You are on page 1of 78

30 DAYS TO 30-4-2008

R A N S F E R

APRIL MONTH END


P U R C H A S E S
DIRECT

STORE

TOTAL

MEAT

TOTAL

TODAY

TOTAL I S S U E S

TODATE

JUICE TO BAR

01-Apr-08

0.00

0.00

0.00

0.00

0.00

02-Apr-08

285,232.00

75,503.00

1,197,356.00

1,558,091.00

1,558,091.00

03-Apr-08

164,241.00

89,972.48

55,220.00

309,433.48

1,867,524.48

04-Apr-08

332,082.76

145,442.00

100,781.00

578,305.76

2,445,830.24

0.00

2,445,830.24

05-Apr-08

25,102.08

STORE

BEV.TO

MEAT

DIRECT

111,984.74

0.00

0.00

43,928.64

148,136.26

420,846.71

285,232.00

18,826.56

163,392.21

294,574.96

164,241.00

16,734.72

213,389.00

649,444.92

332,082.76

FOOD

12,395.35
1,623.19

0.00

0.00

2,445,830.24

07-Apr-08

169,290.00

263,360.88

194,250.00

626,900.88

3,072,731.12

25,102.08

145,820.97

239,515.94

169,290.00

4,203.0

08-Apr-08

153,491.00

354,199.00

196,950.00

704,640.00

3,777,371.12

10,459.20

113,957.48

225,961.22

153,491.00

5,059.00

09-Apr-08

142,389.00

438,735.00

1,081,187.50

1,662,311.50

5,439,682.62

10,459.20

101,412.10

220,170.00

142,389.00

4,880.90

10-Apr-08

101,152.00

2,455.00

56,050.00

159,657.00

5,599,339.62

25,102.08

128,377.84

296,330.00

101,152.00

7,813.60

11-Apr-08

289,201.00

595,078.00

176,450.00

1,060,729.00

6,660,068.62

33,469.44

248,749.00

629,755.00

289,201.00

10,517.2

0.00

6,660,068.62

06-Apr-08

12-Apr-08

0.00

9,687.32

0.00

0.00

6,660,068.62

14-Apr-08

162,880.25

30,800.00

85,120.00

278,800.25

6,938,868.87

37,692.00

223,713.78

198,186.00

162,880.25

15-Apr-08

137,109.00

101,000.00

505,010.00

743,119.00

7,681,987.87

19,684.80

209,842.88

170,320.00

137,109.00

523.0

16-Apr-08

0.00

0.00

0.00

0.00

7,681,987.87

8,376.00

125,180.86

271,960.00

0.00

9,732.70

17-Apr-08

303,140.30

439,812.00

879,846.50

27,222.00

149,367.01

251,132.00

303,140.30

13-Apr-08

0.00

1,622,798.80

9,304,786.67

18-Apr-08

0.00

9,304,786.67

0.00

19-Apr-08

0.00

9,304,786.67

0.00

20-Apr-08

0.00

9,304,786.67

0.00

21-Apr-08

0.00

9,304,786.67

0.00

22-Apr-08

0.00

9,304,786.67

0.00

23-Apr-08

0.00

9,304,786.67

0.00

24-Apr-08

0.00

9,304,786.67

0.00

25-Apr-08

0.00

9,304,786.67

0.00

26-Apr-08

0.00

9,304,786.67

0.00

27-Apr-08

0.00

9,304,786.67

0.00

28-Apr-08

0.00

9,304,786.67

0.00

29-Apr-08

0.00

9,304,786.67

0.00

30-Apr-08

0.00

9,304,786.67

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

9,304,786.67
9,304,786.67
9,304,786.67
9,304,786.67
9,304,786.67
9,304,786.67
9,304,786.67
9,304,786.67
9,304,786.67

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

2,240,208.31

2,536,357.36

4,528,221.00

9,304,786.67

IHPLC

302,158.80 2,083,324.13

7,064,578.36 STORES PURCHASES

3,868,196.75 2,240,208.31

6,596.30

71,408.41

1,623.19

5,951,520.88
TODATE
KIT. REQ.

3,825,261.94

STAFF REQ.

