OpenCharities

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

2021-03-31-accounts

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH

Charity No. 1123843

Trustees' Report and Unaudited Accounts

31 March 2021

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Contents

Pages
Trustees' Annual Report 1 to 4
Independent Examiner's Report 5
Statement of Financial Activities 6
Summary Income and Expenditure Account 7
Balance Sheet 8
Statement of Cash flows 9
Notes to the Accounts 10 to 15
Detailed Statement of Financial Activities 16 to 17

Page 1

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH

Trustees Annual Report

The Trustees present their report with the unaudited financial statements of the charity for the year ended 31 March 2021.

REFERENCE AND ADMINISTRATIVE DETAILS

Charity No. 1123843

Principal Office

Block 2, Unit 5, Woolwich Dockyard Industrial Estate Woolwich Dockyard London SE18 5PQ

Registered Office

Block 2,Unit 5, Woolwich Dockyard Industrial Woolwich Dockyard London SE18 5PQ

Trustees

The following Trustees served during the year:

T. Ademola O. Akinola V. Benjamin

Key Management Personnel

General Overseer Minister in Charge Chairman (Board of Trustee) Secretary Treasurer

Pastor.E.A.Adeboye Pastor Charles Iduh Mr Olumayowa Akinola Mrs Taiwo Ademola Mrs Vivian Benjamin

Accountants

Fredricks Accountants & Co Suite 204 133 Creek Road Greenwich London SE8 3BU

Bankers

Barclays Bank UK PLC Leicester LE87 2BB

Page 2

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Trustees Annual Report

OBJECTIVES AND ACTIVITIES

The Charity is constituted under a Trust Deed dated 31st August 2007 and Charity number is 1123843 on the central registered of the Charity Commission of England and Wales. The principal objectives of the Charity are the advancement of the Christian faith worldwide and relief of poverty.

Recruitment and Appointment of New Trustees

Trustees and Members of Committees are appointed by the Church Ministerial Board using basic skill and assessment method. Priority is given to criteria required to have an effective and efficient Board and Committees. To this end, the Board is carefully grafted with right mix of skills and experience to discharge its duties and ensure effectives governance and management. The trustees serve a term of two years which is renewable at the discretion of the Board. The management of the charity is the responsibility of the Trustees who are appointed and co-opted under the terms of the trust Deed.

Organizational Structure and Decision Making

The church is organized so that the trustees meet regularly to manage its affairs. There is a full-time Minister and Volunteers, who manage the day-to-day administration of the church.

Related Party Relationships

RCCG Rivers of Love is a member of Redeemed Christian Church of God (RCCG)which has Parishes all over the world. The relationship is governed by an Agreement for common purposes between the parishes and RCCG.

Risk Management

The trustees have assessed the major risks to which the Charity is exposed, particularly those relating to the operations and finance and are satisfied with the risk management systems in place to mitigate any exposure. Risk is an everyday part of charitable activity and managing it effectively is essential if the trustees are to achieve their key objectives and safeguard their charity's funds and assets. Therefore, the Charity has developed appropriate Risk Management Framework which consists of the Risk Management Policy and the Risk Management Procedures outline in the operational guidelines.

Investment Policy

The Trustees have decided that at present, fund should be retained in Banks and Building Societies, and as far as possible in interest bearing accounts.

Going Concern

After making appropriate enquiries, the Trustees have a reasonable expectation that the Charity has adequate resources to continue operation for foreseeable future. The Charity has adopted the Going concern basis in preparing the financial statement.

Achievements and Performance

Individual donations and gifts continued to be the main sources of income. Tithe, Pledge, Building and Thanksgiving offering amounted to £35,717 (2020: £46,579). Other incoming resources was from Gift Aid reclaimed. The total of these amounted to £0.00 (2020: £10,266) for the year. All the Voluntary income is unrestricted. Charitable expenditure has also increased with the growth of the church as key departments expand to cater for the growth in visitors and members.

Page 3

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Trustees Annual Report

Financial Review

The financial Statements cover the operations of Redeemed Christian Church of God River of Love, Woolwich, London. For the year ended 31 March 2021, the Statement of Financial Activities shows total incoming resources of £36,367(2020: £56,845). This was spent mainly on charitable activities and total expenditure amounted to £32,541 (2020: £59,008). We closed the year with a surplus of £3,826 (2020: deficit of £2,163).This deficit has been deducted from the reserves against future accounting periods.

