GREAT PARK COMMUNITY CENTRE ASSOCIATION (A company limited by guarantee)
REPORT AND FINANCIAL STATEMENTS For the year ended 31 March 2022
Charity Number 1155567 Company Number 08717804
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
ANNUAL REPORT AND FINANCIAL STATEMENTS
For the year ended 31 March 2022
| Contents | Page |
|---|---|
| Trustees annual report | 1 to 4 |
| Independent examiners report | 5 |
| Statement of Financial Activities (including | 6 |
| income and expenditure account) | |
| Balance sheet | 7 |
| Notes to the financial statements | 8 to 15 |
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
TRUSTEES ANNUAL REPORT
For the year ended 31 March 2022
The trustees are pleased to present their annual Directors’ report together with financial statements of the charity for the year ended 31 March 2022 which are also prepared to meet the requirements for a Directors’ report and accounts for Companies Act purposes.
The financial statements comply with the Charities Act 2011, 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 to the UK and Republic of Ireland (FRS 102) (effective 1 October 2019).
Reference and Administrative Details
| Charity Name | Great Park Community Centre Association |
|---|---|
| Registered Charity | 1155567 |
| Number | |
| Company Registration | 08717804 |
| Number | |
| Operational address | Roseden Way |
| Newcastle upon Tyne | |
| NE13 9BD | |
| Trustees | Mr JB Childs |
| Ms RE Hewett | |
| Ms A Cross | |
| Mr M Dhawan | |
| Mr D Maxted | |
| Independent | Doug Maltman FMAAT |
| Examiner | Connected Voice Business Services |
| Higham House | |
| Higham, Place | |
| Newcastle upon Tyne | |
| NE1 8AF | |
| Bankers | HSBC Bank PLC |
| 110 Grey Street | |
| Newcastle upon Tyne | |
| NE1 6JG |
1
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
TRUSTEES ANNUAL REPORT
For the year ended 31 March 2022
Aims and Objectives
Purpose and Aims
The overall objective of the charity is to manage the community centre on behalf of the members of the association. More specifically, the board of Trustees ensure the delivery of the community centre via a management company to provide the day-to-day operational service.
The aim is to deliver a facility to the community providing a wide range of activities and space with the fundamental objective of “bringing the community together”.
Ensuring the centre delivers our aims
The Trustees review the operation of the centre on a continuous basis and alongside the Management Company ensure activities offered by third parties meet the needs of our community.
There has been considerable focus on the financial strength of the centre in the last year to ensure the future viability of the services offered in the future. This approach has yielded good results with strong financial performance. This focus will continue in the future to enable investment in facilities as well as continue to delivering a high quality service to our community.
Public Benefit Statement
The charity carries out a wide range of activities in pursuance of its charitable aims. The Trustees consider that these activities, summarised above, provide benefit both to those who directly receive services, and the wider community in the west of Newcastle upon Tyne.
The trustees confirm that they have complied with the duty in section 4 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission.
Financial Review
The Great Park Community Centre Association is a not for profit charity organisation managed by a board of trustees made up of residents from the wider Newcastle Great Park estate. The trustees are all unpaid volunteers who have jobs, homes, families and children and have given up their free time to work on behalf of members and residents to oversee the management of the centre.
The Section 106 agreement between Newcastle City Council and the Newcastle Great Park consortium, stipulated the provision of a community centre. A working group consisting of Great Park residents, worked with council representatives for over two years to develop the centre we now have.
The total income for the year was £225,890 (2021: £177,161) of which £0 was restricted (2021: £0), and expenditure of £169,459 (2021: £125,491) of which £1,780 was restricted (2021: £1,420). This income is allocated across respective funds on the Statement of Financial Activities in accordance with the Statement of Recommended Practice (SORP).
The Statement of Financial Activities for the year ended 31 March 2022, shows a surplus across all funds of £56,431 (2021: £51,670) of which a deficit of £1,780 was restricted (2021: a deficit of £1,420).
