DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
Charity Registration No. 1180253 Company Registration No. 11047589 (England and Wales)
NEW PASTURES HOUSING LTD ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2020
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD
LEGAL AND ADMINISTRATIVE INFORMATION
| Trustees | E Allanson | Chair |
|---|---|---|
| J Gascoigne | ||
| S Totten | ||
| T Caulfield | ||
| S Dick | ||
| Charity Number | 1180253 | |
| Company Number | 11047589 | |
| Registered Address | 1st Floor, | |
| 17 Derby Street | ||
| Leek | ||
| Staffordshire | ||
| ST13 6HN | ||
| Independent examiner | Cowgill Holloway LLP | |
| Regency House | ||
| 45-53 Chorley New Road | ||
| Bolton | ||
| BL1 4QR |
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2020
| Contents | Page |
|---|---|
| Trustees' report | 1-5 |
| Independent examiner's report | 6 |
| Statement of financial activities | 7 |
| Balance sheet | 8 |
| Notes to the financial statements | 9 - 12 |
| The following page does not form part of the statutory financial statements | |
| Detailed statement of financial activities | 13 - 14 |
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD
BOARD OF TRUSTEES' REPORT (INCLUDING DIRECTOR'S REPORT) FOR THE YEAR ENDED 31 DECEMBER 2020
The Board of Trustees presents its annual report, together with the audited financial statements for the year ended 31 December 2020.
Constitution and Aims
The organisation is an incorporated limited company by guarantee and was incorporated on 06 November 2017.
The registered head office address is 17 Derby Street, Leek. ST13 7HN and manages properties throughout the Midlands.
Reference and Administrative details of the Charity Trustees and Advisors
The company became a registered charity on 09 October 2018, charity number 1180253.
Structure, Governance and Management
| Chair | E Allanson |
|---|---|
| Trustee & Operations Director | S Dick |
| Trustee | T Caulfield |
| Trustee | J Gascoigne |
| Trustee | S Totton |
The board is chaired by Elizabeth Allanson and has four other Trustees. The power of appointing Trustees is vested in the Trustees. Quarterly/monthly meetings of the Trustees are held to agree the board strategy and areas of activity. The day to day management and administration are carried out by Stuart Dick in his position as Director of Operations.
The board have adopted the Charity Commissions Code of Governance to ensure a fully open and transparent way of operating our charity with elements of the governance policy provided by the Regulator of Social Housing included to satisfy housing specific governance.
Objectives and Activities
The charity was established in order to rehouse persons who are in need as a consequence of being homeless, in particular but not exclusively people with severe and enduring mental illness, people with learning disabilities and people with other associated complexities and needs.
Mission Statement
We are committed to providing high class accommodation along with best in class support to enable independent living for our clients in the community.
1
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD
BOARD OF TRUSTEES' REPORT (INCLUDING DIRECTOR'S REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2020
What we do
New Pastures Housing is a charitable housing association and social landlord. We provide high quality accommodation to vulnerable adults. We work with statutory bodies, local authorities and a variety of charities in finding accommodation for those who require housing related support over and above that provided by a landlord providing general needs accommodation.
Each property is sourced considering the specific needs of our clients to ensure suitability.
New Pastures Housing provide intensive support through a team of fully trained Tenancy Support Officers and skilled tradesmen to enable our clients to maintain a successful tenancy.
Who do we work with and why
New Pastures Housing does not discriminate when looking at who we support. Our charity status commits us to only providing support to those who are deemed vulnerable and require supported living. There is no definition in law as to what a vulnerable adult is, however, several statutory bodies have created definitions to help organisations like ourselves make the right choices. Below is a definition from the University Hospital of Southampton and we believe it perfectly describes the type of individual we can support.
“A vulnerable adult is a patient who is or may be for any reason unable to take care of him or herself, or unable to protect him or herself against significant harm or exploitation.”
At New Pastures Housing, we believe that the start of fixing the problem lies with the provision of a secure, comfortable environment that people can call home; that’s why we do it!
