Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation Registered Charity Number : 1191471
A Charitable Incorporated Organisation
Report and Accounts for The Year Ended 30 September 2023
Registered Charity Number : 1191471
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Contents
Reference and Administrative Information........................................................................ 2 Trustees’ Annual Report for the year ended 30[th] September 2023 ..................................... 3 Independent Examiner’s Report to the Trustees of the Cowrie Scholarship Foundation ..... 8 Statement of Financial Activities ....................................................................................... 9 Balance Sheet At 30[th] September 2023 ............................................................................ 10 Notes to the Financial Statements ................................................................................... 11
1
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Reference and Administrative Information
Registered Office and Principal Address 20 School Road West Wellow ROMSEY SO51 6AR
Bankers
Barclays 54 Cornmarket Street, Oxford, OX1 3HB
Independent Examiner K Cook FCA 1 Therapia Road London SE22 0SF
Registered Charity Number 1191471
Board of Trustees
-
Chair: Professor Richard Oreffo
-
Naomi Dawson
-
Dr Tim Clayden
-
Peer-Jada Qureshi
● Ajay Ajisola Ajimobi appointed 09/10/2023 ● Chelsea Austin-Ajaero appointed 09/10/2023 ● Dr Tosha Nembhard appointed 09/10/2023 ● Dr Sadiya Akram appointed 09/10/2023
-
Professor Christopher Aiden-Lee Jackson resigned 17[th] September 2023
-
● Jan Howes resigned 27[th] August 2023
2
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Trustees’ Annual Report for the year ended 30[th] September 2023
Structure, Governance and Management
The Cowrie Scholarship Foundation (CSF; the Charity) is a relatively new foundation (Charitable Incorporated Organisation Reg number: 1191471) with a mission to fund over 100 socio-economically disadvantaged, talented Black British students through UK universities in the next 10 years. The Foundation launched in June 2020. CSF has a detailed constitution and a Grant awarding policy that cover key aspects of governance and management of the Foundation.
The main purpose and goals of The Cowrie Scholarship Foundation:
CSF has a clear mission to fund socio-economically disadvantaged Black British students through leading UK universities in the next decade. The Foundation partners with leading universities, together with businesses and donors to provide full scholarships to disadvantaged, talented Black British students.
At its core, CSF fundamentally believes that access to university should not be limited by race or social class. Unfortunately, socio-economically disadvantaged Black British students are much less likely than their white peers, to attend high tariff UK universities.
The CSF model is twofold – firstly, forging partnerships with universities to cover undergraduates’ tuition fees and secondly, to raise funds from philanthropic donations, through corporates and individuals, to meet the students’ living costs. Additionally, CSF collaborate with other charities (such as mentoring charity, With Insight) and educational organisations, to provide comprehensive mentorship and resilience programmes and learning opportunities, ensuring the success of our Scholars both academically and beyond.
Structure : CSF has a diverse Trustee board, who are also financial donors to CSF, comprising eight members: Professor Richard OC Oreffo (Founder and Chair of Trustees), Dr Timothy Clayden (Treasurer; Bursar; Green Templeton College, Oxford), Peer-Jada Qureshi (Lawyer), Dr Sadiya Akram (Academic), Dr Tosha Nembhard (Academic), Mrs Naomi Dawson (Training Coordinator and Administrator), Ms Ajay Ajimobi (Equality, Diversity, and Inclusion Officer UK Civil Service) and Chelsea Austin-Ajaero (Investor Relations Manager Foresight Group) together with a team of Advisors, with specialisms in philanthropy and fundraising (Elizabeth Reilly; More Partnership), finance (Celia Fraser Capital Group & Chioma Okoye Tradeweb) and education/scholarships (Ikenna Acholonu Programme Manager for the Uggla Family Scholarship Programme).
Influential Black Ambassadors (Professor David Olusoga OBE, Dr Melrose Stewart MBE, Martin Ephson OBE and Professor Sir Geoff Palmer CBE) and Patron, actor Adrian Lester CBE, contribute further gravitas and visibility.
The list of Trustees appear on page 2.
Functions and duties of charity trustees: As detailed in Section 9 of the CSF constitution: Functions and duties of charity trustees: The charity trustees shall manage the affairs of the CIO and may for that purpose exercise all the powers of the CIO. It is the duty of each charity trustee:
(a) To exercise his or her powers and to perform his or her functions in his or her capacity as a trustee of the CIO in the way he or she decides in good faith would be most likely to further the purposes of the CIO.
