ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31st DECEMBER 2020
CHARITABLE INCORPORATED ORGANISATION
CIO NUMBER 1182782
Independent Examiners Ltd Unit 2 The Broadbridge Business Centre Delling Lane Bosham Chichester PO18 8NF
1
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
CONTENTS
| Pages 3 to 6 | Report of the Trustees |
|---|---|
| Page 7 | Statement of Financial Activities |
| Page 8 | Balance Sheet |
| Pages 9 to 14 | Notes to the Financial Statements |
| Page 15 | Independent Examiners Report to the Trustees. |
2
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2020
LEGAL AND ADMINISTRATIVE INFORMATION
CIO NUMBER
1182782
START OF FINANCIAL PERIOD
1 January 2020
END OF FINANCIAL PERIOD
31 December 2020
TRUSTEES DURING THE YEAR AND SINCE
D M Smith (Chair) Resigned 24/06/21 B C Dunne Resigned 08/12/20 S B Dobson Resigned 08/12/20 H S Simpson Appointed 08/12/20, Resigned 24/06/21 G J Sheppeck (Chair from 24/06/21)) Appointed 08/12/20 J P McGowan Appointed 24/06/21 G M Mooney Appointed 24/06/21
AOC 22 Gp appoints the Chair who is automatically a Trustee. Other Trustees and Committee Members volunteer and are voted upon at the AGM.
CORRESPONDENCE ADDRESS
RAF Sports Parachute Association Room 43, Kermode Hall RAF Halton Aylesbury Buckinghamshire HP22 5PG
GOVERNING DOCUMENT
Constitution
BANKERS
Royal Bank of Scotland Holt's Military Banking 200 Fowler Avenue Fowler Business Park Farnborough Hampshire GU14 7JP
INDEPENDENT EXAMINER
L M Tempest Independent Examiners Ltd Unit 2 The Broadbridge Business Centre Delling Lane Bosham Chichester PO18 8NF
OBJECTS
The objects for which the Charity is established (the “Objects”) are to promote the effectiveness of Her Majesty’s Armed Forces by increasing physical fitness, fostering the esprit de corps and raising morale of members of the Royal Air Force and other services in an inclusive and safe environment, through the promotion of participation and furthering its proper administration whilst enabling the provision of facilities for Sports Parachuting.
3
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2020
MAIN ACTIVITIES
The RAF Sports Parachute Association (RAFSPA) has a full and varied programme of events on an annual basis. Foremost of these is the Inter-Services competition (AFPC) held by the Army Parachute Association and the UK National Championships run by British Skydiving (BS). Each of these Formation Skydiving (FS) competitions has several levels which RAFSPA compete in, namely Rookie for the development team, A and AA for the more advanced jumpers. In preparation and to attain competition training, each team competes in the UK Skydiving League (UKSL) at various venues around the UK, culminating in an award for the highest average scores at the BS AGM each year. RAFSPA have also recently started competing in other skydiving disciplines such as Accuracy and Free Fly where the Association has been represented at National Level.
Additionally, from time to time teams are selected by BS to represent Great Britain in the European Skydiving League, which is incredibly high profile in the skydiving community. The organisation also hosts an annual wind tunnel camp where all members of the RAF Skydiving community are invited to attend. This is organised as a ‘for fun’ scrambles competition with names drawn from a hat and is also used to help choose the next development team.
RAFSPA is also engaged in a full season of fixtures with top flight civil teams in the UKSL. Whilst affording good training for the Inter-Services, it also has the benefit of extending good community relations and enhancing the RAF profile at various drop zones around the UK. The use of RAF banners and sports branded clothing ensure people know the RAF teams are there.
There are plans for an annual training camp, but these continue to be in their infancy. However, training opportunities are exploited at RAF WOTG as part of the RAFSPA Home for Sports agreement. This affords teams the ability to train and concentrate for a short period on an RAF base, utilising an agreement with 22 Trg Gp where we utilise irreducible spare capacity on any courses.
All members of the RAF Sports Parachuting Association must also be members of BS. BS is the NGB for sports parachuting activity in Great Britain.
The trustees have been mindful of the guidance issued by the Charities on public benefit.
VOLUNTEERS
It is acknowledged that sport in the RAF is delivered through the aegis of the Sports Associations and the willing, enthusiastic volunteers who undertake roles on the Executive Committees and in the associations. The delivery of RAF competition would not be possible without officials, all of whom are volunteers. The contribution in these roles is highly valued and much appreciated and recognised as a duty activity in Service policy documents.
