## 



## 

## 

|`ReferenceandAdministrativeDetails`||
|---|---|
|`Governors’Report`||
|`Structure,governanceandmanagement`||
|`Objects,aims,objectivesandactivities`||
|`Academicandpastoralreviewfortheyear`||
|`Financialreviewandresultsfortheyear`||
|`Plansforfutureperiods`||
|`StatementofGovernors’Responsibilities`||
|`IndependentAuditors’Report`|`16to21`|
|`StatementofFinancialActivities`|`22to23`|
|`BalanceSheet`|`24to25`|
|`StatementofCashFlows`|`26to27`|
|`NotestotheFinancialStatements`|`28to45`|





## 

## 



## 

||`Reference`|`andAdministrativeDetails`|
|---|---|---|
|`Head`||`AHobbs`|
|`ClerktotheGovernors`||`VLocke`|
|`CharityRegistrationNumber`||`1184700`|
|`CompanyRegistration`|`Number`|`11751009`|
|`RegisteredOffice`||`Stratton-on-the-Fosse`|
|||`Radstock`|
|||`Somerset`|
|||`BA34RJ`|
|`Auditors`||`CroweU.K.LLP`|
|||`AthFloor,St.James'House`|
|||`St.James'Square`|
|||`Cheltenham`|
|||`GLS503PR`|
|`Bankers`||`BarclaysBankPLC`|
|||`4QueenStreet`|
|||`Bath`|
|||`BA11HE`|
|`Solicitors:`||`StoneKing`|
|||`13QueensSquare`|
|||`Bath`|
|||`BA12H)`|





## 

## 

## 

## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

## 



## 

## 

## 

## 



## 

## 

## 



## 

## 

## 



## 

## 

## 



## 

## 

## 

## 



## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

## 

## 




## 

## 




## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 



## 

## 

## 



**DocuSign Envelope ID: E103F492-42A3-4027-BB07-189687537C43** 

## **Downside School** 

## **Independent Auditor's Report to the Members of Downside School** 


Guy Biggin {Senior Statutory Auditor) For and on behalf of Crowe U.K. LLP, Statutory Auditor 4th Floor, St. James' House St. James' Square Cheltenham GLSO 3PR 

Date: 30 May 2024 

Page 21 



## 

## 

|||||`Total`|
|---|---|---|---|---|
|||`Unrestricted`|`Restricted`|`31August`|
|||`funds`|`funds`|`2023`|
||`Note`|`£`|`£`|`£`|
|`IncomeandEndowmentsfrom:`|||||
|`Donationsandlegacies`|`3`|`993,325`|`277,180`|`1,270,505`|
|`Charitableactivities`|`2`|`9,635,711`|`-`|`9,635,711`|
|`Othertradingactivities`|`5`|`149,881`|`-`|`149,881`|
|`Investmentincome`||`4,596`|`-`|`4,596`|
|`Otherincome`|`6`|`477,652`|`-`|`477,652`|
|`Totalincome`||`11,261,165`|`277,180`|`11,538,345`|
|`Expenditureon:`|||||
|`Raisingfunds`||`(328,571)`|`-`|`(328,571)`|
|`Charitableactivities`|`7`|`(11,153,614)`|`(1,300)`|`(11,154,914)`|
|`Totalexpenditure`||`(11,482,185)`|`(1,300)`|`(11,483,485)`|
|`Gains/lossesoninvestmentassets`||`(21,600)`|`-`|`(21,600)`|
|`Net(expenditure)/income`||`(242,620)`|`275,880`|`33,260`|
|`Transfersbetweenfunds`||`265,634`|`(265,634)`|`-`|
|`Netmovementinfunds`||`23,014`|`10,246`|`33,260`|
|`Reconciliationoffunds`|||||
|`Totalfundsbroughtforward`||`(2,578,450)`|`126,625`|`(2,451,825)`|
|`Totalfundscarriedforward`|`18`|`(2,555,436)`|`136,871`|`(2,418,565)`|





