DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
# **ASHTON GATE OUT OF SCHOOL CARE FINANCIAL STATEMENTS**
## **YEAR ENDED 31 AUGUST 2022**
**Charity Number 1144396 Company Registration Number 07757557**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **FINANCIAL STATE MENTS**
## **YEAR ENDED 31 AUGUST 2022**
|**CONTENTS**|**PAGE**|
|---|---|
|Legal and Administrative Information|**2**|
|Trustees’ annual report|**3 to 6**|
|Independent Examiner’s Report|**7**|
|Statement of financial activities|**8**|
|Balance sheet|**9**|
|Notes to the Accounts|**10 to 14**|
**- 1 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **LEGAL AND ADMINISTRATIVE INFORMATION**
## **YEAR ENDED 31 AUGUST 2022**
## **Status**
Ashton Gate out of School Care is a company limited by guarantee (registration number 07757557) and granted charitable status by the Charity Commission on 21[st] October 2011 under number 1144396.
## **Trustees**
The directors of the charitable company (“the charity”) are its trustees for the purposes of the charity law and throughout this report are collectively referred to as the trustees.
The Trustees who served during the year and since the year end were as follows:
Paul Barton resigned December 2022 Sarah Barton resigned December 2022 Sara Timbrell resigned December 2022 Lucy Dymond Victoria Kent Simon Kocziban Mark Scanlon Jonathon Ayres appointed December 2022 Rosanna Bailey appointed February 2023 Caroline Cuthbert King appointed February 2023 Samantha Furley appointed February 2023 Sabrina Sallis appointed February 2023
## **Registered Office**
Caretaker’s House Ashton Gate Road Ashton Gate Bristol BS3 1SZ
## **Independent Examiners**
Joanne Trowbridge MAAT Bristol Community Accountants CIC The Park, Daventry Road, Knowle Bristol BS4 1DQ
## **Bankers**
HSBC 2 Cannon Street Bedminster BS3 1BW
**- 2 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **TRUSTEES’ REPORT**
## **YEAR ENDED 31 AUGUST 2022**
The Trustees present their report and the unaudited financial statements of the charity for the year ended 31[st] August 2022.
The financial statements comply with the Charities Act 2011 as amended by the Charities Act 2022, the Companies Act 2006, the Memorandum and Articles of Association, and 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).
## **Structure, governance and management**
## **The Directors**
The Board of Directors, who are Trustees for the purpose of charity law, who served during the year and up to the date of this report are set out on page 2.
## **Investment powers**
Under the memorandum and articles of association, the charity has the power to make any investments that the trustees see fit.
## **Charities and Public Benefit**
The Trustees have complied with their duty under Section 17 of the Charities Act 2011 to have due regard to public benefit guidance published by the Charity Commission.
## **Objectives and activities**
## **Objects of the Charity**
- To provide the necessary facilities for the daily care, recreation and development of children during out of school hours
- To advance the education and training of persons in the provision of such care, development and recreational facilities and
- To advance the education of children by providing and assisting in the provision of facilities not required to be provided by the local education authority for education in school.
## **Summary of main objectives in relation to the above objects**
- We provide breakfast, after school club, lunch club, forest school and holiday playscheme for around 550 registered children.
- We deliver a wide range of activities spanning the Early Years Foundation stage curriculum and Every Child Matters objectives.
- AGOSC fund places to support disabled children and provide 1-1 care where necessary.
- Recruited new Playworkers to cater for growing demand.
- Expanded to provide care for a total of 165 children on average per day at after school club and 46 on average per day at breakfast club each and an average of 56 children each playscheme session.
**- 3 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **TRUSTEES’ REPORT**
## **YEAR ENDED 31 AUGUST 2022**
- AGOSC continue to operate successfully from two adjacent sites.
- We continue to provide a training budget and support staff by providing cover when they are away from work completing relevant training.
- We have invested in new outdoor play areas for the Old Chapel site as well as new flooring throughout and a new breakfast area.
