OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-12-31-accounts

THE MINISTERS, PENSION FUND REPORT AND ACCOUNTS lor the year ended 31 December 2020

THE MINISTERS’ PENSION FUND Contents

for the year ended 31 December 2020

Page
Trustees and Professional Advisers 3
Report of the Trustees 4 – 11
Auditors’ Report to the Trustees 12 – 13
The Ministers’ Pension Fund
Revenue account 14
Net assets statement 15
Notes to the accounts 16 – 19
Actuarial statement made for the purpose of disclosure 20
Appendices
Appendix I – MPF Statement of financial activities 21

Page 2

THE MINISTERS’ PENSION FUND

as at 31 December 2020

Trustees and Professional Advisers

Trustees

M J Tomlin (resigned July 2020) Rev L Phillips M G West (resigned July 2020) Rev Dr AS Peart Rev K Dean (resigned July 2020) Rev Jeffrey Bowes Mrs M Baker (Treasurer from July 2020) Mrs J Couper (from Sept 2020) Mrs H Dumpleton Mrs K Hanley (died February 2020)

Professional Advisers

Atkin & Co Blythe Gate Blythe Valley Park Solihull B90 8AF

Investment Managers

Newton Investment Managers Ltd 160 Queen Victoria Street London EC4V 4LA

Administrators

Mercers St James’s House Charlotte Street Manchester M1 4DZ

Auditors

Scott Roberts Taylor & Co Central Buildings 5-7 Corporation Street Hyde, Cheshire, SK14 1AG

Solicitor

Roderick Ramage Copehale, Coppenhall, Stafford ST18 9BW

Secretary

Jeffrey Teagle 15 Lordsfield Gardens Overton Basingstoke, RG15 3EW

Page 3

THE MINISTERS’ PENSION FUND

Report of the Trustees

for the year ended 31 December 2020

The Trustees are pleased to submit their annual report on the operation of the Funds, together with the accounts of the Funds for the year ended 31 December 2020.

Constitution of Fund

The Ministers’ Pension Fund was established in its present form on 1 January 1971 to provide retirement and death benefits to full-time ministers and others as more particularly described in the rules. It is a registered charity (reg. no. 235410). The Fund is approved by the Pension Funds Office of HM Revenue and Customs as a Retirement Benefits Fund for the purpose of Chapter I part XIV of the Income and Corporation Taxes Act 1988, and is treated as an ‘Exempt approved Fund’ for the purposes of that Act. The PSO number is SF 7/12801. Members are not contracted out of the earnings related element of the State Pension Fund.

Regulatory Status

In the course of our negotiations with OPRA for an extension of time to comply with the minimum funding requirement (MFR), one of the arguments made on our behalf was that the MFR should not apply to the Fund as it is not an occupational pension scheme having no employer. Although OPRA had rejected that argument at a meeting on 28 June 2004 with the Trustees and their advisers, it took a different view of the matter in the period between 18 November 2004, when the Pensions Act 2005 received Royal Assent, and 6 April 2005, when the relevant part of it came into force. The relevant part in this context is a new definition of “occupational pension scheme” in substitution for the definition in s1 of the Pensions Act 1993. On the basis of the new definition, the Fund is not regarded as an occupational pension scheme. It is, however, still regarded as a registered scheme from 6[th] April 2005, under the tax regime for pension schemes.

The consequence of not being an occupational scheme is that the Fund is not subject to the statutory scheme specific funding requirements and is also no longer subject to the regulatory requirements of the 1993, 1995 and 2005 Acts; our solicitor will not say categorically that no regulatory requirement applies, as there may be some obscure regulations that do apply, which he has not found.

Whilst this leaves the Trustees to implement, with actuarial advice, the funding and investment decisions which they believe are in the best interests of the Fund and its members, the Trustees intend on a voluntary basis to apply the reporting and accounting obligations which apply to occupational schemes.

Trustees and Advisers

The names of the present Trustees are set out on page 3. Up to seven Trustees are elected by an annual meeting of the Fund (of whom not more than three shall be ministers) and three Trustees (of whom not more than one shall be a minister) are appointed by the Executive Committee of the General Assembly of Unitarian and Free Christian Churches. Trustees elected or appointed shall hold office for three years but shall be eligible for re-appointment.

