stewart house abn 97 127 072 100 financial report for ......stewart house abn 97 127 072 100...

35
STEWART HOUSE ABN 97 127 072 100 Financial Report For the Year Ended 31 December 2017

Upload: others

Post on 24-Aug-2021

5 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

STEWART HOUSE

ABN 97 127 072 100

Financial Report

For the Year Ended

31 December 2017

Page 2: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

CONTENTS

Directors' Report............................................................................................................ 1

Auditor's Independence Declaration.............................................................................. 7

Independent Audit Report.............................................................................................. 8

Directors' Declaration................................................................................................... 11

Declared Opinion Pursuant to Charitable Fundraising Act............................................ 12

Statement of Surplus or Deficit and Other Comprehensive Income.............................. 13

Statement of Financial Position..................................................................................... 14

Statement of Changes in Funds.................................................................................... 15

Statement of Cash Flows.............................................................................................. 16

Notes to the Financial Statements................................................................................. 17

Page 3: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Directors' Report

31 December 2017

Your directors present their report on Stewart House for the financial year ended 31 December 2017.

1. General information

Directors

The names of the directors in office at any time during, or since the end of, the year are:

Names Position

Mr Barry Johnson Chairman

Mr Tom Croker Deputy Chairman

Mr Mark Rice Director

Mrs Michelle Reincastle Director

Mr Ken Dixon Director

Ms Marilyn Walker Director

Dr Ken Boston AO Director

Mr Anthony Dombkins Director

Ms Jan McClelland AM Director

Mr Graeme Philpotts Executive Director

Ms Cheryl Best Director Appointed October 2017

Mr Jason Baldwin Director Appointed October 2017

Directors have been in office since the start of the financial year to the date of this report unless otherwisestated.

Company secretary

The following person held the position of company secretary at the end of the financial year:

Mr Murray O'Donnell is currently the Chief Operating Officer for Stewart House and was appointedCompany Secretary on 12 April 2016. Prior to this Mr Graeme Philpotts held the position from 2007.

Review of operations

The surplus of the company after providing for income tax amounted to $ 5,967 (2016: $148,781).

Principal activities

The principal activity of Stewart House during the financial year was giving children in need from publicschools in NSW and the ACT opportunities for a healthy life and for building self-esteem by providing healthscreening and treatment, health education and short term respite care.

There have been no significant changes in Stewart House's principal activities during the financial year.

1

Page 4: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Directors' Report

31 December 2017

1. General information

Members guarantee

Stewart House is a company limited by guarantee. In the event of, and for the purpose of winding up of thecompany, the amount capable of being called up from each member and any person or association whoceased to be a member in the year prior to the winding up, is limited to $10 for members, subject to theprovisions of the company's constitution.

At 31 December 2017 the collective liability of members was $60 (2016:$60).

Short & Long term objectives

The company's short & long term objectives are:

• To provide short term respite care for children from NSW and the ACT public schools with special needsdue to ill health, emotional or other distress, family problems, financial or social disadvantage, neglect orisolation.

• To ensure such children are nurtured and feel a sense of safety while in the care of Stewart House.

• To arrange and/or provide such children with health services including optometric, dental and medicalscreening and initial treatment and referral as required.

• To allow such children to participate in health and educational programs and out of school activities thatboosts their self-esteem and promotes a healthier lifestyle.

• To develop in such children self care skills, independence and resilience through their involvement in astructured residential program, recognizing each child’s particular needs.

Strategy for achieving the objectives

To achieve these objectives, the company has adopted the following strategies:

1. Deliver efficient services to support programs and ensure they meet quality accreditation standards2. Establish and implement comprehensive continuous improvement and service feedback mechanisms for

all Stewart House services3. Sustain a culture of integrity4. Establish an organisation wide performance management system that is integrated with staff training and

development5. Develop a comprehensive staff recruitment and selection strategy to develop, attract and retain and

engage highly respected and credentialed staff to the organisation6. Ensure learning and knowledge are shared across all areas of the organisation7. Maintain the highest standards in occupational health and safety8. Investigate new and better ways to provide co-ordinated, well resourced and comprehensive services to

satisfy the diverse and changing needs of children referred to our care9. Develop new streams of revenue to mitigate dependence on one income source

10. Improve facilities and capital assets for the effective and efficient delivery of services11. Explore growth opportunities through strategic partnerships and effective liaison with existing

stakeholders12. Improve stakeholder management and communication

2

Page 5: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Directors' Report

31 December 2017

1. General information

Information on directors

The names of each person who has been a director during the year and to the date of this report are:

Mr Barry Johnson

Qualifications BA

Experience Former teacher and retired General Secretary of the NSWTeachers Federation. Former Vice President of Unions of NSWand board member of MacMahon and Associates, TeachersFederation Health and Teachers Club. Currently Boardmember of the Trades Hall Association.

Special responsibilities Chairman of Board of Directors, ex officio member of allcommittees.

Mr Tom Croker

Qualifications MA, BA, BA Ed Studies, MACE, FACEL, FAPPA

Experience Retired Primary School Principal with 28 years experience as aprincipal. Past President of Australian Primary PrincipalsAssociation and NSWPPA. Treasurer and Past President ofRotary Club of Breakfast Point. Committee member ofPrincipals Australia (Professional Development Organisation).P/T Supervisor Newcastle University. Member ACEL FellowsAwards Committee. Chairman Executive Committee SavannahBody Corporate. Member Breakfast Point Country ClubManagement Committee.