- We have refurbished the outside ground/Astro and lighting area at OCP to promote better outdoor play options.
- We have been able to offer another additional day to our Forest School provision for a small group of children from year 3 and above. We now offer forest school sessions 4 times per week.
Review of the activities and main achievements
## **Quality Assurance**
- Successful monitoring visit from the Bristol Association of Neighbourhood Day-care and have been told we are used as a benchmark for other day care centres in the Bristol area.
- Successfully completed the Bristol Standard Quality Assurance scheme.
- Received a quality assurance certificate.
- We have staff representation at all trustee meetings. This includes the Manager and the Administrators.
- We had our OFSTED visit in January 2020 where the inspector noted “Children thoroughly enjoy their time at the welcoming, inclusive club where they thrive. Highly skilled and wellqualified staff know the children extremely well and provide a vast array of exciting and interesting activities.”
## **Staffing**
- We conduct regular staff supervisions and staff mentoring.
- We have weekly staff meetings to ensure staff are kept up to date.
- We have two administrators working a total of 45 hours.
- Staff training is always encouraged, and we have now supported four staff members through forest school training to support our increased session offering (i.e. Level 3 Forest School training, Level 2 and 3 in Playwork, Makaton, Inspiring Leadership).
- We pay all staff a Living Wage, as defined by the Living Wage Foundation, which is higher than the government's National Living Wage.
## **Finance**
- We are risk averse to ensure long-term stability.
- Finance is always a key part of our meetings.
- We changed the fee structure in the Summer 2017 and have not made any further changes this year.
## **Families**
- We send regular newsletters and news feed updates to parents via our Famly application.
- We conduct a detailed evaluation process with children and parents regularly with weekly observations uploaded to our online platform for parents to review/comment.
**- 4 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **TRUSTEES’ REPORT**
## **YEAR ENDED 31 AUGUST 2022**
- The website and Famly platform continue to work well. It identifies all staff and trustees. Our policies are available on the website and are updated online as soon as they are reviewed.
- Children’s activities/session plans are uploaded onto Famly in advance for parents to view, comment and make suggestions.
- We have actively involved the families in planning holiday activities and defining our mission and vision.
## Plans for future periods.
- To develop a strategy to determine how AGOSC will adapt with plans for school expansion in the area to meet the need for more school places - timescale to be determined by school and City Council (ongoing).
- Continue the recruitment of trustees to ensure we have the skills the organisation needs (ongoing).
- For AGOSC to continue funding to support disabled children attending playscheme (ongoing).
- To promote team bonding through training and events (ongoing).
- Continue to make AGOSC as environmentally friendly as possible.
Invest reserves held (over and above the required level) to improve the facilities across both sites, namely, but not limited to:
- Refurbishment of the toilet area at OCP.
- To continue with creating and maintaining a “forest school” area at OCP.
- Investment in outdoor play equipment
We continue to have sufficient reserves to wind up the organisation, specifically three months running costs and provisions for redundancy payments, which we estimate to be around £130,000. This level has been maintained despite the financial impact of Covid-19 closures.
The reserves secure our future ability to act in line with our objectives as Ashton Gate Primary School significantly expands its capacity.
The Trustees have assessed the major risk to which the organisation is exposed, in particular those related to Covid-19 as well as its operations and finances and are satisfied that systems are in place to mitigate exposure to major risks.
## **Going concern**
The trustees have reviewed the circumstances of the charity and consider that adequate resources continue to be available to fund the activities of the organisation for the foreseeable future. The trustees are therefore of the view that the charity is a going concern.
AGOSC continues to operate at almost full capacity for most Afterschool and Forest school sessions and we continue to be very popular for Holiday playschemes with sessions already booked into next academic year.
With AGOSC existing reserves, AGOSC has maintained a level of reserves that more than meets the requirement of three months running cost.