3
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
-
(b) To exercise, in the performance of those functions, such care and skill as is reasonable in the circumstances having regard in particular to:
-
(i) any special knowledge or experience that he or she has or holds himself or herself out as having; and,
-
(ii) if he or she acts as a charity trustee of the CIO in the course of a business or profession, to any special knowledge or experience that it is reasonable to expect of a person acting in the course of that kind of business or profession.
-
-
The CSF has defined eligibility criteria and defined minimum numbers of trustees as detailed in section 9.2 and 9.3 of the CSF Constitution.
-
CSF has policy documents covering Trustee recruitment and selection process and Trustees Responsibilities. Trustees are aware of the major risks and issues around the Foundation, charity governance and responsibilities and issues are addressed and covered at regular Board meetings of CSF as required including information dissemination from the Charity Commission.
-
CSF holds a full Risk Register which is updated regularly.
The CSF has established: i) Safeguarding policy, ii) Safeguarding procedures, iii) Expenses policy, iv) Privacy policy and notice and, v) an Equal Opportunities and Diversity Policy.
CSF has entered a number of partnerships with corporates and charities to deliver the CSF Mission. Specifically, CSF has a partnership with: i) The Black Heart Foundation to enable funding of up to 10 Cowrie-Black Heart Foundation Scholars, ii) With Insight to deliver a professional mentorship programme and, iii) CSF has partnerships with a number of corporates who provide unrestricted funding to CSF in the support of Cowrie Scholar living and maintenance costs.
Objectives and Activities
The objectives and activities of the CSF are detailed in the CSF constitution:
Objects
The objects of the CIO are to advance education and to relieve poverty for the public benefit by making grants and awards in particular but not necessarily exclusively to disadvantaged Black British students wishing to undertake a course of higher education, with leading universities of the United Kingdom, which they would otherwise not be able to undertake.
Nothing in this constitution shall authorise an application of the property of the CIO for the purposes, which are not charitable in accordance with [section 7 of the Charities and Trustee Investment (Scotland) Act 2005 and section 2 of the Charities Act (Northern Ireland) 2008.
The Foundation is led by individuals committed to changing Higher Education and corporate diversity: it encompasses and harnesses the strength of academics, universities and corporate partners. CSF is run by a volunteer team of Trustees and Advisors who are experts in their fields and work to raise awareness, build partnerships and expand conversations around Equality / Diversity / Inclusion in the educational and corporate spheres. Fundamentally, the Foundation believes that access to university should not be limited by race or social class.
During the year, professional advice and support were required to assist with various aspects of the charity’s operations. CSF utilised the services of a freelance charity professional across a number of months on an hourly basis.
4
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
CSF has a detailed Grant awarding policy.
Main activities: Transformational change through education is the vision and mission of The Cowrie Scholarship Programme. We believe changing one life through education will provide a ripple effect to change many more lives in the future. Thus, the challenge we seek to address is how to engender and support positive change in the education sector for talented socio-economically disadvantaged Black British Students.
CSF therefore established a unique programme via individual partnerships with UK universities to allow talented disadvantaged Black British students to enter higher education. We provide a unique generous scholarship (£8,000 per annum outside London) and £10,000 per annum within London irrespective of degree course and length of degree. Critically, we provide a professional mentorship programme to all our undergraduates, provided by With Insight.
As detailed above, Trustees have reviewed and identified the major risks and issues around the Foundation, charity governance and responsibilities and issues and keep up-to-date with information disseminated by the Charity Commission.
CSF run a number of workshops and conferences to deliver the mission of the Foundation, fundraise and ensure all stakeholders are aware of achievements, progress, limitations, challenges facing the Foundation through reports and newsletters.
CSF seek to thus; i) transform the educational opportunities of numerous talented, disadvantaged, Black British students across a number of years, to maximise impact and, ii) train, mentor, and support the next generation of Black British leaders.
Achievements and Performance
The Cowrie Scholarship Foundation university partners are across England, Scotland and Wales and include 13 Russell Group universities as well as the Open University, who support mature and parttime undergraduate programmes.
The partnerships in place from the initial core of five university Cowrie Scholars in 2021 (Edinburgh, Glasgow, Leicester, Southampton and UEA) has now expanded to 26 universities providing evidence of the expansion and success of the CSF model.
