Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
OCTOBER Preliminary CC Line Item Detail_as of 11-12-14
11/12/2014 09:27 VILLAGE OF NORTH PALM BEACH P 1 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud OCTOBER 31, 2014 * *PRELIMINARY ** FOR 2015 01 L3253 RESTAURANT INCOME L3253 08110 FOOD & BEVERAGE SALES 220,000 220,000 11,882.41 11,882.41 208,117.59 5.4% ORIGINAL ESTIM REV REVISED EST REV ACTUAL YTD REVENUE ACTUAL MTD REVENUE REMAINING REVENUE PCT COLL L2100 GRN FEE /CRT RNTLS /MBRSHIP L2100 05231 GOLF GREENS FEES 926,601 926,601 43,032.39 43,032.39 883,568.61 4.6% L2100 05232 GOLF CART RENTAL 863,931 863,931 58,664.62 58,664.62 805,266.38 6.8% L2100 05234 LOCKER RENTALS 3,078 3,078 1,725.00 1,725.00 1,353.00 56.0% L2100 05235 GOLF HANDICAP SERVICE 2,476 2,476 1,050.00 1,050.00 1,426.00 42.4% L2100 06621 CLUB - RESIDENT 360,465 360,465 218,450.19 218,450.19 142,014.81 60.6% L2100 06622 CLUB -NON RESIDENT 169,900 169,900 113,252.46 113,252.46 56,647.54 66.7% L2100 06623 SUMMER MEMBERSHIPS 41,230 41,230 .00 .00 41,230.00 .0% L2100 06625 BUSINESS MEMBERSHIPS 3,750 3,750 .00 .00 3,750.00 .0% L2100 06683 SOCIAL - JUNIOR 2,700 2,700 1,800.00 1,800.00 900.00 66.7% L2100 07100 WALKING FEE 42,902 42,902 3,624.08 3,624.08 39,277.92 8.4% L2100 08310 TOURNAMENT PROCEEDS 2,700 2,700 84.00 84.00 2,616.00 3.1% TOTAL REVENUES 2,419,733 2,419,733 441,682.74 441,682.74 1,978,050.26 L2246 GOLF SHOP REVENUES L2246 02301 GOLF SHOP - SALES 185,000 185,000 11,138.57 11,138.57 173,861.43 6.0% L2246 02302 BAG ROOM 10,000 10,000 11,280.00 11,280.00 - 1,280.00 112.8% L2246 02303 LESSONS 140,000 140,000 8,853.04 8,853.04 131,146.96 6.3% L2246 02304 GOLF BALL RETRIEVAL 3,000 3,000 .00 .00 3,000.00 .0% L2246 02307 GOLF GRIP SALES 850 850 16.02 16.02 833.98 1.9% L2246 02310 RENTAL -GOLF CLUBS 44,500 44,500 2,623.60 2,623.60 41,876.40 5.9% TOTAL REVENUES 383,350 383,350 33,911.23 33,911.23 349,438.77 L3100 INTEREST EARNINGS L3100 08204 INTEREST EARNED - TD B 8,410 8,410 .00 .00 8,410.00 .0% TOTAL REVENUES 8,410 8,410 .00 .00 8,410.00 L3200 DRIVING RANGE INCOME L3200 07200 LEASE - GOLF 13,500 13,500 .00 .00 13,500.00 .0% L3200 07500 DRIVING RANGE PROCEEDS 291,048 291,048 20,700.01 20,700.01 270,347.99 7.1% TOTAL REVENUES 304,548 304,548 20,700.01 20,700.01 283,847.99 L3253 RESTAURANT INCOME L3253 08110 FOOD & BEVERAGE SALES 220,000 220,000 11,882.41 11,882.41 208,117.59 5.4% 11/12/2014 09:27 VILLAGE OF NORTH PALM BEACH P 2 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud OCTOBER 31, 2014 * *PRELIMINARY ** FOR 2015 01 L3253 08111 BEVERAGE CART SALES L3253 08112 LIQUOR SALES - BVG CAR L3253 08113 NON - ALCOHOLIC BEVERAGE L3253 08120 LIQUOR SALES - F & B L3253 08130 FACILITY - RENTAL L3253 08135 BANQUETS L3253 08999 MISC. REVENUES TOTAL REVENUES L3700 OTHER MISC. REVENUES ORIGINAL REVISED ACTUAL YTD ACTUAL MTD ESTIM REV EST REV REVENUE REVENUE REMAINING PCT REVENUE COLL 17,000 17,000 863.52 863.52 16,136.48 5.1% 25,000 25,000 947.36 947.36 24,052.64 3.8% 32,000 32,000 2,063.42 2,063.42 29,936.58 6.4% 225,000 225,000 16,822.54 16,822.54 208,177.46 7.5% 21,000 21,000 1,710.85 1,710.85 19,289.15 8.1% 260,000 260,000 18,476.26 18,476.26 241,523.74 7.1% 0 0 62.32 62.32 -62.32 100.0% 800,000 800,000 52,828.68 52,828.68 747,171.32 3,916,041 L3700 08920 DISCOUNTS EARNED 0 0 30.00 30.00 L3700 08945 CARD FEE - RESIDENCY 0 0 375.00 375.00 L3700 08980 COMMISSIONS - VENDING MA 0 0 38.28 38.28 L3700 08995 DONATIONS -PAVER BRICKS 0 0 94.34 94.34 L3700 08999 MISC. REVENUES 0 0 74.99 74.99 TOTAL REVENUES 0 0 612.61 612.61 GRAND TOTAL 3,916,041 3,916,041 549,735.27 549,735.27 ** END OF REPORT - Generated by samia janjua ** -30.00 100.0% - 375.00 100.0% -38.28 100.0% -94.34 100.0% -74.99 100.0% - 612.61 3,366,305.73 14.0% 11/12/2014 09:29 VILLAGE OF NORTH PALM BEACH P 1 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud OCTOBER 31, 2014 * *PRELIMINARY ** FOR 2015 01 ORIGINAL REVISED AVAILABLE PCT APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED i1E: �iLl. �ef�711�K�1�1:�9a■u►_�N�YI�a►�� L8045 33491 CONTRACTUAL SERVICES 1,067,719 1,067,719 88,976.59 88,976.59 978,742.41 .00 100.0% L8045 34310 ELECTRICITY 31,724 31,724 3,199.16 3,199.16 .00 28,524.84 10.1% L8045 34320 WATER & SEWER 31,942 31,942 195.02 195.02 .00 31,746.98 .6% L8045 34620 R & M BLDG & GROUNDS 6,500 6,500 5,900.00 5,900.00 .00 600.00 90.8% L8045 34640 R & M IRRIGATION SYS. 500 500 .00 .00 .00 500.00 .0% L8045 35222 TREES & SOD 8,000 8,000 .00 .00 .00 8,000.00 .0% L8046 11506 TOTAL EXPENSES 1,146,385 1,146,385 98,270.77 98,270.77 978,742.41 69,371.82 3.5% L8046 GOLF SHOP EXPENSES L8046 11110 EXECUTIVE SALARIES 64,225 64,225 4,398.97 4,398.97 .00 59,826.03 6.8% L8046 11210 REGULAR PAY 70,301 70,301 7,136.66 7,136.66 .00 63,164.34 10.2% L8046 11300 PART -TIME PAY 307,074 307,074 23,772.53 23,772.53 .00 283,301.47 7.7% L8046 11400 OVERTIME PAY 1,000 1,000 154.49 154.49 .00 845.51 15.4% L8046 11501 AUTO ALLOWANCE 4,800 4,800 369.24 369.24 .00 4,430.76 7.7% L8046 11504 TELEPHONE ALLOWANCE 720 720 55.38 55.38 .00 664.62 7.7% L8046 11506 COMMISSIONS - LESSONS 60,000 60,000 2,107.99 2,107.99 .00 57,892.01 3.5% L8046 12110 F I C A 38,872 38,872 2,893.25 2,893.25 .00 35,978.75 7.4% L8046 