2,126,258.94

0.0 TODAY

71,408.4
-71,408.4

3,825,261.94
6,012,150.52

IHPLC
F&A
PLANET
THT
CANTEEN CREDIT

0.00
0.00
0.00
0.00
0.00

OTHER STOREROOM CREDITS


T

R A N S F E R

FOOD TO BAR
TRANSFER
STEWARD

SHERATON

JUICE TO BAR

SALES

OTHER KITCHENKITCHEN CHARGE


TRANSFER

TRANSFER

TO EMPLOYEE

ADMIN &

BENEFIT

GENERAL

FRUIT

TRANSFERS

BASKET

S&P; GRATIS

(TRANSFER)

25,102.08

17,259.69

22,190.00

43,928.64

14,298.48

18,915.00

18,826.56

26,275.00

16,734.72

66,140.00

TOTAL

4,365.00

816,636.49
608,328.52

650.00

5,026.50

1,122,126.99

20,226.62

0.00
9,687.32
65,753.46

20,915.00

SALES

4,000.00

468,161.49

29,115.00

469,353.70

10,459.20

21,565.00

25,102.08

26,160.00

2,500.00

505,013.44

330.00

24,670.00

1,796.00

1,105,636.57

1,940.00

33,469.44

46,119.63

447,287.00

0.00

20,780.00

0.00

20,780.00

37,692.00

25,165.00

6,365.00

559,846.33

19,525.00

4,355.51

493,914.37

20,520.00

1,940.00

351,980.16

19,684.80
8,376.00

32,433.40

27,222.00

ELIMINATION

330.00

683,519.31
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
175,864.66 353,720.00

BENEFITS HOTELS

-20,780.00

20,120.00

0.00

IKEJA

-20,780.00

0.00

302,158.80

LIVE-IN

72,535.05

0.00

10,459.20

0.00

STEWARD

0.00

25,102.08

0.00

OTHERS

IKEJA
SUB

59,463.01

7,672,466.74

23,476.62

0.00

0.00

23,476.62 TOTAL STEWARD SALES


TODATE
TODAY

0.00

COST

S&P

A & G

EMPLOYEE

GRATIS

TOTAL

BENEFIT

TO BARS

CHARGE

1,412.25
939.84
3,125.67

4,416.00

DRY+COLD STORE

OF SALES

GROSS

GROSS

OPENING

ADJUSTMENT

TODAY

TODATE

INVENTORY

1,620.00

75,567.30

2,516.22

70,018.83

0.00

15,810.00

833,386.33

3,859.96

812,776.53

2,430.00

618,950.19

6,626.48

2,700.00

1,145,053.61

BOOK
INVENTORY

CANTEEN

CANTEEN

REQUIS

TRANSFER

0.00

21,559.88

31,294.80

812,776.53

643,197.55

140,400.02

32,356.00

601,702.04

1,414,478.58

300,974.63

163,456.66

30,741.00

6,152.22

1,115,974.77

2,530,453.35

-355,297.63

352,480.30

92,135.00

0.00

1,594.04

-1,594.04

2,528,859.30

-355,297.63

30,445.00

3,871,194.93

9,687.32

4,110.26

5,577.06

2,534,436.36

-355,297.63

1,409.76

1,620.00

471,191.25

922.17

467,239.32

3,001,675.68

-311,155.50

121,139.52

1,726.90

1,080.00

472,160.60

922.17

468,431.53

3,470,107.21

-113,191.30

115,779.79

6,059.00

1,350.00

448,967.00

0.00

447,287.00

3,917,394.21

1,073,009.90

124,445.18

33,911.00

2,326.02
6,275.52

1,350.00

509,019.46

0.00

505,013.44

4,422,407.65

677,698.96

161,617.59

31,491.00

2,700.00

1,116,552.09

671.87

1,104,964.70

5,527,372.35

526,338.00

341,408.37

31,051.00

-20,780.00

0.00

-20,780.00

5,506,592.35

526,338.00

-20,780.00

0.00

-20,780.00

5,485,812.35

526,338.00

576,466.33

0.00

559,846.33

6,045,658.68

166,046.22

143,572.25

36,813.40

493,914.37

3,688.70

490,225.67

6,535,884.35

372,208.54

167,116.99

34,327.75

354,680.16

4,430.70

347,549.46

6,883,433.81

-36,008.32

129,222.21

33,046.28

684,640.76

0.00

683,519.31

7,566,953.12

854,807.72

144,060.18

38,796.00

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00

0.00

0.00

7,566,953.12

854,807.72

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

7,566,953.12
7,566,953.12
7,566,953.12
7,566,953.12
7,566,953.12
7,566,953.12
7,566,953.12
7,566,953.12
7,566,953.12

854,807.72
854,807.72
854,807.72
854,807.72
854,807.72
854,807.72
854,807.72
854,807.72
854,807.72