The Fund is administered by the Trustees in accordance with the bye-laws set out in schedule 1 of the new constitution which was approved at the general meeting held on 11 April 2007.

On the recommendation of the Trustees, a general meeting may alter, amend, rescind or replace the byelaws in accordance with Rule 8 except for Rule 2 which shall not be alterable except in the event of amalgamation with any Society having similar or allied objects

The Board of Trustees is required to meet at least three times in every year. The votes of a majority of those present or participating shall decide all questions.

The advisers to the Fund were appointed by the Trustees. The names of the present advisers are shown on page 3.

Page 4

THE MINISTERS’ PENSION FUND

Report of the Trustees - continued

for the year ended 31 December 2020

Data Protection Act 1998 (‘the Act’)

Under the Act, The Trustees (the Data Controller) are required to inform members that information is held about them and to notify members of the purposes for which the information is held. The Trustees use individual member information for the purposes of administering members’ pension benefits. In order to do so, the Trustees will need to disclose member information to the Administrators and such other professional advisers and other third parties whom the Trustees have chosen to assist in the administration of the Fund. It may be necessary for the Trustees to hold certain information, such as medical or health details, which is deemed to be ‘sensitive personal data’ under the Act. The Act requires that if the Trustees hold such information, the express consent of the member is obtained.

A member may request details of personal information held by the Trustees. Requests for such information should be addressed to Mr Jeffrey Teagle, the Data Protection Officer appointed by the Trustees. If a member believes that information held by the Trustees is incorrect or incomplete, such information, if found to be incorrect or incomplete, will be promptly corrected.

The Trustees have produced a Data Protection Policy Statement, which has been circulated to all members and pensioners.

Actuarial position

A full actuarial valuation was prepared as at 31 December 2019. The next actuarial valuation is in course of preparation as at 31[st] December 2022.

The Actuary’s report as at 31[st] December 2019 disclosed an overall actuarial deficit of £379,000 (31.12.2016 Deficit £184,000). The current contribution level of 10% from members and congregations is sufficient to remove the deficit based on the assumptions used.

Page 5

THE MINISTERS’ PENSION FUND Report of the Trustees - continued

for the year ended 31 December 2020

Membership

2020 2019
Contributing members at 1 January 41
42
New members (including rejoiners) 0 4
Retirees (3)
(7)
______ ______
Contributing members at 31 December 42
35
Deferred members at 1 January 16
16
Retirees 0
(1)
Transfer from contributors 0
2
Transferred out of Fund 0
0
Died 0
(1)
Transferred to contributors 0
0
______
______
Deferred members at 31 December 16 16
Pensioners (including widows) at 1 January 103
103
Contributing members retiring during the year 3
5
Deaths (3)
(4)
Deferred members retiring during the year 0
1
Dependants’ pensions 0
2
Ex Widows Fund Annuities 0
0
Pensioners (including widows) at 31 December 107 103
Total membership as at 31 December 158 161

Page 6

THE MINISTERS’ PENSION FUND Report of the Trustees - continued

for the year ended 31 December 2020

Contributing members
Age profile
Under 50 Male
Female
50 to 59 Male
Female
60 and over Male
Female
TOTAL		 2020 2019
6 9
3 4
9 13
10 10
6 6
16 16
7 9
3 4
10 13
35 42

Page 7

THE MINISTERS’ PENSION FUND Report of the Trustees - continued for the year ended 31 December 2020

Benefit review

Following a review of the Fund’s investment performance and after consultation with the Actuary, no increase to pensions has been given with effect from 1.1.2019. It was proposed at the 2012 Annual Meeting to delete the necessity to provide the statutory increase currently provided by the constitution.

Additional Voluntary Contributions

Ministers are reminded that they may pay Additional Voluntary Contributions to the Ministers’ Pension Fund of up to the maximum in one year of their Stipend and Manse Allowance. Such contributions are tax deductible and are not subject to any deduction for expenses of management.