2
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
TRUSTEES ANNUAL REPORT
For the year ended 31 March 2022
The Balance Sheet at 31 March 2022 shows total funds carried forward of £182,988 (2021: £126,557) of which £7,817 was restricted (2021: £9,597).
Reserves policy
The Trustees review the level of reserves on an annual basis. This review encompasses the nature of income and expenditure streams, the need to match income with commitments, and the nature of the reserves required. The level of free reserves at 31 March 2022 were £173,780 (2021: £115,105).
Principal funding sources
Newcastle City Council provided funding via a Section 106 Planning Obligation Grant for the core work of the organisation in the prior years. Additional funding was obtained by hiring out the facilities.
Risk management
The Trustees have conducted a review of the major risks to which the charity is exposed and systems have been established to mitigate those risks including the implementation of procedures for authorisation of all transactions and projects and for ensuring the consistent quality of the delivery of all operational aspects of the charitable company. These procedures are periodically reviewed to ensure that they still meet the needs of the charity.
Structure, Governance and Management
Governing documents
The organisation is a charitable company limited by guarantee, first registered on 3[rd] October 2013, number 08717804 Registered as a charity on 30[th] January 2014, number 1155567. The company was established under a Memorandum and Articles of Association.
Appointment of Trustees
Trustees are elected at the AGM and can serve more than one term. Trustees are elected at the AGM and can serve more than one term. Interested possible new trustees are encouraged to attend trustee meetings as observers, can then be co-opted and elected at the following AGM.
Organisation
The Trustees meet at least quarterly (and usually monthly) and deal with the administration of the charity encompassing the strategic vision, financial accountability and risk management. Evolution Management Solutions Limited undertake the operational management of the centre under the direction of the Board of Trustees.
3
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
TRUSTEES ANNUAL REPORT
For the year ended 31 March 2022
Trustees responsibilities in relation to the financial statement
The charity trustees are responsible for preparing a trustees’ annual report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the charity trustees to prepare financial statements for each year which give a true and fair view of the state of affairs of the charitable company and the group and of the incoming resources and application of resources, including the income and expenditure, of the charitable group for that period. In preparing the financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements 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;
-
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 to 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 the group and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
By order of the board of trustees
Date 11.12.2022
and signed on their behalf by:
…………………………….
Trustee
4
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES
For the year ended 31 March 2022
I report on the financial statements of Great Park Community Centre Association for the year ended 31 March 2022, which are set out on pages 6 to 15.
Respective responsibilities of trustees and examiner
The charity's trustees (who are also directors of the company for the purposes of company law) are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year under section 144 of the Charities Act 2011 ("the Charities Act) and that an independent examination is needed.
Having satisfied myself that the charity is not subject to audit under company law and is eligible for independent examination, it is my responsibility to:
-
h examine the accounts under section 145 of the Charities Act,
-
h to follow the procedures laid down in the general Directions given by the Charity Commission (under section 145(5)(b) of the Charities Act), and
-
h to state whether particular matters have come to my attention.
Basis of independent examiner's statement
My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out in the statement below.
Independent examiner's statement
In connection with my examination, no material matters have come to my attention which gives me cause to believe that in, any material respect:
-
h accounting records were not kept in accordance with section 386 of the Companies Act 2006; or
-
h the accounts do not accord with such records; or
-
h the accounts do not comply with relevant accounting requirements under section 396 of the Companies Act 2006 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
-
h the accounts have not been prepared in accordance with the Charities SORP (FRS102).
I 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.
