Registered Charity Number: 1178850
PROPER JOB RESOURCE CENTRE
Report of the Trustees and Unaudited Financial Statements For the year ended 31[st] March 2022
PROPER JOB RESOURCE CENTRE
CONTENTS
| Page | |
|---|---|
| Report of the Trustees | 2-6 |
| Independent Examiner's Report | 7 |
| Statement of Financial Activities | 8 |
| Statement of Financial Position | 9 |
| Notes to the Financial Statements | 10-15 |
| Detailed Statement of Financial Activities | 16 |
Page 2
PROPER JOB RESOURCE CENTRE
Trustees Annual Report for the year ended 31[st] March 2022
The trustees present their report and financial statements for the year ended 31st March 2022. The trustees have adopted the provisions of 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 1 January 2015).
Objectives and Aims
Proper Job’s charitable objects are described as follows:
For the public benefit, the protection and preservation of the environment, in particular, but not exclusively, by
-
(a) the promotion of waste reduction, reuse reclamation, recycling, use of recycled products and the use of surplus; and
-
(b) advancing the education of the public about all aspects of waste generation, waste management and waste
recycling, in the United Kingdom.
Public benefit
The Trustees have considered the Charity Commission guidance on public benefit and consider that the activities of the charity meet its charitable objectives and provide a benefit to the public.
Achievement and Performance
Charitable activities
This year’s report is still coloured by the COVID 19 pandemic. Proper Job officially re-opened on 13 April 2021 to coincide with stage 2 of the Government’s ‘road map’ to lifting lockdown. Then there was a self-enforced, short circuit breaker in December 2021. Despite this, the adaptation of delivery models and some diversification of income necessitated by the pandemic, had positive effects as well as a reminder of how important it is that we continue to shape our response and rise to challenges.
Achievements
We facilitated the re-use of over 45,895 items a 69% increase on last year. We provided over £1500 worth of resources, donated to local public benefit projects. We engaged with over 15,000 beneficiaries this year, approximately sixty per day. We strengthened the core charity, investing time in recruiting experienced trustees We fundraised for and installed a community de-fibrillator
We redistributed 2536 litres of paint as part of the National Community Re-paint scheme We made 5.5 tonnes of compost
There were 408 beneficiaries of educational events who attended online and in workshops 16 workshops and events were hosted:
April
Where the Wild Things Grow – foraging with Dave Hamilton
May
Nicky Scott- aka Dr Compost Composting for all – via zoom J une Yard Sale - £1 or less Repair and Reuse Day – Endecott House July
Chagford Primary School Fundraiser – PJ and Uptown donate half of the day’s proceedings Learn how to make a Bug Hotel- PJ and Wellmoor at Moretonhampstead allotments
September
Upcycling workshop for children at Chagford Food Festival Grow your own tree nursery – seminar with Moor Trees
October
Chagford’s first litter pick
Page 3
PROPER JOB RESOURCE CENTRE
Weaving a willow birdfeeder
November
Repurposing Old Books – Book Folding Workshop Fashion Show
December
Sustainable Christmas Wreath Workshop
January
Nicola Peel – inspirational COP 26 speaker - zoom talk February Sewing Repair Workshop Community Clothes Swap and Wardrobe Declutter
March
Dr Compost talk and Q&A – via zoom. To celebrate National Composting week Proper Job and Plastic Free Chagford Litter Pick Spring Wreath Making from recycled materials
Other events initiatives:
A cable amnesty and two sales of children’s clothes at £1.
Additionally, in July 2021 Plastic free Chagford joined forces with PJ to get “plastic free accreditation for the town. In January 2022 a donation was made to St Petrock
Summary of Impact for the period of this report 20-21
Education and workshop participants: 408 (April 2021 – March 2022). Number of workshops/ events: 16
The education and workshop programme continued to be very successful. During lockdown periods the use of the internet, particularly ZOOM was developed and enabled a lively programme of events and this continues to build. Governance has improved significantly, including an ongoing review of all policies and risks and a successful trustee recruitment campaign that delivered a new volunteer trustee and treasurer as well as another potential trustee - Anna Hopwood.
Environment: Paint: 2536 Litres diverted from landfill through the National Community Re-paint scheme Compost: 5.5 tonnes of compost made and distributed
Public benefit
All trustees have read and understood the guidance on Public Benefit. Our impact monitoring demonstrates that we are having a significant impact on the environment and our beneficiaries give very positive feedback on how their lives have been changed.