**- 5 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **TRUSTEES’ REPORT**
## **YEAR ENDED 31 AUGUST 2022**
The trustees are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
The trustees are required to prepare financial statements for each financial year in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). The financial statements are required by law to give a true and fair view of the state of affairs of the charity and of its incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to:
- select suitable accounting policies and then apply them consistently;
- make judgments and estimates that are reasonable and prudent;
- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements, and
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. 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.
Approved by the trustees and signed on their behalf by:
28/6/2023 ……………………………………………. Date ………………………………………
Victoria Kent Registered Office Caretaker’s House, Ashton Gate Road Ashton Gate, Bristol, BS3 1SZ
**- 6 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **Independent Examiner’s Report to the Trustees**
## **YEAR ENDED 31 AUGUST 2022**
## **_________________________________________________________________________**
I report on the accounts of the company for the year ended 31[st] August 2022 which are set out on pages 8 to 14.
## **Responsibilities and basis of report**
As the charity’s trustees of the Company (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 Company 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**
Since the Company’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Association of Accounting Technicians, which is one of the listed bodies.
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:
- accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
- the accounts do not accord with those records; or
- the accounts do not comply with the accounting requirements of section 396 of the 2006 Act 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; or
- the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].
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.
Joanne Trowbridge MAAT ………………………………………… Bristol Community Accountants CIC The Park, Daventry Road, Knowle 28/6/2023 Bristol BS4 1DQ Date ..............................................
**- 7 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **STATEMENT OF FINANCIAL ACTIVITIES (Including Income and Expenditure Account)**
## **YEAR ENDED 31 AUGUST 2022**
|**Note**
**Income and Endowments from:**
Donations and legacies
**2**
Investment income
Fee income
**Total**
**Expenditure On:**
**4**
Charitable activities
Other costs
**Total**
**Net income/(expenditure)**
**Net movement in funds**
**Total funds brought forward**
**Total funds at 31 August 2022**
**11**|**Unrestricted**
**Funds**
**£**
-
301
452,399|**Restricted**
**Funds**
**£**
-
-
-|**Total Funds**
**2022**
**£**
-
301
452,399|**Total Funds**
**2021**
**£**
45,586
585
379,203|
|---|---|---|---|---|
||452,700|-|452,700|425,374|
||439,633
675|-
-|439,633
675|371,104
454|
||440,308|-|440,308|371,558|
||12,392|-|12,392|53,816|
||12,392
276,378|-
-|12,392
276,378|53,816
222,562|
||288,770|-|288,770|276,378|
All of the activities of the charity are classed as continuing
**The notes on pages 10 to 14 form part of these financial statements**
**- 8 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **BALANCE SHEET**
## **YEAR ENDED 31 AUGUST 2022**
|**Note**
**Fixed assets**
Tangible assets
**8**
**Current assets**
Debtors
**9**
Business Money Manager
Business Current Account
One year Month Fixed Rate Business Account
6 Month Fixed Rate Business Account
Caf Bank
Cash In hand
**Creditors : Amounts falling**
**due within one year**
**10**
Net current assets or liabilities
**Total net assets or liabilities**
**Total funds of the charity**
**11**
Restricted funds
Unrestricted funds|4,900
68,943
135,075
37,528
37,101
7
13|**2022**
**£**
11,586
277,184
288,770
-
288,770
288,770|**2021**
**£**
-
7,423
68,921
133,227
37,396
36,894
385
10|
|---|---|---|---|
||283,567
(6,383)||284,256
(7,878)|
||||276,378|
|||||
||||276,378|
||||-
276,378|
||||276,378|
The directors are satisfied that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
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 with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to small companies subject to the small companies' regime and in accordance with FRS102 SORP.
28/6/2023
These financial statements were approved by the trustees on ……....................……....................…………. and are signed on their behalf by:
……………………………….
Vicky Kent - Director
## **The notes on pages 10 to 14 form part of these financial statements**
**- 9 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **NOTES TO THE FINANCIAL STATEMENTS**
## **YEAR ENDED 31 AUGUST 2022**
## **1 Accounting Policies**
- a) The accounts have been prepared on the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant notes to these accounts.