12215 ICMA - DIRECTOR 10,462 10,462 .00 .00 .00 10,462.00 .0% L8046 12216 ICMA GENERAL EMPLOYEES 5,708 5,708 873.79 873.79 .00 4,834.21 15.3% L8046 12217 ICMA MUNICIPAL EMPLOYE 4,839 4,839 427.54 427.54 .00 4,411.46 8.8% L8046 12225 ICMA -457 MATCH 2,160 2,160 .00 .00 .00 2,160.00 .0% L8046 12310 HEALTH INSURANCE 39,439 39,439 1,095.72 1,095.72 .00 38,343.28 2.8% L8046 12320 LIFE INSURANCE 261 261 14.50 14.50 .00 246.50 5.6% L8046 12330 L.T.D. INSURANCE 603 603 31.37 31.37 .00 571.63 5.2% L8046 12410 WORKERS' COMPENSATION 8,076 8,076 477.39 477.39 .00 7,598.61 5.9% L8046 33190 PROFESSIONAL SERVICES 0 0 90.00 90.00 .00 -90.00 100.0% L8046 33230 CHARGE CARD FEE 53,042 53,042 6,379.13 6,379.13 .00 46,662.87 12.0% L8046 33491 CONTRACTUAL SERVICES 18,000 18,000 1,200.99 1,200.99 13,200.00 3,599.01 80.0% L8046 34010 TRAVEL & LODGING 700 700 .00 .00 .00 700.00 .0% L8046 34110 TELEPHONE 4,102 4,102 192.73 192.73 .00 3,909.27 4.7% L8046 34310 ELECTRICITY 26,584 26,584 1,931.30 1,931.30 .00 24,652.70 7.3% L8046 34320 WATER & SEWER 1,273 1,273 47.07 47.07 .00 1,225.93 3.7% L8046 34620 R & M BLDG & GROUNDS 632 632 .00 .00 .00 632.00 .0% L8046 34650 R & M MACH. & EQUIP. 5,310 5,310 548.54 548.54 .00 4,761.46 10.3% L8046 34710 PRINTING & BINDING 1,000 1,000 67.00 67.00 .00 933.00 6.7% L8046 34812 CLUB RELATIONS 1,000 1,000 .00 .00 .00 1,000.00 .0% L8046 34910 ADVERTISING 30,500 30,500 130.62 130.62 .00 30,369.38 .4% L8046 34960 TROPHIES, AWARDS & PRI 1,250 1,250 .00 .00 .00 1,250.00 .0% 11/12/2014 09:29 VILLAGE OF NORTH PALM BEACH P 2 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud OCTOBER 31, 2014 * *PRELIMINARY ** FOR 2015 01 L8046 GOLF SHOP EXPENSES ORIGINAL APPROP REVISED BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES AVAILABLE BUDGET PCT USED L8046 35110 OFFICE SUPPLIES 1,859 1,859 7.63 7.63 .00 1,851.37 .4% L8046 35111 COMPUTER SUPPLIES 1,661 1,661 .00 .00 .00 1,661.00 .0% L8046 35120 GOLF SUPPLIES 27,116 27,116 10,481.37 10,481.37 .00 16,634.63 38.7% L8046 35213 SHOP TOOLS & SUPPLIES 1,000 1,000 236.25 236.25 .00 763.75 23.6% L8046 35214 BUILDING MAINT. SUPPLI 500 500 .00 .00 .00 500.00 .0% L8046 35215 FURNITURE /FIXTURE SUPP 1,500 1,500 288.58 288.58 .00 1,211.42 19.2% L8046 35217 MACH. & EQUIP. SUPPLIE 5,000 5,000 .00 .00 .00 5,000.00 .0% L8046 35270 CUSTODIAL SUPPLIES 100 100 .00 .00 .00 100.00 .0% L8046 35294 UNIFORMS & SHOES 4,000 4,000 390.82 390.82 .00 3,609.18 9.8% L8046 35410 BOOKS, PUBLS., & SUBSC 100 100 .00 .00 .00 100.00 .0% L8046 35420 MEMBERSHIP & DUES 3,200 3,200 249.00 249.00 .00 2,951.00 7.8% L8046 35430 CONFERENCE & SEMINARS 2,400 