THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
REPORT AND FINANCIAL STATEMENTS For the year ended 05 April 2021
Charity Number 507081
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
ANNUAL REPORT AND FINANCIAL STATEMENTS
For the year ended 05 April 2021
| Contents | Page |
|---|---|
| Trustees annual report | 1 to 5 |
| Independent examiners report | 6 |
| Statement of Financial Activities (including | 7 |
| income and expenditure account) | |
| Balance sheet | 8 |
| Notes to the financial statements | 9 to 16 |
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST TRUSTEES ANNUAL REPORT For the year ended 5 April 2021
The trustees are pleased to present their annual trustees’ report together with the financial statements of the charity for the year ended 5 April 2021.
The financial statements comply with the Charities Act 2011, the Memorandum and Articles of Association, and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)
1. Objectives and Activities
The object of the charity, as detailed in the trust deed, is the relief in conditions of need of members of the Northumbria Police or former members of those police forces previously existing within the Northumbria Police area and the wives, widows, children and other dependents of such persons.
2. Contribution by Volunteers
There are no volunteers currently in the charity
3. Achievements and Performance
The last year has seen the trust continue to support numerous officers who were requiring support. This has mainly been breaks at the log cabin in the Lake District. This is carefully managed. Every officer granted a break has been able to be accommodated. Due to COVID lockdowns and restrictions there has been a backlog of members awaiting a respite break, however this has been managed robustly and alternative breaks have been offered to ensure the necessary respite breaks are taken at the earliest opportunity when most needed.
Continuing stressful incidents have reinforced the need for the fund to be available to support officers involved in a variety of situations.
The charity also funds floral tributes for deaths of retired and serving police officers, as well as providing out-of-pocket expenses for those attending convalescent homes.
Income has been maintained by carefully budgeting and the assistance of financial advisors. We continue to explore new ways of maintaining our activities and other avenues of fundraising.
4. Investments
Continued investment with Brewin Dolphin
1
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST TRUSTEES ANNUAL REPORT For the year ended 5 April 2021
5. Financial review
Review of the year
The results for the year and the company's financial position at the end of the year are shown in the attached financial statements.
During the year the Charity had income of £31,853 (2020: £49,808) and expenditure of £30,146 (2020: £172,587). There was an operating surplus of £1,707 (2020: deficit of £122,779).
At 4 April 2021, the Charity had net assets of £1,239,514 (2020: £1,042,347).
Reserves policy/Going concern
The Trustees consider the level of reserves, £909,356 (2020: £709,440), prudent for the Charity at this time taking into account potential liabilities in the event that the charity ceased. Our Reserves Policy is reviewed annually.
6. Plans for future periods
The trust aims to continue to build on the good work of the previous year. Work continues to convert the few remaining non-covenanted members in order to maximise the tax relief available to the charity.
A new lodge was purchased in 2020 and following delays due to COVID-19, it was able to take members from September 2020 when COVID restrictions allowed. Regular ongoing maintenance of the holiday home will continue to take place to maintain it to a high standard, and funds are available to do this.
In March 2020 COVID-19 hit the UK. Due to this the committee put the following measures in place to be able to continue supporting its members:
All committee meetings were to be conducted online
A Brewin Dolphin representative was invited to address the committee at an online meeting regarding our investments.
The committee ensured that Government Guidelines were followed for COVID-19.
The holiday lodge site at Fallbarrow was contacted to ensure we were aware of any changes they were making due to COVID-19.
The Secretary updated the joining instructions for members to ensure they were COVID-19 compliant.
2
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST TRUSTEES ANNUAL REPORT For the year ended 5 April 2021
Following lockdown in March 2020 and the process of a new lodge being purchased, there were no members able to visit the lodge. From September 2020, once restrictions eased, members started to return to the lodge in a limited capacity to ensure Government COVID rules were adhered to.
The committee agreed that the lodge would have to be closed to members when another lockdown occurred from January 2021. It was hopeful that the lodge would be reopened in April 2021 following the end of Lockdown and then easing of strict restrictions.