The Foundation has grown to include over 50% of the Russell Group of universities in three years and we propose to expand further in the coming years – due, in large part, to the success evidenced by the programme attracting remaining universities to participate in a programme that will and, currently, delivers clear evidenced impact
Since inception, the volunteer trustee-run Foundation has established partnerships with universities, securing over £3.5m in tuition fees contributions Additionally, we have garnered support from six corporations and, as of the last 12 months, CSF has funded full undergraduate scholarships for 33 talented, socioeconomically disadvantaged, Black British scholars with 20 scholars undertaking STEM subjects. Specifically, in the last 12 months, 10 new Cowrie Scholars commenced on full scholarships at partner universities.
In the last 12 months CSF has secured and fostered a number of corporate partnerships (AstraZeneca, Jacobs, and most recently a significant partnership with Lloyds Foundation) that should ensure 100 scholars will complete their UG degrees by 2030. We continue to use our communications channels,
5
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
events, and Ambassador and Advisor advocates to add to new partners and supporters to our community.
In 2023, the charity commenced work to build a more accessible and user-friendly website, increasing its reach and visibility, having published its first Impact Report at the end of 2022.
Short-term impacts over last 12 months
-
Financial barriers removed through provision of 10 scholarships to candidates meeting set criteria, allowing for undergraduate study across the full range of subjects.
-
UK universities commit to EDI by waiving / donating tuition fees for 10 Cowrie scholars.
-
Partner supporters invest in EDI through both donations and volunteering as mentors and advocates.
-
Wrap-around mentoring offered to scholars to support and maximise a positive student experience, achievement and opportunity
The success of CSF is evidenced by a potential new partnership with a major London corporate foundation to support talented socioeconomically disadvantaged Black British students into university in partnership with CSF. As indicated, this is a transformational partnership with a major London corporate foundation to unlock the tuition fees already provided by partner universities ensuring over 100 scholars will transition through UK universities in the next decade. We will continue to add in further Scholarship places beyond this by developing and nurturing future partnerships.
Financial Review
The CSF model is simple. Partner universities cover tuition fees; donors and businesses provide support for maintenance. Thanks to the cultivation of partnerships, both with universities and with corporates, CSF is developing a reliable and risk-mitigating sustainability model to its funding. As a charity, CSF is reliant on donations to fund its scholarships; however, the dual structure of donations matching university fee-waivers on scholarship places works well to incentivise donors.
We work hard to ensure that our donated income is not reliant on just one income stream: support comes from individuals, steady regular giving, grant-making bodies and a variety of strong, wellstewarded corporate partnerships. These companies see the benefit in both visibly supporting EDI but also tangibly in supporting talented young people to join and strengthen their future workforce. The CSF volunteer-led communications group regularly stays connected with both organisational donors and individuals (Friends of Cowrie) to ensure that solid relationships are built to continually engage supporters with the Foundation’s work and successes - and ongoing need.
The charity is active on social media platforms and utilises varied platforms for the purposes of applicant recruitment, mentor and volunteer recruitment, partnership cultivation and stewardship and fundraising. The charity undertakes ethical fundraising in line with current guidance and has received no complaints about its fundraising, either in the past year or since its inception.
Via a major new support partnership, CSF is in the likely position to also receive some funding for administrative and project management support, ensuring that it is no longer reliant on volunteer activity, further securing its sustainability and professionalising its operations as the Foundation continues to grow.
CSF has a Reserves Policy although, in principle all funds are committed to Scholars over 3+ years and thus funds are held on account rather than to spend reserves.
6
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Given the longitudinal nature of the education model (up to five years for some degrees) CSF may appear in deficit or excess surplus as universities invoice for scholarships but no funding is committed to a scholarship until all funds are available.
The trustees declare that they have approved the trustees’ report above.
Signed on behalf of the charity’s trustees
Professor Richard Oreffo 15/07/2024 Chair of Trustees Date Dr Tim Clayden 15/07/2024
Dr Tim Clayden Treasurer Date
7
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Independent Examiner’s Report to the Trustees of the Cowrie Scholarship Foundation
I report to the trustees on my examination of the accounts of the Trustees of the Cowrie Scholarship Foundation (Charity Number 1191471) for the year ended 30 / 09 / 2023 set out on pages 9 - 14.
As the charity's trustees, you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (“the Act”). I report in respect of my examination of the Trust’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination, I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
The charity’s gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of ICAEW.
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination gives me cause to believe that in, any material respect:
· the accounting records were not kept in accordance with section 130 of the Charities Act; or
· the accounts did not accord with the accounting records; or
· the accounts did not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.