Doug MaltmanFMAAT Connected Voice Business Services Higham House Higham Place Newcastle upon Tyne NE1 8AF Date: 12.12.2022
5
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
STATEMENT OF FINANCIAL ACTIVITIES
(INCLUDING SUMMARY INCOME & EXPENDITURE ACCOUNT)
For the year ended 31 March 2022
----- Start of picture text -----
Unrestricted Restricted Total Total
Funds Funds 2022 2021
£ £ £ £
Income from:
Charitable activities
Grants and contracts 6 95,507 - 95,507 134,287
Other trading activities 7 130,383 - 130,383 42,874
Total income 225,890 - 225,890 177,161
Expenditure on:
Charitable activities
Operation of the charity 8 167,679 1,780 169,459 125,491
Total expenditure 167,679 1,780 169,459 125,491
Net income/(expenditure) and net
58,211 ( 1,780 ) 56,431 51,670
movement of funds
Reconciliation of funds
Total funds brought forward 116,960 9,597 126,557 74,887
Total funds carried forward 175,171 7,817 182,988 126,557
Notes
----- End of picture text -----
The Statement of Financial Activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities
The notes on pages 8 to 15 form an integral part of these accounts.
6
Charity Number 1155567 Company Number 08717804
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
BALANCE SHEET
As at 31 March 2022
| Fixed assets Tangible assets 14 Total fixed assets Current assets Debtors 15 Cash at bank and in hand 15 Total current assets Creditors:amounts falling due within one year 16 Net current assets Total net assets or liabilities Funds of the charity Unrestricted income funds 18 Restricted income funds 18 Total funds Notes |
£ - 190,283 190,283 ( 8,686 ) |
Total 2022 £ 1,391 1,391 181,597 182,988 175,171 7,817 182,988 |
£ - 133,298 133,298 ( 8,596 ) |
Total 2021 £ 1,855 1,855 124,702 126,557 116,960 9,597 126,557 |
|---|---|---|---|---|
The company was entitled to an exemption from audit under s477 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 with the 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.
The notes on pages 8 to 15 form an integral part of these accounts.
These financial statements were approved by the Board on:
11.12.2022
and are signed on its behalf by: Mr JB Childs Treasurer
7
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
1 Accounting Policies
The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows:
2 Basis of accounting
2.1 Basis of preparation
These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts.
The accounts 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 October 2019) – Charities SORP (FRS 102), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.
Great Park Community Centre Association meets the definition of a public benefit entity under FRS 102.
2.2 Preparation of the accounts on a going concern basis
The charity reported total unrestricted funds at the year end of £175,171.
The financial statements have been prepared on a going concern basis. In making their assessment the trustees have reviewed and considered relevant information, including their annual budget and future cash flows. In response to the COVID-19 pandemic, the trustees have revised their forecasts to take into account measures that they can take with the current resources available to mitigate the impact of the current adverse conditions. The trustees are of the view that the immediate future of the charity for the next 12 months is secure and that on this basis the charity is a going concern.
3 Income
3.1 Recognition of income
Income is recognised when the charity has entitlement to the resources, any performance conditions attached to the item(s) of income have been met, it is more likely than not that the resources will be received and the monetary value can be measured with sufficient reliability
3.2 Offsetting
There has been no offsetting of assets and liabilities, or income and expenses, unless required or permitted by FRS102 SORP or FRS102.
3.3 Grants and donations
Income from government and other grants, whether ‘capital’ grants or ‘revenue’ grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.
Income received in advance of the provision of a specified service is deferred until the criteria of income recognition are met.
8
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
3.4 Donated goods and services
Donated goods are measured at fair value (the amount for which the asset could be exchanged) unless impractical to do so.
Donated services and facilities are included in the SoFA when received at the value of the gift to the charity provided that the value of the gift can be measured reliably. Donated services and facilities that are consumed immediately are recognised as income with the equivalent amount recognised as an expense under the appropriate heading in the SoFA.
3.5 Volunteer help
The value of volunteer help received is not included in the accounts but is described in the trustees' annual report.
3.6 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.
3.7 Income from membership subscriptions
Membership subscriptions received in the nature of a gift are recognised in donations and legacies.
Membership subscriptions which gives a member the right to buy services or other benefits are recognised as income earned from the provision of goods and services as income from charitable activities.
3.8 Investment gains and losses
This includes any realised or unrealised gains or losses on the sale of investments and any gain or loss resulting from revaluing investments to market value at the end of the year.
