| Trustees | and advisers | |||
|---|---|---|---|---|
| 2-4 | Trustees' | annual report |
||
| independent examiner's |
report | |||
| Statement | offinancial | aotivities | ||
| Balance sheet | ||||
| 8-13 | Notes to | the accounts | ||
| 14-17 | Schedule | ofinvestment | transactions |
| APPOINTE | ||
|---|---|---|
| H L Gray-Cheape | Esq JP DL | 1986 |
| J Rigg Esq Mrs J Bird |
1994 1997 |
|
| C P Stratton Esq | FRICS MRTPI | 2002 |
| D J Barnes Esq FCA | 2009 | |
| J G Chambers Esq |
2013 | |
| C E A Haselwood | Esq FAAV | 2016 |
| RTreverton-Jones | Esq | 2018 |
| The Hon. C A Leigh | 2019 | |
| M Throckrnorton | Esq | 2022 |
| INVESTMENT MANAGERS | ||
|---|---|---|
| EFG Harris Allday | ||
| Ombersley | ||
| BANKERS | ||
| Lloyds Bank | pic. | |
| Stratford upon Avon |
||
| ACCOUNTANTS | ||
| H. L. Barnes | ||
| Stratford upon Avon |
||
| REGISTERED ADDRESS | Packington | Hall |
| Packington | Park | |
| Meriden | ||
| CV7 7HF |
| Vicar of Bidford-on-Avon | 9/102 |
|---|---|
| Vicar ofBlakesley | 9/102 |
| Poor of Bidford-on-Avon | 12/102 |
| Poor of Blakesley | 8/102 |
| Poor of Kenilworth | 12/102 |
| Poor of Leek Wootton | 6/1 02 |
| Trustees of Leigh Almshouses | 24/102 |
| Litchborough Charities |
8/1 02 |
| Poor of Patlshall | 8/102 |
| Stoneleigh United Charities |
6/102 |
| Notes | Endowment | Unrestricted | Designated | Total | Total | ||
|---|---|---|---|---|---|---|---|
| Fund | Funds | Fund | 2023 | 2022 | |||
| Income | |||||||
| Investment income |
202,004 | 9,412 | 211,416 | 214,626 | |||
| Total income | 202,004 | 9,412 | 211,41B | 214,626 | |||
| Expenditure | |||||||
| Charitable expenditure; |
|||||||
| Grants payable | 140,864 | 140,864 | 115,295 | ||||
| Costs of generating | funds: | ||||||
| Property and investment |
|||||||
| costs | 43,561 | 1,295 | 44,856 | 43,263 | |||
| Total expenditure | 184,425 | 1,295 | 185,720 | 158,558 | |||
| Net income before | gains on | ||||||
| investments | 17,579 | 8,117 | 25,696 | 58,068 | |||
| Gains on investment | property | 6 | 127,750 | ||||
| Gains/(losses) on investments |
7 | (16,963) | (91,199) | (16,858) | (125,020) | (304,144) | |
| Net Income/(expenditure) | (16,963) | (73,620) | (8,741) | (99,324) | (120,326) | ||
| Transfer between funds |
(17,607) | 17,607 | |||||
| Net movement in funds |
(16,963) | (91,227) | B,BBB | (99,324) | (120,326) | ||
| Reconciliation offunds |
|||||||
| Total funds brought | forward | 3,684,527 | 1,985,645 | 281,062 | 5,951,234 | 6,071,580 | |
| Total funds carried | forward | 12 | 63,667,564 | 61,894,418 | F 289,928 | 85,851,910 | F 5,951,234 |
| Notes | 2023 | 2022 | |||
|---|---|---|---|---|---|
| F | F | ||||
| Fixed assets | |||||
| Investment properties |
6 | 3,805,725 | 3,805,725 | ||
| Investments | 7 | 1,874,303 | 1,857,890 | ||