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.
Karon Cook FCA 1 Therapia Road London SE22 0SF
Date 15/07/2024
8
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
| Notes Unrestricted Funds Restricted Funds Total 2023 Unrestricted Funds Restricted Funds Total 2022 |
Notes Unrestricted Funds Restricted Funds Total 2023 Unrestricted Funds Restricted Funds Total 2022 |
|---|---|
| (£) (£) (£) (£) (£) (£) Statement of Financial Activities |
|
| Income and endowments from: | |
| Donations and Legacies 2 231,696 - 231,696 204,873 75,000 279,873 Total 231,696 - 231,696 204,873 75,000 279,873 Expenditure on: |
|
| Raising Funds 3 (420) - (420) (420) - (420) |
|
| Charitable Activities 5 (151,335) (56,000) (207,335) (313,672) (12,000) (325,672) |
|
| Total (151,755) (56,000) (207,755) (314,092) (12,000) (326,092) |
|
| Net (Expenditure)/Income 79,941 (56,000) 23,941 (109,219) 63,000 (46,219) |
|
| Net movement in funds 79,941 (56,000) 23,941 (109,219) 63,000 (46,219) |
|
| Reconciliation of Funds | |
| Total Funds at 1 October 3,037 63,000 66,037 112,256 - 112,256 |
|
| Current year earnings 79,941 (56,000) 23,941 (109,219) 63,000 (46,219) |
|
| Total Funds at 30 September 82,978 7,000 89,978 3,037 63,000 66,037 |
9
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Balance Sheet At 30[th] September 2023
| Notes 2023 2022 |
Notes 2023 2022 |
|---|---|
| (£) (£) Balance Sheet |
|
| Fixed Assets: | |
| Tangible assets - - |
|
| Total Fixed Assets: - - Current assets: |
|
| Debtors 11 8,334 75,000 |
|
| Cash at bank and in hand 343,284 190,577 |
|
| Total Current assets: 351,618 265,577 |
|
| Creditors: Amounts falling due within one year 12 (167,240) (102,740) |
|
| Net Current Assets 184,378 162,837 |
|
| Total Assets less Current Liabilities 184,378 162,837 |
|
| Creditors: Amounts falling due after more than one year 13 (94,400) (96,800) |
|
| Total Net Assets 89,978 66,037 |
|
| The funds of the charity: | |
| Restricted Funds 15 82,978 3,037 |
|
| Unrestricted funds 15 7,000 63,000 |
|
| Total funds of the charity: 89,978 66,037 |
These financial statements were approved by the board of trustees and authorised for issue on 16[th] July 2024 and are signed on behalf of the board by:
Professor Richard Oreffo Chair of Trustees
15/07/2024
10
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Notes to the Financial Statements
Basis of Preparaton and assessment of going concern
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)( 2nd Edition effective January 2019) - (Charities SORP (FRS 102)) and the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
The Financial Statements have been prepared under the historical cost convention.
The Charity constitutes a public benefit entity as defined by FRS 102.
The financial statements have been prepared on the going concern basis as, the trustees consider that although the charity has negative Total assets it has sufficient cash to cover over 24 months of grant and operational costs and sufficient anticipated future income and therefore they have no material concerns about the Charity's ability to continue as a going concern.
Income
All incoming resources are included in the Statement of Financial Activities when the Foundation is legally entitled to the income, it is probable that the income will be received, and the amount can be quantified with reasonable accuracy.
Grants Received
Income from grants and donations is recognised where the Foundation is entitled to the income, it is probable that the income will be received, and the amount receivable can be quantified. Where there are specific terms or conditions attached to grants and donations, these must be met before the income is recognised.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that settlement will be required, and the amount of the obligation can be measured reliably.
All expenditure is accounted for on an accruals basis.
Charitable actvites
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees' discretion in furtherance of the objectives of the Foundation.
Irrecoverable VAT
Irrecoverable VAT is charged against the expenditure heading for which it was incurred.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Debtors
Short term debtors are measured at transaction price, less any impairment losses.
Creditors
Short term creditors are measured at the transaction price.
11
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
Judgements in applying accountng policies and key sources of estmaton uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the period. The nature of estimation means the actual outcomes could differ from those estimates. There are no judgments made that have a significant effect on the amounts recognised in the financial statements.
Legal status of the Charity
The Charity is a company limited by guarantee and has no share capital. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member.