Reserve Policy

The trustees have established a policy whereby the unrestricted funds not committed or invested in tangible fixed assets (the free reserve) held by the church should be 3 months of annual expenditure. At this level, the trustees feel that they would be able to continue the current activities of the church in the event of significant drop in funding.

Statement of Trustees Responsibilities

The trustees are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards(United Kingdom Generally Accepted).The 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 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:

a) select suitable accounting policies and then apply them consistently

b) observe the methods and principles in the Charities SORP;

c) make judgments and estimates that are reasonable and prudent;

d) state whether applicable UK Accounting Standards have been followed, subject to any material departures explained in the financial statements;

e) prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.

The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.

The above report has been prepared in accordance with the provisions applicable to companies subject to the small companies regime as set out in Part 15 of the Companies Act 2006 and in accordance with the Charities SORP (FRS 102).

Signed on behalf of the board

O. Akinola

Trustee

19 December 2021

Page 4

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Independent Examiners Report

Independent Examiner's Report to the trustees of REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH

I report to the charity trustees on my examination of the accounts of REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH for the year ended 31 March 2021 which comprise the Statement of Financial Activities, the Summary Income and Expenditure Account, the Balance Sheet, the Statement of Cash Flows and the related notes.

Responsibilities and basis of report

As the trustees of the charity (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act.

Having satisfied myself that the accounts of the charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

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

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.

Adesina Otufale.FCCA Fredricks Accountants & Co Suite 204 133 Creek Road Greenwich London SE8 3BU 19 December 2021

Page 5

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Statement of Financial Activities

for the year ended 31 March 2021

Notes
Income and endowments
from:
Donations and legacies
4
Other
5
Total
Expenditure on:
Charitable activities
6
Other
7
Total
Net gains on investments
Net income/(expenditure)
8
Transfers between funds
Net income/(expenditure)
before other gains/(losses)
Other gains and losses
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward		 Unrestricted
funds
2021
£
35,717
650		 Total funds
2021
£
35,717
650		 Total funds
2020
£
46,579
10,266
36,367
5,500
27,041		 36,367
5,500
27,041		 56,845
6,000
53,008
32,541
-		 32,541
-		 59,008
-
3,826
-		 3,826
-		 (2,163)
-
3,826 3,826 (2,163)
3,826
36,334		 3,826
36,334		 (2,163)
38,497
40,160 40,160 36,334

Page 6

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Summary Income and Expenditure Account

for the year ended 31 March 2021

Income
Gross income for the year
Expenditure
Depreciation and charges for
impairment of fixed assets
Total expenditure for the year
Net income/(expenditure) before tax
for the year
Net income /(expenditure )for the year		 2021
£
36,367
36,367
31,733
808
32,541
3,826
3,826		 2020
£
56,845
56,845
57,952
1,056
59,008
(2,163)
(2,163)

Page 7

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Balance Sheet

at 31 March 2021

Company No.
Notes
2021
£
Fixed assets
Tangible assets
10
2,671
2,671
Current assets
Cash at bank and in hand
38,089
38,089
Creditors:Amount falling due within one year
11
(600)
Net current assets
37,489
Total assets less current liabilities
40,160
Net assets excluding pension asset or liability
40,160
Total net assets
40,160
The funds of the charity
Restricted funds
12
Unrestricted funds
12
General funds
40,160
40,160
Reserves
12
Total funds
40,160		 2020
£
3,479
3,479
33,455
33,455
(600)
32,855
36,334
36,334
36,334
36,334
36,334
36,334

These accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.

For the year ended 31 March 2021 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.

Approved by the board on 19 December 2021

And signed on its behalf by:

T. Ademola

Trustee

19 December 2021

Page 8

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Statement of Cash flows for the year ended 31 March 2021

Cash flows from operating activities
Net income/(expenditure) per Statement of Financial Activities
Adjustments for:
Depreciation of property, plant and equipment
Dividends, interest and rents from investments
Decrease in trade and other payables
Net cash provided by/(used in) operating activities
Cash flows from investing activities
Dividends, interest and rents from investments
Net cash from investing activities
Net cash from financing activities
Net increase/(decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
Components of cash and cash equivalents
Cash and bank balances		 2021
£
3,826
808
(650)
-
3,984
650
650
-
4,634
33,455
38,089
38,089
38,089		 2020
£
(2,163)
1,056
(10,266)
(1,591)
(12,964)
10,266
10,266
-
(2,698)
36,153
33,455
33,455
33,455

Page 9

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Notes to the Accounts

for the year ended 31 March 2021

Basis of preparation

The financial statements have been prepared 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) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Change in basis of accounting or to previous accounts

There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.