7,768,676.77

35,494.78

7,636,971.96

0.00 2,126,258.94

523,854.23

16,620.00

2,700.00
1,121.45

7,687.77 10,649.64

4,416.00 49,980.00

31,931.00
29,456.00

TOTAL LIVE-IN
2,650,113.17 NET TRANSFERS

L/HSE. OFFICERS(OTHERS)
MUSIC
STOREROOM ANALYSIS
ADJ.OPENING INV.
OPENING

0.00

PURCHASES

7,064,578.36

TOTAL STOCK

7,064,578.36

STORE ISSUES

6,349,889.71

BOOK INVENTORY
CLOSING
DIFFERENCE

714,688.65

DRY

MEAT

0.00

0.00

0.000

-714,688.65

TRANSFER TO
LIVE-IN

OFFICERS

OFFICERS

CHECKS

STAFFMEAL

STAFFMEAL

TODAY

TODATE

TODAY

NET COST

TODATE

SALES

TODAY

SALES

%FOODCOST

%FOODCOST

TODATE

TODAY

TODATE

0.00

52,854.68

52,854.68

-52,854.68

-52,854.68

1,540,435.00

1,540,435.00

-3.4%

-3.4%

0.00

172,756.02

225,610.70

640,020.51

587,165.83

1,703,195.00

3,243,630.00

37.6%

18.1%

0.00

194,197.66

419,808.36

407,504.38

994,670.22

1,453,335.00

4,696,965.00

28.0%

21.2%

0.00

444,615.30

864,423.66

671,359.47

1,666,029.69

805,609.00

5,502,574.00

83.3%

30.3%

0.00

0.00

864,423.66

-1,594.04

1,664,435.64

979,444.00

6,482,018.00

-0.2%

25.7%

0.00

0.00

864,423.66

5,577.06

1,670,012.70

560,952.00

7,042,970.00

1.0%

23.7%

0.00

151,584.52 1,016,008.18

315,654.80

1,985,667.50

651,074.00

7,694,044.00

48.5%

25.8%

0.00

121,838.79 1,137,846.97

346,592.74

2,332,260.24

785,301.00

8,479,345.00

44.1%

27.5%

0.00

158,356.18 1,296,203.15

288,930.82

2,621,191.06

1,084,096.00

9,563,441.00

26.7%

27.4%

0.00

193,108.59 1,489,311.74

311,904.85

2,933,095.91

1,126,297.00 10,689,738.00

27.7%

27.4%

0.00

372,459.37 1,861,771.11

732,505.33

3,665,601.24

1,076,682.00 11,766,420.00

68.0%

31.2%

0.00

31,931.00 1,893,702.11

-52,711.00

3,612,890.24

1,006,339.00 12,772,759.00

-5.2%

28.3%

0.00

29,456.00 1,923,158.11

-50,236.00

3,562,654.24

424,887.00 13,197,646.00

-11.8%

27.0%

0.00

180,385.65 2,103,543.76

379,460.68

3,942,114.92

640,464.00 13,838,110.00

59.2%

28.5%

0.00

201,444.74 2,304,988.50

288,780.93

4,230,895.85

846,357.00 14,684,467.00

34.1%

28.8%

0.00

162,268.49 2,467,256.99

185,280.97

4,416,176.82

1,257,482.00 15,941,949.00

14.7%

27.7%

0.00

182,856.18 2,650,113.17

500,663.13

4,916,839.95

691,925.00 16,633,874.00

72.4%

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00 2,650,113.17

0.00

4,916,839.95

0.00 16,633,874.00

#DIV/0!

29.6%

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

4,916,839.95
4,916,839.95
4,916,839.95
4,916,839.95
4,916,839.95
4,916,839.95
4,916,839.95
4,916,839.95
4,916,839.95

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

29.6%
29.6%
29.6%
29.6%
29.6%
29.6%
29.6%
29.6%
29.6%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00

NET COST

0.00 2,650,113.17

0.00
523,854.23

0.00
0.00

TO BE UPDATED PER MONTH END DATES

2,650,113.17
2,650,113.17
2,650,113.17
2,650,113.17
2,650,113.17
2,650,113.17
2,650,113.17
2,650,113.17
2,650,113.17

4,916,839.95

16,633,874.00

16,633,874.00
16,633,874.00
16,633,874.00
16,633,874.00
16,633,874.00
16,633,874.00
16,633,874.00
16,633,874.00
16,633,874.00