## 

## 

||||||`Total`|
|---|---|---|---|---|---|
|||`Unrestricted`|`Restricted`||`31August`|
|||`funds`|`funds`||`2022`|
||`Note`|`£`|`£`||`£`|
|`IncomeandEndowmentsfrom:`||||||
|`Donationsandlegacies`|`3`|`662,368`|`126,625`||`788,993`|
|`Charitableactivities`|`2`|`8,760,448`||`-`|`8,760,448`|
|`Othertradingactivities`|`5`|`139,043`||`-`|`139,043`|
|`Investmentincome`||`5,131`||`-`|`5,131`|
|`Otherincome`|`6`|`403,335`||`-`|`403,335`|
|`Totalincome`||`9,970,325`|`126,625`||`10,096,950`|
|`Expenditureon:`||||||
|`Raisingfunds`||`(392,756)`||`-`|`(392,756)`|
|`Charitableactivities`|`7`|`(10,337,549)`||`-`|`(10,337,549)`|
|`Totalexpenditure`||`(10,730,305)`||`-`|`(10,730,305)`|
|`Gains/lossesoninvestmentassets`||`55,200`||`-`|`55,200`|
|`Net(expenditure)/income`||`(704,780)`|`126,625`||`(578,155)`|
|`Netmovementinfunds`||`(704,780)`|`126,625`||`(578,155)`|
|`Reconciliationoffunds`||||||
|`Totalfundsbroughtforward`||`(1,873,670)`||`-`|`(1,873,670)`|
|`Totalfundscarriedforward`|`18`|`(2,578,450)`|`126,625`||`(2,451,825)`|





## 

## 

|||`31August`|`31August`|
|---|---|---|---|
|||`2023`|`2022`|
||`Note`|`£`|`£`|
|`Fixedassets`||||
|`Tangibleassets`|`11`|`2,236,843`|`2,111,430`|
|`Investments`|`12`|`95,400`|`117,000`|
|||`2,332,243`|`2,228,430`|
|`Currentassets`||||
|`Stocks`|`13`|`124,316`|`125,456`|
|`Debtors`|`14`|`2,430,088`|`919,327`|
|`Cashatbankandinhand`||`966,277`|`1,027,449`|
|||`3,520,681`|`2,072,232`|
|`Creditors:Amountsfallingduewithinoneyear`|`15`|`(8,271,489)`|`(4,485,662)`|
|`Netcurrentliabilities`||`(4,750,808)`|`(2,413,430)`|
|`Totalassetslesscurrentliabilities`||`(2,418,565)`|`(185,000)`|
|`Creditors:Amountsfallingdueaftermorethanone`||||
|`year`|`16`|`-`|`(2,266,825)`|
|`Netliabilities`||`(2,418,565)`|`(2,451,825)`|
|`Fundsofthecharity:`||||
|`Restrictedincomefunds`||||
|`Restrictedfunds`||`136,871`|`126,625`|
|`Unrestrictedincomefunds`||||
|`Unrestrictedfunds`||`(2,555,436)`|`(2,578,450)`|
|`Totalfunds`||`(2,418,565)`|`(2,451,825)`|





## 



## 

## 

|||`31August`|`31August`|
|---|---|---|---|
|||`2023`|`2022`|
||`Note`|`£`|`£`|
|`Cashflowsfromoperatingactivities`||||
|`Netcashincome/(expenditure)`||`33,260`|`(578,155)`|
|`Adjustmentstocashflowsfromnon-cashitems`||||
|`Depreciation`||`326,442`|`359,265`|
|`Revaluationofinvestments`||`21,600`|`(55,200)`|
|||`381,302`|`(274,090)`|
|`Workingcapitaladjustments`||||
|`Decrease/(increase)instocks`|`13`|`1,140`|`(8,412)`|
|`Increaseindebtors`|`14`|`(1,510,761)`|`(5,844)`|
|`Increaseincreditors`|`15`|`277,778`|`430,251`|
|`Increaseindeferredincome`|`16`|`1,241,224`|`411,807`|
|`Netcashflowsfromoperatingactivities`||`390,683`|`553,712`|
|`Cashflowsfrominvestingactivities`||||
|`Purchaseoftangiblefixedassets`|`11`|`(452,807)`|`(610,409)`|
|`Saleoftangiblefixedassets`||`952`|`-`|
|`Saleofinvestments`||`-`|`165,613`|
|`Netcashflowsfrominvestingactivities`||`(451,855)`|`(444,796)`|
|`Cashflowsfromfinancingactivities`||||
|`Valueofnewloansobtainedduringtheperiod`||`-`|`500,000`|
|`Repaymentofloansandborrowings`|`15`|`-`|`(578,380)`|
|`Netcashflowsfromfinancingactivities`||`-`|`(78,380)`|
|`Net(decrease)/increaseincashandcashequivalents`||`(61,172)`|`30,536`|
|`Cashandcashequivalentsat1 September2022`||`1,027,449`|`996,913`|
|`Cashandcashequivalentsat31August2023`||`966,277`|`1,027,449`|