Trustee expenses and remuneraton
The trustees all give freely their time and expertise without any form of remuneration or other benefit in cash or kind.
| 2 Grants Donations Gift Aid 3 Expenditure on Raising Funds Direct Costs of Raising Funds Total 4 Support Costs Office and administration Governance cost – Independence examination Total 5 Expenditure on Charitable Activities Direct Costs Grants Mentorship costs Support Costs Total |
Unrestricted Restricted Total 2023 Unrestricted Restricted Total 2022 (£) (£) (£) (£) (£) (£) 203,960 - 203,960 199,240 75,000 274,240 24,232 - 24,232 - - - 3,504 - 3,504 5,633 - 5,633 |
|---|---|
| 231,696 - 231,696 204,873 75,000 279,873 |
|
| Unrestricted Restricted Total 2023 Unrestricted Restricted Total 2022 (£) (£) (£) (£) (£) (£) 420 - 420 420 - 420 |
|
| 420 - 420 420 - 420 |
|
| Unrestricted Restricted Total 2023 Unrestricted Restricted Total 2022 (£) (£) (£) (£) (£) (£) 11,820 - 11,820 3,404 - 3,404 1,620 - 1,620 1,440 - 1,440 |
|
| 13,440 - 13,440 4,844 - 4,844 |
|
| Unrestricted Restricted Total 2023 Unrestricted Restricted Total 2022 (£) (£) (£) (£) (£) (£) 131,000 56,000 187,000 305,500 12,000 317,500 6,895 - 6,895 3,328 - 3,328 13,440 - 13,440 4,844 - 4,844 |
|
| 151,335 56,000 207,335 313,672 12,000 325,672 |
12
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
| 6 | Net (expenditure)/income for the year | Total 2023 | Total 2022 | ||||
|---|---|---|---|---|---|---|---|
| This is stated after charging: | (£) | (£) | |||||
| Independent Examiner Fees | 1,440 | 1,440 | |||||
| Total | Total | ||||||
| 7 | Grant Reconciliation | Unrestricted | Restricted | 2023 | Unrestricted | Restricted | 2022 |
| (£) | (£) | (£) | (£) | (£) | (£) | ||
| Brought Forward | 190,100 | 8,000 | 198,100 | - | - | - | |
| Grants Approved | 131,000 | 56,000 | 187,000 | 305,500 | 12,000 | 317,500 | |
| Grants paid |
(110,900) | (14,000) | (124,900) | (115,400) | (4,000) | (119,400) | |
| Carried forward | 210,200 | 50,000 | 260,200 | 190,100 | 8,000 | 198,100 |
8 Staff Costs
There were no employees of the charity for the year to 30 September 2023 (2022 : none).
9 Trustees’ remuneration and expenses
None of the Trustees, nor any persons connected with them, received any remuneration during the year (2022 : None). Two trustee were reimbursed for £810 expenses during the current year - £135 for conference expenses and £675 for administrative expenses paid by Trustee on behalf of the Charity (2022 : £Nil).
10 Taxation
The charity is exempt from direct tax on its charitable activities.
| 11 Debtors Accrued Income 12 Creditors: amounts falling due within one year Grant creditors Accruals 13 Creditors: amounts falling due after one year Grant Creditors |
2023 2022 (£) (£) 8,334 75,000 |
|---|---|
| 8,334 75,000 |
|
| 2023 2022 (£) (£) 165,800 101,300 1,440 1,440 |
|
| 167,240 102,740 |
|
| 2023 2022 (£) (£) 94,400 96,800 |
|
| 94,400 96,800 |
14 Related party transactions
There were no related party transactions in 2023 or 2022.
13
Docusign Envelope ID: 46879886-16A0-4431-A2BD-70DB1FD49C95
The Cowrie Scholarship Foundation
| 15 Funds Fixed Assets Debtors Cash at bank and in hand Creditors: Amounts falling due within one year Creditors: Amounts falling due after more than one year Total |
Unrestricted Restricted Total 2023 Unrestricted Restricted Total 2022 (£) (£) (£) (£) (£) (£) - - - - - - 8,334 - 8,334 - 75,000 75,000 286,284 57,000 343,284 194,577 (4,000) 190,577 (144,240) (23,000) (167,240) (98,740) (4,000) (102,740) (67,400) (27,000) (94,400) (92,800) (4,000) (96,800) |
|---|---|
| 82,978 7,000 89,978 3,037 63,000 66,037 |
14