29.6%

29.6%

TODAY
DATE

GROSS COST

STAFFMEAL

01-Apr-08
02-Apr-08
03-Apr-08

0.00
812,776.53
601,702.04

04-Apr-08
05-Apr-08
06-Apr-08

1,115,974.77
-1,594.04
5,577.06

07-Apr-08

467,239.32

151,584.52 TOTAL SALES

08-Apr-08

468,431.53

121,838.79 RESTAURANT

09-Apr-08

447,287.00

158,356.18 BANQUET

10-Apr-08

505,013.44

193,108.59 GROSS COST

11-Apr-08

1,104,964.70

12-Apr-08
13-Apr-08

-20,780.00
-20,780.00

14-Apr-08

559,846.33

180,385.65 BEVERAGE TO FOOD

15-Apr-08

490,225.67

201,444.74 DIRECT PURCHASES

16-Apr-08

347,549.46

162,268.49 TOTAL STORE ISSUES

17-Apr-08

683,519.31

182,856.18 TOTAL MEAT ISSUES

18-Apr-08

0.00

0.00

19-Apr-08

0.00

0.00 TOTAL COVER

20-Apr-08

0.00

0.00 AVERAGE CHECK

21-Apr-08

0.00

0.00 AVERAGE COST/COVER

22-Apr-08
23-Apr-08
24-Apr-08
25-Apr-08
26-Apr-08
27-Apr-08
28-Apr-08
29-Apr-08

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

30-Apr-08

0.00

0.00

00-Jan-00

0.00

0.00

00-Jan-00

0.00

0.00

#REF!

00-Jan-00

0.00

0.00

#REF!

00-Jan-00

0.00

0.00

#REF!

00-Jan-00

0.00

0.00

#REF!

00-Jan-00

0.00

0.00

#REF!

00-Jan-00

0.00

#REF!

00-Jan-00

0.00

0.00

7,566,953.12

2,650,113.17

2,534,436.36

0.00

0.0

0.0

TOTAL

TOTAL

52,854.68
172,756.02 TO: FINANCIAL MANAGER
194,197.66
444,615.30 16th-17th April 2008
0.00
0.00

372,459.37 LESS: EMPLOYEE MEALS


31,931.00 NET COST OF FOOD SOLD
29,456.00

CC.
GENERAL MANAGER
OPERATIONS MANAGER
CHIEF ACCOUNTANT
DEPUTY F&B MANAGER
EXECUTIVE CHEF

CHECK

REMARK:Food cost today was high due to low s

--------------------------------------------

-------------------------------------------SALES
-------------------------------------------GROSS COST
-------------------------------------------LESS: EMPLOYEES MEALS

FEDERAL PALACE HOTELS

NCIAL MANAGER
DAILY FLASH FOOD COST REPORT
TODAY
ACTUAL
1,949,407.00

17 of 30 days
MONTH TODATE
%
ACTUAL(2008)
100.00

16,633,874.00

LAST YEAR (MTD)


%
ACTUAL(2007)
100.00

11,960,034.81

%
100.00

YEAR TODATE
ACTUAL(2008)
76,824,753.00

LAST YEAR (YTD)


ACTUAL(2007)

100.00

90,237,726.11

%
100.00

JAN 1 TO MAR 31

JAN 1 TO MAR 31

2008 TO DATE

2007 TO DATE

MONTHLY

MONTHLY

73,970,580.00

78,277,691.30

1,661,060.00

0.00

11,160,904.37

57,516,017.00

73,986,265.24

57,516,017.00

62,825,360.87

288,347.00

2,854,173.00

799,130.44

19,308,736.00

16,251,460.87

16,454,563.00

15,452,330.43

1,031,068.77

52.9%

7,636,971.96

45.9%

7,111,071.30

59.5%

46,552,415.37

60.6%

51,909,323.50

57.5%

38,915,443.41

44,798,252.20

425,029.98

21.8%

2,650,113.17

15.9%

2,783,366.75

23.3%

18,377,197.00

23.9%

17,876,643.44

19.8%

15,727,083.83

15,093,276.69

606,038.79

31.1%

4,916,839.95

29.6%

4,327,704.55

36.2%

28,175,218.37

36.7%

34,032,680.06

37.7%

23,188,359.58

29,704,975.51

9,732.70

0.5%

71,408.41

0.4%

16,089.82

0.1%

423,108.69

0.6%

47,969.00

0.1%

351,700.28

31,879.18

303,140.30

15.6%

2,240,208.31

13.5%

1,278,709.29

10.7%

13,372,137.95

17.4%

11,884,028.85

13.2%

11,131,929.64

10,605,319.56

274,547.87

14.1%

2,083,324.13

12.5%

1,887,450.41

15.8%

12,562,751.84

16.4%

13,179,178.78

14.6%

10,479,427.71

11,291,728.37

523,092.00

26.8%

3,868,196.75

23.3%

4,007,567.49

33.5%

23,741,053.59

30.9%

27,772,308.28

30.8%

19,872,856.84

23,764,740.79

772

6863

5722

40333

42941

33470

37219

#DIV/0!

