OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-04-05-accounts

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

Charity number: 262837

TRUSTEES' REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

EMERTON-CHRISTIE CHARITY

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

CONTENTS

Page
Reference and administrative details of the Charity, its Trustees and advisers 1
Trustees' report 2 - 4
Independent examiner's report 5
Statement of financial activities 6
Balance sheet 7
Notes to the financial statements 8 - 14

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 5 APRIL 2022

Trustees Dr. C.M. Mera-Nelson, D.Mus., M.Mus., B.Mus., A.R.C.M. Joanna Mary Helena Jeeves LLB (resigned 1 July 2022) Lt. Col. W.D. Niekirk Dr. S.E. Walker, B.A., Dip.Ed., M.B., B.S., M.R.C.G.P.

Charity registered number 262837 Principal office 14 Silver Street Warminster Wiltshire BA12 8PS Accountants Menzies LLP Chartered Accountants Centrum House 36 Station Road Egham Surrey TW20 9LF Bankers CCLA One Angel Lane London EC4R 3AB HSBC Plc City Office 29 English Street Carlisle CA3 8JT Solicitors Cartmell Shepherd Viaduct House Carlisle CA3 8EZ Investment advisers Rathbones 1 Curzon Street London W1J 5FB

Page 1

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

TRUSTEES' REPORT FOR THE YEAR ENDED 5 APRIL 2022

The trustees present their report for the year ended 5 April 2022.

Epitome

The trustees shall stand possessed of the Trust Fund upon trust to pay or apply the capital or income for such charitable purposes and in such proportions and in such manner and subject to such terms and conditions as they may in their uncontrolled discretion determine. Trustees shall be at least two in number and appointment of new trustees rests with the existing ones.

The Trust Fund includes the sum of £100,000 received from Miss Vera Bishop Emerton on 18 February 1977. Miss Emerton died on 22 October 1987 having by her will bequeathed additional assets to the charitable settlement. By a deed dated 12 April 1977 the whole of the capital and income (including the £100,000) may be paid to any charity whether listed in the second schedule of the Deed of Settlement or not.

On 31 October 1995 the trustees of the Emerton Charitable Settlement resolved to accept a gift of the assets of the Mrs C.M.S. Christie Will Trust (Charity Number 271961) as an addition to their funds. With effect from 6 April 1996 the name of the Charity was changed and by a deed dated 9 April 1996 Dr. N.A. Walker was appointed a trustee to act with Mr. A.F. Niekirk and Mr. Richards, two of the original trustees of the settlement. Mr. Richards died on 9 March 2003 and Dr. C.M. Mera-Nelson, Lt. Col. W.D. Niekirk and Dr. S.E. Walker were appointed trustees on 31 October 2003. Mr A.F. Niekirk died on 28 December 2010. Dr N.A. Walker died on 5 April 2016. J Jeeves LLB TEP (retd) was appointed as a Trustee on 25 September 2017.

Trustees

The names of the present Trustees are shown on page 1.

Structure and Management Reporting

The trustees are ultimately responsible for the policies, activities and assets of the Charity. They generally meet at least once a year to review developments with regard to the Charity, its grant giving activities and make any important decisions. Periodically the trustees review the Charity's strategy, including its grant-making policy.

As appropriate, the trustees seek advice and support from the Charity's professional advisers including investment advisers, solicitors and accountants.

The day-to-day management and administration of the Charity's activities and the implementation of its policies are presently delegated to one of the trustees. The delegated trustee ensures that grant applications are processed and presented to the remaining trustees as appropriate and keeps the books and records of the Charity.

Reserves policy

Taking into account the requirement of Charity SORP 2019 the trustees considered the question of the charity's reserves. None of the deeds and wills by which the charity was formed and enhanced made any specific provision for the creation of an endowment fund. However, over the years the trustees have established a fund which, with re invested gains and surpluses, has resulted in the unrestricted fund disclosed in the accounts.

The trustees have regularly expended almost the entirety of the income produced and they consider that the present level of reserves within the unrestricted fund is adequate to produce an income to meet the annual cost of fulfilling the charity's objectives.

The trustees therefore regard the unrestricted fund as expendable endowment but have no plans to reduce it.

