been followed in the preparation of these accounts. ## **(b) Fund Accounting** - (i) The Charity’s general fund consists of funds, which the Charity may use for its purposes at its discretion. - (ii) The Charity’s restricted funds are those where the donor has specifically imposed restrictions on the use of the funds, or where fund-raising has been for a specified purpose, and which are legally binding. ## **(c) Voluntary Income** - (i) All voluntary income is included upon receipt. - (ii) Grants received are credited to income immediately. ## **(d) Investment Income** Credit is taken for interest when the interest falls due for payment. ## **(e) Administration Expenditure** Administration expenditure comprises costs incurred in running the Charity. Where applicable, some of these costs have been treated as direct charitable expenditure. **£ £ 0 0** - **(g) Stock** This reflects the value of stock held, at the value of their purchase/production price. |**(h) Creditors**

Short-term:
Bronwen Robson
Kathryn Reilly
Sharon Powell
Suzanne Green|**2022**
**£**
309
81
480
76
946|**2021**
**£**
620
300
0
0
920| |---|---|---| 11 **(i) Cash Movement 2022** ||**Fund**|**Balance**
**B/F **|**Income**
**Sub-Total Expended**|**Balance C/F **| |---|---|---|---|---| ||**RESTRICTED**
R1 Archive
R2 Deal Town Council 1
R2 Deal Town Council 2
R3 Dover District Council (Laptop)
R4 South-East Museums Service (Accreditation)
R4 South-East Museums Service (Basil Kidd Collection)
R5 M. Flatteau (Gift)
R6 Collections Care at Risk
R7 Pilgrims Trust (De-humidifiers)
R8 Brighton Royal Pavilion 1
R8 Brighton Royal Pavilion 2 (LGBTQ+ project)
R9 Roof Fund
R10 Other restricted funds
(Lifeboat, Marines Exhibition, etc.)
**SUB-TOTAL**
Museum Buildings
**TOTAL RESTRICTED**
**UNRESTRICTED**
General Fund *
**TOTAL FUNDS**|**787**
**270**
**0**|453
**1,230**
944
0
**270**
320
575
**575**
575|**296**
**(50)**
**0**| |||**270**
**1,187**
**0**
**0**|575
**845**
895
0
**1,187**
918
1,000
**1,000**
1,000
750
**750**
750|**(50)**
**269**
**0**
**0**| |||**0**
**0**
**182**
**0**
**140**
**0**|1,750
**1,750**
1,750
1,000
**1,000**
0
0
**182**
149
490
**490**
400
0
**140**
0
2,480
**2,480**
0|**0**
**1,000**
**33**
**90**
**140**
**2,480**| |||**140**
**3,363**
**1,202**|2,480
**2,620**
0
0
**3,363**
1,240
0
**0**
0|**2,620**
**2,123**
**1,202**| |||7,131
**550,000**|6,748
13,879
6,296
0
**550,000**
0|**7,583**
**550,000**| |||**557,131**
**34,293**|**6,748**
**563,879**
**6,296**
9,088
**43,381**
9,529|**557,583**
**33,852**| |||**591,424**|**15,836**
**607,260**
**15,825**|**591,435**| *** The Unrestricted Fund balance brought forward includes a correction to the Cash Movement table in the 2021 accounts. Though the Trustee Board had decided to write back a loan provision of £6,500 that was no longer required, and which was reflected in both the Statement of Financial Affairs and the Balance Sheet, the similar adjustment had not been made to the Cash Movement table.** 12 ## **(J) Deal Maritime and Local History Museum Detailed Income & Expenditure For YEAR ENDED 31ST DECEMBER 2022** |**(J) Deal Maritime and Local History Museum**
**Detailed Income & Expenditure**
**For YEAR ENDED 31ST DECEMBER 2022**|**(J) Deal Maritime and Local History Museum**
**Detailed Income & Expenditure**
**For YEAR ENDED 31ST DECEMBER 2022**|**(J) Deal Maritime and Local History Museum**
**Detailed Income & Expenditure**
**For YEAR ENDED 31ST DECEMBER 2022**|**(J) Deal Maritime and Local History Museum**
**Detailed Income & Expenditure**
**For YEAR ENDED 31ST DECEMBER 2022**|**(J) Deal Maritime and Local History Museum**
**Detailed Income & Expenditure**
**For YEAR ENDED 31ST DECEMBER 2022**|**(J) Deal Maritime and Local History Museum**
**Detailed Income & Expenditure**