2,423.70

2,090.18

1,904.76

2,101.44

2,210.06

2,103.16

#DIV/0!

716.43

756.33

698.56

792.55

692.81

798.11

ROTIMI ABAWONSE
Food & Beverages Controller

79,444.10 ANY DIFFERENCE IS EITHER S & P TRANSFER OR COST OF SALES ADJ.

:Food cost today was high due to low sales.It is recommended that requisitions should be justified to occupancy.

TODAY

--------------------------- ---------------

TODATE

ACTUAL

100.0

100.0

--------------------------- ---------------

0.0

ACTUAL

--------------------------- --------------208,795.0

198,472.9

95.1%

--------------------------- ---------------

0.0
-

#DIV/0!
-

L......

C O S T O F S A L E S A D J U S T M E N T (FOOD)
0.00
COMPLIMENTARY
MUSIC

A&G

COST OF SALES ADJUSTMENT


S&P1

S&P2

S&P3

S&P2

PR

SECURITY ROOM

ENGINEERINGPURCHASING
H/KEEPING

01-Apr-08

0.00

0.00

2,516.22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

02-Apr-08

0.00

0.00

3,859.96

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

03-Apr-08

0.00

0.00

6,626.48

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

04-Apr-08

0.00

0.00

6,152.22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

05-Apr-08

0.00

0.00

1,594.04

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

06-Apr-08

0.00

0.00

4,110.26

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

07-Apr-08

0.00

0.00

0.00

922.17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

08-Apr-08

0.00

0.00

922.17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

09-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11-Apr-08

0.00

0.00

671.87

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1,375.04

0.00

0.00

0.00

0.00

17-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

21-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

22-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

26-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

30-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

00-Jan-00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

26,453.22

922.17

0.00

0.00

0.00

0.00

1,375.04

0.00

0.00

0.00

0.00

00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00

COSA
ADMIN

TRAINING

BEV TO FOOD BEV TO FOOD DIRECT

TOTAL REBATE

DATE

TODAY

TODATE

DIRECT

TODAY

TODATE

STORES

STORES

MEAT ISSUE

TODAY

TODATE

TODAY

0.00

0.00

2,516.22

01-Apr-08

0.00

0.00

0.00

0.00

111,984.74

111,984.74

0.00

0.00

0.00

3,859.96

02-Apr-08

0.00

0.00

285,232.00

285,232.00

148,136.26

260,121.00

420,846.71

0.00

0.00

6,626.48

03-Apr-08

12,395.35

12,395.35

164,241.00

449,473.00

163,392.21

423,513.21

294,574.96

0.00

0.00

6,152.22

04-Apr-08

0.00

12,395.35

332,082.76

781,555.76

213,389.00

636,902.21

649,444.92

0.00

0.00

1,594.04

05-Apr-08

0.00

12,395.35

0.00

781,555.76

0.00

636,902.21

0.00

0.00

0.00

4,110.26

06-Apr-08

9,687.32

22,082.67

0.00

781,555.76

0.00

636,902.21

0.00

0.00

0.00

922.17

07-Apr-08

4,203.04

26,285.71

169,290.00

950,845.76

145,820.97

782,723.18

239,515.94

0.00

0.00

922.17

08-Apr-08

5,059.00

31,344.71

153,491.00

1,104,336.76

113,957.48

896,680.66

225,961.22

0.00

0.00

0.00

09-Apr-08

4,880.90

36,225.61

142,389.00

1,246,725.76

101,412.10

998,092.76

220,170.00

0.00

0.00

0.00

10-Apr-08

7,813.60

44,039.21

101,152.00

1,347,877.76

128,377.84

1,126,470.60

296,330.00

0.00

0.00

671.87

11-Apr-08

10,517.20

54,556.41

289,201.00

1,637,078.76

248,749.00

1,375,219.60

629,755.00

0.00

0.00

0.00

12-Apr-08

0.00

54,556.41

0.00

1,637,078.76

0.00

1,375,219.60

0.00

0.00

0.00

0.00

13-Apr-08

0.00

54,556.41

0.00

1,637,078.76

0.00

1,375,219.60

0.00

0.00

0.00

0.00

14-Apr-08

6,596.30

61,152.71

162,880.25

1,799,959.01

223,713.78

1,598,933.38

198,186.00

0.00

3,688.70

3,688.70

15-Apr-08

523.00

61,675.71

137,109.00

1,937,068.01

209,842.88

1,808,776.26

170,320.00

0.00

3,055.65

4,430.70

16-Apr-08

9,732.70

71,408.41

0.00

1,937,068.01

125,180.86

1,933,957.12

271,960.00

0.00

0.00

0.00

17-Apr-08

0.00

