Trustees’ Annual Report for the period
From 1 January 2023 Period start date To 31 December 2023 Period end date
Charity name: Victor Mann Trust Fund
Charity registration number: 215476
Objectives and Activities
| SORP reference |
||
|---|---|---|
| Summary of the purposes of the charity as set out in its governing document |
Para 1.17 | For the promotion of the welfare and comfort of the aged poor inhabitants of the borough of Wallsend and for the provision of housing accommodation for the aged and poor inhabitants of the said borough. |
| Summary of the main activities in relation to those purposes for the public beneft, in particular, the activities, projects or services identifed in the accounts. |
Para 1.17 and 1.19 |
The charity gives grants to individuals who are sufering fnancial hardship and to groups who provide activities promoting health and wellbeing, reducing social isolation. |
| Statement confrming whether the trustees have had regard to the guidance issued by the Charity Commission on public beneft |
Para 1.18 | The Trustees have had regard to the Charity Commission guidance on public beneft |
Additional information (optional)
You may choose to include further statements where relevant about:
| SORP reference |
||
|---|---|---|
| Policy on grant making | Para 1.38 | To be eligible for grants applicants must be age 60 and over. |
| Policy on social investment including program related investment |
Para 1.38 | |
| Contribution made by volunteers |
Para 1.38 | |
|---|---|---|
| Other |
Achievements and Performance
| SORP reference |
||
|---|---|---|
| Summary of the main achievements of the charity, identifying the diference the charity’s work has made to the circumstances of its benefciaries and any wider benefts to society as a whole. |
Para 1.20 | The grants given by the charity to individuals have funded essential housing repairs, equipment to assist people living with a disability, electrical equipment. This support improves benefciaries living environment, supporting independent living and keeping active. Grants to groups enable participation in various activities increasing health and wellbeing. |
Additional information (optional)
You may choose to include further statements where relevant about:
| Achievements against objectives set |
Para 1.41 | |
|---|---|---|
| Performance of fundraising activities against objectives set |
Para 1.41 | |
| Investment performance against objectives |
Para 1.41 | |
| Other |
Financial Review
| Review of the charity’s fnancial position at the end of the period |
Para 1.21 | The charity continues to be in a good fnancial position maintaining a balanced investment portfolio, providing grants from income and maintaining cashdeposits. |
|---|---|---|
| Statement explaining the policy for holding reserves stating why they are held |
Para 1.22 | The charity have very little expenditure so no need to hold reserves. Grants are given from the income from the investment portfolio. |
| Amountof reservesheld | Para1.22 | N/A |
| Reasons for holding zero reserves |
Para 1.22 | The charity has no employees or overheads other than bank or accounting charges. |
| Details of fund materially indefcit |
Para 1.24 | |
| Explanation of any uncertainties about the charity continuing as a going concern |
Para 1.23 |
Additional information (optional)
You may choose to include further statements where relevant about:
| The charity’s principal sources of funds (including any fundraising) |
Para 1.47 | |
|---|---|---|
| Investment policy and objectives including any social investment policy adopted |
Para 1.46 | |
| A description of the principal risks facing the charity |