Special responsibilities Deputy Chairman, Chair of the Stewart House ProgramAssessment Committee

Mr Mark Rice

Qualifications MBA, MCom, (Marketing), Dip Teach

Experience Executive leadership experience in financial services (includingsales, distribution, private banking & marketing) with GeneralElectric, Westpac, St George Bank and Adelaide Bank.Currently Director of Ballygowan Consulting Pty Ltd,Ballygowan Investments Pty Ltd and Strategic Practice Pty Ltd.and General Manager Commercial at Chartered AccountantsANZ.

Mrs Michelle Reincastle

Qualifications BBus, FCPA

Experience Former Director, Schools Finance in the Department ofEducation. Strategic and operational experience in a range ofpublic sector departments including NSW Police, Public Works,the Auditor-General’s Office and work as an auditor for schoolsand TAFE. Current member of the NSW Public Sectorcommittee of CPA Australia.

3

Page 6: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Directors' Report

31 December 2017

1. General information

Information on directors

Mr Ken Dixon

Qualifications BCom, FCPA

Experience Retired General Manager, Finance and Administration (NSWDepartment of Education and Training). Extensive NSW PublicSector experience including senior positions in the NSWTreasury and Department of Public Works and as advisor tothe NSW Parliamentary Public Accounts Committee and as aformer member of the State Contracts Control Board. Formermember of the NSW Public Sector committee of CPA Australiaand current Director, Bendigo Bank Ettalong Beach.

Special responsibilities Chair of the Audit, Risk and Compliance Committee

Ms Marilyn Walker

Experience Former Senior Finance Policy Officer with NSW Department ofEducation. Former author and SMH journalist, research fellowand consultant on taxation legislation. Previous GeneralManager of Marilyn Walker International producing anddirecting classical concerts. Life Governor of Australia-ChinaChamber of Commerce and Industry of NSW. Former Memberof NSW East Asia Business Advisory Council.

Dr Ken Boston AO

Qualifications MA, PHD

Experience Retired Chief Executive of the Qualifications and CurriculumAuthority, England. Former Director-General of Education andTraining in NSW and former Managing Director of TAFE NSW.Former Director-General of Education in both NSW and SouthAustralia. Chair of the NSW Ministerial Advisory Group onLiteracy and Numeracy.

Mr Anthony Dombkins

Qualifications RN, MHealthMngt

Experience Director of Nursing & Midwifery - Northern Sydney Local HealthDistrict - NSW Health. Held a variety of senior healthmanagement positions within the public and private healthsectors across NSW. Adjunct Professor - Nursing with theUniversity of Sydney. Current member of Clinical ExcellenceCommission Advisory Board.

4

Page 7: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Directors' Report

31 December 2017

1. General information

Information on directors

Ms Jan McClelland AM

Qualifications BA (Hons), B Leg. S, FAICD, FAIM, FACEL

Experience Deputy Chancellor UNE, Chair Gateway Governance NetworkBody, Chair HeartKids Limited, Director UNE Partnerships,Director, Food and Agribusiness Solutions and ManagingDirector Jan McClelland and Associates Pty Ltd. FormerDirector General of Education and Training in NSW and formerManaging Director of TAFE NSW.

Special responsibilities Chair of the Governance and Nominations Committee

Mr Graeme Philpotts

Qualifications BSc, Grad DipEd, MAICD

Experience Chief Executive Officer of Stewart House as a publicbenevolent institution and affiliated health organisation. FormerGeneral Manager Stewart House Preventorium and companysecretary. Extensive experience in hospitality management andNSW public education senior management. Former secondaryteacher. Currently Director GMGW Pty Ltd.

Special responsibilities Executive Director, ex officio member of all committees

Ms Cheryl Best

Qualifications BEd (Hons), MELA (Hons)

Experience Executive Director, Learning and Business Systems in theNSW Department of Education. responsible for businessengagement and sponsorship, digital media services, schoolpolicy coordination and review, international student programsin public schools, financial support services and funding to allpublic schools in NSW and the Assisted School Transportprogram. Member of Australian Children’s TelevisionFoundation Board, Asia Education Foundation Board,StudyNSW International Education Advisory Board and exoffico member of the Public Education Foundation Board

Mr Jason Baldwin

Qualifications BEd

Experience Director of Public Schools within the NSW Department ofEducation. Responsible for providing leadership andsupervision to 36 public schools including oversight ofeducation delivery. Former school principal and senior officerwith the Department of Education.

5

Page 8: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House
Page 9: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House
Page 10: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Independent Audit Report to the members of Stewart House

Report on the Audit of the Financial Report

Qualified Opinion

We have audited the financial report of Stewart House (the Company), which comprises the statement offinancial position as at 31 December 2017, the statement of surplus or deficit and other comprehensive income,the statement of changes in funds and the statement of cash flows for the year then ended, and notes to thefinancial statements, including a summary of significant accounting policies, and the directors' declaration.