Fund accounting

Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity. These are unrestricted funds earmarked by the trustees for particular Designated funds purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values. Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal. Income Recognition of income Income is included in the Statement of Financial Activities (SoFA) when the charity becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability. Income with related Where income has related expenditure the income and related expenditure expenditure is reported gross in the SoFA. Donations and legacies Voluntary income received by way of grants, donations and gifts is included in the the SoFA when receivable and only when the Charity has unconditional entitlement to the income. Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services and These are only included in income (with an equivalent amount in facilities expenditure) where the benefit to the Charity is reasonably quantifiable, measurable and material. Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market revaluation of fixed value at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets

Page 10

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Notes to the Accounts

Expenditure

Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT expenditure which cannot be fully recovered, and is reported as part of the expenditure to which it relates.

Expenditure on raising These comprise the costs associated with attracting voluntary income, funds fundraising trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its charitable activities activities and services in the furtherance of its objects, including the making of grants and governance costs. Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid. Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs. Other expenditure These are support costs not allocated to a particular activity.

Taxation

The charity is exempt from corporation tax on its charitable activities.

Tangible fixed assets and depreciation

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:

estimated useful life:
Plant and machinery 25% Reducing Balance
Motor vehicles 25% Reducing Balance
Fixtures, fittings and equipment 25% Reducing Balance

Freehold investment property

Investment properties are measured initially at cost and subsequently at fair value at each balance sheet date and are not depreciated. All gains or losses are taken to the Statement of Financial Activities as they arise.

Stocks

Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.

Trade and other debtors

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

Page 11

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Notes to the Accounts

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.

Trade and other creditors

Short term creditors are measured at the transaction price. Other creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably 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 and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

Research and development

Expenditure on research and development is written off in the year in which it is incurred.

Foreign currencies

Monetary assets and liabilities denominated in currencies other than the functional currency of the charity are translated at the rates of exchange prevailing at the end of the reporting period. Transactions in currencies other than the functional currency of the charity are recorded at the rate of exchange on the date that the transaction occurred.

All exchange differences are are taken into account in arriving at net income/expenditure.

Leased assets

Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.

Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.

Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs.

Assets held under finance leases are depreciated in the same way as owned assets.

Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.

Page 12

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Notes to the Accounts

Pension costs

The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

Receipt of donated goods, facilities and services

All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.

2 Company status

The company is a private company limited by guarantee and consequently does not have share capital.

3 Statement of Financial Activities - prior year

3
Statement of Financial Activities - prior year
Income and endowments from:
Donations and legacies
Other
Total
Expenditure on:
Charitable activities
Other
Total
Net income
Net income before other
gains/(losses)
Other gains and losses:
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward		 Unrestricted
funds
2020
£
46,579
10,266
56,845
6,000
53,008
59,008
(2,163)
(2,163)
(2,163)
38,497
36,334		 Total
funds
2020
£
46,579
10,266
56,845
6,000
53,008
59,008
(2,163)
(2,163)
(2,163)
38,497
36,334

Page 13

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH

Notes to the Accounts

4 Income from donations and legacies

Donations
5
Other income
Gift Aid Reclaimed
Rental Income
6
Expenditure on charitable activities
Expenditure on charitable
activities
World Evangelism Mission
Governance costs
7
Other expenditure
Headquarter Dues
Refreshment and entertainment
Advancement and promotion
Welfare expenses
Employee costs
Motor and travel costs
Premises costs
Amortisation, depreciation,
impairment, profit/loss on
disposal of fixed assets
General administrative costs
Legal and professional costs		 Unrestricted
£
35,717
35,717
Unrestricted
£
-
650
650		 Total
2021
£
35,717
35,717
Total
2021
£
-
650
650		 Total
2020
£
46,579
46,579
Total
2020
£
10,266
-
10,266
Unrestricted
£
5,500
5,500
Unrestricted
£
1,100
-
-
280
8,400
503
7,790
808
7,560
600
27,041		 Total
2021
£
5,500
5,500
Total
2021
£
1,100
-
-
280
8,400
503
7,790
808
7,560
600
27,041		 Total
2020
£
6,000
6,000
Total
2020
£
1,200
559
457
905
10,800
1,285
20,100
1,056
14,644
2,002
53,008

Page 14

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH

Notes to the Accounts

8
Net income/(expenditure) before transfers
This is stated after charging:
Depreciation of owned fixed assets
9
Staff costs
Salaries and wages		 2021
£
808
8,400
8,400		 2020
£
1,056
10,800
10,800

No employee received emoluments in excess of £60,000.