Our Values
Passionate about supporting those in our community who are vulnerable
Exceeding expectations when it comes to quality accommodation
Determined to place the person at the heart of what we do
Empower our teams to make the difference with the people we support
Partner with all key stakeholders to maximise the chance of our clients living independently
The board and the team assembled to create the early operation came together to decide what values we wanted to adopt for our operation and why those values were important. We created the above as we believe it captures how we wish to operate perfectly and will give us the best chance of having a positive impact on our clients.
2
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD
BOARD OF TRUSTEES' REPORT (INCLUDING DIRECTOR'S REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2020
Strategy
The board developed a 5 year plan which will see us doubling our property portfolio every year for the next 5 years. This will take us to a position where we are providing support to 440 vulnerable clients by 2023.
| Year | Number of Properties |
|---|---|
| 2019 | 21 |
| 2020 | 55 |
| 2021 | 110 |
| 2022 | 220 |
| 2023 | 440 |
There are five key areas which require close management to allow us to achieve this ambitious but realistic goal:
Implementation of this plan will position us in the best place possible to achieve 440 units by 2023.
3
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD
BOARD OF TRUSTEES' REPORT (INCLUDING DIRECTOR'S REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2020
Board Training Policy
The policy is based on the principles that the organisation:
-
thinks of its trustees as an asset as well, and believes that it should invest in that asset;
-
believes that all its trustees have the potential to grow, both in their work role and personally, and it shall endeavour to provide opportunities for this growth;
-
considers it appropriate to base such training and development opportunities on the requirements of the business, and decisions about investment in staff training and development will be made accordingly;
-
believes that responsibility for training and development should be shared between the organisation and the trustees;
-
will ensure that appropriate procedures are in place to plan, deliver and evaluate training and development activity;
-
wants to empower trustees to take some ownership of their own development, with support from the organisation as a whole;
-
works within recognised good practice guidelines, such as the national standard of Investors in People, to ensure that both the quality and quantity of training and development is relevant and "fit for purpose";
-
regularly reviews its overall level of investment in trustee training and development to ensure that adequate and appropriate resources are provided; and
-
plans its training and development activities in line with industry standards, and therefore maintains relationships with relevant bodies, such as Sector Skills Councils.
The organisation provides a range of training and development opportunities to trustees. These fall into three broad categories:
Programmes relating to the enhancement of skills for a trustee’s current position. These include internal and external courses providing technical training, for example specialist training relating to the skills that trustees require for their role.
Programmes leading to a professional or academic qualification. The organisation encourages trustees who wish to do so to pursue continuous professional development and where appropriate to gain further qualifications.
Programmes that are specific to the role of a trustee in a charity. These include internal and external courses on governance and financial viability.
Financial & Operational Summary
New Pastures Housing opened the trading period with 19 units in operation which were fully occupied with zero voids. We ended the trading period with 75 units in operation of which 28 were undergoing building works with an approved pipeline of referrals in place and 47 were fully occupied. We had zero voids when only considering units that were ready for occupation. All rents were in payment and fully received.
This places us ahead of our strategy for the end of 2020 with regards to numbers of properties in the portfolio and therefore on track to meet the 5 year strategy to 440 properties by the end of 2023.
We are also pleased to report that we operated at a surplus of £2.5k in only our second year of operation. All lease costs for the units were met with zero payments outstanding.
4
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD BOARD OF TRUSTEES' REPORT (INCLUDING DIRECTOR'S REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2020
The Trustees are responsible for preparing the Trustee’s Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards including financial reporting standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
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:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and accounting estimates that are reasonable and prudent;
-
state whether applicable 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 sufficient 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 Charities Act 2011, the Charity (Accounts & Reports) Regulations 2008 and the provisions of 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.
BY ORDER OF THE BOARD
----- Start of picture text -----
…......................
----- End of picture text -----
…...................... …...................... E Allanson S Dick Chair Trustee Date: 14/5/2021 | 4:28 PM BST
5
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF NEW PASTURES HOUSEING LTD
I report to the Trustees on my examination of the financial statements of New Pastures Housing LTD (the Charity) for the year ended 31 December 2020
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 financial statements in accordance with the requirements of the Companies Act 2006 (the 2006 Act).