In 2020, the number of Ministers making Additional Voluntary Contributions was 6 (5 last year).On 31 December 2020, taking into account the Nil% (Nil% last year) bonus granted, the value of the Contributors’ balances was £83,337 for 10 Ministers (£71,996 for 9 Ministers last year).The annual bonus is now linked to the pensions increase policy determined by the Trustees after taking advice from the Actuary.

Review of the financial development of the Fund

The accounts for the year have been prepared and audited in accordance with the regulations made under section 41(I) and (6) of the Pensions Act 1995.

The value of the Fund increased as follows in the course of the year:

This year Last year MPF by Decrease £219,974 (4.3%) to Increase £687,639 (15.4%) to £4,923,921 £5,143,715

This was after taking account of the excess of expenditure over income, (i.e. excluding changes in the market value of investments), which was

This Last
year year
£ **£ **
Ministers’ Pension Fund (251,092) **(18,975) **

Management of the Fund

The overall management of the Fund is vested in the Trustees who were appointed at the AGM on 17[th] April 2020 and whose names appear on Page 3 of this report. The management of the investment assets of the Fund is handled by Newton Investment Management Ltd. There is no charge for this service as all the investments are Newton Funds and the individual funds charge a service fee.

Page 8

THE MINISTERS’ PENSION FUND Report of the Trustees - continued for the year ended 31 December 2020

Investment policy and performance

The portfolio is invested in a selection of funds holding UK and overseas equities as well as fixed income assets. There is a restriction on direct investment in tobacco products. The policy followed reflects the investment objectives of meeting the Fund’s long-term commitment to provide pension benefits linked to ‘Maximum Stipend’, ‘Maximum Manse Allowance’ and years of service. It is not the policy of the Trustees to concentrate investment assets but to achieve a wide spread of risk.

At 31 December 2020, the portfolio was invested in the following Funds (at market values):

Ministers’ Pension Fund
Newton Growth and Income Fund for Charities
Newton SRI Fund for Charities
Newton Global Higher Income Fund
Ground Rent		 2020
£
3,196,788
1,255,451
396,076
0
4,848,315		 2019
£
3,213,946
1,186,567
629,557
2,224
5,032,294

Page 9

THE MINISTERS’ PENSION FUND

Report of the Trustees - continued for the year ended 31 December 2020

The Current situation

1. Widows’ Fund

The assets and liabilities of the Widows Fund (except the welfare aspects) were transferred to the Ministers’ Pension Fund in 2016. During 2020, the portfolio of chief rents inherited from the Widows Fund were sold.

2. Communications

Copies of annual reports are sent to all Members. A record of service and a benefit statement is sent to all contributing Members.

3. Indemnity Insurance

The Trustees have again taken out trustee indemnity insurance during the year. The relevant authority has been granted by the Charity Commissioners.

4. The expenses of the Fund

The administrative expenses at £61,037 represent 1.2% (£30,013 and 0.6% last year) of the value of the Fund. The major reason for the increase relates to actuarial fees. It remains the Trustees’ aim not to exceed 1.5%, subject to any adverse movement in the value of our investments.

5. Donation from Ministers Benevolent Society

Following the decision by the Directors of the Ministers Benevolent Society at their AGM to make a gift of the excess of income over expenditure over the last year a payment of £20,000 has been received in 2020 (2019 £20,000).

Page 10

THE MINISTERS’ PENSION FUND Report of the Trustees - continued for the year ended 31 December 2020

Statement of Trustees’ responsibilities for the accounts

The purpose of this statement is to distinguish the Trustees’ responsibilities for the accounts from those of the Auditors as stated in their report.

Although they are not required to do so, the Trustees have, under the Occupational Pension Schemes (Requirement to obtain Audited Accounts and a statement from the Auditor) Regulations 1996, obtained audited accounts showing a true and fair view of the financial transactions of the Fund during the year and of the disposition, at the end of the year, of those of the Fund’s assets and liabilities which would be required by statute to be included. Those accounts state whether they have been prepared in accordance with the Statement of Recommended Practice on pension scheme accounts and disclose other information specified in the Regulations.

The Trustees were formerly responsible under section 58 of the Pensions Act 1995 and the MFR Regulations for ensuring that there is prepared, maintained and from time to time revised, a schedule of contributions showing the rates of contributions payable to the Fund by or on behalf of the congregations and the active members of the Fund and the dates on or before which such contributions are to be paid. The Trustees are also responsible, as a principle of good practice, for keeping records in respect of the contributions received in respect of the active members of the Fund and for procuring that contributions are made in accordance with the schedule of contributions.