In our opinion, except for the effects of the matter described in the Basis for Qualified Opinion section of ourreport, the accompanying financial report of the Company is in accordance with division 60, of the AustralianCharities and Not-for-profit Commission Act 2012, including:

(i) giving a true and fair view of the Company's financial position as at 31 December 2017 and of its financialperformance for the year ended; and

(ii) complying with Australian Accounting Standards and the Australian Charities and Not-for-profitsCommission Regulations 2013.

Qualified Audit Opinion Pursuant to the Charitable Fundraising Act 1991

In our opinion, except for the effects on the financial report of the matters referred to in the Basis for QualifiedOpinion section, the financial report of Stewart House is in accordance with the Charitable Fundraising Act 1991,including:

(a) the financial report and associated records have been properly kept during the period in accordance with theCharitable Fundraising Act 1991 and the regulations;

(b) monies received as a result of fundraising appeals conducted during the period have been properlyaccounted for and applied in accordance with the Charitable Fundraising Act 1991 and its regulations; and

(c) there are reasonable grounds to believe that Stewart House will be able to pay its debts as and when they falldue.

Basis for Qualified Opinion

Cash donations are a significant source of revenue for Stewart House. The Company has determined that it isimpracticable to establish control over the collection of cash donations from over 700 sources across NSW andthe ACT prior to entry into its financial records. Accordingly, as the evidence available to us regarding revenuefrom this source was limited, our audit procedures with respect to donations had to be restricted to the amountsreceipted by Stewart House and recorded within the financial records. We therefore are unable to express anopinion whether cash donations collected on behalf of Stewart House are complete.

We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under thosestandards are further described in the Auditor's Responsibilities for the Audit of the Financial Report section ofour report. We are independent of the Company in accordance with the auditor independence requirements ofthe Australian Charities and Not-for-profits Commission Act 2012 and the ethical requirements of theAccounting Professional and Ethical Standards Board's APES 110 Code of Ethics for Professional Accountants(the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethicalresponsibilities in accordance with the Code.

8

Page 11: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Independent Audit Report to the members of Stewart House

We confirm that the independence declaration required by the Australian Charities and Not-for-profitsCommission Act 2012, which has been given to the directors of the Company, would be in the same terms ifgiven to the directors as at the time of this auditor's report.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for ourqualified opinion.

Other Information

The directors are responsible for the other information. The other information obtained at the date of thisauditor's report is included in the annual report, (but does not include the financial report and our auditor’s reportthereon).

Our opinion on the financial report does not cover the other information and accordingly we do not express anyform of assurance conclusion thereon.

In connection with our audit of the financial report, our responsibility is to read the other information and, in doingso, consider whether the other information is materially inconsistent with the financial report or our knowledgeobtained in the audit or otherwise appears to be materially misstated.

If, based on the work we have performed on the other information obtained prior to the date of this auditor'sreport, we conclude that there is a material misstatement of this other information, we are required to report thatfact. We have nothing to report in this regard.

Responsibilities of Directors for the Financial Report

The directors of the Company are responsible for the preparation of the financial report that gives a true and fairview in accordance with Australian Accounting Standards and the Australian Charities and Not-for-profitsCommission Act 2012 and for such internal control as the directors determine is necessary to enable thepreparation of the financial report that gives a true and fair view and is free from material misstatement, whetherdue to fraud or error.

In preparing the financial report, the directors are responsible for assessing the the Company’s ability to continueas a going concern, disclosing, as applicable, matters related to going concern and using the going concernbasis of accounting unless the directors either intend to liquidate the Company or to cease operations, or haveno realistic alternative but to do so.

Auditor's Responsibilities for the Audit of the Financial Report

Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free frommaterial misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion.Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted inaccordance with Australian Auditing Standards will always detect a material misstatement when it exists.Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, theycould reasonably be expected to influence the economic decisions of users taken on the basis of the financialreport.

9

Page 12: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House
Page 13: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House
Page 14: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House
Page 15: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Statement of Surplus or Deficit and Other Comprehensive Income

For the Year Ended 31 December 2017

Note

2017

$

2016

$

Revenue 2 3,683,426 3,808,861

Other income 2 192,635 183,675

Employee benefits expense (2,795,961) (2,742,888)

Depreciation and amortisation expense 3 (174,707) (188,215)

Insurance expense (110,352) (119,801)

Motor Vehicle expenses (117,881) (125,867)

Catering & Health Care expenses (234,741) (235,139)

Occupancy and building maintenance (119,678) (124,780)

Fundraising expenses (145,705) (134,563)

Admin and other expenses (171,069) (172,502)

Surplus / (deficit) before income tax 5,967 148,781

Income tax expense 1(j) - -

Surplus / (deficit) after income tax 5,967 148,781

Other comprehensive income - -

Total comprehensive income 5,967 148,781

The accompanying notes form part of these financial statements.13

Page 16: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Statement of Financial Position