Investment policy

The trustees wish to maintain the capital value of the investment fund at least in line with inflation whilst achieving increased income. The value of the quoted investments at the balance sheet continues to be acceptable to the Trustees.

Summary of the main activities undertaken for the public benefit

The trustees are generally satisfied with the extent to which they have been able to assist various organisations during the year, bearing in mind the limitations of the trustees’ investment income. All the donations made in the year have been to

Page 2

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 5 APRIL 2022

benefit the disadvantaged, the arts or recognised health charities.

In planning the activities of the charity the trustees have continually kept in mind the Charity Commission’s guidance on public benefit. In accordance with the original Trust Deed, as amended by the deed dated 12 April 1977, the trustees have power to apply the funds both as to capital and income for such charitable purposes and in such proportions and in such manner and subject to such terms as the trustees may in their uncontrolled discretion determine. The trustees continually consider possible charitable beneficiaries and bear in mind the expressed preferences of those responsible for the creation of the charity, namely Misses M. and V. Emerton and Mrs. C.M.S. Christie. The trustees are not restricted in their charitable benevolence nor do they regard themselves as bound by precedent.

The quoted securities are held with a view to producing income for distribution to deserving organisations.

The trustees are satisfied with the financial position of the trust at the balance sheet date and for the foreseeable future and that the accounts comply with current statutory requirements and the charity’s governing documents.

Having been suitably endowed many years previously, the charity is financially independent of any other source and operates independently of any other organisation. The trustees have considered their investment policy with their stockbrokers and are content with their present arrangements.

Spending Policy

The trustees have adopted a spending policy whereby the intention is to distribute (by way of grants and other expenditure) on such investment income as received each year, and other funds by exception of total assets each year.

To the extent that income generated is not sufficient to cover the total expenditure incurred, capital withdrawals are made to fund the shortfall as permitted under the Constitution.

Grant making policy

Grants are made to selected to UK-registered charities. Applications are not accepted from individuals or other organisations.

Review of Activities

Total investment income received in the year amounts to £81,509 (2021: £71,271).

The trustees awarded grants totalling £104,000 during the year (2021: £10,000) in accordance with the Charity's grantgiving policy set out above, taking the opportunity to spend the remaining, unspent portion of the 2021 investment income on grant making activities in addition to the income received during the year. A general breakdown of grants made in the year is included in the Notes to the Accounts.

The trustees are aware that external factors remain which could affect the achievement of their required objectives as a significant part of the Charity's assets are made up of investments, the value of which are dependent upon the general performance of stock markets. In order to mitigate this risk, the trustees have set prudent investment policies and place reliance on the investment managers to monitor and advise on any investment changes required and suitable asset allocation.

Investment income has continued to be affected by the worldwide pandemic caused by COVID-19 and the ensuing turbulence within global financial markets, however the trustees have taken regular advice from the fund manager and agreed that no major policy changes should be instigated. There remains sufficient cash to continue with the Charity's grant making activities.

The trustees are satisfied with the performance of the investments and remain satisfied that their investment objectives are being met.

Financial Review

A summary of the year's results can be found on page 6 of this report and financial statements.

During the year ended 5 April 2022, total incoming resources amounted to £81,509 (2021: £72,271), being income arising from the Charity's investments and interest receivable.

Page 3

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 5 APRIL 2022

The trustees awarded grants to 46 organisations (2021: 1) totalling £104,000 (2021: £10,000).

The net grants payable figure is £104,000 (2021: £10,000).

Governance costs represented £7,132 (2021: £5,856).

There were net investment gains during the year of £276,716 (2021: £733,441).

The balance sheet shows total funds of £4,210,020 (2021: £3,992,765).

Risk assessment

Generally, the trustees have considered the major risks faced by the charity and, after review and evaluation, have ensured that systems are in place to manage these.

More specifically, as the principal assets of the charity consist of quoted investments, the trustees have reviewed and confirmed the appointment of investment advisers. Regular advice is received and reviewed with regard to individual holdings in order to manage the exposure to risk from stock market fluctuations.

Trustees’ responsibilities

Law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the incoming resources and application of the resources of the charity during the year and of its state of affairs at the end of the year. In preparing financial statements giving a true and fair view, the trustees should follow best practice and

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy the financial position of the charity and which enable them to ascertain its financial position and to ensure that the financial statements comply with the Charities Act 2011, the Charities (Accounts and Reports) Regulations 2008 and the Trust Deed. They 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.