| Total fixed assets | 5,680,028 | 5,863,815 | |||
| Current assets | |||||
| Debtors and | prepayments | 30,511 | 27,972 | ||
| Short term deposits | 133,145 | 24,694 | |||
| Cash at bank | 27,997 | 250,303 | |||
| Total current | assets | 191,653 | 302,969 | ||
| Liabilities: amounts |
falling due within one year | 10 | 19,771 | 15,350 | |
| Net current | assets | 171,882 | 287,619 | ||
| Net assets | 85,851,910 | F5,951,234 | |||
| 'The funds ofthe charity | |||||
| Endowment | funds | ||||
| Permanent | endowment | 3,667,564 | 3,684,527 | ||
| Unrestricted | income | funds; | |||
| General fund | 1,894,418 | 1,985,645 | |||
| Designated | fund | 289,928 | 281,062 | ||
| Total charity | funds | F5,851,910 | F5,951,234 |
| 2023 | 2022 | ||
|---|---|---|---|
| 8 | |||
| 71,797 | 80,037 | ||
| 139,619 | 134,589 | ||
| f | 211,416 | f | 214,626 |
| 3. GRANTS PAYA |
BLE | ||
|---|---|---|---|
| Distributions | 137,700 | 112,200 | |
| Support and governance | costs | 3,164 | 3,095 |
| 8 140,864 | 8 115,295 |
| 4. PRO |
PERTY AND | INVESTMENT COSTS | ||
|---|---|---|---|---|
| Repairs and | maintenance | 3,336 | 14,980 | |
| Insurances | 6,782 | 5,687 | ||
| Management | fees | 16,707 | 15,506 | |
| Professional | fees - Property | 5,330 | 3,223 | |
| Professional | fees - Investments | 9,637 | 819 | |
| Empty property costs Support and governance |
costs | 3,164 | (47) 3,095 |
|
| 844,856 | 843,263 |
| Accountancy | Accountancy | 5,040 | 5,040 | ||||
|---|---|---|---|---|---|---|---|
| Country | Landowners | Association | subscription | 271 | 257 | ||
| Trustees' | meeting expenses | 1,017 | 893 | ||||
| L' | 6,328 | P | 6,190 |
| Permanent | General | Total | ||
|---|---|---|---|---|
| Endowment | Fund | |||
| Fund | ||||
| Valuation | ||||
| At 1 July | 2022 | 3,328,500 | 477,225 | 3,805,725 |
| Disposal | in year | |||
| Revaluations | ||||
| At 30June 2023 | F3,328,500 | 6477,225 | 63,805,725 |
| Permanent | Building | General | Total | Total | ||
|---|---|---|---|---|---|---|
| Endowment | Reserve | Fund | 2023 | 2022 | ||
| Fund | Fund | |||||
| Quoted investments | ||||||
| Marketvalue1 | July2022 | 216,027 | 247,382 | 1,394,481 | 1,857,890 | 2,138,237 |
| Additions | 15,076 | 17,705 | 221,355 | 254,136 | 69,296 | |
| Oisposals | (15,076) | (97,627) | (112,703) | (45,499) | ||
| Net realised investment |
||||||
| gains/(losses) | (1,664) | 1,856 | 192 | (1,205) | ||
| Net unrealised | investment | |||||
| gains/(losses) | (15,299) | (16,858) | (93,055) | (125,212) | (302,939) | |
| Market value at 30 June 2023 | 6 199,064 | 6248,229 | F1,427,010 | 61,874,303 | 61,857,890 | |
| Historical cost | 30 June 2023 | 6168,888 | F 261,398 | 61,269,562 | 61,699,848 | 61,547,865 |
| 8. | DEBTORS | 2023 | 2022 |
|---|---|---|---|
| F | |||