Para 1.46 | |
| Other |
Structure, Governance and Management
Description of charity’s
| trusts: | ||
|---|---|---|
| Type of governing document (trust deed, royal charter) |
Para 1.25 | Trust deed |
| How is the charity constituted? (e.g unincorporated association, CIO) |
Para 1.25 | Unincorporated charitable trust |
| Trustee selection methods including details of any constitutional provisions e.g. election to post or name of any person or body entitled to appoint one or moretrustees |
Para 1.25 | Trustees are appointed by the Elected Mayor of North Tyneside Council to include elected members (councillors) and local residents |
Additional information (optional)
You may choose to include further statements where relevant about:
| Policies and procedures adopted for the induction and training of trustees |
Para 1.51 | |
|---|---|---|
| The charity’s organisational structure and any wider network with which the charity works |
Para 1.51 | |
| Relationship with any related parties |
Para 1.51 | |
| Other |
Reference and Administrative details
| Charityname | Victor Mann Trust Fund |
|---|---|
| Other name the charity uses |
|
| Registered charity number |
215476 |
| Charity’s principal address |
North Tyneside Council 16 The Silverlink North Newcastle Upon Tyne NE27 0BY |
Names of the charity trustees who manage the charity
| 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 |
Trustee name | Ofce (if any) | Dates acted if not for whole year |
Name of person (or body) entitled to appoint trustee(if any) |
|---|---|---|---|---|
| Carl Johnson | Appointed 11/7/24 to date |
The Elected Mayor of North Tyneside Council |
||
| Ian Grayson | Vice Chair | Appointed 11/7/24 to date |
The Elected Mayor of North Tyneside Council |
|
| James Barry Montague |
Honorary Secretary |
Appointed 21/6/2022 to date |
The Elected Mayor of North Tyneside Council |
|
| Julie Elizabeth Cruddas |
Appointed 21/6/2022 to date |
The Elected Mayor of North Tyneside Council |
||
| Wendy Lott | Chair | Appointed 21/6/2022 to date |
The Elected Mayor of North Tyneside Council |
|
| Nigel Huscroft | Appointed 21/6/2022 to date |
The Elected Mayor of North Tyneside Council |
||
| John Harrison | Appointed 11/7/24 to date |
The Elected Mayor of North Tyneside Council |
||
| Louise Marshall | Treasurer | Appointed 11/7/24 to date |
||
| Matthew B. Thirlaway |
Vice Treasurer | Appointed 11/7/24 to date |
||
| Tracia Neira | Appointed 11/7/24 to date |
|||
| Corporatetrustees– names of the directors at the datethereport was approved | Corporatetrustees– names of the directors at the datethereport was approved | Corporatetrustees– names of the directors at the datethereport was approved |
|---|---|---|
| Director name | ||
| Peter Mennell | Director of Housing and Property Services |
|
Name of trustees holding title to property belonging to the charity
| Trustee name | Dates acted if not for whole year |
|
|---|---|---|
| N/A | ||
Funds held as custodian trustees on behalf of others
Description of the assets held in this capacity
Name and objects of the charity on whose behalf the assets are held and how this falls within the custodian charity’s objects Details of arrangements for safe custody and segregation of such assets from the charity’s own assets
Additional information (optional)
Names and addresses of advisers (Optional information)
Type of Name Address adviser
Name of chief executive or names of senior staff members (Optional information)
Exemptions from disclosure
Reason for non-disclosure of key personnel details
Other optional information
Declarations