## 

## 

||`31August`|`31August`|
|---|---|---|
||`2023`|`2022`|
||`£`|`£`|
|`Reconciliationofnetcashflowtomovementinnetfunds`|||
|`(Decrease)/increaseincash`|`(61,172)`|`30,536`|
|`Cashoutflowfromrepaymentofloans`|`-`|`(78,380)`|
|`Changeinnetdebtresultingfromcashflows`|`(61,172)`|`(47,844)`|
|`Netfundsat1 September2022(2021)`|`1,027,449`|`996,913`|
|`Netfundsat31August2023(2022)`|`966,277`|`949,069`|





## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 




## 

## 

|`Feeincomecomprisesofthefollowing:`|||
|---|---|---|
||`31August`|`31August`|
||`2023`|`2022`|
||`£`|`£`|
|`Grossfees`|`11,787,849`|`11,281,388`|
|`Less:totalscholarships,bursaries andfeeassistance`|`(2,624,705)`|`(2,717,046)`|
|`Otherfeeincome`|`452,836`|`177,452`|
|`Registrationfees`|`19,731`|`18,654`|
||`9,635,711`|`8,760,448`|



|`3`|`Donations`|`and`|`legacies`|||||
|---|---|---|---|---|---|---|---|
|||||`Unrestricted`||`31August`|`31August`|
|||||`funds`|`Restricted`|`2023`|`2022`|
|||||`£`|`£`|`£`|`£`|
||`Donations`|`and`|`gifts`|`993,325`|`277,180`|`1,270,505`|`788,993`|
|||||`993,325`|`277,180`|`1,270,505`|`788,993`|



## 

||`31August`|`31August`|
|---|---|---|
||`2023`|`2022`|
||`£`|`£`|
|`Depreciation`|`326,442`|`359,265`|
|`Auditorsremuneration`|`42,175`|`18,870`|
|`Loaninterest`|`166,593`|`85,684`|
|`Bankcharges`|`20,676`|`17,165`|
|`Baddebtprovision`|`190,059`|`57,001`|
||`745,945`|`537,985`|





## 

## 

## 

|`5`<br>`Incomefromothertradingactivities`|||||
|---|---|---|---|---|
||`Unrestricted`|`31August`|`31August`||
||`funds`|`2023`|`2022`||
||`£`|`£`|`£`||
|`Tradingincome;`|||||
|`Schoolshop`|`102,075`|`102,075`|`96,935`||
|`Pitchandnetshire`|`2,873`|`2,873`|`1,175`||
|`Eventsincome;`|||||
|`Showsandevents`|`1,740`|`1,740`|`160`||
|`Othercommercialincome`|`40,321`|`40,321`|`-`||
|`RechargestoDownsideAbbeyGeneralTrust`|`2,872`|`2,872`|`40,773`||
||`149,881`|`149,881`|`139,043`||
|`6`<br>`Otherincome`|||||
||`Unrestricted`|`31August`|`31August`||
||`funds`|`2023`|`2022`||
||`£`|`£`|`£`||
|`Cafetakings`|`22,537`|`22,537`|`19,344`||
|`Rentalincome`|`389,396`|`389,396`|`383,991`||
|`Otherincome`|`2,884`|`2,884`||`-`|
|`Sundryincome`|`62,247`|`62,247`||`-`|
|`Interestonoverdueaccounts`|`588`|`588`||`-`|
||`477,652`|`477,652`|`403,335`||