**For YEAR ENDED 31ST DECEMBER 2022**| |---|---|---|---|---|---| |||**UNRESTRICT**
**GENERAL**
**FUND**|**RESTRICT**
**FUND 1**
**RESTRICT**
**FUND 2**
**RESTRICT**
**FUND 3**
**RESTRICT**
**FUND 4**
**RESTRICT**
**FUND 5**
**RESTRICT**
**FUND 6**
**RESTRICT**
**FUND 7**
**RESTRICT**
**FUND 8**
**OTHER**
**RESTRICT**
**FUNDS**
**Archive**
**Deal**
**Town**
**Council**
**Dover**
**DC**
**Laptop**
**South East**
**Museums**
**Accredit +**
**Basil Kidd**
**Gift -M**
**Flatteau**
**Collection**
**Care at**
**Risk**
**Pilgrims**
**Trust -**
**Dehumid**
**ifiers**
**Royal**
**Pavillion**
**-LGBTQ+**
**Roof fund,**
**Marines**
**Exhibition,**
**MODES,**
**Lifeboat**||**TOTAL**| ||**Incoming Resources**
SE Museum - Accredit help
SE Museum - Basil Kidd
Pilgrims Trust - Dehumidifiers
Deal Town Coucil
LGBT Grant
Subscriptions
Gifts
Donations
Shop Sales
Gift Aid
Entrance
Quiz Night
**Outgoing Expenditure**
Advertising
Archives
Cleaning
Collections Care
Computer and Software
Electric - EDF
External Membership
Fund Raising Expenses
General Exhibition Costs
Health and Safety
Insurance
Miscellaneous Purchases
Office Expenses
PayPal charges
Photograph Collection
Postage and Stamps
Premises Expenses
Professional Fees
Shop Purchases
Telephone - Vodafone
Water
Webhosting
Zettle Charges
Stripe charges
TOTAL EXPENDITURE|£
241
2103
3468
543
2198
535|£
£
£
£
£
£
£
£
£
1000
750
490
575
2480
1000
453||£
1000
750
490
575
2480
241
1000
2555
3468
544
2198
535| |||9088|453
575
0
1750
1000
0
490
2480
0||15836| |||326
18
528
50
1268
50
67
104
376
908
300
139
13
564
73
3125
926
340
114
177
44
19|944
895
149
400
918
1240
1750||326
944
18
1972
968
1268
50
67
104
376
908
300
139
13
564
73
1240
4875
926
340
114
177
44
19| |||9529|944
895
918
1750
0
149
400
0
1240||15825| |||-441|-491
-320
-918
0
1000
-149
90
2480
-1240||11| |13|||||| 13 ## **(k) Deal Maritime & Local History Museum Summary Restricted v Unrestricted Income & Expenditure y/e 31 Dec 2022** ||**(k) Deal Maritime & Local History Museum**
**Summary Restricted v Unrestricted**
**Income & Expenditure y/e 31 Dec 2022**||||| |---|---|---|---|---|---| ||**FUND TYPE**
**Incoming Resources**
SE Museums – Accreditation Help
SE Museums – Basil Kidd
Pilgrims Trust - Dehumidifiers
Brighton Royal Pavilion
Dover District Council
Deal Town Council
Gifts
Subscriptions
Donations - General
Donations – At Entrance
Shop Sales
Quiz Night
Gift Aid
**TOTAL INCOME**
**Outgoing Expenditure**
Accessioning
Advertising
Archives
Cleaning
Collections Care
Computer and Software
Electric - EDF
Exhibition Costs General
External Membership
Fund Raising Expenses
Gardening
Health and Safety
Insurance
Lifeboat
Local History Gallery - makeover
Miscellaneous Purchases
Office Expenses
PayPal charges
Photograph Fund
Postage and Stamps
Premises Expenses
Professional Fees
Shop Purchases
Telephone - Vodafone
Training
Water
Webhosting
Zettle Charges
Stripe Charges
**TOTAL EXPENDITURE**
Surplus/Deficit|**UNRESTRICTED**|**RESTRICTED**|**2022 TOTAL**|**2021 TOTAL**| |||241
2103
2198
3468
535
543|1000
750
490
2480
575
1000
453|**1000**
**750**
**490**
**2480**
**0**
**575**
**1000**
**241**
**2555**
**2198**
**3468**
**535**
**543**|0
0
0
500
9187
500
0
272
3902
0
2402
0
400| |||**9088**|**6748**|**15836**|**17163**| |||326
18
528
50
1268
104
50
67
182
376
908
300
139
13
564
73
3125
926
340
114
177
44
19|944
1444
918
1240
1750|**0**
**326**
**944**
**18**
**1972**
**968**
**1268**
**104**
**50**
**67**
**182**
**376**
**908**
**0**
**0**
**300**
**139**
**13**
**564**
**73**
**1240**
**4875**
**926**
**340**
**0**
**114**
**177**
**44**
**19**|28
310
987
152
780
1079
399
250
112
0
182
2943
854
355
488
236
0
35
113
10
3352
35
1223
380
360
159
367
26
0| |||**9529**|**6296**|**15825**|**15215**| |||-441|452|**11**|1948| 14