Proper Job has facilitated the reuse of 45,895 items including, 2,536 Litres of paint. We also made 5.5 tonnes of compost. Contributing to the reduction of waste and carbon production
Use of volunteers
Proper Job have a pool of volunteers who help with various operational and educational tasks as well as skill sharing and repair workshops. We have gained 4 new volunteers. We have used approximately 600 hours of volunteer time and there are currently 5 trustee volunteers on the board.
The charity has also maintained a contact list of Friends and is part of REACH volunteering which helps charities to find volunteers creating a step change in the quality, range and scale of skills-based volunteering.
Financial review
Total income for the year decreased from previous year to £234,355 (2021: £235,637) however sales have increased reflecting the return to normal working. Sales were £179,299 (2021: £159,463).
Grant income reduced, as expected, after the pandemic. £24,800 was received in the year. (2021: 68,553), Grants included:
-
Magic Little Grant – £500
-
National Lottery - Workshop grant 22- 23 - £10,000
-
Neighbourly foundation - £1,000
-
WDBC - Business rates reclaim £2,667
Page 4
PROPER JOB RESOURCE CENTRE
-
WDBC - Covid Recovery ARGO £2,450
-
WDBC - Grant for Defib £750
-
DCC Local Lives - £500
-
HMRC Job Retention Scheme - £6,544
Total expenditure for the year increased to £211,630 (2021: £202,584). Net surplus for the year was £22,725 (2021: £33,053) of which £10,692 was restricted Unrestricted cash reserves to carry forward were £35,586
Reserves policy
The policy of the organisation is to maintain three months running costs as reserves wherever possible. This reflects the concern of the trustees that they should maintain sufficient reserves to meet any unforeseen circumstances and, to meet the organisation's obligations.
Structure, Governance and Management Governing document
Charitable Incorporated Organisation: Model constitution for a CIO whose only voting members are its charity trustees (‘Foundation’ model constitution)
Recruitment and appointment of new trustees
Apart from the first charity trustees, every trustee must be appointed for a term of three years by a resolution passed at a properly convened meeting of the charity trustees.
In selecting individuals for appointment as charity trustees, the charity trustees must have regard to the skills, knowledge and experience needed for the effective administration of the CIO.Reference and Administration Details
Registered name
Proper Job Resource Centre
Registered Charity number
1178850
Principal address
Proper Job Resource Centre Crannafords Industrial Park Chagford Newton Abbot TQ13 8DR
Trustees
Name
Name Position Victoria Worthington Philip Le Grice Karen Ayling Interim Chair Robert Griffin Dr Justine M Frain Allison Saunders Anna Hopwood
Appointments/Resignations Appointed 21 November 2019 Retired 15 November 2021 Appointed 17 March 2021 Appointed 21 April 2021 Appointed 21 April 2021 Appointed 14 March 2022 Appointed 11 July 2022
Independent Examiner Magnus Proctor FFA Lindisfarne Landkey Road Barnstaple Devon EX32 9BW
Page 5
PROPER JOB RESOURCE CENTRE
Statement of Trustees' Responsibilities
The trustees are responsible for preparing the trustees' report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations.
The law applicable to charities requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the applicable Charities (Accounts and Reports) Regulations, and the provisions of the constitution. The trustees are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charity's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Approved by the board of trustees on 6[th] January 2023 and signed on its behalf by:
............................................. Karen Ayling, Chair
Page 6
PROPER JOB RESOURCE CENTRE
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF PROPER JOB RESOURCE CENTRE
Independent examiner's report to the trustees of Proper Job Resource Centre
I report to the charity trustees on my examination of the accounts of Proper Job Resource Centre (the Trust) for year ended 31[st] March 2022.