## 

## 

## 

|||||||`Total31`|`Total31`|
|---|---|---|---|---|---|---|---|
||`Teaching`|<br>`Welfare`|`Premises`|`Support`||`August2023`|`August2022`|
|`Staffcosts`|`4,014,944`|`904,693`|`428,554`|`1,211,394`||`6,559,585`|`6,103,505`|
|`Expenditureon`||||||||
|`raisingfunds`|`-`|`-`|`-`|`314,082`||`314,082`|`392,756`|
|`Depreciation`||||||||
|`andimpairment`|`-`|`-`|`315,713`||`-`|`315,713`|`355,027`|
|`Othercosts`|`656,352`|`1,349,350`|`1,114,280`|`1,062,417`||`4,182,399`|`3,737,922`|
|`Governance`||||||||
|`costs`|`-`|`-`|`-`|`111,706`||`111,706`|`141,095`|
||`4,671,296`|`2,254,043`|`1,858,547`|`2,699,599`||`11,483,485`|`10,730,305`|
|`Analysisbyfund`||||||||
|`Unrestricted`||||||||
|`funds`|`4,671,296`|`2,254,043`|`1,858,547`|`2,699,599`||`11,483,485`|`-`|
|`31August2022`||||||||
|`Unrestricted`||||||||
|`funds`|`4,388,913`|`2,016,499`|`2,006,928`|`2,317,965`||`-`|`10,730,305`|
|`8`<br>`Analysisofgovernance`||`andsupport`|`costs`|||||
|`Governancecosts`||||||||
||||`Unrestricted`|||`31August`|`31August`|
|||||`funds`||`2023`|`2022`|
|||||`£`||`£`|`£`|
|`Auditfees`||||||||
|`Auditofthefinancialstatements`||||`42,175`||`42,175`|`18,870`|
|`Legalandprofessionalfees`||||`67,481`||`67,481`|`119,578`|
|`Governorsexpenses`||||`2,050`||`2,050`|`2,646`|
|||||`111,706`||`111,706`|`141,094`|





## 

## 

## 

|`Theaggregatepayrollcostswereasfollows:`|||
|---|---|---|
||`31August`|`31August`|
||`2023`|`2022`|
||`£`|`£`|
|`Staffcostsduringtheyearwere:`|||
|`Wagesandsalaries`|`5,362,250`|`5,011,405`|
|`Socialsecuritycosts`|`502,004`|`464,854`|
|`Pensioncosts`|`563,223`|`522,749`|
|`Otherstaffcosts`|`132,108`|`104,497`|
||`6,559,585`|`6,103,505`|



|`employedbythecharityduringthey `|`earwasasfollows:`||||
|---|---|---|---|---|
||`31`|`August`|`31`|`August`|
|||`2023`||`2022`|
|||`No`||`No`|
|`Teaching`||`67`||`70`|
|`Other`||`128`||`127`|
|||`195`||`197`|



|`Thenumb`|`e`|`rofemployeeswhoseemoluments`|`fellwithinthefollowingban`|`s `|`as:`||
|---|---|---|---|---|---|---|
||||`31August`||`31August`||
||||`2023`||`2022`||
||||`No`||`No`||
|`£60,001`|`-`|`£70,000perannum`|||||
|`£70,001`|`-`|`£80,000perannum`||`1`|||
|`£130,001`||`-£140,000`||`1`||`1`|





## 

## 

## 

## 

|`11Tangiblefixedassets`||||||||
|---|---|---|---|---|---|---|---|
|||||`Furniture`||||
||`Land`|`and`||`and`|`Motor`|||
||`buildings`|||`equipment`|`vehicles`||`Total`|
||`£`|||`£`|`£`||`£`|
|`Cost`||||||||
|`At1 September2022`|`421,023`|||`2,765,780`|`4,000`||`3,190,803`|
|`Additions`||`8,378`||`444,429`||`-`|`452,807`|
|`Disposals`|||`-`|`(4,070)`||`-`|`(4,070)`|
|`At31August2023`|`429,401`|||`3,206,139`|`4,000`||`3,639,540`|
|`Depreciation`||||||||
|`At1 September2022`||`4,513`||`1,072,793`|`2,067`||`1,079,373`|
|`Chargefortheyear`||`3,506`||`322,136`|`800`||`326,442`|
|`Eliminatedondisposals`|||`-`|`(3,118)`||`-`|`(3,118)`|
|`At31August2023`||`8,019`||`1,391,811`|`2,867`||`1,402,697`|
|`Netbookvalue`||||||||
|`At31August2023`|`421,382`|||`1,814,328`|`1,133`||`2,236,843`|
|`At31August2022`|`416,510`|||`1,692,987`|`1,933`||`2,111,430`|