7. Reference and administrative details of the charity, its trustees and advisors
Registered charity name The Northumbria Police (Lillian Eve Memorial) Trust Charity number 507081 Trustees/Members of the Board L. Woodward D. Woodward A. Hewitt J. Watts J Bowman R. Blenkinsop I. Drummond A Hutchinson L Woodfine D Barton (commenced 20/09/21) W. Laider (resigned 20/09/21) Independent Examiner Doug Maltman FMAAT Connected Voice Business Services Ltd Higham House Higham Place Newcastle upon Tyne. NE1 8AF. Bankers Lloyds Bank Investment advisor Brewin Dolphin
3
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST TRUSTEES ANNUAL REPORT For the year ended 5 April 2021
8. Structure, governance and management
Governing Document
The organisation is a Charitable Company Limited by Guarantee. The Company was established under a Memorandum of Association which established the objects and powers of the Charitable Company and is governed under its Articles of Association. In the event of a winding up any member (who is a director) undertakes to contribute to the payment of liabilities such amount as may be required not exceeding the total of £1.
Recruitment and Appointment of the Board
The Directors of the Company are also Trustees for the purposes of charity law and under the company's Articles are also its members. Under the requirements of the Memorandum and Articles of Association, at the Annual General Meeting one-third of the Directors, who are subject to retirement by rotation, shall retire. Retiring Directors can be re-appointed at the Annual General Meeting.
Trustees are selected on the basis of specialist skills and commitment to the objectives and aims of the organisation.
Board Induction and Training
New Board Members are introduced to the work of the organisation and informed of their legal roles and responsibilities at an induction meeting. The induction and training programme for new Board Members includes:
-
A briefing by the Chair or Chief Executive
-
An explanation of roles and responsibilities as a Board Member
-
Copies of the main charity documents including the Memorandum and Articles of Association and the Financial Statements
-
Copy of the business plan and most recent evaluation report
-
Copies of recent board papers including budgets and management accounts
-
A copy of the Charity Commission publication "How to be an Effective Trustee"
-
A copy of the governance structure.
4
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST TRUSTEES ANNUAL REPORT For the year ended 5 April 2021
9. Statement of Trustee Responsibilities
The trustees are responsible for preparing the Trustees’ Annual Report and the Financial Statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Charity SORP 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 incoming resources and application of resources, including the receipts and payments of the charity for that year. In preparing those financial statements, the trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and 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 operation.
The trustees are responsible for keeping accounting records that disclose with reasonable accuracy at any time the financial position of the charity. 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.
Approved by the Trustees on15/11/2021 and signed on their behalf by:
Angela Hewitt Treasurer
5
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES
For the year ended 05 April 2021
I report on the financial statements of The Northumbria Police (Lillian Eve Memorial) Trust for the year ended 05 April 2021, which are set out on pages 7 to 16.
Respective responsibilities of trustees and examiner
The charity's trustees are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year under section 144 of the Charities Act 2011 ("the Charities Act) and that an independent examination is needed.
Having satisfied myself that the charity is not subject to audit under company law and is eligible for independent examination, it is my responsibility to:
-
examine the accounts under section 145 of the Charities Act,
-
to follow the procedures laid down in the general Directions given by the Charity Commission (under section 145(5)(b) of the Charities Act), and
-
to state whether particular matters have come to my attention.
Basis of independent examiner's statement
My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out in the statement below.