71,408.41

303,140.30

2,240,208.31

149,367.01

2,083,324.13

251,132.00

0.00

0.00

0.00

18-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

19-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

20-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

21-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

22-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

23-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

24-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

25-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

26-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

27-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

28-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

29-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

30-Apr-08

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

00-Jan-00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

0.00

0.00

0.00

71,408.41

0.00

2,240,208.31

0.00

2,083,324.13

35,494.78

71,408.41

0.00

6,744.35

2,240,208.31

2,083,324.13

0.00
3,868,196.75

MEAT ISSUE
TODATE

SALES STATISTICS

REST. TODAY

REST TODATE

TODAY TODATE

BQT. TODAY

BQT. TODATE

COVER

LIGHT HOUSE

COVER

L O U N G E

EXE. FLOOR

0.00

968,261.00

968,261.00

0.00

0.00

685

685

01-Apr-08

691,957.00

7,043.00

15,957.00

420,846.71

981,456.00

1,949,717.00

0.00

0.00

754

1439

02-Apr-08

641,565.00

3,261.00

17,087.00

715,421.67

967,248.00

2,916,965.00

0.00

0.00

640

2079

03-Apr-08

675,913.00

5,391.00

13,783.00

1,364,866.59

762,566.00

3,679,531.00

0.00

0.00

307

2386

04-Apr-08

456,000.00

6,348.00

19,957.00

1,364,866.59

918,574.00

4,598,105.00

0.00

0.00

390

2776

05-Apr-08

664,235.00

3,522.00

8,217.00

1,364,866.59

560,952.00

5,159,057.00

0.00

0.00

245

3021

06-Apr-08

300,652.00

2,826.00

12,870.00

1,604,382.53

638,031.00

5,797,088.00

0.00

0.00

263

3284

07-Apr-08

436,870.00

4,522.00

13,304.00

1,830,343.75

720,953.00

6,518,041.00

0.00

0.00

356

3640

08-Apr-08

470,609.00

2,696.00

14,870.00

2,050,513.75

1,013,661.00

7,531,702.00

0.00

0.00

426

4066

09-Apr-08

662,739.00

9,096.00

19,304.00

2,346,843.75

863,514.00

8,395,216.00

0.00

0.00

497

4563

10-Apr-08

589,283.00

3,565.00

19,109.00

2,976,598.75

1,076,682.00

9,471,898.00

0.00

0.00

356

4919

11-Apr-08

816,565.00

1,565.00

14,413.00

2,976,598.75

735,035.00

10,206,933.00

0.00

0.00

468

5387

12-Apr-08

548,804.00

1,174.00

21,457.00

2,976,598.75

424,887.00

10,631,820.00

0.00

0.00

177

5564

13-Apr-08

270,870.00

391.00

12,196.00

3,174,784.75

640,464.00

11,272,284.00

0.00

0.00

243

5807

14-Apr-08

400,304.00

5,217.00

34,565.00

3,345,104.75

846,357.00

12,118,641.00

0.00

0.00

284

6091

15-Apr-08

596,957.00

27,409.00

36,391.00

3,617,064.75

986,352.00

13,104,993.00

0.00

0.00

506

6597

16-Apr-08

674,696.00

13,217.00

37,304.00

3,868,196.75

674,708.00

13,779,701.00

0.00

0.00

266

6863

17-Apr-08

450,826.00

6,174.00

7,565.00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

18-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

19-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

20-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

21-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

22-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

23-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

24-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

25-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

26-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

27-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

28-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

29-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

30-Apr-08

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863

00-Jan-00

3,868,196.75

0.00

13,779,701.00

0.00

0.00

6863
9,348,845.00

103,417.00

318,349.00

13,779,701.00

0.00

6863

DAILY SALES
ROOM SERVICE B A N Q U E T MINIBAR

POOL

ALG

DAILY TOTAL

COVERS TODAY

(RESTAURANT)