As At 31 December 2017

Note

2017

$

2016

$

ASSETS

CURRENT ASSETS

Cash and cash equivalents 6 371,911 76,081

Trade and other receivables 7 91,143 59,630

Financial assets 8 2,400,000 2,500,000

Other assets 9 47,640 79,299

TOTAL CURRENT ASSETS 2,910,694 2,715,010

NON-CURRENT ASSETS

Property, plant and equipment 10 16,013,239 16,160,047

TOTAL NON-CURRENT ASSETS 16,013,239 16,160,047

TOTAL ASSETS 18,923,933 18,875,057

LIABILITIES

CURRENT LIABILITIES

Trade and other payables 11 84,653 76,784

Employee benefits 12 329,562 279,448

TOTAL CURRENT LIABILITIES 414,215 356,232

NON-CURRENT LIABILITIES

Employee benefits 12 79,015 94,089

TOTAL NON-CURRENT LIABILITIES 79,015 94,089

TOTAL LIABILITIES 493,230 450,321

NET ASSETS 18,430,703 18,424,736

FUNDS

Reserves 14,281,772 14,281,772

Accumulated Funds 4,148,931 4,142,964

TOTAL FUNDS 18,430,703 18,424,736

The accompanying notes form part of these financial statements.14

Page 17: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Statement of Changes in Funds

For the Year Ended 31 December 2017

2017

RetainedEarnings

$

AssetRevaluation

Reserve

$

Total

$

Balance at 1 January 2017 4,142,964 14,281,772 18,424,736

Total comprehensive income 5,967 - 5,967

Balance at 31 December 2017 4,148,931 14,281,772 18,430,703

2016

RetainedEarnings

$

AssetRevaluation

Reserve

$

Total

$

Balance at 1 January 2016 3,994,183 14,281,772 18,275,955

Total comprehensive income 148,781 - 148,781

Balance at 31 December 2016 4,142,964 14,281,772 18,424,736

The accompanying notes form part of these financial statements.15

Page 18: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Statement of Cash Flows

For the Year Ended 31 December 2017

Note

2017

$

2016

$

CASH FROM OPERATING ACTIVITIES:

Receipts from customers 3,770,022 3,917,278

Payments to suppliers and employees (3,616,270) (3,728,407)

Interest received 74,526 69,245

Net cash provided by (used in) operating activities 19 228,278 258,116

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property, plant and equipment 10(b) (32,448) (15,168)

Net transfer of financial assets (to) / from cash and cashequivalents 100,000 (500,000)

Net cash used by investing activities 67,552 (515,168)

Net increase (decrease) in cash and cash equivalents held 295,830 (257,052)

Cash and cash equivalents at beginning of year 76,081 333,133

Cash and cash equivalents at end of financial year 6 371,911 76,081

The accompanying notes form part of these financial statements.16

Page 19: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(a) Basis of preparation

The financial statements are general purpose financial statements that have been prepared inaccordance with Australian Accounting Standards, Australian Accounting Interpretations, otherauthoritative pronouncements of the Australian Accounting Standards Board and the AustralianCharities and Not-for-Profit Commision Act 2012.

Material accounting policies adopted in the preparation of these financial statements are presentedbelow and have been consistently applied unless otherwise stated.

The financial statements have been prepared on an accruals basis and are based on historical costs,modified, where applicable, by the measurement at fair value of selected non-current assets.

(b) Comparative figures

When required by Accounting Standards, comparative figures have been adjusted to conform tochanges in presentation for the current financial year.

(c) Property, plant and equipment

Each class of property, plant and equipment is carried at cost or fair value as indicated less, whereapplicable, any accumulated depreciation and impairment losses.

Property

Freehold land and buildings are shown at their fair value (being the amount for which an asset couldbe exchanged between knowledgeable willing parties in an arm's length transaction), based onperiodic, but at least triennial, valuations by external independent valuers, less subsequentdepreciation for buildings.

Increases in the carrying amount arising on revaluation of land and buildings are credited to arevaluation reserve in equity. Decreases that offset previous increases of the same asset are chargedagainst this reserve directly in equity; all other decreases are charged to the statement of surplus ordeficit and other comprehensive income.

Any accumulated depreciation at the date of revaluation is eliminated against the gross carryingamount of the asset and the net amount is restated to the revalued amount of the asset.

Freehold land and buildings that have been contributed at no cost, or for nominal cost are valued andrecognised at the fair value of the asset at the date it is acquired.

The company was granted title to the Stewart House site by order of the NSW Governor on 1 January2009. This included all buildings and land and two of the adjacent residences. The NSW Departmentof Education authorises Stewart House to manage arrangements for the tenancy of another tworesidences adjoining Stewart House and to retain rental and other payments made by the occupantsunder these arrangements. Stewart House is responsible for the maintenance of both residences.

17

Page 20: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(c) Property, plant and equipment

The properties have all been classified as property, plant and equipment assets and accounted for atfair value. There is no intention to sell any of the properties and most are subject to restrictivecovenants that would need to be addressed before a sale could be initiated.

The residential properties are considered to be held for strategic purposes rather than for capitalappreciation or short term sale and therefore have not been classified as investment property.

The strategic purposes for which the residential properties are held include leasing to employees andas a safeguard against unplanned events. It has been considered that the residential buildings wouldonly be disposed of in the event of a material adverse event requiring an increase in working capitalor some other unplanned strategic initiative that required some or all of the properties’ value to berealised.

Plant and equipment

Plant and equipment are measured on the cost basis less depreciation and impairment losses. Costincludes expenditure that is directly attributable to the asset.