Independent examiner's statement
In connection with my examination, no material matters have come to my attention which gives me cause to believe that in, any material respect:
-
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 come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Doug Maltman FMAAT Connected Voice Business Services Ltd Higham House Higham Place Newcastle upon Tyne NE1 8AF Date: 13.12.2021
6
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
STATEMENT OF FINANCIAL ACTIVITIES
For the year ended 05 April 2021
| 6 Other trading activities 7 8 Expenditure on: 9 10 16 Charitable activities Operation of the charity Total expenditure Net gains/(losses) on investments Net income/(expenditure) and net movement of funds Total income Donations and legacies Income from: Investments Charitable activities Notes Total funds carried forward Reconciliation of funds Total funds brought forward Net income/(expenditure) before investment gains/(losses) Investment management costs |
Unrestricted Funds £ - 14,163 17,690 31,853 7,997 22,149 30,146 1,707 195,460 197,167 1,042,347 1,239,514 |
Total 2021 £ - 14,163 17,690 31,853 7,997 22,149 30,146 1,707 195,460 197,167 1,042,347 1,239,514 |
Total 2020 £ |
|---|---|---|---|
| 2,002 19,689 28,117 |
|||
| 49,808 | |||
| 9,461 163,126 |
|||
| 172,587 | |||
| ( 122,779 ) ( 115,756 ) |
|||
| ( 238,535 ) 1,280,882 |
|||
| 1,042,347 |
The Statement of Financial Activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities
The notes on pages 9 to 16 form an integral part of these accounts.
7
Charity Number 507081
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
BALANCE SHEET
As at 05 April 2021
| Fixed assets Tangible assets 15 Investments 16 Total fixed assets Current assets Debtors 18 Investments 16 Cash at bank and in hand 19 Total current assets Creditors:amounts falling due within one year 20 Net current assets Total assets less current liabilities Total net assets or liabilities Funds of the charity Unrestricted income funds Total funds Notes |
£ 2,702 38,891 20,725 62,318 ( 780 ) |
Total 2021 £ 330,158 847,818 1,177,976 61,538 1,239,514 1,239,514 1,239,514 1,239,514 |
£ 5,779 27,658 66,920 100,357 ( 44,815 ) |
Total 2020 £ |
|---|---|---|---|---|
| 332,907 653,898 |
||||
| 986,805 55,542 |
||||
| 1,042,347 | ||||
| 1,042,347 | ||||
| 1,042,347 | ||||
| 1,042,347 |
The notes on pages 9 to 16 form an integral part of these accounts.
These financial statements were approved by the Board on: 10.12.2021 and are signed on its behalf by: A Hewitt Treasurer
8
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
1 Accounting Policies
The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows:
2 Basis of accounting
2.1 Basis of preparation
These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts.
The accounts have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) – Charities SORP (FRS 102), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
The Northumbria Police (Lillian Eve Memorial) Trust meets the definition of a public benefit entity under FRS
2.2 Preparation of the accounts on a going concern basis
The charity reported total unrestricted funds at the year end of £1,239,514 and has already secured a significant amount of funding for the current year. The trustees are of the view that the immediate future of the charity for the next 12 to 18 months is secure and that on this basis the charity is a going concern.
Due to the COVID-19 pandemic, it has put pressure on all businesses in 2020-21. It should be noted that the debtors have been received and the creditors are being paid when the payments are falling due. No other significant events affecting the Company since the year end.
3 Income
3.1 Recognition of income
Income is recognised when the charity has entitlement to the resources, any performance conditions attached to the item(s) of income have been met, it is more likely than not that the resources will be received and the monetary value can be measured with sufficient reliability
3.2 Offsetting
There has been no offsetting of assets and liabilities, or income and expenses, unless required or permitted by FRS102 SORP or FRS102.
3.3 Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.
3.4 Income from membership subscriptions
Membership subscriptions received in the nature of a gift are recognised in donations and legacies.
Membership subscriptions which gives a member the right to buy services or other benefits are recognised as income earned from the provision of goods and services as income from charitable activities.
9
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
3.5 Fund accounting
Unrestricted funds are available to spend on activities that further any of the purposes of the charity. Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity's work or for specific projects being undertaken by the
4 Expenditure and liabilities
4.1 Liability recognition
Liabilities are recognised when it is more likely than not that there is a legal or constructive obligation committing the charity to pay out resources and the amount of the obligation can be measured with reasonable certainty.
4.2 Charitable activities
Expenditure on charitable activities includes the costs of work and other activities undertaken to further the purposes of the charity and their associated support costs.