ACHIEVEMENTS AND PERFORMANCE
RAF Association (RAFA)
- Tandem Charity Contract Established
Partnership established with RAFA to deliver Tandem Parachute Descents under sponsorship arrangement. This has been mutually beneficial to both RAFA and RAFSPA as it provides membership interaction/development and income generation.
Home for Sport
RAF Winston on the Green (WOTG) re-established as Home for Sport for RAFSPA. This will allow income generation and cost-effective parachuting for RAFSPA members as well as social/societal benefits.
JSAT Interoperability
RAFSPA's return to operations at RAF Winston on the Green (WOTG) allows joint delivery with additional parachute organisations which has provided significant opportunity for growth.
Competition Results and Achievements
Due to COVID 19 restrictions, there was no attendance by RAFSPA members at competitions; however, Cttee Members helped support RAFA with a Tandem Weekend held at Sibson Airfield in Oct 20.
4
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
REPORT OF THE TRUSTEES (continued) FOR THE YEAR ENDED 31 DECEMBER 2020
ACHIEVEMENTS AND PERFORMANCE (continued)
Parachute Training Organisation (PTO) Affiliation with British Skydiving (BS)
7 Jun 20 - BS (the National Governing Body for British Skydiving) awarded RAFSPA PTO re-affiliation and reaccreditation. This is an outstanding achievement/progression as it allows RAFSPA to operate as a Drop Zone in its own right. Financially, this is highly significant.
PTO Permission to Operate as a Drop Zone from the Civil Aviation Authority (CAA)
7 Jun 20 - RAFSPA was again awarded Permission to Operate from the CAA allowing independent delivery of parachuting at RAF WOTG.
Income Generation
The re-establishment of a Home for Sport with NGB/CAA endorsement has allowed RAFSPA to operate independently and therefore generate income which has been a priority objective. This, combined with our RAFA Tandem agreement will facilitate an income stream and hopefully secure the future and viability of the Charity. In Oct 19, RAFSPA hosted a RAFA Tandem weekend which raised £4.8k in one day. Clearly, COVID 19 had a hugely detrimental effect on any plans for the rest of the 2020 season and no more income was generated; however, RAFSPA have continued good relations with RAFA and already have two dates in the diary to carry out Charity Tandem weekends in the 2021 season.
RAFSPA's main objective will always be grass-roots participation and individual development followed by competitive success. Whilst COVID 19 had a huge impact on any plans for the 2020 season, plans are already underway for New Member Vertical Wind Tunnel Training and a WOTG based RAFSPA Champs in Sep/Oct 21.
FINANCIAL REVIEW
Principal Sources of Funds
The RAF Sports Parachute Association receives grants from the RAF Central Fund (CF).
RAFSPA members will also make personal contributions towards training costs.
RAFSPA members can submit individual Annual grant requests, approach the PEd flight and SIF funds (SIF if JNCO).
Income generation from RAFA Tandem agreement.
Principal Risks Facing the Charity
With the prospect of decreasing grants from the CF, income generation will become essential to the viable continuation of the RAFSPA Charity. COVID 19 had a hugely detrimental effect on potential for fund generation during the 2020 season; however, plans are already in place to continue with RAFSPA / RAFA Tandem weekends in 2021 which will help generate funds for both charities.
TRUSTEE SELECTION AND TRAINING
AOC 22 Gp appoints the Chairman who is automatically a Trustee.
Trustees and Cttee Members volunteer and are voted upon at the AGM.
All Trustees participate in the relevant training provided by the RAF Sports Federation.
The Charity is advised and directed by the CF, Sp Fed, DRS and AOC 22 Gp.
5
ROYAL AIR FORCE SPORTS PARACHUTE ASSIXIATION REPORT OF THE TRusfEES {contlnued) ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION Truotees. RespOnbIlItIe The Charlties Att 2011 QUireS the Trustees to prepare finandal staternents for each finanoal year whkh glve a true and fair view of the state of affairs of the CIO and of the surplus of the CIO for that period. I* preparing those financial 5tsternents the Trustee5 are qUired to.. selett suitable accountSng pollthtrs and apply them consIStent,. make judgments and estirnates that are reasonable Jntt prudent. and prepare flnanckryl stjternents on the golng concern basis unless it is Inappropriate presurne that the CIO Will continue In exIsten. The trustees are responsible for keeplng proper accountlng CordS. which disdose ¥Yith reasonable accuracy at any time the financial position of the trust. They are also responsie for safegu4rding the assets of the trust and hence for tsking reasonable steps for the prevention and detectton of fraud and other irreguladtyes. Date . SKJnature........ PRINT NAME.....