Responsibilities and basis of report
As the charity’s trustees you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Trust as required by section 130 of the Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Signed:
Magnus Proctor Fellow of the Institute of Financial Accountants Lindisfarne Landkey Road Barnstaple Devon EX32 9BW
Date: 6[th] January 2023
Page 7
PROPER JOB RESOURCE CENTRE
STATEMENT OF FINANCIAL ACTIVITIES for the year ended 31[st] March 2022
| Notes Income and Endowments Donations and legacies 2 Charitable activities 3 Investment income 4 Other income 5 Total Incoming Resources Expenditure Charitable activities Charitable activities 6 Total Resources Expended Net Incoming / (Outgoing) resources Transfer between funds Reconciliation of Funds Total Funds brought forward Total Funds carried forward 19 |
2022 2021 Unrestricted funds Restricted funds Total Total £ £ £ £ 16,995 16,565 33,560 73,661 179,298 0 179,298 159,463 0 0 0 44 21,497 0 21,497 2,469 |
|---|---|
| 217,790 16,565 234,355 235,637 |
|
| (209,277) (2,353) (211,630) (202,584) |
|
| (209,277) (2,353) (211,630) (202,584) |
|
| 8,513 14,212 22,725 33,053 3,520 (3,520) 0 0 |
|
| 12,033 10,692 22,725 33,053 109,108 0 109,108 76,055 |
|
| 131,141 10,692 131,833 109,108 |
The notes on pages 10 to 15 form an integral part of these financial statements
Page 8
PROPER JOB RESOURCE CENTRE
STATEMENT OF FINANCIAL POSITION At 31[st] March 2022
| Notes Fixed Assets Tangible assets 12 Investments 13 Current Assets Debtors 14 Cash at bank Current Liabilities Amounts falling due within one year 15 Current Assets less Current Liabilities Total Assets less Current Liabilities Creditors: amounts falling due after more than 1 year 16 Funds Restricted funds Unrestricted funds Total funds 18 |
Unrestricted funds Restricted funds £ £ 85,671 0 0 0 |
2022 2021 Total Total £ £ 85,671 90,791 0 1 |
|---|---|---|
| 85,671 | 85,671 90,792 |
|
| 10,127 0 35,586 10,692 |
10,127 1,882 46,278 39,939 |
|
| 45,713 10,692 (10,243) 0 |
56,405 41,821 (10,243) (8,623) |
|
| 35,470 10,692 |
46,162 33,198 |
|
| 121,141 10,692 0 0 |
131,833 123,990 0 (14,882) |
|
| 121,141 10,692 |
131,833 109,108 |
|
| 0 10,692 121,141 0 |
10,000 0 121,833 109,108 |
|
| 121,141 10,692 |
131,833 109,108 |
The financial statements were approved by the Board of Trustees on 6[th] January 2023 and were signed on its behalf by:
............................................. Karen Ayling, Chair
The notes on pages 10 to 15 form an integral part of these financial statements
Page 9
PROPER JOB RESOURCE CENTRE
1. Accounting Policies
Basis of preparing the financial statements and assessment of going concern
The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) '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 1 January 2015)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
Going concern
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, 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 accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold land and buildings 10% reducing balance Plant and machinery 20% reducing balance Motor vehicles 20% reducing balance Office equipment 33% reducing balance
Taxation
The charity is exempt from tax on its charitable activities.
Debtors
Trade and other debtors are recognised at the settlement amount. Prepayments are valued at the amount prepaid.
Cash at bank and in hand
Cash at bank and in hand includes cash, current bank accounts and deposit bank accounts with no withdrawal limitations.
Creditors
Creditors are recognised where then charity has a present obligation resulting from a past event that will result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are recognised at their settlement amount.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
The notes form part of these financial statements
Page 10
PROPER JOB RESOURCE CENTRE
Pensions and other post retirement obligations
The charity operates a defined contribution pension scheme which is a pension plan under which fixed contributions are paid into a pension fund and the charity has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised in the Statement of Financial Activities when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
2. Donations and Legacies