| Prepayments | 2,092 | 1,735 | |
| Other | debtors | 28,419 | 26,237 |
| 530,511 | 5 27,972 |
| 9. S |
H | ORT | TERM DEPOSIT | S AND CASH AT BANK | |||
|---|---|---|---|---|---|---|---|
| General | Building | Total | Total | ||||
| Fund | Reserve | 2023 | 2022 | ||||
| Fund | |||||||
| Monies | held | by brokers | 128,377 | 4,768 | 133,145 | 24,694 | |
| Bank balances | 27,997 | 27,997 | 250,303 | ||||
| F 156,734 | 5 4,768 | 5 161,142 | 5274,997 | ||||
| 10. | LIABILITIES:amounts | falling due within one year | |||||
| 2023f | 2022 2 |
||||||
| Creditors | and | accruals | 19,771 | 15,350 | |||
| 5 19,771 | 5 15,350 |
| Current Year | Balances at | Income | Expenditure | Transfers | Transfers | Gains | Balances | Balances | |
|---|---|---|---|---|---|---|---|---|---|
| 30June | and | at | 30June | ||||||
| 2022 | losses | 2023 | |||||||
| a) Permanent |
|||||||||
| Endowment | Funds | 3,684,527 | (16,963) | 3,667,564 | |||||
| Unrestricted | |||||||||
| Income funds | |||||||||
| b) General fund |
1,985,645 | 202,004 | (184,425) | (17,607) | (91,199) | 1,894,418 | |||
| c) Designated |
fund | 281,062 | 9,412 | (1,295) | 17,607 | (16,858) | 289,928 | ||
| TOTAL CHARITY | FUNDS | F 5,951,234 | 2211,416 | f(185,720) | F(125,020) | F6,851,910 | |||
| Previous Year | Balances at | Income | Expenditure | Transfers | Gains | Balances at | |||
| 30June | and | 30June | |||||||
| 2021 | losses | 2022 | |||||||
| a) Permanent |
|||||||||
| Endowment | Funds | 3,581,599 | 102,928 | 3,684,527 | |||||
| Unrestricted | |||||||||
| Income funds | |||||||||
| b) General fund |
2,189,668 | 205,669 | (158,558) | (5,208) | (245,926) | 1,985,645 | |||
| c) Designated |
fund | 300,293 | 8,957 | 5,208 | (33,396) | 281,062 | |||
| TOTAL CHARITY | FUNDS | 66,071,560 | E 214,626 | F (158,558) | 5 | - | 5(176,394) | 8 | 5,951,234 |
| 12. AN |
ALYS | IS OF NET | ASSETS BETW | EEN FUNDS | ||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Unrestricted | Endowment | Total | unrestricted | Endowment | Total | |||
| Funds | Fund | Funds | Funds | Fund | Funds | |||
| Fund balances | at 30June | |||||||
| are represented | by: | |||||||
| Tangible | fixed | assets | 477,225 | 3,328,500 | 3,805,725 | 477,225 | 3,328,500 | 3,805,725 |
| Investments | 1,675,239 | 199,064 | 1,874,303 | 1,641,863 | 216,027 | 1,857,890 | ||
| Current | assets | 51,653 | 140,000 | 191,653 | 162,969 | 140,000 | 302,969 | |
| Current | liabilities | (19,771) | (19,771) | (15,350) | (15,350) | |||
| Total net | assets | 62,184,346 | 63,667,564 | 65,851,910 | F2,266,707 | 63,684,527 | 85,951,234 |
| GEtlERAL FUND | IkldlnO M Ju Nl22 |
t | lbNet sdu N10 Ju MM |
C h yeas |
Bl~ y |
P | 805 nla |
) | Noklhp nt MJu QM3 |
~I e ts kra ~t39Jww lwe |