These requirements, in conjunction with the general law relating to trusts, imply that the Trustees are also expected to:

(i) maintain accounting records and select suitable accounting policies and then apply them consistently, making judgements and estimates that are reasonable and prudent; and

(ii) state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the accounts: and

(iii) safeguard the Funds’ assets, and hence take reasonable steps for the prevention and detection of error, fraud and other irregularities.

On behalf of the Trustees

…………………………………………………Rev Jeffrey Bowes (Chairman)

…………………………………………………Mrs Marion Baker (Hon Treasurer)

17th May 2021

Page 11

THE MINISTERS’ PENSION FUND Auditors’ Report to the Trustees

for the year ended 31 December 2020

Independent auditors’ report to the Trustees of the Ministers’ Pension Fund

Report on the financial statements

Our opinion

In our opinion, the Ministers’ Pension Fund financial statements:

What we have audited

The Ministers’ Pension Fund’s financial statements comprise:

Certain required disclosures have been presented elsewhere in the annual report, rather than in the notes to the financial statements. These are cross-referenced from the financial statements and are identified as audited.

The financial reporting framework that has been applied in the preparation of the financial statements is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”.

In applying the financial reporting framework, the Trustees have made a number of subjective judgements, for example in respect of significant accounting estimates. In making such estimates, they have made assumptions and considered future events.

Responsibilities for the financial statements and the audit

Our responsibilities and those of the Trustees

As explained more fully in the statement of Trustees’ responsibilities, the Trustees are responsible for the preparation of the financial statements and being satisfied that they show a true and fair view.

Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland) (“ISAs (UK & Ireland)”).

Page 12

THE MINISTERS’ PENSION FUND Auditors’ Report to the Trustees

for the year ended 31 December 2020

Those standards require us to comply with the Auditing Practices Board’s Ethical Standards for Auditors.

This report, including the opinion, has been prepared for and only for the Trustees as a body in accordance with section 41 of the Pensions Act 1995 and for no other purpose. We do not, in giving this opinion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

What an audit of financial statements involves

We conducted our audit in accordance with ISAs (UK & Ireland). An audit involves obtaining evidence about the amounts and disclosures in the financial statements sufficient to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or error. This includes an assessment of:

We primarily focus our work in these areas by assessing the Trustees’ judgements against available evidence, forming our own judgements, and evaluating the disclosures in the financial statements.

We test and examine information, using sampling and other auditing techniques, to the extent we consider necessary to provide a reasonable basis for us to draw conclusions. We obtain audit evidence through testing effectiveness of controls, substantive procedures or a combination of both.

In addition, we read all the financial and non-financial information in the annual report to identify material inconsistences and the audited financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the audit. If we become aware of any apparent material misstatements or inconsistence we consider the implications for our report.

Mr Adrian Brooks FCCA (Senior Statutory Auditor) For and on behalf of Scott Roberts Taylor & Co. Accountants and Registered Auditors Central Buildings 5/7 Corporation Street Hyde Cheshire SK14 1AG

………………………………….

Page 13

THE MINISTERS’ PENSION FUND Revenue account

for the year ended 31 December 2020

Notes
Contributions and benefits
Contributions receivable and similar income
3
Benefits payable
4
Other Payments
5
Administrative expenses
6
Net contributions/ (withdrawals) from
dealing with members
Returns on Investments
Investment income
7
Increase in Market Value of Investments
Profit on Disposal of Ground Rents
9
9
Profit/(Loss) on Disposal of Investments
9
Net Return on investments
Net Increase/(Reduction) in Fund during
year
Net Assets at beginning of year
Net Assets at end of year		 £
550,134
6,498
61,037		 2020
£
262,904
(617,669)		 £
385,176
6,917
30,013		 2019
£
264,783
(422,106)
103,673

47,715
1,656
(18,073)		 138,348
692,672
-
13,942
(354,765)

134,971		 (157,323)
844,962
(219,974)
5,143,715		 687,639
4,456,076
4,923,921 5,143,715

