Muyni
← Back to Juneau

Treadwell Arena Advisory Committee (Sunset Date 4/30/2023)

Regular Meeting

Juneau, AK · January 9, 2020

AgendaPacketMinutes

Minutes

Packet Page 3 of 11 Meeting Minutes Treadwell Arena Advisory Board (TAAB) City & Borough of Juneau January, 9, 2020 City Hall Room 237 I. Call to Order: Call to Order at 5:35pm II. Roll Call: Members Present: Leah Farzin, Jason Soza, Ryan Kauzlarich, Josh Fortenbery, Alexander Smith, Kirk Duncan, Dave Bartlett Members Absent: Bret Connell Staff Present: Lauren Anderson – Treadwell Arena Manager, George Schaaf – Parks & Rec Director Public Present: Blue Shibler – JDHS hockey booster club board member III. Approval of Agenda: Mr. Soza moved to approve the agenda. All in favor. IV. Approval of Minutes: Mr. Soza moved to approve November 12, 2019 draft meeting minutes – no changes. V. Public Participation on Non-Agenda Items: JDHS hockey advocating for more ice time. Junior Varsity team desires more practice ice. Program may change if more ice time is not available. School wants to allow all students to play but would require tryouts if ice time is limited. VI. Agenda Topics: A. Allison Eddins - Planner II - Community Development Department (CDD) South Douglas/West Juneau Area Plan - 20 year plan for Juneau area, process takes 18-24 months to complete - Would like a representative from the Treadwell Board to join the planning committee - Meeting on Wednesday January 15, 2020 - Regular meetings to begin March 3, 2020 B. Annual Report topic delegation. Potential report presentation to Human Resources Committee (HRC) meeting on Monday, May 18, 2020 - Draft of each section due by next meeting - Reporting on FY17, FY18, & FY19 VII. Staff Reports: A. January is National Skating Month. Event to be held Friday, January 17 at 6:30-8:00pm - Sponsored by the Arena B. Draft scheduling policy has been created. Focused on section III. Prioritization of Use - Notes from board members due by next meeting C. Period 5 Financial Report - Reviewed VIII. Committee, Liaison, Board Member Report: A. Juneau Skating Club A. Figure skating competition Jan 17th in Tacoma, WA B. Juneau Adult Hockey Association A. Season starts Sunday, Jan 12th. Championship game on April 12th. C. Juneau Douglas Ice Association Packet Page 4 of 11 A. Most teams are currently traveling for games. Looking at being more of a club team that does big tournaments down south. D. Parks and Recreation Advisory Committee A. No updates IX. Next meeting Date – April 9, 2020 at 5:30pm, preferably City Hall room 237 X. Adjournment: Mr. Soza moved to adjourn at 7:04pm. All in favor.

Agenda

Packet Page 1 of 12 AGENDA TREADWELL ARENA ADVISORY BOARD MEETING City Hall Room 237 5:30 PM January 9, 2020 I. Call to Order II. Roll Call III. Approval of Agenda IV. Approval of Minutes A. Draft November 12, 2019 meeting minutes V. Public Participation on Non-Agenda Items VI. Agenda Topics A. Allison Eddins-Planner II-Community Development Department (CDD) South Douglas/West Juneau Area Plan B. Annual Report topic delegation Potential report presentation to Human Resources Committee (HRC) meeting on Monday, May 18, 2020 VII. Staff Reports A. January National Skating Month Friday, January 17 6:30-8pm event B. Draft Scheduling Policy Focus on section III. Prioritization of Use C. Period 5 Financial Report VIII. Committee, Liaison, Board Member Report A. Juneau Skating Club B. Juneau Adult Hockey Association C. Juneau Douglas Ice Association D. Parks and Recreation Advisory Committee IX. Next Meeting Date X. Adjournment ADA accommodations available upon request: Please contact the Clerk's office 72 hours prior to any meeting so arrangements can be made to Packet Page 2 of 12 have a sign language interpreter present or an audiotape containing the Assembly's agenda made available. The Clerk's office telephone number is 586-5278, TDD 586-5351, e-mail: city.clerk@juneau.org