Buhhel td Iklt)on |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Netkmd Gdd pln 0.124312fwp 0 dl |
IYM | 2,006M | 3tl,360 | 2.086 | ||||||||||||
| UM pl 31)03(Mt nn'*wu Alllun 7 utah |
I 04~*w | 38,008 | 1,040 har |
3AI~ | ||||||||||||
| 2J!PONI lyd |
08tud | 00,13~ | 0210M a |
e.ds0 | ||||||||||||
| Au I pb |
||||||||||||||||
| UOD 0025Lelhey shaw Boots h NMONNIMM~T~PI |
~e I |
d,see | 4e Mww | O,UI7 | 201 | |||||||||||
| 25pOM G I |
I'Buu h |
el,rmu | 72X Mul | 47,001 | ||||||||||||
| Dhe | ||||||||||||||||
| 2~.036P Ondhaty shee Blues k Neth Afn ik |
I | IXI pl | 1,5M eterne | I~,048 | 1,17tle | (I 773) | ||||||||||
| I p OnlMG 0MM 0 Ie ~ I set tTnetpe Qeponen Deere |
12.000N 52,000Ih |
61,428 | T,OM | 20,155der S2.0Xet |
04820 50,0M |
|||||||||||
| R Mt Bafwkh Gr |
uP Pt | |||||||||||||||
| Iep OMMM Nese Lee OahMwa Cow pl BI R MMIN0 I |
Pl | 070 h Tefwahe |
41,swl | 070 shares 7,UKI he» |
30,010 | (1,7201 | ||||||||||
| REIT | 60,260 | 5tl,XOd | 31AX | (10,MS) | ||||||||||||
| Rk Tink | ||||||||||||||||
| 1 up N (kdhwy N cMI QMef tkrek0 |
e pk |
080 hanw |
0th d | 473 | ||||||||||||
| REIT JPN GbM Ewe)NO |
Nweh | I | T~ | 31,440 | x,urs | U,301) | ||||||||||
| 0.01pLeeMY~ Pheon G~Ie |
410MB | ~1,045 | 4),XOshee | 624170 | I 026 | |||||||||||
| 4tl 7p DfdlM) Ie Memy tpk |
2,M0Nunc | 2 340dw | 104137 | (5862) | ||||||||||||
| 0 078Qp Oml | 1,940 I |
52,886 | I 040ne u | 40,~0~ | ||||||||||||
| lkdl Gdbm UKGmwulFD |
(Bohmd | UK Gmeb ~ u0 | ||||||||||||||
| MPChdh Gdwe |
26,000 h |
w | 39AOO | 28,000It | 42,d40 | 3,380 | ||||||||||
| 7M 0011 | 62JISB | (4381 | ~67,tl77 | Ds.ee) |
| 0%i EIIA L RIND | H Idlng at |
Ce t | S lw | Pmhdl | HoN(np | I | IWmetvelue | Sufplwd | Sufplwd | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80Jun 2D22 |
Ifrtew | Yw 7 | 18 | Se Jf 2023 |
tw June 2023 |
(dsMt) OA rwd uh |
||||||||||
| 007 077 | (I8,030) | |||||||||||||||
| NdeSty Eu op ~Values 26p eeltnmy shame |
IS,WN Wart% | 83600 | 4,987 | BWf | 1753Seh%as | ep,doe | 11(H7 | |||||||||
| A 0 Global Tuel pto | ||||||||||||||||
| 2p0fdl%F/ shefBQ | 32%%4hams | d,XB | 543 | 20 145shs | w | 2,707 | ||||||||||
| mnwy Heehh pmpentw 12pofdm 7 Idee |
plo | 21,110de | 20,773 | QN91 | 30,410dww | (9,738) | ||||||||||
| HICL heath%et C |
||||||||||||||||
| IPOfdhw/ elrfvw |
10,400dr%Or | 18,047 | 10,%!llshares | I~,WM | (3,8S3) | |||||||||||
| Wda Gulord CofP Boful fh |
8 | |||||||||||||||
| thd GNbrd Eu 0%Thfst |
(Eufspwn | Imw(ment | Twd | n!000d | 34,9X | 40,Xoah | re | 33,12tl | (1,7(M) | |||||||
| PLCI | ||||||||||||||||
| 43,XO hQ/en |
34 142 | 36,024 | ||||||||||||||
| lab%as Cam OBP Corp ED | UCITS EFT | |||||||||||||||
| 322 shwe | 41 204 | 37,242 | (4,%2) | |||||||||||||
| oatotm R ~ dme lhfre |
Trust pb | |||||||||||||||
| 46D40 shame | da Bad | 13,(N3 | SSDN 0% |
54,026 | (8,118) | |||||||||||