- b) 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 from 1 January 2019) - (Charities SORP(FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
- c) The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern. AGOSC continues to operate at almost full capacity for most Afterschool and Forest school sessions and we continue to be very popular for Holiday playschemes with sessions already booked into next academic year.
- d) The charity is a public benefit entity as defined under FRS102.
- e) The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows:
- f) Income from donations is included in income when these are receivable, except as follows:
i) When donors specify that donations given to the charity must be used in future accounting periods, the income is deferred until those periods.
ii) When donors impose conditions which have to be fulfilled before the charity becomes entitled to use such income, the income is deferred until the pre-condition have been met.
- g) Expenditure is recognised in the period in which it is incurred. Expenditure includes attributable VAT which cannot be recovered.
- h) Most expenditure is directly attributable to specific activities, and have been included in those cost categories. Support cost have been allocated 100% towards the charitable activities of the charity.
- i) Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset. Leasehold improvements - 5 years
- j) Rentals applicable to operating lease agreements where substantially all of the benefits and risks of ownership remain with the lessor are charged against profits on a straight-line basis over the period of the lease.
- k) Unrestricted funds can be used in accordance with the charitable objects at the discretion of the trustees.
- l) Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
- m) 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.
- n) The charity operates a defined contribution pension scheme and the pension charge represents the amounts payable by the charity to the fund in respect of the period.
**- 10 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **NOTES TO THE FINANCIAL STATEMENTS**
## **YEAR ENDED 31 AUGUST 2022**
## **Income and Endowments:**
|**2**
**Donations and legacies**
Job Retention Scheme Grant|**Unrestricted**
**Funds**
**£**|**Restricted**
**Funds**
**£**|**Total Funds**
**2022**
**£**|**Total Funds**
**2021**
**£**|
|---|---|---|---|---|
||-|-|-|45,586|
_Donations and legacies prior year - all unrestricted_
## **3 Government grants**
The charitable company did not receive government grants in the period ending 31 August 2022 (2021: £45.586). There are no unfulfilled conditions or contingencies attaching to these grants in the year ended 31 August 2022.
## **Expenditure on:**
## **4 Charitable Activities**
|Wages
Administration
Property maintenance
Rent
Trips
Independent examination
Professional fees
Payroll
Insurance
Membership/Licence fees
Household goods
Communications
Utilities
Board of trustees - gifts
Employee recognition
Groceries
Training
Activity resources & equipment
Uniforms
Recruitment
Residents parking scheme
Depreciation|**Charitable**
**Activities**
**£**
362,872
1,240
9,995
1,500
2,441
518
3,357
4,427
715
595
1,860
2,452
3,062
-
-
6,319
5,017
26,800
1,340
767
1,460
2,896|**Other**
**Costs**
**£**
-
-
-
-
-
-
-
-
-
-
-
-
-
52
623
-
-
-
-
-
-
-|**Total Funds**
**2022**
**£**
362,872
1,240
9,995
1,500
2,441
518
3,357
4,427
715
595
1,860
2,452
3,062
52
623
6,319
5,017
26,800
1,340
767
1,460
2,896|**Total Funds**
**2021**
**£**
334,713
3,826
1,536
1,250
590
450
597
3,047
751
844
3,068
2,330
3,906
-
1,044
5,148
3,015
4,411
841
191
-
-|
|---|---|---|---|---|
||439,633|675|440,308|371,558|
_Charitable activities prior year - all unrestricted_
**- 11 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **NOTES TO THE FINANCIAL STATEMENTS**
## **YEAR ENDED 31 AUGUST 2022**
## **5 Net incoming resources for the year**
## **This is stated after charging:**
|**This is stated after charging:**|||
|---|---|---|
|Independent Examiners fee
**6**
**Staff costs and numbers**
The aggregate payroll costs were:
Wages and salaries
Social security costs
Pension costs|**2022**
**£**
518|**2021**
**£**
450|
||**2022**
**£**
342,179
15,613
5,080|**2021**
**£**
326,233
3,459
5,021|
||362,872|334,713|
No employee received emoluments of more than £60,000.