10 Tangible fixed assets
Cost or revaluation
At 1 April 2020
At 31 March 2021
Depreciation and impairment
At 1 April 2020
Depreciation charge for the year
At 31 March 2021
Net book values
At 31 March 2021
At 31 March 2020
11 Creditors:
amounts falling due within one year
Other creditors		 Plant and
machiner
y
£
8,865
8,865
7,288
394
7,682
1,183
1,577		 Motor
vehicles
£
4,200
4,200
3,536
166
3,702
498
664
2021
£
600
600		 Fixtures,
fittings and
equipment
£
3,563
3,563
2,325
248
2,573
990
1,238		 Total
£
16,628
16,628
13,149
808
13,957
2,671
3,479
2020
£
600
600
12 Movement in funds
Restricted funds:
Unrestricted funds:
General funds
Revaluation Reserves:
Total funds		 At 1 April
2020
36,334
36,334		 Incoming
resources
(including
other
gains/losses)
£
36,367
36,367		 Resources
expended
£
(32,541)
(32,541)		 At 31
March
2021
£
40,160
40,160

Page 15

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Notes to the Accounts

13 Analysis of net assets between funds

Analysis of net assets between funds
Fixed assets
Net current assets
Reconciliation of net debt
Cash and cash equivalents
Net debt		 At 1 April
2020
£		 Unrestricted
funds
£
2,671
37,489
40,160
Cash flows
£		 Total
£
2,671
37,489
40,160
At 31
March
2021
£
33,455 4,634 38,089
33,455
33,455		 4,634
4,634		 38,089
38,089

14 Reconciliation of net debt

15 Related party disclosures

Controlling party

Page 16

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH Detailed Statement of Financial Activities

for the year ended 31 March 2021

Income and endowments from:
Donations and legacies
Donations
Other
Gift Aid Reclaimed
Rental Income
Total income and endowments
Expenditure on:
Charitable activities
World Evangelism Mission
Total of expenditure on charitable
activities
Other expenditure
Headquarter Dues
Refreshment and entertainment
Advancement and promotion
Welfare expenses
Employee costs
Salaries/wages
Motor and travel costs
Vehicles - General costs
Travel and subsistence
Premises costs
Rent
Light, heat and power
General administrative costs,
including depreciation and
amortisation
Depreciation of Plant and
machinery
Depreciation of Motor vehicles
Depreciation of Fixtures, fittings
and equipment		 Unrestricted
funds
2021
£
35,717
35,717
-
650
650
36,367
5,500
5,500
5,500
1,100
-
-
280
1,380
8,400
8,400
503
-
503
7,600
190
7,790
394
166
248		 Total funds
2021
£
35,717
35,717
-
650
650
36,367
5,500
5,500
5,500
1,100
-
-
280
1,380
8,400
8,400
503
-
503
7,600
190
7,790
394
166
248		 Total funds
2020
£
46,579
46,579
10,266
-
10,266
56,845
6,000
6,000
6,000
1,200
559
457
905
3,121
10,800
10,800
1,142
143
1,285
20,100
-
20,100
526
221
309

Page 17

REEDEEMED CHRISTIAN CHURCH OF GOD RIVERS OF LOVE PARISH

Detailed Statement of Financial Activities

Conference/seminar
Bank charges
Equipment expensed
Equipment leasing and hire
charges
Equipment repairs and
maintenance
Website
General insurances
Publicity and Evangelism
Honorariums
Software, IT support and related
costs
Instrumentalist fee
Subscriptions
General office expenses
Telephone, fax and broadband
Legal and professional costs
Audit/Independent examination
fees
Accountancy and bookkeeping
Total of expenditure of other
costs
Total expenditure
Net gains on investments
Net income/(expenditure)
Net income/(expenditure) before
other gains/(losses)
Other Gains
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward		 -
-
1,480
-
-
271
1,008
200
1,710
258
420
180
747
1,286
8,368
600
-
600
27,041
32,541
-
3,826
3,826
-
3,826
36,334
40,160		 -
-
1,480
-
-
271
1,008
200
1,710
258
420
180
747
1,286
8,368
600
-
600
27,041
32,541
-
3,826
3,826
-
3,826
36,334
40,160		 1,810
128
-
300
674
-
1,008
430
2,930
-
4,315
623
1,328
1,098
15,700
600
1,402
2,002
53,008
59,008
-
(2,163)
(2,163)
-
(2,163)
38,497
36,334

Page 18