The trustees declare that they have approved the trustees’ report above.
Signed on behalf of the charity’s trustees
Signature(s) L Marshall
Full name(s) Louise Marshall
Position (eg Honorary Treasurer Secretary, Chair, etc)
Date
29 October 2024
WALLSEND CHARITABLE TRUST
BALANCE SHEET AS AT 31/12/23
| Liabilites Capital Account Sundry Creditors Revenue Account Balance at Beginning of Year Add: Surplus for Year |
£ 869,419 164,459 |
£ 155,481 1,033,878 1,189,359 |
Assets Investments Share Portolio Sundry Debtors Bank Balances Current Account Deposit Account |
£ 1,062,977 |
£ 1,062,977 126,253 1,189,230 |
|
|---|---|---|---|---|---|---|
| 7,709 118,544 |
||||||
WALLSEND CHARITABLE TRUST
| Expenditure Organisatons Anchor Housing Group Carville Grange Church of the Good Shepherd Crossgates Eothen Homes Wallsend Ferndene Residents High View North Pensioners Club Iona Court Residence Fund John Kerrison (Eldon Court) Kings Estate Art Club Lisle Court Look afer Yourself Mainstream OAP Mayfeld Park Osbourne House Residents Our Lady & St Aidans Our Lady & St Aidans Our Lady of Lourdes Patricia Knox (Elmfeld over 60's Club) St Bernadete's Holiday Club St John the Evangelist (Care for a Cuppa) St Lukes Church St Pauls Community Partnership Tynecastle Carpets (Roy Hannant) Wallsend Memorial Hall (Luncheon Club) Wallsend Memorial Hall (Tea Dance) Wallsend Park Bowling Club Westholme Farm Ladies Night Westmorland Estate Acton Group Windsor Grange Residents Ass Major Eforts Miscellaneous Grants (to individuals) Other Bank Charges Income over Expenditure Total |
INCOME | & EXPENDITURE ACCOUNT | AS AT 31/12/23 Income Dividends/Inv Int Bank Interest Share Income |
2023 £ £ 26,897.49 1,852.11 149,272.91 178,022.51 178,022.51 |
2023 £ £ 26,897.49 1,852.11 149,272.91 178,022.51 178,022.51 |
|
|---|---|---|---|---|---|---|
£ 13,171.65 0.00 391.60 164,459.26 178,022.51 |
||||||
| 2023 £ 300.00 300.00 200.00 500.00 500.00 300.00 200.00 300.00 300.00 200.00 300.00 600.00 200.00 500.00 500.00 975.00 550.00 500.00 200.00 200.00 300.00 300.00 500.00 456.00 300.00 500.00 300.00 300.00 500.00 500.00 |
£ 13,171.65 0.00 391.60 164,459.26 |
|||||
| 178,022.51 | ||||||
| 178,022.51 |
WALLSEND CHARITABLE TRUST
INCOME 2023
| Date Type Ref 1/9/2023 Brewin Dolphin Div/Int 2/8/2023 Brewin Dolphin Div/Int 3/3/2023 Bank Interest Bank Interest 3/8/2023 Brewin Dolphin Div/Int 4/13/2023 Diageo PLB Div/Int 4/11/2023 Brewin Dolphin Div/Int 5/10/2023 Brewin Dolphin Div/Int 6/3/2023 Bank Interest Bank Interest 6/7/2023 Brewin Dolphin Div/Int 7/7/2023 Brewin Dolphin Div/Int 8/9/2023 Brewin Dolphin Div/Int 9/3/2023 Bank Interest Bank Interest 9/7/2023 Brewin Dolphin Div/Int 10/9/2023 Brewin Dolphin Div/Int 10/12/2024 Diageo PLB Div/Int 11/8/2023 Brewin Dolphin Div/Int 12/3/2023 Bank Interest Bank Interest 12/7/2023 Brewin Dolphin Div/Int |
£ 2,541.86 1,703.06 316.91 1,634.49 2.47 1,564.78 3,392.23 411.28 825.07 2,168.43 3,978.56 518.20 1,325.35 3,177.30 3.93 2,689.89 605.72 1,890.07 |
Bank Acc Deposit Account Deposit Account Deposit Account Deposit Account Current Account Deposit Account Deposit Account Deposit Account Deposit Account Deposit Account Deposit Account Deposit Account Deposit Account Deposit Account Current Account Deposit Account Deposit Account Deposit Account Dividend/Inv Int 26,897.49 Bank Interest 1,852.11 |
|---|---|---|
| 28,749.60 | ||
| TOTAL 28,749.60 |
WALLSEND CHARITABLE TRUST
EXPENDITURE 2023