The average monthly head count was 28 staff (2021: 28 staff)
Total employee benefits paid to key management personnel during the year were £70,586 (2021: £64,407)
## **7 Taxation**
The charity is exempt from corporation tax on its charitable activities.
## **8 Tangible fixed assets**
|Cost
Addition
At 31 August 2022
Charge for the period
At 31 August 2022
**Net book value**
At 31 August 2022|**Leasehold**
**Improvements**
**£**
-
14,482|**Total**
**£**
-
14,482|
|---|---|---|
||14,482|14,482|
||2,896|2,896|
||2,896|2,896|
||11,586|11,586|
**- 12 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **NOTES TO THE FINANCIAL STATEMENTS**
## **YEAR ENDED 31 AUGUST 2022**
|**9**
**Debtors**
Fees owing
Bike to Work scheme
Prepayments - Insurance
**10**
**Creditors: amounts falling due within one year**
Trade creditors
Tax and National Insurance
Accruals
**11**
**Movement in funds**
**At**
**01-Sep**
**2021**
**£**
**Unrestricted funds**
General fund
276,378
**Total funds**
276,378|**9**
**Debtors**
Fees owing
Bike to Work scheme
Prepayments - Insurance
**10**
**Creditors: amounts falling due within one year**
Trade creditors
Tax and National Insurance
Accruals
**11**
**Movement in funds**
**At**
**01-Sep**
**2021**
**£**
**Unrestricted funds**
General fund
276,378
**Total funds**
276,378|**Incoming**
**resources**
**£**
452,700|**2022**
**£**
2,097
2,175
628|**2021**
**£**
6,862
-
561|**At**
**31-Aug**
**2022**
**£**
288,770|
|---|---|---|---|---|---|
||||4,900|7,423||
||||**2022**
**£**
278
4,717
1,388|**2021**
**£**
2,368
4,302
1,208||
||||6,383|7,878||
||||**Outgoing**
**resources**
**£**
(440,308)|**Transfers**
**£**
-||
||276,378|452,700|(440,308)|-|288,770|
## **12 Trustee expenses**
The charity trustees were not paid or received any other benefits from employment with the charity in the year (2021: £nil) neither were they reimbursed expenses during the year (2021: £nil). No charity trustee received payment for professional or other services supplied to the charity (2021: £nil).
## **13 Related party transactions**
There were no other related party transactions during the year.
## **14 Company limited by guarantee**
The company is limited by guarantee and as such has no issued share capital. In the event of the company being wound up the liability of the members is limited to £1 each.
**- 13 -**
DocuSign Envelope ID: 6C39C635-7096-4ED8-9904-12401FD53A1D
## **ASHTON GATE OUT OF SCHOOL CARE**
## **NOTES TO THE FINANCIAL STATEMENTS**
## **YEAR ENDED 31 AUGUST 2022**
## **15 Analysis of Charitable Funds - Previous Year (as required by paragraph 4.2. of the SORP)**
|**Incoming and Endowments from:**
Fundraising
**TRUE**
Investment income
**TRUE**
Fee income
**TRUE**
**Total**
**TRUE**
**Expenditure On:**
Charitable activities
**TRUE**
Other
**TRUE**
**Total**
**TRUE**
**Net income/(expenditure)**
**Net income/(expenditure) before other**
**Gains and losses**
**Net movement in funds**
**Total funds brought forward**
**TRUE**
**Total Funds Carried Forward**
**TRUE**|**General**
**Funds**
**£**
45,586
585
379,203|**Restricted**
**Funds**
**£**
-
-
-|**Total Funds**
**31-Aug**
**2020**
**£**
45,586
585
379,203|
|---|---|---|---|
||425,374|-|425,374|
||371,104
454||371,104
454|
||371,558|-|371,558|
||53,816|-|53,816|
||53,816|-|53,816|
||53,816
222,562|-
-|53,816
222,562|
||276,378|-|276,378|
**- 14 -**