3.9 Fund accounting
Unrestricted funds are available to spend on activities that further any of the purposes of the charity. Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity's work or for specific projects being undertaken by the
4 Expenditure and liabilities
4.1 Liability recognition
Liabilities are recognised when it is more likely than not that there is a legal or constructive obligation committing the charity to pay out resources and the amount of the obligation can be measured with reasonable certainty.
4.2 Charitable activities
Expenditure on charitable activities includes the costs of maintaining the facilities and other activities undertaken to further the purposes of the charity and their associated support costs.
9
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
4.3 Governance and support costs
Support costs have been allocated between governance cost and other support. Governance costs comprise all costs involving public accountability of the charity and its compliance with regulation and good practice.
Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources.
4.4 Irrecoverable VAT
Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.
4.5 Creditors
The charity has creditors which are measured at settlement amounts less any trade discounts.
4.6 Provisions for liabilities
A liability is measured on recognition at its historical cost and then subsequently measured at the best estimate of the amount required to settle the obligation at the reporting date.
5 Assets
5.1 Tangible fixed assets for use by the charity
Individual fixed assets costing £250 or more are capitalised at cost and are depreciated over their estimated useful economic lives on a straight line basis as follows:
Plant and machinery
25% reducing balance
10
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
| Analysis of income 6 Charitable activities Income from grants and contracts 7 Other trading activities Community Centre Activities Newcastle City Council S106 Lottery Fund Newcastle City Council |
Unrestricted Funds £ 79,946 13,782 1,779 95,507 130,383 130,383 |
Restricted Funds £ - - - - - - |
Total 2022 £ 79,946 13,782 1,779 95,507 130,383 130,383 |
Total 2021 £ 74,740 59,547 - 134,287 42,874 42,874 |
|---|---|---|---|---|
Income was £225,890 (2021: £177,161) of which £225,890 was unrestricted or designated (2021: £177,161) and £0 was restricted (2021: £0)
11
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
Analysis of expenditure on charitable activities
| 8 | Charitable activities Direct costs Support costs Cleaning & Hygiene Equipment & Maintenance Repairs and renewals 3G Pitch purchase and maintenance Governance costs Vending machine supplies Rent, rates, heat and lighting Telephone Supplies and materials Facility management fee IE & other accountancy fees Insurance / general expenses Professional fees Depreciation Event expenses Project activities Project Health and Safety Project resources Bank charges Grounds maintenance Licences Security Small equipment Software |
Unrestricted Funds £ 349 50 780 59 2,621 9,194 794 932 117,594 8,504 4,651 265 7,793 - 40 2,575 1,391 2,160 2,476 1,148 47 464 3,792 167,679 |
Restricted Funds £ - - - - - - - - - - - - - - - - 1,780 - - - - - - 1,780 |
Total 2022 £ 349 50 780 59 2,621 9,194 794 932 117,594 8,504 4,651 265 7,793 - 40 2,575 3,171 2,160 2,476 1,148 47 464 3,792 169,459 |
Total 2021 £ - - - - 1,063 8,141 490 1,454 71,650 6,842 4,555 16,702 5,378 1,420 4,958 - - - - - - 483 2,355 125,491 |
|---|---|---|---|---|---|
Expenditure on charitable activities was £169,459 (2021: £125,491) of which £167,679 was unrestricted or designated (2021: £124,071) and £1,780 was restricted (2021: £1,420)
9 Fees for examination of the accounts
| Independent examiner's fees for reporting on the accounts Other accountancy services paid to the examiner |
2022 £ 770 3,022 3,792 |
2021 £ 770 1,585 2,355 |
|---|---|---|
10 Analysis of staff costs and the cost of key management personnel
During the year there were no paid staff, all staff are employed by the management company, EMS.
12
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
11 Transactions with trustees
None of the trustees have been paid any remuneration or received any other benefits from an employment with their charity or a related entity.