2,400 375.00 375.00 .00 2,025.00 15.6% L8046 35530 GOLF MERCHANDISE 120,250 120,250 6,879.23 6,879.23 .00 113,370.77 5.7% L8046 35532 GOLF LESSONS EXPENSE 52,000 52,000 4,209.43 4,209.43 .00 47,790.57 8.1% L8046 35533 SPECIAL EVENTS /CAMPS 250 250 .00 .00 .00 250.00 .0% L8046 35534 GOLF CLUB RENTAL EXPEN 7,000 7,000 .00 .00 .00 7,000.00 .0% L8046 35550 GOLF HANDICAP EXPENSES 3,000 3,000 150.00 150.00 3,000.00 - 150.00 105.0% 111.7% L8053 TOTAL EXPENSES 992,869 992,869 77,663.51 77,663.51 16,200.00 899,005.49 20,046.39 L8053 FOOD & BEVERAGE EXPENSES L8053 11110 EXECUTIVE SALARIES 59,675 59,675 4,437.60 4,437.60 .00 55,237.40 7.4% L8053 11210 REGULAR PAY 129,206 129,206 7,944.37 7,944.37 .00 121,261.63 6.1% L8053 11300 PART -TIME PAY 202,330 202,330 12,267.16 12,267.16 .00 190,062.84 6.1% L8053 11400 OVERTIME PAY 0 0 54.74 54.74 .00 -54.74 100.0% L8053 11501 AUTO ALLOWANCE 4,800 4,800 369.24 369.24 .00 4,430.76 7.7% L8053 12110 F I C A 30,295 30,295 2,447.81 2,447.81 .00 27,847.19 8.1% L8053 12215 ICMA - DIRECTOR 9,672 9,672 665.64 665.64 .00 9,006.36 6.9% L8053 12216 ICMA GENERAL EMPLOYEES 19,381 19,381 1,387.82 1,387.82 .00 17,993.18 7.2% L8053 12225 ICMA -457 MATCH 2,880 2,880 45.00 45.00 .00 2,835.00 1.6% L8053 12310 HEALTH INSURANCE 41,420 41,420 1,725.82 1,725.82 .00 39,694.18 4.2% L8053 12320 LIFE INSURANCE 348 348 29.00 29.00 .00 319.00 8.3% L8053 12330 L.T.D. INSURANCE 833 833 66.04 66.04 .00 766.96 7.9% L8053 12410 WORKERS' COMPENSATION 12,597 12,597 603.16 603.16 .00 11,993.84 4.8% L8053 33190 PROFESSIONAL SERVICES 0 0 30.00 30.00 .00 -30.00 100.0% L8053 33230 CHARGE CARD FEE 8,922 8,922 793.04 793.04 .00 8,128.96 8.9% L8053 33411 LINEN RENTAL 10,000 10,000 579.63 579.63 .00 9,420.37 5.8% L8053 33434 ENTERTAINMENT & ETC. 8,000 8,000 224.05 224.05 .00 7,775.95 2.8% L8053 33491 CONTRACTUAL SERVICES 23,000 23,000 2,041.04 2,041.04 23,651.40 - 2,692.44 111.7% L8053 34310 ELECTRICITY 22,177 22,177 2,130.61 2,130.61 .00 20,046.39 9.6% L8053 34320 WATER & SEWER 13,007 13,007 1,005.74 1,005.74 .00 12,001.26 7.7% L8053 34330 GAS 9,599 9,599 608.39 608.39 .00 8,990.61 6.3% L8053 34420 RENTAL - EQUIPMENT 1,000 1,000 .00 .00 .00 1,000.00 .0% 11/12/2014 09:29 VILLAGE OF NORTH PALM BEACH P 3 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud OCTOBER 31, 2014 * *PRELIMINARY ** FOR 2015 01 L8053 FOOD & BEVERAGE EXPENSES ORIGINAL APPROP REVISED BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES AVAILABLE BUDGET PCT USED L8053 34620 R & M BLDG & GROUNDS 3,000 3,000 .00 .00 .00 3,000.00 .0% L8053 34622 R & M CARPET /TILE 2,500 2,500 .00 .00 .00 2,500.00 .0% L8053 34630 R & M FURN. & OFF. EQ 1,000 1,000 .00 .00 .00 1,000.00 .0% L8053 34650 R & M MACH. & EQUIP. 