| Donations and Legacies | |
|---|---|
| Donations Gift Aid received Grant income Donations Gift Aid received Grant income Income from charitable activities Recycling, reclamation and reuse Uptown Education Recycling, reclamation and reuse Uptown Education Investment income Interest income Other income Other income – Fees and supplies |
Unrestricted Restricted 2022 £ £ £ 1,547 1,395 2,942 5,818 0 5,818 9,630 15,170 24,800 16,995 16,565 33,560 Unrestricted Restricted 2021 £ £ £ 2,868 0 2,868 2,240 0 2,240 68,553 0 68,553 |
| 73,661 0 73,661 |
|
| Unrestricted Restricted 2022 £ £ £ 110,881 0 110,881 67,283 0 67,283 1,134 0 1,134 179,299 0 179,299 Unrestricted Restricted 2021 £ £ £ 64,785 59,241 124,026 34,188 0 34,188 1,249 0 1,249 |
|
| 100,222 59,241 159,463 |
|
| 2022 2021 £ £ 0 44 2022 2021 £ £ 21,497 2,429 |
3. Income from charitable activities
4. Investment income
5. Other income
The notes form part of these financial statements
Page 11
PROPER JOB RESOURCE CENTRE
6. Expenditure on charitable activities
| Unrestricted £ Recycling, reclamation and reuse 33,753 Uptown 11,099 Education 669 Depreciation 7,970 Staff costs 153,601 Support costs 2,185 209,277 Unrestricted £ Recycling, reclamation and reuse 36,469 Uptown 4,211 Education 1,165 Depreciation 3,732 Staff costs 101,731 Support costs 3,239 149,547 7. Analysis of support costs On charity activities: Independent examiner Accounting 8. Net incoming/outgoing resources Independent examiner Depreciation of fixed assets 9. Staff costs Salaries Social security costs Pension costs Other staff costs The average monthly number of employees during the period was as follows: Resource Centre Uptown No employee received emoluments in excess of £60,000. |
Unrestricted £ 33,753 11,099 669 7,970 153,601 2,185 |
Restricted 2022 £ £ 2,353 36,106 0 11,099 0 669 0 7,970 0 153,601 0 2,185 |
|---|---|---|
| 209,277 | 2,353 211,630 |
|
| Unrestricted £ 36,469 4,211 1,165 3,732 101,731 3,239 |
Restricted 2021 £ £ 18,542 55,011 0 4,211 0 1,165 0 3,732 34,495 136,226 0 3,239 |
|
| 149,547 | 53,037 202,584 |
|
| 2022 2021 £ £ 750 1,850 1,435 389 2,185 644 2022 2021 £ £ 750 1,850 7,970 3,720 2022 2021 £ £ 147,269 131,027 3,781 3,127 1,882 1,637 669 435 153,601 136,226 2022 2021 No. No. 9 8 3 2 |
Trustees’ expenses
There were no trustees' expenses paid for the year ended 31[st] March 2022. (2021: Nil)
The notes form part of these financial statements
Page 12
PROPER JOB RESOURCE CENTRE
10. Independent examiner’s remuneration
| Independent examiner’s remuneration | ||
|---|---|---|
| 2022 | 2021 | |
| £ | £ | |
| Examination of financial statements | 750 | 1,850 |
| Other services | 0 | 389 |
11. Taxation
The charity is a registered charity and is therefore exempt from taxation.
12. Tangible fixed
Assets
| Cost Cost brought forward Additions Total cost carried forward Depreciation Depreciation brought forward Charge for year Total depreciation carried forward Net Book Value At 31st March 2022 At 31stMarch 2021 |
Land and buildings Furniture and Equipment Motor vehicles Office Equipmen t Total £ £ £ £ £ 85,528 6,286 2,688 14,106 108,608 2,850 0 0 0 2,850 |
|---|---|
| 88,278 6,286 2,688 14,106 111,458 |
|
| 8,164 6,154 2,475 1,024 17,817 3,647 128 48 4,147 7,970 |
|
| 11,811 6,282 2,523 5,171 25,787 |
|
| 76,567 4 165 8,935 85,671 77,364 132 751 13,082 88,329 |
13. Fixed asset investments
| Shares in subsidiary undertakings | 2022 2021 £ £ 0 1 |
|---|---|
| 0 1 |
The Courtyard Cafe & Shop Ltd (CRN 11634552 England and Wales) was dissolved on 12[th] April 2022
14. Debtors
| VAT recoverable Prepayments Other debtors |
2022 2021 £ £ 1,497 1,608 3,630 0 5,000 274 |
|---|---|
| 10,127 1,882 |
The notes form part of these financial statements
Page 13
PROPER JOB RESOURCE CENTRE
15. Creditors: amounts falling due within one year
| Bank overdraft Trade creditors Taxation and social security Other creditors Accruals Loans |
2022 2021 £ £ 0 238 24 5,058 2,052 634 0 843 750 1,850 7,417 0 |
|---|---|
| 10,243 8,623 |
16. Creditors: amounts falling due after more than 1 year
| Loans | 2022 2021 £ £ 0 14,882 |
|---|---|
| 0 14,882 |
17. Pension
The charity operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the charity to the scheme and amounted to £1,882 (2021 - £1,637).