4.3 Governance and support costs
Support costs have been allocated between governance cost and other support. Governance costs comprise all costs involving public accountability of the charity and its compliance with regulation and good practice.
Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources.
4.4 Irrecoverable VAT
Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.
4.5 Creditors
The charity has creditors which are measured at settlement amounts less any trade discounts.
4.6 Provisions for liabilities
A liability is measured on recognition at its historical cost and then subsequently measured at the best estimate of the amount required to settle the obligation at the reporting date.
5 Assets
5.1 Tangible fixed assets for use by the charity
Individual fixed assets costing £1,000 or more are capitalised at cost and are depreciated over their estimated useful economic lives on a straight line basis, the charity does not currently have any tangible fixed
Freehold property
Straight line for a useful life of 50 years
10
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
5.2 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.
Investments held for resale or pending their sale and cash and cash equivalents with a maturity date of less than 1 year are treated as current asset investments.
11
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
Analysis of income
| 6 Donations and legacies 7 Other trading activities 8 Income from investments Analysis of expenditure on charitable activities 9 Expenditure on investments 10 Charitable activities Direct costs Support costs Governance costs Insurance Subscriptions Income on investments Investment management costs Office equipment costs Secretary expenses Depreciation Other expenses Independent examiner's fees for reporting on the accounts Trustee expenses Other Lodge and travel expenses Donations and Grants Bank charges Loss on disposal of asset Treasurer expenses |
Unrestricted Funds £ - - 14,163 14,163 17,690 17,690 Unrestricted Funds £ 7,997 7,997 6,475 2,959 575 1,743 7,836 - 131 780 150 750 750 - 22,149 |
Total 2021 £ - - 14,163 14,163 17,690 17,690 Total 2021 £ 7,997 7,997 6,475 2,959 575 1,743 7,836 - 131 780 150 750 750 - 22,149 |
Total 2020 £ |
|---|---|---|---|
| 2,002 | |||
| 2,002 | |||
| 19,689 | |||
| 19,689 | |||
| 28,117 | |||
| 28,117 | |||
| Total 2020 £ |
|||
| 9,461 | |||
| 9,461 | |||
| 15,566 1,160 916 544 7,734 134,335 185 780 295 - 1,500 114 |
|||
| 163,126 |
12
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
11 Fees for examination of the accounts
Independent examiner's fees for reporting on the accounts
| 2021 £ 780 780 |
2020 £ |
|---|---|
| 780 | |
| 780 |
12 Analysis of staff costs and the cost of key management personnel
The charity currently does not employ staff.
13 Transactions with trustees
The trustees have been paid remunerations and received other benefits from an employment with their charity or a related entity.
In the period the charity has paid trustees remuneration and benefits.
| Name A Hewitt D Woodward L Woodfine |
Remuneration £ 750 375 375 |
Pension Other £ £ - - - - - - |
Total 2021 £ 750 375 375 |
Total 2020 £ |
|---|---|---|---|---|
| 750 750 - |
Allowance for time spent on the charity activities but. not as a trustee.
Trustees' expenses
The following detail the expenses incurred by the trustees.
| Travel Other |
2021 £ 75 75 150 |
2020 £ |
|---|---|---|
| 150 145 |
||
| 295 |
Transaction(s) with related parties
There have been no related party transactions in the reporting period.
14 Corporation Taxation
The charity is exempt from tax on income and gains falling within section 505 of the Taxes Act 1988 or section 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objectives.