Plant and equipment that have been contributed at no cost, or for nominal cost are valued andrecognised at the fair value of the asset at the date it is acquired.

Depreciation

The depreciable amount of all assets classified as plant and equipment are depreciated on adiminishing value basis and other fixed assets including buildings and capitalised leased assets, butexcluding freehold land, are depreciated on a straight-line basis over the asset's useful life to thecompany commencing from the time the asset is held ready for use. Leasehold improvements aredepreciated over the shorter of either the unexpired period of the lease or the estimated useful livesof the improvements. Land is not depreciated.

The depreciation rates used for each class of depreciable assets are:

Class of Fixed Asset Depreciation Rate

Buildings 2.5%

Plant and Equipment 20% - 30%

The assets' residual values, depreciation methods and useful lives are reviewed, and adjusted ifappropriate, at the end of each reporting period.

An asset's carrying amount is written down immediately to its recoverable amount if the asset'scarrying amount is greater than its estimated recoverable amount.

Gains and losses on disposals are determined by comparing proceeds with the carrying amount.These gains and losses are included in the statement of surplus or deficit and other comprehensiveincome. When revalued assets are sold, amounts included in the revaluation reserve relating to thatasset are transferred to accumulated surpluses.

18

Page 21: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(d) Financial instruments

Initial recognition and measurement

Financial assets and financial liabilities are recognised when the entity becomes a party to thecontractual provisions to the instrument. For financial assets, this is the equivalent to the date that thecompany commits itself to either the purchase or sale of the asset (i.e. trade date accounting isadopted).

Financial instruments are initially measured at fair value plus transaction costs, except where theinstrument is classified 'at fair value through profit or loss' in which case transaction costs areexpensed to profit or loss immediately.

(i) Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments thatare not quoted in an active market and are subsequently measured at amortised cost.

Loans and receivables are included in current assets, except for those which are not expected tomature within 12 months after the end of the reporting period.

Derecognition

Financial assets are derecognised where the contractual rights to receipt of cash flows expires or theasset is transferred to another party whereby the entity no longer has any significant continuinginvolvement in the risks and benefits associated with the asset. Financial liabilities are derecognisedwhere the related obligations are either discharged, cancelled or expired. The difference between thecarrying value of the financial liability extinguished or transferred to another party and the fair value ofconsideration paid, including the transfer of non-cash assets or liabilities assumed, is recognised inprofit or loss.

Impairment - financial assets

Objective evidence that a financial asset is impaired includes default by a debtor, evidence that thedebtor is likely to enter bankruptcy or adverse economic conditions in the stock exchange. At the endof each reporting period, the company assesses whether there is objective evidence that a financialasset has been impaired through the occurrence of a loss event.

19

Page 22: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(d) Financial instruments

Impairment - financial assets

Where a subsequent event causes the amount of the impairment loss to decrease (e.g. paymentreceived), the reduction in the allowance account (provision for impairment of receivables) is takenthrough profit and loss.

Impairment losses are recognised through an allowance account for loans and receivables in thestatement of surplus or deficit and other comprehensive income.

(e) Impairment of non-financial assets

Assets that have an allocated impairment loss are reviewed for reversal indicators at the end of eachreporting period. After recognition of an impairment loss, the amortisation charge for the asset isadjusted in future periods to allocate the asset's revised carrying amount on a systematic basis overits remaining useful life.

Impairment losses are recognised as an expense immediately, unless the relevant asset is property,plant and equipment held at fair value (other than investment property carried at a revalued amount)in which case the impairment loss is treated as a revaluation decrease as described in the accountingpolicy for property, plant and equipment.

(f) Cash and cash equivalents

Cash and cash equivalents include cash on hand, deposits held at call with banks, other short-termhighly liquid investments with original maturities of three months or less.

(g) Employee benefits

Provision is made for the company's liability for employee benefits arising from services rendered byemployees to the end of the reporting period. Employee benefits that are expected to be settled withinone year have been measured at the amounts expected to be paid when the liability is settled.

Employee benefits payable later than one year have been measured at the present value of theestimated future cash outflows to be made for those benefits. In determining the liability,consideration is given to employee wage increases and the probability that the employee may satisfyvesting requirements. Those cashflows are discounted using market yields on national governmentbonds with terms to maturity that match the expected timing of cashflows.

Contributions are made by the company to an employee superannuation fund and are charged asexpenses when incurred.

20

Page 23: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(h) Provisions

Provisions are recognised when the company has a legal or constructive obligation, as a result ofpast events, for which it is probable that an outflow of economic benefits will result and that outflowcan be reliably measured.

(i) Trade and other payables

Trade and other payables represent the liability outstanding at the end of the reporting period forgoods and services received by the company during the reporting period which remain unpaid. Thebalance is recognised as a current liability with the amounts normally paid within 30 days ofrecognition of the liability.

(j) Income tax

No provision for income tax has been raised as the company is exempt from income tax under Div 50of the Income Tax Assessment Act 1997.

(k) Leases

Lease payments for operating leases, where substantially all of the risks and benefits remain with thelessor, are charged as expenses in the periods in which they are incurred. The lease is notrecognised in the statement of financial position.