18. Movement in Funds
| Unrestricted Funds General Fund Total Restricted Funds Container Fund (1) Defibrillator Fund (2) Community Action Fund (3) Local Lives Fund (4) Workshop Fund (5) Total Total Funds |
Balance Income Expenditure Transfers Balance 1st April 2021 31st March 2022 109,108 217,790 (209,277) 3,520 121,141 |
|---|---|
| 109,108 217,790 (209,277) 3,520 121,141 |
|
| 0 3,420 (0) (3,420) 0 0 2,145 (1,453) 0 692 0 500 (400) (100) 0 0 500 (500) 0 0 0 10,000 0 0 10,000 |
|
| 0 16,565 (2,353) (3,520) 10,692 |
|
| 109,108 234,355 (202,633) 0 131,833 |
(1) A lorry container was purchased with donations and a grant from Virgin Media O2 Together (£1,000). The transfer between funds of £3,420 reflects the purchase of a fixed asset.
(2) A defribrillator was purchased donations and a grant from West Devon Borough Council (£750)
(3) A compost sieve repair was made possible with a grant of £500 form Magic Little Grant
(4) Van roof repairs (£795) were made possible with a grant of £500 from DCC Local Lives
(5) A National Lottery Awards for All grant of £10,000 was received towards the Workshop Fund to be utilised in 2022/23
The notes form part of these financial statements
Page 14
PROPER JOB RESOURCE CENTRE
| Unrestricted Funds General Fund Total Restricted Funds SSE London Rank Covid Recovery Crowdfunder Total Total Funds |
Balance Income Expenditure Transfers Balance 1st April 2020 31st March 2021 76,055 176,445 (149,596) 6,024 109,108 |
|---|---|
| 76,055 176,445 (149,596) 6,024 109,108 |
|
| 0 5,950 (5,950) 0 0 0 25,000 (13,366) (11,634) 0 0 23,100 (23,995) 895 0 0 5,191 (9,726) 4,535 0 |
|
| 0 59,241 (53,037 (6,024) 0 |
|
| 76,055 223,686 (202,633) 0 109,108 |
19. Trustee remuneration and benefits
None of the trustees have been paid any remuneration or received any benefits from an employment with the charity or a related entity.
20. Parent and ultimate parent undertaking
The ultimate controlling party is the charity's trustees.
The notes form part of these financial statements
Page 15
PROPER JOB RESOURCE CENTRE
DETAILED STATEMENT OF FINANCIAL ACTIVITIES
(These do not form part of the financial statements)
| Donations and legacies Donations Gift Aid received Grant income Total income from donations and legacies Charitable Activities Recycling, reclamation and reuse Uptown Education Total income from donations and legacies Investment and Other income Interest received Fees and supplies Total income from investment income and other income Total incoming resources Charitable activities Recycling, reclamation and reuse: Direct costs Volunteer expenses Fundraising costs Donations Consultancy fees Subcontract costs Rent Rates Water rates Light, heat and power Insurance Repairs and renewals Telephone and internet Printing, postage and stationery Subscriptions Cleaning Health and safety Sundry expenses Motor and travelling expenses Advertising Bank charges Legal and professional fees Education Depreciation Wages and salaries Social security costs Pension costs Other staff costs Total expenditure on charitable activities Support costs Independent examiner Accounting Total support costs Total resources expended Net incoming resources |
2022 2021 £ £ 2,942 2,868 5,818 2,240 24,800 68,553 |
|---|---|
| 33,560 73,661 |
|
| 110,881 124,025 67,283 34,188 1,134 1,249 |
|
| 179,298 159,463 |
|
| 0 44 21,497 2,469 |
|
| 21,497 2,513 |
|
| 234,355 235,637 |
|
| 8,331 9,465 8 483 831 0 649 0 287 1,956 696 7,609 6,432 5,800 286 260 136 104 2,040 1,302 3,263 4,342 9,657 5,668 2,583 2,148 1,008 745 1,228 3,755 442 555 2,138 2,026 (774) 428 1,125 1,767 2,733 4,212 2,932 2,083 1,175 4,512 669 1,165 7,970 3,732 147,269 131,026 3,781 3,127 1,882 1,638 668 435 |
|
| 209,445 200,345 2,185 2,239 0 0 |
|
| 2,185 2,239 |
|
| 211,630 202,584 |
|
| 22,725 33,053 |
Page 16