13
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
| 15 Tangible fixed assets Cost Balance brought forward Additions Disposals Balance carried forward Depreciation Basis Rate Balance brought forward Depreciation charge for year Disposals Balance carried forward Net book value Brought forward Carried forward Gain/loss on disposal of fixed asset Cost of asset Less accumulated depreciation Less part exchange value Loss on disposal of asset 16 Fixed asset investments Valuation at the beginning of the reporting period Acquisitions during the reporting period Disposals during the reporting period Revaluation during the reporting period Valuation as at 5th April 2021 |
Freehold Property £ 386,648 5,087 - 391,735 SL 50 years 53,741 7,836 - 61,577 332,907 330,158 £ 2021 653,898 111,215 ( 112,755 ) 195,460 847,818 |
Total 2021 £ 386,648 5,087 - 391,735 53,741 7,836 - 61,577 332,907 330,158 £ 2021 - - - - £ 2020 944,149 267,838 ( 442,333 ) ( 115,756 ) 653,898 |
Total 2020 £ |
|---|---|---|---|
| 359,643 195,000 (167,995) |
|||
| 386,648 | |||
| 66,167 7,734 (20,160) |
|||
| 53,741 | |||
| 293,476 | |||
| 332,907 | |||
| £ 2020 |
|||
| 167,995 ( 20,160 ) ( 13,500 ) |
|||
| 134,335 | |||
14
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
| Cash element of investments Opening balance at beginning of reporting period Acquisitions during the reporting period Disposals during the reporting period Dividends received during the reporting period Transfer in/(out) during the reporting period Management fee for the reporting period Net cash gain/(loss) as at 5th April 2021 Total investment value as at 5th April 2021 |
£ 2021 27,658 ( 111,215 ) 112,755 17,690 - ( 7,997 ) 38,891 886,709 |
£ 2020 |
|---|---|---|
| 14,507 ( 267,838 ) 442,333 28,117 ( 180,000 ) ( 9,461 ) |
||
| 27,658 | ||
| 681,556 |
17 Loans
Loan period is three years and is to a user of the services of the trust.
| Loan principal 2016-17 Repayments 2017-18 Repayments 2020-21 Repayments (debtor) |
£ |
|---|---|
| 5,800 ( 745 ) ( 1,788 ) ( 3,267 ) |
-
Loan period is three years and is to a user of the services of the trust.
| Loan principal 2020-21 Repayments (Debtor) |
£ |
|---|---|
| 2,000 ( 2,000 ) |
|
| - |
Loan period is three years and is to a user of the services of the trust.
| Loan principal | £ |
|---|---|
| 2,000 | |
| 2,000 |
18 Debtors and prepayments (receivable within 1 year)
| Loans Prepayments |
2021 £ 2,000 702 2,702 |
2020 £ |
|---|---|---|
| 5,267 512 |
||
| 5,779 |
15
THE NORTHUMBRIA POLICE (LILLIAN EVE MEMORIAL) TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 05 April 2021
19 Cash at bank and in hand
| 19 Cash at bank and in hand | ||
|---|---|---|
| Cash at bank Lloyds 20 Creditors and accruals (payable within 1 year) Accruals Independent examination of accounts Asset payments |
2021 £ 20,725 20,725 2021 £ - 780 780 |
2020 £ |
| 66,920 | ||
| 66,920 | ||
| 2020 £ |
||
| 44,035 780 |
||
| 44,815 |
21 Events after the end of the reporting period
Due to the COVID-19 pandemic, it has put pressure on all businesses in 2020-21. It should be noted that the debtors have been received and the creditors are being paid when the payments are falling due. No other significant events affecting the Company since the year end.
22 Analysis of charitable funds
Analysis of movements in unrestricted funds
| Unrestricted funds General unrestricted fund Totals Purpose of unrestricted funds General unrestricted fund |
Fund balances brought Incoming Resources forward resources expended £ £ £ 1,042,347 31,853 165,314 1,042,347 31,853 165,314 The 'free reserves' of the charity |
Transfers £ - - |
Fund balances carried forward £ |
|---|---|---|---|
| 1,239,514 | |||
| 1,239,514 | |||
23 Capital commitments
As at 05 April 2021, the charity had no capital commitments (2020 -£nil)
24 Analysis of net assets between funds
| Cash at bank and in hand Investments Tangible fixed assets Other net current assets/(liabilities) |
Unrestricted Funds £ 330,158 847,818 20,725 40,813 1,239,514 |
Total 2021 £ 330,158 847,818 20,725 40,813 1,239,514 |
Total 2020 £ |
|---|---|---|---|
| 332,907 653,898 66,920 ( 11,378 ) |
|||
| 1,042,347 |
16