Trustees' expenses
No trustee expenses have been incurred in the year.
Transaction(s) with related parties
There have been no related party transactions in the reporting period.
12 Defined contribution pension scheme
The charity does not operate a pension scheme at present.
13 Corporation Taxation
The charity is exempt from tax on income and gains falling within section 505 of the Taxes Act 1988 or section 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objectives.
| 14 Tangible fixed assets Cost Balance brought forward Additions Disposals Balance carried forward Depreciation Basis Rate Balance brought forward Depreciation charge for year Disposals Balance carried forward Net book value Brought forward Carried forward |
Plant & machinery £ 6,062 - - 6,062 SL 25% 4,207 464 - 4,671 1,855 1,391 |
Total £ 6,062 - - 6,062 4,207 464 - 4,671 1,855 1,391 |
|---|---|---|
13
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
15 Cash at bank and in hand
| Bank account & cash in hand 16 Heat & Light Creditors and accruals (payable within 1 year) HMRC - VAT Accruals Independent examination of accounts Bookkeeping fees |
2022 £ 190,283 190,283 2022 £ 7,916 770 - - 8,686 |
2021 £ 133,298 133,298 2021 £ 4,656 770 2,283 887 8,596 |
|---|---|---|
17 Events after the end of the reporting period
No events (not requiring adjustment to the accounts) have occurred after the end of the reporting period but before the accounts are authorised which relate to conditions that arose after the end of the reporting period.
18 Analysis of charitable funds
Analysis of movements in unrestricted funds As at 31 March 2022
| Unrestricted funds General unrestricted fund Totals As at 31 March 2021 Unrestricted funds General unrestricted fund Totals |
Fund balances brought forward £ 116,961 116,961 Fund balances brought forward £ 63,870 63,870 |
Incoming resources £ 225,890 225,890 Incoming resources £ 177,161 177,161 |
Resources expended £ ( 167,679 ) ( 167,679 ) Resources expended £ ( 124,070 ) ( 124,070 ) |
Transfers £ - - Transfers £ - - |
Fund balances carried forward £ 175,172 175,172 Fund balances carried forward £ 116,961 116,961 |
|---|---|---|---|---|---|
Purpose of unrestricted funds
General unrestricted fund
The 'free reserves' of the charity
14
GREAT PARK COMMUNITY CENTRE ASSOCIATION
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2022
Analysis of movement in restricted funds
As at 31 March 2022
| Restricted funds Newcastle City Council Totals As at 31 March 2021 Restricted funds Newcastle City Council Totals |
Fund balances brought forward £ 9,597 9,597 Fund balances brought forward £ 11,017 11,017 |
Incoming resources £ - - Incoming resources £ - - |
Resources expended £ ( 1,780 ) ( 1,780 ) Resources expended £ ( 1,420 ) ( 1,420 ) |
Transfers £ - - Transfers £ - - |
Fund balances carried forward £ 7,817 7,817 Fund balances carried forward £ 9,597 9,597 |
|---|---|---|---|---|---|
Purpose of restricted funds
Restricted funds represent income resources used for a specific purpose within the charity as identified by the donor.
Newcastle City Council
Funding towards the installation and maintenance of a 3G pitch
19 Capital commitments
As at 31 March 2022, the charity had no capital commitments (2021 -£nil)
20 Analysis of net assets between funds
| Cash at bank and in hand Cash at bank and in hand Other net current assets/(liabilities) Tangible fixed assets Other net current assets/(liabilities) Tangible fixed assets |
Unrestricted Funds £ 1,391 182,466 ( 8,686 ) 175,171 Unrestricted Funds £ 1,856 123,701 ( 8,596 ) 116,961 |
Restricted Funds £ - 7,817 - 7,817 Restricted Funds £ - 9,597 - 9,597 |
Total 2022 £ 1,391 190,283 ( 8,686 ) 182,988 Total 2021 £ 1,856 133,298 ( 8,596 ) 126,558 |
|---|---|---|---|
15