253,304.00

572,174.00

1,540,435.00

685

968,261.00

685

319,543.00

721,739.00

1,703,195.00

754

981,456.00

1439

272,161.00

486,087.00

1,453,335.00

640

967,248.00

2079

280,261.00

43,043.00

805,609.00

307

762,566.00

2386

242,600.00

60,870.00

979,444.00

390

918,574.00

2776

244,604.00

0.00

560,952.00

245

560,952.00

3021

183,335.00

13,043.00

651,074.00

263

638,031.00

3284

232,778.00

64,348.00

785,301.00

356

720,953.00

3640

322,522.00

70,435.00

1,084,096.00

426

1,013,661.00

4066

251,557.00

262,783.00

1,126,297.00

497

863,514.00

4563

244,139.00

0.00

1,076,682.00

356

1,076,682.00

4919

163,600.00

271,304.00

1,006,339.00

468

735,035.00

5387

141,430.00

0.00

424,887.00

177

424,887.00

5564

200,378.00

0.00

640,464.00

243

640,464.00

5807

185,600.00

0.00

846,357.00

284

846,357.00

6091

261,135.00

271,130.00

1,257,482.00

506

986,352.00

6597

210,143.00

17,217.00

691,925.00

266

674,708.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

0.00

0.00

6863

4,009,090.00

2,854,173.00

0.00

0.00

0.00

16,633,874.00

6863

0.00

SALES

TOTAL FOOD SALES(Net of r


LIGHT HOUSE
LOUNGE
EXECUTIVE FLOOR
IN ROOM DINING
BANQUET
MINI BAR
POOL
ALG
COSTS
OPENING STOREROOM INVENTORY
OPENING PRODUCTION INVENTORY

TOTAL OPENING INVENTORY


STOREROOM PURCHASES
DIRECT PURCHASES

TOTAL
BEVERAGE TO FOOD
TOTAL CHARGES
LESS:
CLOSING STOREROOM INVENTORY
CLOSING PRODUCTION INVENTORY
TOTAL CLOSING INVENTORY
CREDITS (REQ. + TRANSFERS)
IKEJA HOTELS PLC
F & A SERVICES/ DESACOM
STEWARD SALES
PLANET/A.V.I SERVICES
TOTAL HEALTH TRUST
SHERATON LAGOS HOTELS & TOWERS
MANAGERS' A&G OFFICES
MUSICIANS
COST OF SALES ADJUSTMENTS
GRATIS TO BARS & OTHERS
FRUIT BASKET
EMPLOYEE BENEFIT
ELIMINATION
S&P
FOOD TO BARS / & JUICE
TOTAL CREDITS
TOTAL ALL CREDITS
GROSS COST OF FOOD SOLD
EMPLOYEE MEALS

2,582,266.91

LESS: COST OF CANTEEN MEALS


LESS: OFFICERS CHECKS
LESS:LIVE-IN FOOD BENEFITS

NET COST OF FOOD SOLD


SUMMARY OF STOREROOM ISSUES
MAIN KITCHEN
STAFF KITCHEN
A&G
FOOD / JUICE TO BAR
GRATIS TO BARS
IKEJA HOTELS
LIVE-IN BENEFIT
STEWARD SALES
EMPLOYEE BENEFIT
S&P
ELIMINATION
TOTAL BOOK ISSUES
TOTAL ACTUAL ISSUES
STOREROOM OVER/(LOWER)
ACTUAL AVERAGE INVENTORY
TOTAL COST OF FOOD CONSUMED
INVENTORY AT PAR
ACTUAL INVENTORY TURNOVER RATE

INVENTORY OVER
ACTUAL INVENTORY TURNOVER
PAR INVENTORY TURNOVER
TURNOVER LOWER THAN PAR BY
PREPARED BY:

ROTIMI ABAWONSE
FOOD & BEVERAGE CONTROLLER

30 DAYS TO 30-4-2008
FEDERAL PALACE HOTELS
RECONCILIATION OF FOOD COSTS

D SALES(Net of rebates)
16,633,874.00
9,348,845.00
103,417.00
318,349.00
4,009,090.00
2,854,173.00
0.00
0.00
0.00
0.00
850,583.31

Jan-00

100.0%
56.2%
0.6%
1.9%
24.1%
17.2%
0.0%
0.0%
0.0%

0.00
7,064,578.36
2,240,208.31

9,304,786.67
71,408.41

9,376,195.08
9,376,195.08

0.00
0.00
0.00
0.00
0.00
23,476.62
0.00
0.00
0.00
186,514.30
0.00
35,494.78
109,443.01
353,720.00
4,416.00
0.00
7,687.77
305,866.07
1,026,618.55

OF FOOD SOLD

ROOM ISSUES

3,825,261.94
2,126,258.94
10,649.64
302,158.80
49,980.00
0.00
0.00
23,476.62
4,416.00
7,687.77
0.00
6,349,889.71
7,064,578.36
-714,688.65
0.00
9,304,786.67
2,326,196.67
#DIV/0!