(l) Revenue and other income

The company recognises revenue when the amount of revenue can be reliably measured, it isprobable that future economic benefits will flow to the entity and specific criteria have been met foreach of Stewart House's activities as discussed below.

Sale of goods

Revenue from the sale of goods is recognised at the point of delivery as this corresponds to thetransfer of significant risks and rewards of ownership of the goods and the cessation of allinvolvement in those goods.

Donations

Donations and bequests are recognised as revenue when received.

Interest revenue

Interest revenue is recognised on a proportional basis taking into account the interest rates applicableto the financial assets.

21

Page 24: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(m) Goods and services tax (GST)

Revenues, expenses and assets are recognised net of the amount of GST, except where the amountof GST incurred is not recoverable from the Australian Tax Office. In these circumstances the GST isrecognised as part of the cost of acquisition of the asset or as part of an item of the expense.Receivables and payables in the statement of financial position are shown inclusive of GST.

Cash flows are presented in the statement of cash flows on a gross basis, except for the GSTcomponent of investing and financing activities, which are disclosed as operating cash flows.

(n) Critical accounting estimates and judgments

The directors evaluate estimates and judgments incorporated into the financial statements based onhistorical knowledge and best available current information. Estimates assume a reasonableexpectation of future events and are based on current trends and economic data, obtained bothexternally and within the company.

Key estimates - fair value of land and buildings

The company carries its land and buildings at fair value with changes in the fair value recognised inthe revaluation reserve. Independent valuations are obtained at least every five years and at the endof each reporting period, the directors update their assessment of the fair value of each property,taking into account the most recent valuations and movements in the market.

(o) Economic dependence

Stewart House is dependent on voluntary donations for the majority of its revenue used to operate thebusiness. At the date of this report the directors have no reason to believe the voluntary donations willnot continue to support Stewart House.

22

Page 25: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

1 Summary of Significant Accounting Policies

(p) Fundraising Activities

Charitable Fundraising Act 1991: this Act and supporting Charitable Fundraising Regulation prescribethe manner in which fundraising appeals are conducted, controlled and reported. The amounts shownin note 21 are in accordance with Authority Condition 7, which is issued to the company under section19 of the Act.

Cost of fundraising: costs reported in note 21 include all direct fundraising costs in accordance withthe Act. The inclusion of indirect costs is discretionary. Exclusion of the indirect costs decreases thecost of fundraising and increases the ratios in note 21.

General fundraising: costs charged to general fundraising relate to processing unsolicited donationsand the planning and development of future fundraising activities. Once a decision is taken toproceed with a specific fundraising appeal, relevant costs are allocated to the specific appeal.Revenue from unsolicited donations is credited to general fundraising.

Various services are donated to the company. No assessment of the value of those services isincluded in these accounts.

(q) Adoption of New and Revised Accounting Standards

During the current year the company adopted all of the new and revised Australian AccountingStandards and Interpretations applicable to its operations which became mandatory. The adoption ofthese standards has impacted the recognition, measurement and disclosure of certain transactions.

(r) New accounting standards for application in future periods

The AASB has issued new and amended Accounting Standards and Interpretations that havemandatory application dates for future reporting periods. The company has considered the impact ofthese changes and determined that they will not materially impact on the recognition, measurement ordisclosure of transactions.

(s) Authorisation of financial statements

These financial statements were approved and authorised for issue by the Board of Directors on 16February 2018.

23

Page 26: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

2 Revenue and Other Income

2017

$

2016

$

Revenue from ordinary operations

Donations - Schools 326,131 353,531

Donations - Salary Contributions -Department of Education Employees 1,881,686 1,917,197

Donations - Corporate and other 1,327,214 1,355,242

Functions & Events 148,395 182,891

3,683,426 3,808,861

Other income from non ordinary operations

- Rental income 118,109 114,430

- Interest income 74,526 69,245

192,635 183,675

Total revenue & other income 3,876,061 3,992,536

3 Result for the Year

(a) The result for the year includes the following specific expenses

Depreciation - buildings 113,112 113,112

Depreciation - plant and machinery 61,595 75,103

174,707 188,215

Rental expense on operating lease 70,235 80,393

24

Page 27: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

4 Interests of Key Management Personnel

The totals of remuneration paid to the key management personnel of Stewart House during the year are asfollows:

2017

$

2016

$

Short-term employee benefits 257,321 248,199

Post-employment benefits 24,119 23,260

281,440 271,459

5 Auditors' Remuneration

Remuneration of the auditor of the company for:

- auditing or reviewing the financial statements 12,500 12,500

6 Cash and Cash Equivalents

Cash at bank and in hand 71,703 50,360

Short-term deposits 300,208 25,721

371,911 76,081

Reconciliation of cash

Cash at the end of the financial year as shown in the statement of cash flows is reconciled to items in thestatement of financial position as follows:

Cash and cash equivalents 371,911 76,081

7 Trade and Other Receivables

CURRENT

GST receivable 10,183 16,326

Accrued interest receivable 37,642 39,200

Other receivables 43,318 4,104

91,143 59,630

25

Page 28: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

8 Other Financial Assets

2017

$

2016

$

CURRENT

Held-to-maturity financial assets (a) 2,400,000 2,500,000

(a) Held-to-maturity investments comprise:

Fixed term bank deposits 2,400,000 2,500,000

9 Other Assets

CURRENT

Prepayments 47,640 79,299

10 Property, Plant and Equipment

(a) Property Plant and Equipment - detailed table

LAND AND BUILDINGS

Land and buildings

At fair value (note (18)) 16,080,002 16,080,000

Accumulated depreciation (339,339) (226,225)

Total land and buildings 15,740,663 15,853,775

PLANT AND EQUIPMENT

Plant and equipment

At cost 795,704 777,186

Accumulated depreciation (523,128) (470,914)

Total plant and equipment 272,576 306,272

Total property, plant and equipment 16,013,239 16,160,047

26

Page 29: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

10 Property, Plant and Equipment

(b) Movements in Carrying Amounts

Movement in the carrying amounts for each class of property, plant and equipment between thebeginning and the end of the current financial year:

Land andbuildings

$

Plant andEquipment

$

Total

$

Balance at 1 January 2017

Balance at the beginning of year 15,853,775 306,272 16,160,047

Additions - 32,448 32,448

Disposals - written down value - (4,549) (4,549)

Depreciation expense (113,112) (61,595) (174,707)

Balance at 31 December 2017 15,740,663 272,576 16,013,239

Balance at 1 January 2016

Balance at the beginning of year 15,966,887 366,207 16,333,094

Additions - 15,168 15,168

Disposals - written down value - - -

Depreciation expense (113,112) (75,103) (188,215)

Balance at 31 December 2016 15,853,775 306,272 16,160,047

11 Trade and Other Payables

2017

$

2016

$

CURRENT

Unsecured liabilities

Sundry payables and accrued expenses 84,653 76,784

12 Provisions

CURRENT

Employee entitlements 329,562 279,448

NON-CURRENT

Employee entitlements 79,015 94,089

27

Page 30: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

13 Capital and Leasing Commitments

(a) Operating lease commitments

Non-cancelable operating leases contracted for but not capitalised in the financial statements

2017

$

2016

$

Payable - minimum leasepayments:

- no later than 1 year 45,092 75,070

- between 1 year and 5 years 11,221 56,313

56,313 131,383

Operating leases have been taken out for motor vehicles. Lease payments are increased on anannual basis to reflect market rentals.

14 Operating Segments

The company operates predominately in one business and geographical segment being the provision ofeducational assistance in NSW.

15 Contingent Liabilities

A bank guarantee of $100,000 (2016: $100,000) has been provided by the company to its external payrollprovider ADP Payline in respect of security.

16 Members' Guarantee

The company is incorporated under the Corporations Act 2001 and is a company limited by guarantee. If thecompany is wound up, the constitution states that each member is required to contribute a maximum of $ 10each towards meeting any outstandings and obligations of the company. At 31 December 2017 the numberof members was 6 (2016: 6).

28

Page 31: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

17 Financial Risk Management

The main risks Stewart House is exposed to through its financial instruments are credit risk, liquidity riskand market risk consisting of interest rate risk.

The company's financial instruments consist mainly of deposits with banks, short-term investments,accounts receivable and payable and leases.

The totals for each category of financial instruments, measured in accordance with AASB 139 as detailed inthe accounting policies to these financial statements, are as follows:

2017

$

2016

$

Financial Assets

Cash and cash equivalents 371,911 76,081

Fixed term bank deposits 2,400,000 2,500,000

Trade and other receivables 91,143 59,630

Total financial assets 2,863,054 2,635,711

Financial Liabilities

Trade and other payables 84,653 76,785

Financial risk management policies

The Board of Directors has overall responsibility for the establishment of Stewart House’s financial riskmanagement framework. This includes the development of policies covering specific areas such as liquidityrisk, interest rate risk and credit risk.

Risk management policies and systems are reviewed regularly to reflect changes in market conditions andStewart House’s activities.

The day-to-day risk management is carried out by Stewart House’s finance function under policies andobjectives which have been approved by the Board of Directors. The Chief Operating Officer has beendelegated the authority for designing and implementing processes which follow the objectives and policies.This includes monitoring the levels of exposure to interest rate and risk and assessment of marketforecasts for interest rate movements.

The Board of Directors receives monthly reports which provide details of the effectiveness of the processesand policies in place.

Stewart House does not actively engage in the trading of financial assets for speculative purposes nor doesit write options.

29

Page 32: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

17 Financial Risk Management

Financial risk management policies

Mitigation strategies for specific risks faced are described below:

Liquidity Risk

The company's approach to managing liquidity risk is to ensure, as far as possible, that it will always havesufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, withoutincurring unacceptable losses or risking damage to the company's reputation.

Credit risk

The maximum exposure to credit risk, excluding the value of any collateral or other security, is the carryingamount, net of any provisions for impairment of those assets, as disclosed in the statement of financialposition and notes to the financial statements.

Interest rate risk

The company is exposed to interest rate fluctuations on its cash at bank, cash on deposit and on fixedinterest securities. The company actively monitors interest rates for cash at bank and on deposit tomaximise interest income. The company accepts the risk in relation to fixed interest securities as they areheld to generate income on surplus funds.