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 31 DECEMBER 2020
| Incorporating income and expenditure account Notes INCOMING RESOURCES Donations and Legacies 4a Charitable Activities 4b Other Trading Activities 4c Investments 4d Other 4e TOTAL RESOURCES EXPENDED Expenditure on: Raising Funds 5a Charitable Activities 5b Other 5c TOTAL NET INCOME/(EXPENDITURE) BEFORE INVESTMENT GAINS/(LOSSES) Net gains/(losses) on investments NET INCOME/(EXPENDITURE) Transfers between funds NET MOVEMENT IN FUNDS RECONCILIATION OF FUNDS: Total Funds Brought Forward Transfer of Funds 14 TOTAL FUNDS CARRIED FORWARD Income and Endowments from: |
Unrestricted Restricted TOTAL 9 MONTHS Funds Funds 2020 2019 £ £ £ £ - 30,742 30,742 (1,149) 780 - 780 5,647 - - - - 386 - 386 288 - - - - 1,166 30,742 31,908 4,786 - - - - 2,868 16,647 19,515 34,863 - - - - 2,868 16,647 19,515 34,863 (1,702) 14,095 12,393 (30,077) (1,110) - (1,110) 929 (2,812) 14,095 11,283 (29,148) 14,095 (14,095) - - 11,283 - 11,283 (29,148) 44,577 - 44,577 - - - - 73,725 55,860 - 55,860 44,577 |
|---|---|
Movements on all reserves and all recognised gains and losses are shown above. All of the organisation's operations are classed as continuing.
The notes on pages 9 to 14 form part of these financial statements.
7
ROYAL AIR FORCE SPQRTS PARACHUTE ASSOCIATION BALANCE SHE AS AT 31 DECEMBER 2020 Unrestrkted Re5tdcted 31-De¢-20 31-Dec-19 Funds FuDds TWI Totsl Flxe¢l Ass*ts Note Tangible assets 23,105 23,105 11,878 Current A$5ets Investment assets 17,770 17.770 18,494 Debtors 4,80(1 Cash at bank and in hand Total Currert Assets 21,715 21,715 13.685 Creditors: amounts falling due within one year 6,730 6.730 4,280 NET CURRENT ASSErs 32,755 32,755 32,699 TOTAL ASSEYS Èss current liabilities 55.860 55.860 44,S77 Creditrlrs: amounts falling due in tnore thèn one year NET ASSETS 55, Funds ofthe CIO Unrestricted Funds.. General Fund Depreciation Fijnd 32.755 23,105 32.755 23,105 32.699 11,878 Restricted Funds Totsl Funds Slgned on behalf of •ll the trustees SnatUre Print Name G 5¥Kfr Date of approval
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
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: the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014 and with the Charities Act 2011.
The CIO constitutes a public benefit entity as defined by FRS 102.
1. ACCOUNTING POLICIES
The particular accounting policies adopted are set out below.
INCOME
Recognition of Income
These are included in the Statement of Financial Activities (SOFA) when:
-
the CIO becomes entitled to the income;
-
it is more likely than not that the trustees will receive the resources; and
-
the monetary value can be measured with sufficient reliability.
Offsetting
There has been no offsetting of assets and liabilities, or income and expenses, unless required or permitted by the FRS 102 SORP or FRS 102.
Grants and Donations
Grants and donations are only included in the SoFA when the general income recognition criteria are met (5.10 to 5.12 FRS 102 SORP).
Contractual Income and Performance Related Grants
This is only included in the SoFA once the CIO has provided the related goods or services or met the performance related conditions.
Gifts in Kind
Gifts in kind for use by the CIO are included in the SoFA as income from donations when receivable.
Volunteer Help
The value of any voluntary help received is not included in the accounts but is described in the Directors' annual report.
Income from interest, royalties and dividends
This is included in the accounts when receipt is probable and the amount receivable can be measured reliably.
Investment Gains and Losses
This included any gain or loss on the sale of investments and any gain or loss resulting from revaluing investments to market value at the end of the year.
Insurance claims
Insurance claims are only included in the SoFA when the general income recognition criteria are met (5.10 to 5.12 FRS 102 SORP) and are included as an item of other income in the SoFA.
Income from membership subscriptions
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.
9
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
1. ACCOUNTING POLICIES (continued)
Expenditure and liabilities
Liability Recognition
Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the CIO to pay out resources and the amount of the obligation can be measured with reasonable certainty.
Grants with Performance Conditions
Where the CIO gives a grant with conditions for its payment being a specific level of service or output to be provided, such grants are only recognised in the SOFA once the recipient of the grant has provided the specified service or output.
Grants Payable without Performance Conditions
Where there are no conditions attaching to the grant that enables the donor CIO to realistically avoid the commitment, a liability for the full funding obligation must be recognised.