| Date Ref 2/7/2023 BC Guarantee 3/21/2023 BP North Tyneside Council 5/9/2023 BC Guarantee 8/7/2023 BC Guarantee 8/15/2023 BP Rosebank Hall 8/17/2023 BP Look afer Yourself 9/19/2023 BP Tynecastle Carpets 9/26/2023 BP Our Lady & St Aidans 9/26/2023 BP Our Lady & St Aidans 10/5/2023 BP Reed Milburn & Co 10/24/2023 BP St Pauls Community Partnership 10/24/2023 BP Westholme Farm Ladies Night 10/24/2023 BP Windsor Grange Residents Ass 10/24/2023 BP Social Connectons North East 10/24/2023 BP Rosebank Hall 10/24/2023 BP Anchor Housing Group 10/26/2023 BP Carville Grange 10/26/2023 BP Westmorland Estate Acton Group 10/26/2023 BP Wallsend Memorial Hall 10/26/2023 BP Wallsend Memorial Hall 10/26/2023 BP Wallsend Park Bowling Club 10/26/2023 BP Our Lady of Lourdes 11/6/2023 BP St Lukes Church 11/6/2023 BP Iona Court Residence Fund 11/6/2023 BP Eothen Homes Wallsend 11/6/2023 BP Mayfeld Park 11/8/2023 BP John Kerrison (Eldon Court) 11/8/2023 BP Mainstream OAP 11/14/2023 BP Osbourne House Residents 11/16/2023 BP Look afer Yourself 11/16/2023 BP Lisle Court 11/16/2023 BP Ferndene Residents 11/17/2023 CH 101605 11/17/2023 CH 101608 11/23/2023 BP North Tyneside Council 11/24/2023 CH 101604 11/27/2023 CH 101609 11/29/2023 BP Crossgates 12/14/2023 BP Spring View 12/19/2023 CH 101610 12/21/2023 CH 101611 Bank Charges (BC) Cheques (CH) Direct Bank Payments (BP) |
Amount Ref I/E 127.66 B Bank Charges 23,495.59 O 1 North Tyneside Council (Refund of Payments made on the behalf of WCT) 131.97 B Bank Charges 131.97 B Bank Charges 160.65 O 239 Rosebank Hall 300.00 O 240 Look afer Yourself 456.00 O 241 Tynecastle Carpets (Roy Hannant) 975.00 O 243 Our Lady & St Aidans 550.00 O 242 Our Lady & St Aidans 330.00 O V007/NL Reed Milburn 500.00 O 1 St Pauls Community Partnership 300.00 O 2 Westholme Farm Ladies Night 500.00 O 3 Windsor Grange Residents Ass 500.00 O 4 Social Connectons North East 300.00 O 5 Rosebank Hall 300.00 O 6 Anchor Housing Group 300.00 O 7 Carville Grange 500.00 O 8 Westmorland Estate Acton Group 500.00 O 9 Wallsend Memorial Hall (Tea Dance) 300.00 O 10 Wallsend Memorial Hall (Luncheon Club) 300.00 O 11 Wallsend Park Bowling Club 500.00 O 12 Our Lady of Lourdes 300.00 O 13 St Lukes Church 300.00 O 14 Iona Court Residence Fund 500.00 O 15 Eothen Homes Wallsend 500.00 O 16 Mayfeld Park 300.00 O 17 John Kerrison (Eldon Court) 200.00 O 18 Mainstream OAP 500.00 O 19 Osbourne House Residents 300.00 O 20 Look afer Yourself 300.00 O 21 Lisle Court 300.00 O 22 Ferndene Residents 200.00 O 23 St Bernadete's Holiday Club 200.00 O 24 High View North Pensioners Club 130.50 O 28673209 north Tyneside Council (Catering) 200.00 O 25 Kings Estate Art Club 300.00 O 26 St John the Evangelist (Care for a Cuppa) 500.00 O 27 Crossgates 300.00 O 28 Springview 200.00 O 29 Patricia Knox (Elmfeld over 60's Club) 200.00 O 30 Church of the Good Shepherd 37,189.34 391.60 1,300.00 35,497.74 37,189.34 Organisaton (O)/ Individual (I)/ Bank (B) |
|---|---|
WALLSEND CHARITABLE TRUST
CHEQUES 2023
| Date | Cheque No |
Date Cashed | Payee | Amount |
|---|---|---|---|---|
| 11/8/2023 | 101604 | 11/24/2023 | Kings Estate Art Club | 200.00 |
| 11/8/2023 | 101605 | 11/17/2023 | St Bernadete's HolidayClub | 200.00 |
| 101606 | Returned(Incorrect name) | |||
| 11/16/2023 | 101607 | Elmfeld Over 60's Club | 200.00 | |
| 11/16/2023 | 101608 | 11/17/2023 | High View North Pensioners Club | 200.00 |
| 11/16/2023 | 101609 | 11/27/2023 | St John the Evangelist(Care for a Cuppa) | 300.00 |
| 12/13/2023 | 101610 | 12/19/2023 | Patricia Knox | 200.00 |
| 12/13/2023 | 101611 | 12/21/2023 | Church of the Good Shepherd | 200.00 |
| Total Cheques writen in 2023 Total Cheques cashed in 2023 |
||||
| 1,500.00 | ||||
| 1,300.00 |
Wallsend Charitable Trust
Investments as at 31/12/2023