## 

## 

|`12Fixedassetinvestments`|||
|---|---|---|
||`31August`|`31August`|
||`2023`|`2022`|
||`£`|`£`|
|`Otherinvestments`|`95,400`|`117,000`|
|`Otherinvestments`|||
||`Listed`||
||`investments`|`Total`|
||`£`|`£`|
|`CostorValuation`|||
|`At1 September2022`|`117,000`|`117,000`|
|`Revaluation`|`(21,600)`|`(21,600)`|
|`At31August2023`|`95,400`|`95,400`|
|`Netbookvalue`|||
|`At31August2023`|`95,400`|`95,400`|
|`At31August2022`|`117,000`|`117,000`|



## 

|`31`|`August`|`31`|`August`|
|---|---|---|---|
||`2023`||`2022`|
||`£`||`£`|
||`124,316`||`125,456`|





## 

## 

## 

|`14Debtors`|||
|---|---|---|
||`31August`|`31August`|
||`2023`|`2022`|
||`£`|`£`|
|`Tradedebtors`|`1,741,808`|`367,616`|
|`Prepaymentsandaccruedincome`|`414,777`|`391,649`|
|`Otherdebtors`|`273,503`|`160,062`|
||`2,430,088`|`919,327`|



## 

||`31August`|`31August`|
|---|---|---|
||`2023`|`2022`|
||`£`|`£`|
|`Bankborrowings`|`2,421,342`|`154,517`|
|`Tradecreditors`|`428,456`|`352,500`|
|`Othertaxationandsocialsecurity`|`256,333`|`221,139`|
|`Othercreditors`|`1,659,274`|`1,320,588`|
|`Accruals`|`325,338`|`497,396`|
|`Feesinadvance`|`3,057,789`|`1,657,701`|
|`Advancefeesscheme`|`122,957`|`281,821`|
||`8,271,489`|`4,485,662`|



||||||`31`|`August`|`31`|`August`|
|---|---|---|---|---|---|---|---|---|
|||||||`2023`||`2022`|
|||||||`£`||`£`|
|`Within`|`1`|`to`|`2`|`years`||`101,698`||`129,073`|
|`Within`|`2`|`to`|`5`|`years`||`21,259`||`152,748`|
|||||||`122,957`||`281,821`|





## 

## 

||`31August`|`31August`|
|---|---|---|
||`2023`|`2022`|
||`£`|`£`|
|`Balancebroughtforward`|`281,821`|`187,119`|
|`Newcontracts`|`-`|`190,192`|
|`Amountsutilised`|`(158,864)`|`(95,490)`|
||`122,957`|`281,821`|
|`16Creditors:amountsfallingdueafteroneyear`|||
||`31August`|`31August`|
||`2023`|`2022`|
||`£`|`£`|
|`Bankloan`|`-`|`2,266,825`|



## 

|`ThebankloanwasadoptedaspartoftheseparationoftheSchoolfrom`|`ThebankloanwasadoptedaspartoftheseparationoftheSchoolfrom`|`DownsideAbbey`|`DownsideAbbey`|`DownsideAbbey`|
|---|---|---|---|---|
|`GeneralTrustandhas`<br>`atermoffiveyearsfromthe`|`separationdate.The`||`bankloan`|`is`|
|`securedagainstthemainSchoolsitewhichisleasedfromDownsideAbbey`||`GeneralTrustfor`|||
|`aperiodof125years.`|||||
|`Theageingofthebankloanfallstoberepaidasfollows:`|||||
||`31August`||`31August`||
||`2023`||`2022`||
||`£`||`£`||
|`Duewithinoneyear`|`2,421,342`||`154,517`||
|`Duewithinonetotwoyears`||`-`|`2,266,825`||
||`2,421,342`||`2,421,342`||