Deferred income
No material item of deferred income has been included in the accounts.
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
Investments
Fixed asset investments in quoted shares, traded bonds and similar investments are valued at initially at cost and subsequently at fair value (their market value) at the year end. The same treatment is applied to unlisted investments unless fair value cannot be measured reliably in which case it is measured at cost less impairment.
Debtors
Debtors (including trade debtors and loans receivable) are measured on initial recognition at settlement amount after any trade discounts or amount advanced by the CIO. Subsequently, they are measured at the cash or other consideration expected to be received.
Fixed Assets
These are capitalised if they can be used for more than one year, and cost at least £1,000. They are valued at cost or, if gifted, at the value to the CIO on receipt.
Depreciation Expense
Depreciation on tangible fixed assets is calculated at a rate to write off their cost on a straight line basis over 10 years from the month they are purchased.
| 2. TANGIBLE FIXED ASSETS EQUIPMENT Cost at 01-Jan-20 Additions Cost at 31-Dec-20 Depreciation at 01-Jan-20 Charge Depreciation at 31-Dec-20 Net Book Value 31-Dec-20 Net Book Value 31-Dec-19 |
Unrestricted Restricted TOTAL £ £ £ 12,729 - 12,729 14,095 - 14,095 26,824 - 26,824 851 - 851 2,868 - 2,868 3,719 - 3,719 23,105 - 23,105 11,878 - 11,878 |
|---|---|
The annual commitments under non-cancelling operating leases and capital commitments are as follows: 31st December 2020 : None
31st December 2019 : None
10
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2020
3. INVESTMENTS
| Brought forward 01/01/20 Dividends Revaluation Valuation 31/12/20 4. ANALYSIS OF INCOME a) Donations and Legacies RAF CF Grant - Kit & Equipment RAF CF Grant - Operating Costs RAF CF Grant - New Member Engagement RAF CF Grant - Overseas Visit RAF Sports Federation Grant b) Charitable Activities Tandem Weekend Membership Subscriptions Entry Fees Other Charitable Activities c) Other Trading Activities Other Trading Activities d) Investments Dividends e) Other Other Income |
Unrestricted Restricted Funds Funds £ £ - 733 - 3,182 - 12,732 - - - 14,095 - 30,742 - - 400 - - - 380 - 780 - - - - - 386 - 386 - - - - - 1,166 30,742 |
£ 18,494 386 (1,110) 17,770 TOTAL 9 MONTHS 2020 2019 £ £ 733 (23) 3,182 4,523 12,732 (1,149) - (4,500) 14,095 - 30,742 (1,149) - 4,800 400 - - 847 380 - 780 5,647 - - - - 386 288 386 288 - - - - 31,908 4,786 |
|---|---|---|
11
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 DECEMBER 2020
5. ANALYSIS OF EXPENDITURE
| Unrestricted | Restricted | TOTAL | 9 MONTHS | |
|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | |
| £ | £ | £ | £ | |
| a) Raising Funds | ||||
| Fundraising Expenditure | - | - | - | - |
| - | - | - | - | |
| b) Charitable Activities Aircraft Hire Costs Kit & Equipment Overseas Visit New Member Engagement Tunnel Hire Operating Costs - Entrance Fees Operating Costs - Other Maintenance Depreciation Bank charges |
- - - - - - - - 2,868 - |
- 733 - 12,732 1,800 - 1,382 - - - |
- 733 - 12,732 1,800 - 1,382 - 2,868 - |
1,368 6,124 - 7,345 - 8,601 10,299 250 851 25 |
| 2,868 | 16,647 | 19,515 | 34,863 | |
| c) Other Other Expenditure |
- | - | - | - |
| - | - | - | - | |
| 5(a). DETAILS OF CERTAIN TYPES OF EXPENDITURE Independent examiner’s fees included in Operating Costs Assurance services other than audit or independent examination Other fees (for example: financial advice, consultancy, accountancy to the independent examiner Tax advisory fees |
services) paid | TOTAL 2019 1,020 - - - 1,020 |
9 MONTHS 2019 1,140 - - - 1,140 |
|
| 6. DEBTORS AND PREPAYMENTS Debtors Prepayments Accrued Income |
Unrestricted Fund £ - - - |
Restricted Fund £ - - - |
Total 31-Dec-20 £ - - - |
Total 31-Dec-19 £ - - 4,800 |
| - | - | - | 4,800 |
12
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 DECEMBER 2020
| 7. CASH AT BANK AND IN HAND | Unrestricted | Restricted | Total | Total | |
|---|---|---|---|---|---|
| Fund | Fund | 31-Dec-20 | 31-Dec-19 | ||
| £ | £ | £ | £ | ||
| Cash at bank and on hand | 21,715 | - | 21,715 | 13,685 | |