| J P MorBen Asm n Inv Tmd | ||||||||||||||||
| 20p OnS nary eh%us |
asss an%as | 33,%hl | I1.074 sheen | (2,088) | ||||||||||||
| J P Moftlw GU3 C %/mete | Lhl | |||||||||||||||
| IRI,000ahsrw | XAX df | 49,374 | (10,744) | |||||||||||||
| Tdple pT Enemy EFF hdnt 26F Ofdl Qfy herw |
34478 h |
34,478 hans | 22,Q2S | |||||||||||||
| Deedln In wnw Inv Tst |
||||||||||||||||
| 26p Cwtnmy dten |
13,040ehams | SS,S13 | 13045dem | 38,917 | ||||||||||||
| mr/ahri / Gfnth Bhd I%Tel 20P of%her/ dr%re |
T,XSehrtws | 7,000% | mn | SI.BX | ||||||||||||
| JPhlorpanchhsOndhwdl Xp OrdlnoO den% Mersan(SQ Inv Td PLC |
0,200 ~tww | 27,000 | eJBOsnares | Itl,lw | (10,076) | |||||||||||
| 26p Oldlhen/ sheen |
22,500dww | %,280 | 22,600W | 3,019 | ||||||||||||
| RM Inlrashudu Ino Pfo |
||||||||||||||||
| IPOhS nn/Ih 7 |
60,750 eh r |
35,018 | (11,030) | |||||||||||||
| Wend8% Ule Prl En Td |
||||||||||||||||
| 2p0dlwn/ shares lwm Ameflaen te Td |
SNOW I |
17708 | 26,080 | IOJ)42 dwee | ||||||||||||
| Bp Ofdlmv/ eh/%% |
44,01N | 10,030 ah | ne | 41Xs | (3,028) | |||||||||||
| LCI REIT PLC | ||||||||||||||||
| Ip old%sly ahww OCP(~lm Ud Ip Ordht I / shel% |
40,928 | 02,DXM res 64,0Xehane |
fl6,031) X582) |
|||||||||||||
| 21,3(II,OH | 2221,366 | 8 97,027 | 1'1427,010 | 2 (93,056) |
| ESTATE CHARITY OPALICP„DUCHESS DUDLEY | ESTATE CHARITY OPALICP„DUCHESS DUDLEY | ESTATE CHARITY OPALICP„DUCHESS DUDLEY | ESTATE CHARITY OPALICP„DUCHESS DUDLEY | ESTATE CHARITY OPALICP„DUCHESS DUDLEY | ESTATE CHARITY OPALICP„DUCHESS DUDLEY | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SCHEDULE OF INVESTldBNTS | AT M | JUNE N25 | |||||||||||||||||
| (CONTINUED) | |||||||||||||||||||
| eURDING RBIHNVL FUIIO ms~l Trult sp C fhlrY 8lel HICL~C 10Cldhl Iwal ou Nh huww mwa hnuwwd |
Tma | Hldlp t MJ 5 No lh!ew e.wod |
Nnklt U at3tl J 2N2 11,948 14,alt! |
I~7 w | sdw MVl |
P | 85S wld |
H Idlnoat lla Jww 2N5 S,50D delW 8400 |
lank Iah m M Al NN 13,137 11273 |
Sap 1wl (d ff IO tfu 1,158 (M8D |
|||||||||
| EMCUWGm r Lwr Xhwtw Can pk |
u,tma men | 4 Ilaa denny | 13,016 | ||||||||||||||||
| 1,800d | 13,880 | I turn w | 13.80S | ||||||||||||||||
| Sxtlt hA W n)PKC 25pCea Nde Rwuhmw thx~ph |
2,M0d | 2IIXdalai | 14,618 | l,m!4 | |||||||||||||||
| REIT eh rl4 |
12.SfKId | 12814 | 12860 am | 8,058 | (4,046) | ||||||||||||||
| Hdlay E ww Vul ~ 26p (hdlwm Uwr 5duwl r UK Gmwh Fw d kl!P Drdl I hawt |
(8 | Ie | Gmnd | UK0wuh FD) | 4.0X ~ l,etltl ltww |
11250 epw |
4,000d 4,800dw |
13,800 | 2 820 | ||||||||||
| BuhmdaAlh Immi Fwd |
|||||||||||||||||||
| top Cmmw uWw JPMulaa thSEmwfwal |
Td | 2,IXd | 10,752 | 3616 | 2.740d | w | 13608 | pcs) | |||||||||||
| 8,20tl Ww | 10208 | tl200dw | 1041~ | ||||||||||||||||
| IXIRw Fm | |||||||||||||||||||
| IpDnawy m SN I E I tt |