Having satisfied myself that the financial statements 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 the charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act) . In carrying out my examination I have followed all the applicable 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 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 386 of the 2006 Act; or
- 2 the financial statements do not accord with those records; or
3 the financial statements 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
4 the financial statements 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 financial statements
Ian Johnson FCCA Cowgill Holloway LLP 17/5/2021 | 12:43 PM BST Date …………………
Regency House 45-53 Chorley New Road Bolton BL1 4QR
6
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 DECEMBER 2020
| Notes Income: Income 2 Total Expenditure on: Direct and operating costs Administrative expenses Other operating income Total resources expended Interest payable and similar expenses Net incoming/(outgoing) resources Net movement in funds Fund balances at 1 January 2020 Fund balances at 31 December 2020 The notes on pages 9 to 12 form part of these financial statements. |
Total Unrestricted Funds 2020 £ 549,155 549,155 (309,727) (236,968) 729 3,189 (729) 2,460 (90,733) (88,273) |
Total Unrestricted Funds 2019 £ 108,603 |
|---|---|---|
| 108,603 (33,565) (163,402) - |
||
| (88,364) - |
||
| (88,364) | ||
| (2,369) (90,733) |
The statement of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
7
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD BALANCE SHEET AS AT 31 DECEMBER 2020
| Notes Fixed assets Tangible assets 5 Current assets Debtors 6 Cash at bank and in hand Creditors: Amounts falling due within one year 7 Net current (liabilities)/assets Total assets less current liabilities Creditors: Amounts falling due after one year 8 Net liabilities Unrestricted funds Total funds |
£ £ £ £ 90,939 30,881 73,344 21,294 13,466 10,126 86,810 31,420 (221,539) (153,034) (134,729) (121,614) (43,790) (90,733) (44,483) - (88,273) (90,733) (88,273) (90,733) (88,273) (90,733) 2020 2019 |
£ £ £ £ 90,939 30,881 73,344 21,294 13,466 10,126 86,810 31,420 (221,539) (153,034) (134,729) (121,614) (43,790) (90,733) (44,483) - (88,273) (90,733) (88,273) (90,733) (88,273) (90,733) 2020 2019 |
|---|---|---|
| (90,733) - |
||
| (90,733) | ||
| (90,733) | ||
| (90,733) |
The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 December 2020.
The trustees have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.
The Trustees acknowledge their responsibilities for ensuring that the charity keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its incoming resources and application of resources, including its income and expenditure, for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
14/5/2021 | 4:28 PM BST
The financial statements were approved by the Trustees on .........................
----- Start of picture text -----
…......................
----- End of picture text -----
----- Start of picture text -----
…......................
----- End of picture text -----
…...................... …...................... E Allanson S Dick Chair Trustee Company Registration No. 11047589
8
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2020
1 Accounting Policies
Charity information
New Pastures Housing LTD is a private company limited by guarantee incorporated in England and Wales. The registered office is registered office is 17 Derby Street, Leek, England, ST13 6HN.
1.1 Accounting convention
The financial statements have been prepared in accordance with the charity's governing document, the Companies Act 2006 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)" (as amended for accounting periods commencing from 1 January 2016). The charity is a Public Benefit Entity as defined by FRS 102.
The charity has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.
The financial statements are prepared in sterling , which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2 Going concern
At the time of approving the financial statements, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the Trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the Trustees in furtherance of their charitable objectives.
1.4 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
1.5 Expenditure
Income and expenses are included in the financial statements as they become receivable or due.
Expenses include VAT where applicable as the company cannot reclaim it.
1.6 Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
9
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2020
1.7 Financial instruments
The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
1.8 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.
1.9 Value Added Tax
Value Added Tax is not recoverable by the company and as such is included in the relevant costs in the Statement of Financial Activities.