| Total | 21,715 | - | 21,715 | 13,685 | |
| 8. CREDITORS AND ACCRUALS: AMOUNTS FALLING | |||||
| DUE WITHIN ONE YEAR | Unrestricted | Restricted | Total | Total | |
| Creditors | Fund £ 5,710 |
Fund £ - |
31-Dec-20 £ 5,710 |
31-Dec-19 £ 1,149 |
|
| Accrual - Independent Examination | 1,020 | - | 1,020 | 1,440 | |
| Accruals - other | - | - | - | 1,691 | |
| 6,730 | - | 6,730 | 4,280 | ||
| 9. RESTRICTED FUNDS | CURRENT REPORTING | PERIOD | |||
| RAF Central Fund Grants | Balance 01-Jan-20 £ - |
Income £ 16,647 |
Expenditure £ 16,647 |
Transfers - |
Balance 31-Dec-20 £ - |
| RAF Sports Federation Grant | 14,095 | - | (14,095) | - | |
| - | 30,742 | 16,647 | (14,095) | - | |
| PREVIOUS REPORTING | PERIOD | ||||
| RAF Central Fund Grants | Balance 03-Apr-19 £ - |
Transfer from EC* £ 32,317 |
Income £ (1,149) |
Expenditure 31,168 |
Balance 31-Dec-19 £ - |
| - | 32,317 | (1,149) | 31,168 | - |
*EC = Excepted Charity Royal Air Force Sports Parachute Association
Central Fund Grant - to be used for operating costs, kit and equipment, overseas visits and development activities.
Sports Federation Grant - for equipment, which has been transferred to unrestricted fixed assets. The restricted funds are wholly represented by cash reserves of the CIO.
10. TRANSACTIONS WITH TRUSTEES AND OTHER RELATED PARTIES
No payments were made to trustees or any persons connected with them during this financial period. No material transaction took place between the organisation and a trustee or any person connected with them.
11. RISK ASSESSMENT
The trustees actively review the major risks which the CIO faces on a regular basis and believe that maintaining the free reserves stated, combined with the annual review of the controls over key financial systems carried out on an annual basis will provide sufficient resources in the event of adverse conditions. The trustees have also examined other operational and business risks which they face and confirm that they have established systems to mitigate the significant risks.
13
ROYAL AIR FORCE SPORTS PARACHUTE ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 DECEMBER 2020
12. RESERVES POLICY
The trustees have considered the level of reserves they wish to retain, appropriate to the CIO's needs. This is based on the CIO's size and the level of financial commitments held. The trustees aim to ensure the CIO will be able to continue to fulfil its charitable objectives even if there is a temporary shortfall in income or unexpected expenditure. The trustees will endeavour not to set aside funds unnecessarily.
13. PUBLIC BENEFIT
The CIO acknowledges its requirement to demonstrate clearly that it must have charitable purposes or ‘aims’ that are for the public benefit. Details of how the CIO has achieved this are provided in the Trustees report. The trustees confirm that they have paid due regard to the CIO Commission guidance on public benefit before deciding what activities the CIO should undertake.
14. REGISTRATION OF CHARITABLE INCORPORATED ORGANISATION
During the previous financial period the Royal Air Force Sports Parachute Association (Excepted Charity) discussed and agreed the formation of the new Charitable Incorporated Organisation, Royal Air Force Sports Parachute Association, and the CIO was duly registered on 3 April 2019 (Registered CIO number 1182782). All assets and liabilities of the Excepted Charity were transferred to Royal Air Force Sports Parachute Association (Registered CIO number 1182782) on 18 June 2019. The assets and liabilities transferred were as follows:
| Fixed Assets Tangible Assets Investment Assets Current Assets Debtors Cash at bank and in hand Total Current Assets NET CURRENT ASSETS Creditors:amounts falling due in more than one year NET ASSETS Funds of the Charity Unrestricted Funds: General Fund Provision for Depreciation Restricted Funds Total Funds Creditors: amounts falling due within one year |
Unrestricted Restricted 18-Jun-19 Funds Funds Total £ £ £ 12,729 - 12,729 17,277 - 17,277 30,006 - 30,006 13,996 - 13,996 2,746 32,317 35,063 16,742 32,317 49,059 5,340 - 5,340 11,402 32,317 43,719 - - - 41,408 32,317 73,725 28,679 - 28,679 12,729 - 12,729 - 32,317 32,317 41,408 32,317 73,725 |
|---|---|
14