I o,etul w | 16JIIW | 10,600du | w | 8,127 | (696TI | |||||||||||||
| 11,5M | 1058~ | 172tlt d | |||||||||||||||||
| Balll ON6tndBDFDBhe |
|||||||||||||||||||
| 5,102862 | 5,148 | 8,102.M2 | fi,836 | (314) | |||||||||||||||
| hurl | |||||||||||||||||||
| llh na Cor GBP mlp BD UCITSETF |
|||||||||||||||||||
| City IL nd INTU iep Dmhwy mel JPMna AW I Tt |
82d 3J)00d |
7,84f! 14,018 |
82Ua 3 tfoo Wa |
7.171 13,895 |
P74) (123) |
||||||||||||||
| 25pDmwmm Ad aaad Tait ph |
22eaaw« | 10,572 | I.see | 3Jlf6dwa | t8.7N | ||||||||||||||
| TJmod | W | 13,616 | 7,5Dtl Uw | IA220 | 706 | ||||||||||||||
| EdlnhwahVmmha I YT |
|||||||||||||||||||
| Ip0 dlwry W | d,atltl Ww | d,ia2 | 4,0Xdw | (1 312) | |||||||||||||||
| JPMumwOLGCmuA Nulth A kwn Iw T I |
t | Ltd | Ioaed | 11,02l | 16,fu!8d | 12,S75 | (3851) | ||||||||||||
| ~p Dldhwf 4h ml Bum I I ITr |
s,uaa 4haw | 14200 | S,OOO ukwe | f3,~60 | (6M) | ||||||||||||||
| 26p Cmhw dw M mwhl TUPLC |
11,0Xdu | w | 1087~ | 11,anl dw | 10,7N | fw) | |||||||||||||
| mlt cnlhay dww | l,ima | 4JK0 | 9,lf26 | ||||||||||||||||
| E247,382 | I IT 706 | 6 | . | 6 | 6245 | 6 18868 |
| ESTATE CHARITY OPAUCF„DUCHESS DUDLEY | ESTATE CHARITY OPAUCF„DUCHESS DUDLEY | ESTATE CHARITY OPAUCF„DUCHESS DUDLEY | ESTATE CHARITY OPAUCF„DUCHESS DUDLEY | ESTATE CHARITY OPAUCF„DUCHESS DUDLEY | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SCHEDULE OFI HVMI TIBER TB | AT 30JUHE 1023 | |||||||||||||||
| (0ONTI NU ED) | ||||||||||||||||
| PERMANENT ENDOWMENT |
PUHD | Ho(OIUS st 30Ju |
H»kat value atsa Jun |
0 Ih PI81 |
SaI» I IYMf |
PI IW(I one ~la |
U) | H Idfne t 30J» |
Mark»vah» stsa Jlh» |
BU pRIN (daRNt) oh |
||||||
| 20M | 1013 | 1023 | 1MS | h | UIUUE»l | |||||||||||
| Ph~ Hastth Ploh»M | ||||||||||||||||
| 12.Sp(hdtv dlluM | le,SM snares | 16,747 | IB,IMOa»h» | Itl 031 | U,7hf) | |||||||||||
| nnsraf»» pfo UBOEM ate»» |
6S4dl» | 10,070 | ( I,SSS | 370abates | 1,M4 | |||||||||||
| M,nk, Il»»ba»lt Dust |
||||||||||||||||
| 6p OrEU»Y nha 88 | 4,0M Bhnh | 4.coo nna ran | 2,000 | |||||||||||||
| ~ICL htreshuoba Co. |
||||||||||||||||
| Ip OU0»UY ahh Jp Moro!»Mant 25p Old lh O sharla Trtp» PT4gy EFF 10 Oldk»h/ ~ I |
T~ Inffh |
21,020 dl ~I 4,031dl»es 16,622d»» |
37M7 14,M4 13853 |
21 620sh» 4.031 elates 16202d»raa |
20,MO 14.10S 10,322 |
(fl,177) D, as1) |
||||||||||
| Dunedin Ino fhnth I 280 OhlhhlY Inn» |
TN | 0SMU»h» | 10MT | SWsd» | 19M3 | |||||||||||
| »h»MC»afHffpc» | ODUCRSEFT | 10NI4»» | la shah» | |||||||||||||
| Neth Am»l» n I TM SPOtlehnfv shah |
3200» | (e82) | ||||||||||||||
| M dard UMPltv EU |
TNUdlRDN) | |||||||||||||||
| 2P One 7 hnl85 |
6,104 | 12S4shen» | ||||||||||||||
| 2 210,027 | E 15,075 | E | Ifl,078 | 8 | (1.004l | E | 190,004 | 2 | (1521») | |||||||
| TOTALS | 21,057 Mo | 2 264 17S | 2 | 112,703 | f.102 | 11,874303 | f. | (12f!2173 |