1,026,618.55
8,349,576.53
2,582,266.91
0.00
0.00

50.2%
15.5%
0.0%
0.0%

5,767,309.62

34.7%

-2,326,196.67
#DIV/0!
4.00
#DIV/0!
APPROVED BY:

CONTROLLER

MARK COURTNEY
FINANCIAL MANAGER

1st to 15th

16th to 30th

30.3%

25.1% SALES VALUE OF REBATE


COMPL

MUSIC

A&G

S&P1

01-Apr-08

9,550.00

02-Apr-08

14,650.00

03-Apr-08

25,150.00

04-Apr-08

23,350.00

05-Apr-08

6,050.00

06-Apr-08

15,600.00

07-Apr-08

S&P2

S&P3

S&P2

PR

3,500.00

08-Apr-08

3,500.00

09-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11-Apr-08

2,550.00

12-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14-Apr-08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

100,400.00

3,500.00

0.00

0.00

0.00

0.00

15-Apr-08
16-Apr-08
17-Apr-08
18-Apr-08
19-Apr-08
20-Apr-08
21-Apr-08
22-Apr-08
23-Apr-08
24-Apr-08
25-Apr-08
26-Apr-08
27-Apr-08
28-Apr-08
29-Apr-08
30-Apr-08
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00
00-Jan-00

30 DAYS TO 30-4-2008
RECONCILIATION OF FOOD COSTS
OPENING STOCK
ADD: PURCHASES
AVAILABLE
LESS CLOSING
TOTAL CONSUMPTION

0.00
9,304,786.67
9,304,786.67
0.00
9,304,786.67

CANTEEN MEALS/COOKS DRINKS


2,582,266.91
OFFICERS CHECKS
0.00
LIVE IN BENEFIT
0.00
TOTAL CAFETARIA COST 2,582,266.91
OTHER CREDITS:
A/R LAGOS SHERATON
FOOD TO BARS
GRATIS TO BARS & OTHERS
MANAGERS A & G OFFICES
IKEJA HOTEL PLC
MUSICIANS
DESACOM (F & A SERVICES)
GUEST AMENITIES
ELIMINATIONS
STEWARD SALES
TOTAL HEALTH TRUST
EMPLOYEE BENEFITS
TOTAL OTHER CREDITS

0.00
305,866.07
117,130.78
186,514.30
0.00
0.00
0.00
353,720.00
0.00
23,476.62
0.00
4,416.00
991,123.77

COST OF SALES ADJUSTMENTS:


A & G CONTROL
26,453.22
S&P1
922.17
S&P2
0.00
S&P3
0.00
PUBLIC RELATION
0.00
F&B
0.00
HUMAN RESOURCES
0.00
SECURITY
1,375.04
PURCHASING
0.00
ROOMS DEPT.
0.00
ENGINEERING DEPT.
0.00
TRAINING DEPT.
6,744.35
TOTAL COST ADJUSTMENT
35,494.78
CHECK (TOTAL ALL CREDIT)1,026,618.55

SECURITY

ENGINEERING
PURCHASING
H/KEEPING
ADMIN TRAINING

TOTAL REBATE REBATE TODATE


9,550.00

9,550.00

8,304.3

14,650.00

24,200.00

12,739.1

25,150.00

49,350.00

21,869.6

23,350.00

72,700.00

20,304.3

6,050.00

78,750.00

5,260.9

15,600.00

94,350.00

13,565.2

3,500.00

97,850.00

3,043.5

3,500.00

101,350.00

3,043.5
0.0

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

101,350.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

101,350.00

0.0

2,550.00

103,900.00

2,217.4

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

103,900.00

0.0

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

103,900.00

0.0

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

103,900.00

0.0

14,000.00

14,000.00

117,900.00

12,173.9

14,000.00

20,300.00

138,200.00

17,652.2

0.00

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

0.0

0.00

138,200.00

6,300.00
0.00

6,300.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28,000.00

138,200.00

0.0
120,173.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0

You might also like