Future Plans

The trustees do not anticipate any significant changes to the Charity or its activities over the next two to five years.

It is their intention to meet the following objectives:

Approved by order of the members of the board of Trustees and signed on their behalf by:

_________ Dr C Mera-Nelson Trustee

Date: 02-May-2023

Page 4

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

INDEPENDENT EXAMINER'S REPORT

Independent examiner's report to the Trustees of Emerton-Christie Charity ('the Charity')

I report to the charity Trustees on my examination of the accounts of the Charity for the year ended 5 April 2022.

Responsibilities and basis of report

As the Trustees of the Charity you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the 2011 Act').

I report in respect of my examination of the Charity's accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

Your attention is drawn to the fact that the Charity has prepared the accounts in accordance with 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) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has been withdrawn.

I understand that this has been done in order for the accounts to provide a true and fair view in accordance with the Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the Charity as required by section 130 of the 2011 Act; or

  2. the accounts do not accord with those records; or

  3. 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.

This report is made solely to the Charity's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the Charity's Trustees those matters I am required to state to them in an Independent Examiner's Report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the Charity and the Charity's Trustees as a body, for my work or for this report.

Signed: Dated: 02-May-2023

Janice Matthews FCA

Menzies LLP Centrum House 36 Station Road Egham Surrey TW20 9LF

Page 5

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 5 APRIL 2022

Note
Income from:
Investments
2
Total income
Expenditure on:
Raising funds
3
Charitable activities:
4
Governance
Charitable Grants
Total expenditure
Net (expenditure)/income before net gains on
investments
Net gains on investments
7
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward
Unrestricted
funds
2022
£
81,509
81,509
29,838
7,132
104,000
140,970
(59,461)
276,716
217,255
3,992,765
217,255
4,210,020
Total
funds
2022
£
81,509
81,509
29,838
7,132
104,000
140,970
(59,461)
276,716
217,255
3,992,765
217,255
4,210,020
Total
funds
2021
£
71,271
71,271
26,481
5,856
10,000
42,337
28,934
733,441
762,375
3,230,390
762,375
3,992,765

The Statement of financial activities includes all gains and losses recognised in the year.

The notes on pages 8 to 14 form part of these financial statements.

Page 6

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

BALANCE SHEET AS AT 5 APRIL 2022

Note
Fixed assets
Investments
7
Current assets
Debtors
8
Cash at bank and in hand
Creditors: amounts falling due within one year
9
Net current assets
Total net assets
Charity funds
Unrestricted funds
10
Total funds
1,620
156,162
(108,620)
2022
£
4,160,858
4,160,858
-
148,075
(26,900)
49,162
4,210,020
4,210,020
4,210,020
2021
£
3,871,590
3,871,590
121,175
3,992,765
3,992,765
3,992,765

The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by:

................................................

Dr C Mera-Nelson Trustee

Date: 02-May-2023

The notes on pages 8 to 14 form part of these financial statements.

Page 7

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

1. Accounting policies

1.1 Basis of preparation of financial statements

The financial statements 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 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.

The financial statements have been prepared to give a 'true and fair' view and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair' view. This departure has involved following the Charities SORP (FRS 102) published in October 2019 rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.

Emerton-Christie Charity meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

1.2 Income

All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.

1.3 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Expenditure on raising funds includes all expenditure incurred by the Charity to raise funds for its charitable purposes and includes costs of all fundraising activities events and non-charitable trading.

Expenditure on charitable activities is incurred on directly undertaking the activities which further the Charity's objectives, as well as any associated support costs.

Grants payable are charged in the year when the offer is made except in those cases where the offer is conditional, such grants being recognised as expenditure when the conditions attaching are fulfilled. Grants offered subject to conditions which have not been met at the year end are noted as a commitment, but not accrued as expenditure.

All expenditure is inclusive of irrecoverable VAT.

Page 8

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

1. Accounting policies (continued)

1.4 Investments

Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance Sheet date, unless the value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and presented as ‘Gains/(Losses) on investments’ in the Statement of Financial Activities.

1.5 Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Charity; this is normally upon notification of the interest paid or payable by the Bank.

1.6 Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

1.7 Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the Statement of Financial Activities as a finance cost.