The notes on pages 16 to 19 form part of these accounts

Page14

THE MINISTERS’ PENSION FUND Net assets statement

As at 31 December 2020

Assets not designated to members
Notes
`
Investments
Chief Rents
8
Current Assets
Debtors
10
Cash at Bank
Less Current Liabilities
Creditors
11
Net Current Assets
Net assets at 31 December 2020
These accounts were approved on 17th May 2021
Signed on behalf of the Trustees		 £
-
107,577		 2020
£
4,848,314
-		 £
83,000
45,193		 2019
£
5,030,070
2,224
5,032,294
128,193
(16,772)
4,848,314
107,577
(31,970)
75,607 111,421
4,923,921 5,143,715

Rev L Phillips (Chairman)

The notes on pages 16 to 19 form part of

these accounts

Page 15

THE MINISTERS’ PENSION FUND Notes to the accounts

for the year ended 31 December 2020

1. Basis of accounting

Although they do not apply to the Fund, the accounts have been prepared in accordance with the Occupational Pensions Funds (Requirement to obtain Audited Accounts and a statement from the Auditor) Regulations 1996 and with the guidelines set out in the statement of Recommended Practice Financial Reports of Pension Schemes. In so doing, the Fund has departed from certain provisions contained within the Charities (Accounting and Reporting) Regulations 1995.

The accounts summarise the transactions and net assets of the Fund and deal with the net assets at the disposal of the Trustees. They do not take account of obligations to pay pensions and other benefits which fall due after the end of the Fund year.

The actuarial position of the Fund, which does take account of such liabilities, is dealt with in the actuarial statement on page 19 which, together with these accounts, constitute part of the Fund’s annual report. The accounts should be read in conjunction with the actuarial statements. The last full actuarial valuation was prepared as at 31 December 2019. The next actuarial valuation will take place as at 31[st] December 2022.

2. Accounting policies

(a) Investments

(b) Contributions and similar income

(c) Investment income

Investment income is brought into account when it is received by the Fund.

(d) Bank deposit interes t

Interest from bank deposits is accounted for on an accruals basis.

3. Contributions receivable and similar income
3. Contributions receivable and similar income
Contributions by ministers
Ministers’ additional voluntary contributions
Contributions by congregations
Subscriptions from Ministers Benevolent Society and donations		 2020
2019
£
£
115,759
119,179
11,341
6,380
115,759
119,179

20,045
20,045
262,904
264,783

Page 16

THE MINISTERS’PENSION FUND Notes to the accounts – continued

for the year ended 31 December 2020

4. Benefits payable
Pensions payable and Widows Fund Annuities
Lump sums payable
5. Other payments
Death Benefit policy premiums
6. Administrative expenses
Administration charges
Actuarial fees
Audit fees
Legal fees
Secretarial honorarium and expenses
Travel and meeting expenses
Trustees Liability Insurance
7. Investment income
Dividends from equities
Interest on cash deposits
Ground Rent		 2020
2019
£
0£
390,335
374,154
159,799
11,022
550,134
385,176
2020
2019
£
£
6,498
6,917
6,498
6,917
2020
2019
£
£
28,800
28,800
14,109
(10,152)
3,000
3,000
4,700
2,500
6,325
3,068
1,258
1,552
2,845
1,245
61,037
30,013
2020
2019
£
£
103,433
137,963
16
9
224
376
103,673
138,348

Page 17

THE MINISTERS’ PENSION FUND Notes to the accounts – continued

for the year ended 31 December 2020

8. Investments
- Overseas Equities
- Ground Rents		 20
Cost
£
3,003,091
-
3,003,091		 Market
Value
£
4,848,31

-
4,848,31		 20
Cost
£
3,145,581
2,224
3,147,805		 Market
Value
£
5,030,070
2,224
5,032,294
9. Movement in Investments
Investments at beginning of year
Investments purchased during year
Proceeds from Ground rents sold during year less costs to sell
Proceeds from Investments sold during year
Net increase/(reduction) in market value during year
Market Value of Investments held at end of year		 Market Value
2020
2019
£
£
5,032,294
4,421,611
15,602
(3,880)
21,209
-
(227,000)
(117,140)
4,817,016
4,325,680
31,298
706,614
4,848,314
5,032,294		 Market Value
2020
2019
£
£
5,032,294
4,421,611
15,602
(3,880)
21,209
-
(227,000)
(117,140)
4,817,016
4,325,680
31,298
706,614
4,848,314
5,032,294
4,325,680
706,614
5,032,294