| Company Aberdeen STD FD MG Alcon AG CHF Alphabet Inc Capital Stock USD Amphenol Corp USD Artemis US Ashtead Group Ord ASML Holding NV Euro Baillie Gifard Oseas Japanese Fund Blackrock FM Ltd Contl Blackrock (LUK) SA UK Ballie Gillford American B Nav Inc Berkshire Hathaway BNY Mellon Fd Mngr Newton Booking Holdings Inc Com Brown & Brown USD Copart Inc Com Croda INTL ord Diageo Ord Experian Ord Fastenal Com Fidelity ucits ICA US Qual INC Ucits ETF Fidelity inv Asia Fidelity Investment Funds Emerging Markets First Senter Investors First State Inv Asia Pacifc Fil Inv SVCS UK Fundsmith Equity GAM Star Fund Credit Gsk Plc Ord Haleon Plc HICL infrastructure Insttutonal PLC Intercontnental Exchange USD Invesco Far Eastern Investments= Ishares Physical Ishares II GBP Ishares V PLC Energy Sector Janus HEND FXD INT JH FXD INT MTHLY INC GQ Janus Hend INV FDS srs JP Morgan LTD US JP Morgan GL EM Inc JP Morgan ICVC JPM US equity Kone OYJ Legal & General Group Ord Link Fund Solutons UK Man FD MGMT UK Ltd Microsof Corp Com US Muzinich Funds GBL Natonal Grid Novarts AG CHF Prudental Ord Pimco GBL RELX PLC Rio Tinto Ord Robeco Lux SA Global Royal Dutch Shell Schroder Unit TST GBL Scotsh Mortgage Inv Trust Stryker Corp Schwab (Charles) Corp USD Texas Instruments USD Thermo Fisher Scientfc USD |
138 111 172 6,942 221 13 2,550 13,625 42 4 153 173 248 385 242 9,220 1,710 9,153 1,170 5,481 5,051 13,200 28,615 132 9,281 1,176 7,248 3,135 22,000 27,332 26,297 280 5,305 12,687 60 187 1,833 116 3,680 790 220 36,166 3,433 53 252 89 28 No of Units 2023 |
9,170 12,180 11,906 17,571 2,139 6,835 39,142 17,405 9,722 9,924 7,511 6,208 16,074 183 10,840 64,797 26,055 9,741 4,300 27,647 14,681 23,398 28,632 12,217 23,236 34,253 35,130 17,116 13,213 28,434 26,999 11,435 11,797 15,840 8,768 19,959 9,761 9,203 32,024 15,667 21,914 25,334 23,466 8,939 11,616 11,812 12,128 Book Value 2023 |
30,300 10,600 545 13,625 250 2,237 68 20,629 248 785 540 7,590 1,710 1,170 5,481 2,365 1,108 1,385 13,200 844 3,680 27,332 61,800 14,320 17,295 140 187 1,833 650 3,680 790 400 220 760 36,166 93 No of Units 2022 |
Proft/Loss 23,275 -23,275 9,170 12,180 11,906 26,830 -9,259 5,274 -3,135 6,835 39,142 17,405 0 27,330 -27,330 17,062 -17,062 15,740 -6,018 10,973 -10,973 9,924 7,511 6,208 16,074 0 374 -191 15,249 -15,249 10,840 53,317 11,480 25,847 208 9,741 4,300 4,214 -4,214 0 27,676 -29 23,593 -23,593 12,190 -12,190 2,856 11,825 23,398 0 28,632 12,217 23,236 24,290 9,963 35,130 17,116 13,213 0 27,499 935 63,448 -63,448 18,021 -18,021 26,999 11,435 11,797 15,840 21,762 -21,762 20,460 -11,692 19,959 0 9,761 0 9,203 1,075 -1,075 32,024 0 15,667 0 8,042 -8,042 21,804 110 1,286 -1,286 25,334 0 23,466 15,685 -6,746 11,616 11,812 12,128 Book Value 2022 |
|---|---|---|---|---|
| TwentyFour Investment Funds Corporate Bonds UBS Fund Mgmt Lux UK Govt 5% SNR Unilever PLC Ord Vanguard Inv UK Vanguard Inv US Vanguard Inv Ser Uk Gov Bd Vanguard Funds Plc Visa Inc Com USD Cash |
293 23,467 23,467 3,297 31,142 -31,142 13,527 14,009 13,527 14,009 0 680 10,029 -10,029 264 27,753 305 28,737 -984 531 48,909 264 27,753 21,156 349 38,806 349 38,803 3 2,253 72,889 655 20,741 52,148 61 12,134 12,134 8,689 54,483 -45,794 |
|---|---|
| 277,678 1,062,977 303,103 913,704 149,273 |
|
| 1,062,977 913,704 149,273 |
Independent examiner's report on the accounts
Section A Independent Examiner’s Report
Report to the trustees/ Charity Name VICTOR MANN TRUST FUND members of On accounts for the year Charity no ended 31 DECEMBER 2023 (if any) 215476 Set out on pages 3 - 4
(remember to include the page numbers of additional sheets)
I report to the trustees on my examination of the accounts of the above charity (“the Trust”) for the year ended 31/12/2023.