1.8 Financial instruments

The Charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

1.9 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Charity and which have not been designated for other purposes.

Investment income, gains and losses are allocated to the appropriate fund.

Page 9

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

2. Investment income

Income from local listed investments
Investment income - foreign listed investments
Total 2021
Investment management costs
Investment management fees
Total 2021
Unrestricted
funds
2022
£
53,682
27,827
81,509
71,271
Unrestricted
funds
2022
£
29,838
26,481
Total
funds
2022
£
53,682
27,827
81,509
71,271
Total
funds
2022
£
29,838
26,481
Total
funds
2021
£
51,273
19,998
71,271
Total
funds
2021
£
26,481

3. Investment management costs

4. Analysis of expenditure by activities

Institutional grants
Total 2021
Grant
funding of
activities
2022
£
104,000
10,000
Support
costs
2022
£
7,132
5,856
Total
funds
2022
£
111,132
15,856
Total
funds
2021
£
15,856

Page 10

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

4. Analysis of expenditure by activities (continued)

Analysis of support costs

Accountancy
Professional fees
Trustees expenses
Total 2021
Activities
2022
£
4,380
1,680
1,072
7,132
5,856
Total
funds
2022
£
4,380
1,680
1,072
7,132
5,856
Total
funds
2021
£
5,040
600
216
5,856

5. Independent examiner's remuneration

2022 2021
£ £
Fees payable to the Charity's independent examiner for the independent
examination of the Charity's annual accounts 3,850 3,300

6. Trustees' remuneration and expenses

During the year, no Trustees received any remuneration or other benefits (2021 - £NIL) .

During the year ended 5 April 2022, expenses totalling £ 1,072 were reimbursed or paid directly to one Trustee (2021 - £216).

Page 11

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

7. Fixed asset investments

Cost or valuation
At 6 April 2021
Additions
Disposals
Revaluations
At 5 April 2022
Listed
investments
£
3,871,590
526,585
(517,517)
280,200
4,160,858

8. Debtors

Due within one year
Prepayments and accrued income
2022
£
1,620
1,620
2021
£
-
-

9. Creditors: Amounts falling due within one year

Trade creditors
Other creditors
Accruals and deferred income
2022
£
-
104,000
4,620
108,620
2021
£
900
17,000
9,000
26,900

Page 12

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

10. Statement of funds

Statement of funds - current year

Balance at 6
April 2021
£
Unrestricted funds
Investment gains
3,992,765
Statement of funds - prior year
Balance at
6 April 2020
£
Unrestricted funds
Investment gains
3,230,390
11.
Grants
Animal free research
Afghanistan & Central Asian Association
Alzheimers Research
AMREF
Auditory Verbal UK
Autistica
Calvert Trust
Charlie Waller
CLAN
Clothing Solutions
Cure
Cycle R
ERIC
Erskine
Farming with Trees
Freedom from Torture
Freedom Project West Cumbria
Future Trees
Inspiring Minds
Kidscape
Income
£
81,509
Income
£
71,271
Expenditure
£
(140,970)
Expenditure
£
(42,337)
Gains/
(Losses)
£
276,716
Gains/
(Losses)
£
733,441
2022
£
2,000
2,000
2,000
2,000
2,000
2,000
3,000
3,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
3,000
2,000
2,000
2,000
2,000
Balance at 5
April 2022
£
4,210,020
Balance at
5 April 2021
£
3,992,765
2021
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Page 13

DocuSign Envelope ID: 822DC08D-E3AC-426A-AA2A-3E498D7A7718

EMERTON-CHRISTIE CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022

Listening Books
Médecin Sans Frontière
Medway Watersports Trust Limited
National Dance Company Wales
One25
Pain Relief Foundation
Par Bay Community Trust
Para Dance UK
Prevent 2 Protect
RNIB
RNLI
Rookhow
Royal Agricultural Benevolent Institution
Rural Coffee Caravan Suffolk
Scottish Seabirds Centre
SEED
Shamba
Sofa Project
Sudden Productions
Sunderland Women’s Centre
Tall Ships Youth Trust
Tech Safe
Therapet
Trinity Laban
Washington MIND in Sunderland
Zink Employability
2,000
3,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
1,000
3,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
10,000
2,000
2,000
104,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
10,000
-
-
10,000

Page 14