10
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2020
| **2 ** | Income | 2020 | 2019 |
|---|---|---|---|
| Total | Total | ||
| £ | £ | ||
| Rents Receivable | 310,791 | 108,603 | |
| Support Income | 238,344 | - | |
| Other operating income | 20 | - |
3 Employees
The average monthly number of persons (including trustees) employed by the company during the year was 5 (2019 - 3).
| 4 Trustees remuneration Remuneration paid to trustees 5 Tangible Assets Cost brought forward Additions Cost carried forward Accumulated depreciation brought forward Depreciation charge for the period Accumulated depreciation carried forward NBV as at 31/12/2020 NBV as at 31/12/2019 6 Debtors Due within one year: Prepayments and accrued income Debtors Control Account Other Debtors Directors' current accounts |
38,272 69,737 Fixtures and Fittings |
2020 £ 57,000 2,662 16,958 19,620 294 2,551 2,845 16,775 2,368 2020 £ 43,446 27,160 2,738 - 73,344 IT Equipment |
2019 £ 61,750 |
|---|---|---|---|
| 40,934 86,695 Total |
|||
| 108,009 9,759 24,086 |
127,629 10,053 26,637 |
||
| 33,845 | 36,690 | ||
| 74,164 | 90,939 | ||
| 28,513 | 30,881 | ||
| 2019 £ 2,970 15,376 2,738 210 |
|||
| 21,294 |
11
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2020
| 7 Creditors: Amounts Falling Due Within One Year Bank loans Trade Creditors Taxation and social security Other Creditors Accruals and Deferred Income Director's loan account |
2020 2019 £ £ 5,517 - 109,479 14,746 4,723 11,144 88,026 127,144 13,763 - 31 - 221,539 153,034 |
|---|---|
The loan is guaranteed by the UK Government under the Bounce Back Loan Scheme.
| **8 ** | Creditors: amounts falling due after one year | 2020 | 2019 | |
|---|---|---|---|---|
| £ | £ | |||
| Bank loans | 44,483 | - | ||
| 44,483 | - | |||
| The loan is guaranteed by the UK Government under the Bounce Back Loan Scheme. |
| 9 Operating Lease Commitments Amounts due < 1 year Amounts due 2 - 5 years |
2020 2019 £ £ 148,999 148,999 94,223 243,223 243,222 392,222 |
|---|---|
12
Docusign Envelope ID. DA48A24D48C6470&88B9-21196D376C9D NEW PASTURES HOUSING LTD MANAGEMENT INFORMATION FOR THE YEAR ENDED 31 DECEMBER 2020
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2020
| Income £ Rents Received Support Income Other income Direct costs Community Rents Payable 16,800 Development Rents Payable 226,503 Development Insurance 13,053 Development Costs 20,523 Maintenance Sub Contractors 22,965 Staff Welfare 1,063 Community Utilities 72 Maintenance Costs 3,230 Gardening Costs 590 Administration/Credit Checks - Property Certificates/reports 1,380 Client Welfare 362 Furniture & Furnishings 2,917 Council Tax Developments 269 Gross surplus/(deficit) Other income Government grants receivable Administrative expenses Operating surplus/(deficit) Interest payable and similar expenses Bank interest on loans and overdrafts Net incoming/(outgoing) resources |
2020 £ £ 310,791 238,344 20 549,155 27,217 30 - 1,002 3,118 144 190 261 290 250 200 82 781 - (309,727) 239,428 729 (236,968) 3,189 (729) 2,460 |
2019 £ 108,603 - - |
|---|---|---|
| 108,603 (33,565) |
||
| 75,038 | ||
| (163,402) | ||
| (88,364) - |
||
| (88,364) |
13
DocuSign Envelope ID: DA48A24D-48C6-4705-88B9-21196D376C9D
NEW PASTURES HOUSING LTD DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2020
| Administrative expenses Wages and salaries Social security costs Staff training Staff pension costs defined contribution Trustees' remuneration Trustees' social security costs Trustees' pension costs - defined contribution scheme Rent re operating leases Office repairs and maintenance Computer running costs Motor running expenses Travelling expenses Accommodation and subsistence Postage, courier and delivery charges Legal and professional fees Accountancy Bank charges Insurances (not premises) Printing and stationery Telecommunications Sundry expenses Other interest charges Depreciation |
2020 £ 101,312 6,088 70 2,278 57,000 6,659 1,314 8,267 1,447 4,291 10,179 597 586 422 1,724 1,290 256 3,634 1,733 328 890 (33) 26,637 236,968 |
2019 £ 55,005 4,624 1,358 1,165 61,750 7,435 1,188 1,000 780 106 8,848 457 988 260 334 1,248 88 3,627 1,418 62 1,608 - 10,053 |
|---|---|---|
| 163,402 |
14