Page 18

THE MINISTERS’ PENSION FUND

Notes to the accounts – continued

for the year ended 31 December 2020

10. Debtors
Cash due from Ministers’ Benevolent Society
Cash due from investment manager
11 Creditors
Accrued expenses		 2020
2019
£
£

-
-
20,000
63,000
-
83,000
2020
2019
£
£
31,970
16,772
31,970
16,772

12 Taxation

The Fund is exempt approved under Chapter I of Part XIV of the Income and Corporation Taxes Act 1988 and was not liable to UK income tax on interest and dividends or to capital gains tax.

Page 19

THE MINISTERS’ PENSION FUND

Actuarial statement made for the purpose of disclosure of Information

Actuarial statement made for the purpose of disclosure of information

The Trustees have requested a statement regarding the funding position and contributions required notwithstanding the fact that the Fund is not subject to the requirements of the Pensions Act 2004.

The Security of Prospective Rights

On the basis of the assumptions that were adopted for this valuation, the Fund had a deficit, in relation to accrued benefits, of £379,000 as at 31 December 2020. This represented a funding level of 93%.

It is likely that current contribution levels will be sufficient to remove this deficit and cover the accrual of future service.

At the valuation date, contributions were being paid are as set out below:

By Ministers:10.0% of the total of Stipends and Manse Allowances

By the Churches: 10.0% of the total of Stipends and Manse Allowances

It is recommended that contributions continue to be paid at their current level in order to protect the Fund against potential adverse experience in the future.

Summary of Methods and Assumptions Used

An attained age method of valuation was used. The funding position at the valuation date was derived by comparing the liabilities for benefits earned before the valuation date with the value of the assets. The liabilities for benefits to be earned after the valuation date were assessed and compared with the value of the contributions due from the Ministers and the Congregations under the By-Laws. The assumptions used include only small margins for prudence and the Fund remains vulnerable to unfavorable experience particularly in relation to the investments and mortality experience. Events since the valuation date have highlighted the volatility of the funding to changes in the value of the investments. On the valuation basis, contributions of 15.7% of Stipends and Manse Allowances are required to cover future accrual of benefits and expected expenses. For this purpose, the liabilities have been discounted at a rate of 7.5% per annum.

The assets of the Fund have been valued at their market value as reported in the Accounts. The Trustees should continue to review their investment strategy in light of the increasing maturity of the Fund.

Further details can be obtained from the full actuarial valuation report as at 31 December 2019. The next valuation exercise should be carried out no later than 31 December 2022.

Name: Christopher Mark Atkin Qualification: FIA Address: Oracle Building, Oracle Drive Name of employer: Atkin & Co Blythe Valley Park, Solihull,B90 8AD

Page 20

THE MINISTERS’ PENSION FUND Appendix 1

Statement of Financial activities for the year ended 31 December 2020

INCOME AND EXPENDITURE
Notes
Incoming resources
Contributions receivable and similar income
3
Investment income
7
Resources expended
Direct expenditure – benefits payable
4
Direct expenditure – other payments
5
Management and administration expenses
6
Net outgoing resources for the year
Increase in market value of investments
Profit on Disposal of Ground rents
9
9
(Loss)/Profit on Disposal of Investments
9
Net movement in funds
Balances brought forward at 1 January
Balances carried forward at 31 December		 £
550,134
6,498
61,037		 £
550,134
6,498
61,037		 Unrestricted
funds
Unrestricted funds
2020
2019
£
£
£
262,904
264,783
103,673
138,348
366,577
403,131
385,176
6,917
30,013
(617,669)
422,106
(251,092)
(18,975)
692,672
-
13,942
31,298
706,614
(219,794)
687,639
5,143,715
4,456,076
4,923,921
5,143,715
47,715
1,656
(18,073)
(219,794)
5,143,715
4,923,921

Page 21