Responsibilities and As the charity's trustees, you are responsible for the preparation of the basis of report 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 2011 Act and in carrying out my examination, I have followed all the 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 which gives me cause to believe that in, any material respect:
-
the accounting records were not kept in accordance with section 130 of the Charities Act; or
-
the accounts did not accord with the accounting records; or
-
the accounts did 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.
- Please delete the words in the brackets if they do not apply.
Date: Signed: 15/10/2024 Name: N J LILEY Relevant professional FCA qualification(s) or body (if any):
Oct 2018
1
IER
Address:
71 HOWARD STREET NORTH SHIELDS TYNE AND WEAR, NE30 1AF
Section B Disclosure
Only complete if the examiner needs to highlight material matters of concern (see CC32, Independent examination of charity accounts: directions and guidance for examiners).
Give here brief details of any items that the examiner wishes to disclose .
N/A
Oct 2018
2
IER
WALLSEND CHARITABLE TRUST
INCOME & EXPENDITURE ACCOUNT AS AT 31/12/23
| Expenditure Organisations Anchor Housing Group Carville Grange Church of the Good Shepherd Crossgates Eothen Homes Wallsend Ferndene Residents High View North Pensioners Club Iona Court Residence Fund John Kerrison (Eldon Court) Kings Estate Art Club Lisle Court Look after Yourself Mainstream OAP Mayfield Park North Tyneside Council Osbourne House Residents Our Lady & St Aidans Our Lady & St Aidans Our Lady of Lourdes Pattricia Knox (Elmfield over 60's Club) Reed Milburn Rosebank Hall Social Connections North East Springview St Bernadette's Holiday Club St John the Evangelist (Care for a Cuppa) St Lukes Church St Pauls Community Partnership Tynecastle Carpets (Roy Hannant) Wallsend Memorial Hall (Luncheon Club) Wallsend Memorial Hall (Tea Dance) Wallsend Park Bowling Club Westholme Farm Ladies Night Westmorland Estate Action Group Windsor Grange Residents Ass Major Efforts Miscellaneous Grants (to individuals) Other Bank Charges Income over Expenditure Total |
2023 £ 300.00 300.00 200.00 500.00 500.00 300.00 200.00 300.00 300.00 200.00 300.00 600.00 200.00 500.00 130.50 500.00 975.00 550.00 500.00 200.00 330.00 460.65 500.00 300.00 200.00 300.00 300.00 500.00 456.00 300.00 500.00 300.00 300.00 500.00 500.00 |
Income 2023 £ £ Dividends/Inv Int 26,897.49 Bank Interest 1,852.11 Share Income 149,272.91 13,302.15 0.00 391.60 164,328.76 178,022.51 |
£ 178,022.51 178,022.51 |
|---|---|---|---|
-3-
----- Start of picture text -----
WALLSEND CHARITABLE TRUST
BALANCE SHEET AS AT 31/12/23
Liabilities £ £ Assets £ £
Capital Account 155,481 Investments
Sundry Creditors 0 Share Portfolio 1,062,977
Revenue Account 1,062,977
Balance b/fwd 869,419
Add: Surplus for Year 164,329 1,033,748
Sundry Debtors 0
Bank Balances
Current Account 7,709
Deposit Account 118,543 126,252
1,189,229 1,189,229
----- End of picture text -----
-4-