## 

## 

## 

||`31August`|`31August`|
|---|---|---|
||`2023`|`2022`|
||`£`|`£`|
|`Landandbuildings`|||
|`Withinoneyear`|`416,566`|`273,940`|
|`Betweenoneandfiveyears`|`1,700,000`|`1,629,167`|
|`Afterfiveyears`|`49,299,998`|`49,158,331`|
||`51,416,564`|`51,061,438`|
|`Fixturesandfittings`|||
|`Withinoneyear`|`41,579`|`33,941`|
|`Betweenoneandfiveyears`|`50,472`|`28,661`|
||`92,051`|`62,602`|





## 

## 

## 

|`18Funds`||||||
|---|---|---|---|---|---|
||`Balanceat`|||||
||`1`||||`Balanceat`|
||`September`|`Incoming`|`Resources`||`31August`|
||`2022`|`resources`|`expended`|`Transfers`|`2023`|
||`£`|`£`|`£`|`£`|`£`|
|`Unrestrictedfunds`||||||
|`Unrestrictedfunds`||||||
|`Unrestrictedfunds`|`(2,578,450)`|`11,261,165`|`(11,503,785)`|`265,634`|`(2,555,436)`|
|`Restrictedfunds`||||||
|`SillOrganScholarship`|`126,625`|`-`|`-`|`-`|`126,625`|
|`PianoFund`|`-`|`265,702`|`-`|`(265,634)`|`68`|
|`RoseEnrichmentFund`|`-`|`11,478`|`(1,300)`|`-`|`10,178`|
|`Totalrestrictedfunds`|`126,625`|`277,180`|`(1,300)`|`(265,634)`|`136,871`|
|`Totalfunds`|`(2,451,825)`|`11,538,345`|`(11,505,085)`|`-`|`(2,418,565)`|
||`Balanceat`|||||
||`1`|||`Other`|`Balanceat`|
||`September`|`Incoming`|`Resources`|`recognised`|`31August`|
||`2021`|`resources`|`expended`|`gains/(losses)`|<br>`2022`|
||`£`|`£`|`£`|`£`|`£`|
|`Unrestrictedfunds`||||||
|`Unrestrictedfunds`||||||
|`Unrestrictedfunds`|`(1,873,670)`|`9,970,325`|`(10,730,305)`|`55,200`|`(2,578,450)`|
|`Restricted`||||||
|`SillOrganScholarship`|`-`|`126,625`|`-`|`-`|`126,625`|
|`Totalfunds`|`(1,873,670)`|`10,096,950`|`(10,730,305)`|<br>`55,200`|`(2,451,825)`|





## 

## 

## 

|||||`Totalfunds`|
|---|---|---|---|---|
||`Unrestricted`|`Restricted`||`31August`|
||`funds`|`funds`||`2023`|
||`£`|`£`||`£`|
|`Tangiblefixedassets`|`2,236,843`||`-`|`2,236,843`|
|`Fixedassetinvestments`|`95,400`||`-`|`95,400`|
|`Netcurrentassets`|`(4,887,679)`|`136,871`||`(4,750,808)`|
|`Totalnetliabilities`|`(2,555,436)`|`136,871`||`(2,418,565)`|
|||||`Totalfunds`|
||`Unrestricted`|`Restricted`||`31August`|
||`funds`|`funds`||`2022`|
||`£`|`£`||`£`|
|`Tangiblefixedassets`|`2,111,430`||`-`|`2,111,430`|
|`Fixedassetinvestments`|`117,000`||`-`|`117,000`|
|`Netcurrentassets`|`(2,540,055)`|`126,625`||`(2,413,430)`|
|`Creditorsover1 year`|`(2,266,825)`||`-`|`(2,266,825)`|
|`Totalnetliabilities`|`(2,578,450)`|`126,625`||`(2,451,825)`|



|`schemesasfollows:`|||||
|---|---|---|---|---|
||`31`|`August`|`31`|`August`|
|||`2023`||`2022`|
|||`£`||`£`|
|`Definedcontributionschemes`||`563,223`||`522,749`|





## 

## 

|`Thefollowingamountshadnotbeenpaidtothe`|`schemesattheyea`|`r-end:`|||
|---|---|---|---|---|
||`31`|`August`|`31`|`August`|
|||`2023`||`2022`|
|||`£`||`£`|
|`Definedcontributionschemes`||`79,027`||`128,215`|



## 

## 



## 

## 

##