3,000 3,000 28.00 28.00 .00 2,972.00 .9% L8053 34655 R & M BURGLAR /FIRE AL 1,400 1,400 .00 .00 .00 1,400.00 .0% L8053 34910 ADVERTISING 5,000 5,000 331.50 331.50 .00 4,668.50 6.6% L8053 34940 LICENSES & FEES 8,500 8,500 .00 .00 .00 8,500.00 .0% L8053 35110 OFFICE SUPPLIES 1,000 1,000 145.99 145.99 .00 854.01 14.6% L8053 35111 COMPUTER SUPPLIES 1,500 1,500 .00 .00 .00 1,500.00 .0% L8053 35130 PAPER GOODS & SUPPLIES 8,000 8,000 534.13 534.13 .00 7,465.87 6.7% L8053 35131 KITCHEN SUPPLIES 3,000 3,000 73.80 73.80 .00 2,926.20 2.5% L8053 35135 CHINA, GLASS, SILVERWA 2,000 2,000 8.48 8.48 .00 1,991.52 .4% L8053 35214 BUILDING MAINT. SUPPLI 1,000 1,000 .00 .00 .00 1,000.00 .0% L8053 35217 MACH. & EQUIP. SUPPLIE 1,500 1,500 547.89 547.89 .00 952.11 36.5% L8053 35243 FURNITURE, FIXTURES & 20,000 20,000 .00 .00 .00 20,000.00 .0% L8053 35250 AMBIENCE 1,000 1,000 .00 .00 .00 1,000.00 .0% L8053 35270 CUSTODIAL SUPPLIES 7,000 7,000 387.42 387.42 .00 6,612.58 5.5% L8053 35280 GAS, OIL & LUBRICANTS 500 500 13.30 13.30 .00 486.70 2.7% L8053 35290 MISC. OPERATING EXPENS 500 500 30.30 30.30 .00 469.70 6.1% L8053 35294 UNIFORMS & SHOES 1,200 1,200 190.60 190.60 .00 1,009.40 15.9% L8053 35298 FLOWER EXPENSE 700 700 43.88 43.88 .00 656.12 6.3% L8053 35510 MERCHANDISE - F &B 195,840 195,840 13,177.27 13,177.27 .00 182,662.73 6.7% L8053 35520 MERCHANDISE - LIQUOR 67,500 67,500 5,516.55 5,516.55 .00 61,983.45 8.2% TOTAL EXPENSES 945,782 945,782 60,485.01 60,485.01 23,651.40 861,645.59 L8056 ADMINISTRATIVE EXPENSES L8056 11210 REGULAR PAY 34,546 34,546 2,635.98 2,635.98 .00 31,910.02 7.6% L8056 12110 F I C A 2,643 2,643 188.87 188.87 .00 2,454.13 7.1% L8056 12216 ICMA GENERAL EMPLOYEES 5,182 5,182 395.40 395.40 .00 4,786.60 7.6% L8056 12225 ICMA -457 MATCH 720 720 55.40 55.40 .00 664.60 7.7% L8056 12310 HEALTH INSURANCE 18,730 18,730 780.39 780.39 .00 17,949.61 4.2% L8056 12320 LIFE INSURANCE 87 87 7.25 7.25 .00 79.75 8.3% L8056 12330 L.T.D. INSURANCE 149 149 12.28 12.28 .00 136.72 8.2% L8056 12410 WORKERS' COMPENSATION 64 64 4.48 4.48 .00 59.52 7.0% L8056 33160 DONATIONS EXP -PAVER BR 0 0 81.00 81.00 .00 -81.00 100.0% L8056 33210 ACCOUNTING & AUDITING 7,000 7,000 .00 .00 .00 7,000.00 .0% L8056 33491 CONTRACTUAL SERVICES 4,144 4,144 .00 .00 .00 4,144.00 .0% L8056 34110 TELEPHONE 4,959 4,959 298.20 298.20 .00 4,660.80 6.0% L8056 34210 POSTAGE 2,000 2,000 132.17 132.17 .00 1,867.83 6.6% L8056 34422 RENTAL - COPIER 0 0 303.47 303.47 .00 - 303.47 100.0% L8056 34710 PRINTING & BINDING 2,000 2,000 .00 .00 .00 2,000.00 .0% L8056 35110 OFFICE SUPPLIES 3,000 3,000 674.38 674.38 .00 2,325.62 22.5% 11/12/2014 09:29 VILLAGE OF NORTH PALM BEACH P 4 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud OCTOBER 31, 2014 * *PRELIMINARY ** FOR 2015 01 ** END OF REPORT - Generated by samia janjua ** ORIGINAL REVISED AVAILABLE PCT L8056 ADMINISTRATIVE EXPENSES APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED L8056 35111 COMPUTER SUPPLIES 1,500 1,500 .00 .00 .00 1,500.00 .0% TOTAL EXPENSES 86,724 86,724 5,569.27 5,569.27 .00 81,154.73 L8059 CLUBHOUSE GROUNDS EXPENSE L8059 33440 EXTERMINATING 3,761 3,761 280.48 280.48 .00 3,480.52 7.5% L8059 33491 CONTRACTUAL SERVICES 25,000 25,000 755.00 755.00 8,305.00 15,940.00 36.2% L8059 34110 TELEPHONE 1,405 1,405 115.46 115.46 .00 1,289.54 8.2% L8059 34310 ELECTRICITY 14,785 14,785 1,420.40 1,420.40 .00 13,364.60 9.6% L8059 34320 WATER & SEWER 31,789 31,789 2,469.80 2,469.80 .00 29,319.20 7.8% L8059 34330 GAS 996 996 26.08 26.08 .00 969.92 2.6% L8059 34620 R & M BLDG & GROUNDS 20,000 20,000 .00 .00 .00 20,000.00 .0% L8059 34640 R & M IRRIGATION SYS. 500 500 .00 .00 .00 500.00 .0% L8059 34650 R & M MACH. & EQUIP. 1,500 1,500 .00 .00 .00 1,500.00 .0% L8059 34655 R & M BURGLAR /FIRE AL 1,900 1,900 308.55 308.55 .00 1,591.45 16.2% L8059 34656 R & M FIRE EQUIPMENT 426 426 .00 .00 .00 426.00 .0% L8059 34657 R & M PLUMB.,HEAT. & 2,750 2,750 .00 .00 .00 2,750.00 .0% L8059 34658 R &M FACILITY SAFETY CO 1,000 1,000 .00 .00 .00 1,000.00 .0% L8059 35213 SHOP TOOLS & SUPPLIES 150 150 .00 .00 .00 150.00 .0% L8059 35214 BUILDING MAINT. SUPPLI 245 245 .00 .00 .00 245.00 .0% L8059 35216 IRRIGATION SUPPLIES 200 200 .00 .00 .00 200.00 .0% L8059 35270 CUSTODIAL SUPPLIES 200 200 .00 .00 .00 200.00 .0% TOTAL EXPENSES 106,607 106,607 5,375.77 5,375.77 8,305.00 92,926.23 L8062 INSURANCE EXPENSES L8062 34530 INSURANCE- COMP.GEN'L L 55,809 55,809 5,304.91 5,304.91 .00 50,504.09 9.5% TOTAL EXPENSES 55,809 55,809 5,304.91 5,304.91 .00 50,504.09 L8070 RESERVES EXPENSES L8070 33112 SPECIAL LEGAL SERVICES 10,000 10,000 .00 .00 .00 10,000.00 .0% L8070 49910 COUNTRY CLUB CONTINGEN 33,714 33,714 .00 .00 .00 33,714.00 .0% TOTAL EXPENSES 43,714 43,714 .00 .00 .00 43,714.00 L8565 DEBT SERVICE EXPENSES L8565 49157 GOLF CART LEASE 140,000 140,000 11,305.18 11,305.18 .00 128,694.82 8.1% L8565 49170 DEBT PMT -BOA 4.893M 398,151 398,151 .00 .00 .00 398,151.00 .0% TOTAL EXPENSES 538,151 538,151 11,305.18 11,305.18 .00 526,845.82 GRAND TOTAL 3,916,041 3,916,041 263,974.42 263,974.42 1,026,898.81 2,625,167.77 33.0% ** END OF REPORT - Generated by samia janjua **