Interest rate risk sensitivity analysis

At 31 December 2017, the effect on the surplus and equity as a result of changes in the interest rate, with allother variables remaining constant would be as follows:

2017

$

2016

$

Change in surplus

- Increase by 100 basis points 27,719 25,761

- Decrease by 50 basis points (13,860) (12,880)

Net fair values

There is no material difference between the carrying value of the assets and liabilities and the fair values ofthe assets and liabilities.

18 Fair Value Measurement

The company measures the following assets and liabilities at fair value on a recurring basis:

! Property, plant and equipment

∀ Land and buildings

30

Page 33: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

18 Fair Value Measurement

Fair value hierarchy

AASB 13 Fair Value Measurement requires all assets and liabilities measured at fair value to be assigned toa level in the fair value hierarchy as follows:

Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities that theentity can access at the measurement date.

Level 2 Inputs other than quoted prices included within Level 1 that are observable for theasset or liability, either directly or indirectly.

Level 3 Unobservable inputs for the asset or liability.

The table below shows the assigned level for each asset and liability held at fair value by the company:

31 December 2017 Note

Level 1

$

Level 2

$

Level 3

$

Total

$

Property, plant and equipment

Land and buildings 10 - 15,740,663 - 15,740,663

31 December 2016 Note

Level 1

$

Level 2

$

Level 3

$

Total

$

Property, plant and equipment

Land and buildings 10 - 15,853,775 - 15,853,775

Level 2 measurements

The fair value of land and buildings included in Level 2 of the hierarchy was determined using a marketapproach direct comparison method, adjusted for location, topography, size, base date adjustments andrestriction on use. An independent valuation was obtained from a registered valuer as at 24 October 2014and the valuation was adopted as at 31 December 2014.

Transfers between levels of the hierarchy

There were no transfers between levels of the fair value hierarchy.

Highest and best use

The current use of the land and buildings is considered to be its highest and best restricted use. Theproperty would hold and reflect a far higher rate as a development site via subdivision or change of currentuse, should restrictions be lifted (refer to note (1c)).

31

Page 34: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

19 Cash Flow Information

(a) Reconciliation of result for the year to cashflows from operating activities

Reconciliation of net income to net cash provided by operating activities:

2017

$

2016

$

Profit for the year 5,967 148,781

Cash flows excluded from the surplus attributable to operatingactivities

Non-cash flows in surplus:

- depreciation 174,707 188,215

- net (gain) / loss on disposal of property, plant and equipment 4,549 -

Changes in assets and liabilities:

- (increase)/decrease in trade and other receivables (31,513) (6,013)

- (increase)/decrease in prepayments 31,659 (29,359)

- increase/(decrease) in trade and other payables 7,869 (102,816)

- increase/(decrease) in provisions 35,040 59,308

Cashflow from operations 228,278 258,116

(b) Credit standby arrangements with banks

Credit facility 10,000 10,000

Amount utilised - -

Total credit facilities 10,000 10,000

The major facilities are summarised as follows:

Credit Cards - These facilities are arranged with the general terms and conditions being set and agreed toannually.

20 Company Details

The principal place of business is:

Corner Batho Road & Wyadra AvenueFRESHWATER NSW 2096

The registered place of business is:

45 Carrington ParadeCURL CURL NSW 2096

32

Page 35: STEWART HOUSE ABN 97 127 072 100 Financial Report For ......Stewart House ABN 97 127 072 100 Directors' Report 31 December 2017 1. General information Members guarantee Stewart House

Stewart HouseABN 97 127 072 100

Notes to the Financial Statements

For the Year Ended 31 December 2017

21 Additional Disclosures Required By the Charitable Fundraising Act 1991 and Charitable FundraisingRegulation 2003

(a) Fundraising appeals conducted during the year consisted of:

Fundraising appeals conducted during the period consisted of direct marketing of the charity tomembers of the public and selected corporate and government organisations.

(b) Details of Aggregate Gross Income and Total Expenses of Fundraising Appeals

2017

$

2016

$

Gross proceeds 3,683,426 3,808,861

Less : Total costs (347,509) (437,708)

Net surplus from fundraising activities 3,335,917 3,371,153

(c) Statement showing how funds received were applied to Charitable Purposes

Net surplus from fundraising activities 3,335,917 3,371,153

Other income 192,635 183,675

Expenditure on direct services (3,479,456) (3,363,077)

Expenditure on indirect services (43,129) (42,970)

Surplus/(shortfall) 5,967 148,781

(d) Comparisons by monetary figures and percentages

2017

Total cost of fundraising/gross income from fundraising 347,509 / 3,683,426 - 9%Net surplus from fundraising/gross income from fundraising 3,335,917 / 3,683,426 - 91%Total costs of direct services/total expenditure 3,479,546 / 3,870,094 - 90%Total costs of direct services/total income received 3,479,456 / 3,876,061 - 90%

2016

Total cost of fundraising/gross income from fundraising 437,708 / 3,808,861 - 11%Net surplus from fundraising/gross income from fundraising 3,371,153 / 3,808,861 - 89%Total costs of direct services/total expenditure 3,363,077 / 3,843,755 - 87%Total costs of direct services/total income received 3,363,077 / 3,992,536 - 84%

33