Packet

Packet Page 1 of 12 AGENDA TREADWELL ARENA ADVISORY BOARD MEETING City Hall Room 237 5:30 PM January 9, 2020 I. Call to Order II. Roll Call III. Approval of Agenda IV. Approval of Minutes A. Draft November 12, 2019 meeting minutes V. Public Participation on Non-Agenda Items VI. Agenda Topics A. Allison Eddins-Planner II-Community Development Department (CDD) South Douglas/West Juneau Area Plan B. Annual Report topic delegation Potential report presentation to Human Resources Committee (HRC) meeting on Monday, May 18, 2020 VII. Staff Reports A. January National Skating Month Friday, January 17 6:30-8pm event B. Draft Scheduling Policy Focus on section III. Prioritization of Use C. Period 5 Financial Report VIII. Committee, Liaison, Board Member Report A. Juneau Skating Club B. Juneau Adult Hockey Association C. Juneau Douglas Ice Association D. Parks and Recreation Advisory Committee IX. Next Meeting Date X. Adjournment ADA accommodations available upon request: Please contact the Clerk's office 72 hours prior to any meeting so arrangements can be made to Packet Page 2 of 12 have a sign language interpreter present or an audiotape containing the Assembly's agenda made available. The Clerk's office telephone number is 586-5278, TDD 586-5351, e-mail: city.clerk@juneau.org Packet Page 3 of 12 Meeting Minutes Treadwell Arena Advisory Board (TAAB) City & Borough of Juneau November 12, 2019 City Hall Room 237 I. Call to Order: Call to Order at 5:37pm II. Roll Call: Members Present: Leah Farzin, Ryan Kauzlarich, Josh Fortenbery, Bret Connell, Alexander Smith, Dave Bartlett Members Absent: Jason Soza Staff Present: Lauren Anderson – Treadwell Arena Manager Public Present: Greg Smith – CBJ Assembly Member III. Approval of Agenda: Mr. Fortenbery moved to approve the agenda. All in favor. IV. Approval of Minutes: Mr. Fortenbery moved to approve July 24, 2019 draft meeting minutes – no changes. V. Public Participation on Non-Agenda Items: Greg Smith – comments on cost recovery VI. Agenda Topics: VII. Staff Reports: A. Check-in on current season - Locker room keys o Process has been updated requiring adults to sign out the keys. Locker rooms are always locked until keys are signed out - Concession room o Skaters Stop has opened and concessions are going well - Arena lights o LED lights were installed for this season - Challenges o Sound System Amp issues o The week the rink opened it was warmer than usual and compressors shut down. Rink was shut down one afternoon to address the cause B. Proposed schedule for 2020-21 season - Starting date – proposed July 27, 2020 o Soft opening to work out building and summer season related issues. Season would last approximately 38 weeks o CBJ is working on a scheduling policy for the Arena o Mr. Fortenbery suggested using similar language as used in updated CBJ code - Planet Hockey – proposed August 3, 2020 - Tournament requests C. Revenue Financial Report - Reviewed report, suggested updating “vending revenue” to “lease revenue” D. Expenditure Financial Report - Reviewed report VIII. Committee, Liaison, Board Member Report: A. Juneau Skating Club Packet Page 4 of 12 A. Team Forget Me Not placed 3rd in CA competition. Holiday show on Dec 15th, both synchro teams will perform. Learn to Skate is in search of adult coaches. Learn to Skate numbers are lower this year B. Juneau Adult Hockey Association A. No update C. Juneau Douglas Ice Association A. Age groups are all at USA Hockey ice times. Teams are doing very well and very competitive. Hockey numbers are lower this year D. Parks and Recreation Advisory Committee A. No update IX. Next meeting Date – January 9, 2019 at 5:30pm, preferably City Hall room 237 X. Adjournment: Fortenbery moved to adjourn at 6:45pm. All in favor. Packet Page 5 of 12 Kick-Off Meeting For the South Douglas/West Juneau Area Plan Your Community, Your Voice *JUNEAU CITY AND BOROUGH OF COMMUNITY DEVELOPMENT 155 S. Seward Street Juneau, Alaska 99801 TO: Project Area: From St. Ann’s to the Douglas Bridge DouglH We’re looking for Steering Committee members for the South Douglas/West Juneau Area Plan The City and Borough of Juneau Community Development Department (CDD) is looking for nine volunteers who live, work, or own property or a business from St. Ann’s to the Douglas Bridge to serve on the South Douglas/ West Juneau Area Plan Steering Committee. We invite all who are interested in the project to a Kick-off Meeting on Wednesday, January 15, 2020, from 5:30 – 7:00 p.m., at the Douglas Library. The meeting is a chance to learn about the project, meet the project managers, and pick up a steering committee application. For more information, contact Allison Eddins at allison.eddins@juneau.org or 586-0758, or Tim Felstead at tim.felstead@juneau.org or 586-0466. Printed January 3, 2020 Packet Page 6 of 12 DRAFT TREADWELL ARENA SCHEDULING POLICY Purpose & Need: To provide guidance in allocating use of the Treadwell Arena among organized groups and the general public. Policy Statement It is the policy of the CBJ Parks and Recreation Department: 1. To operate and maintain Treadwell Arena for the benefit of the public, and to maximize use of the facility in a safe and fiscally responsible manner; 2. To deliver high quality programs and recreational services that are responsive to the community’s needs; 3. To work in partnership with community organizations and the Juneau School District to accommodate youth and adult sports and activities. Procedures The following procedures apply to periods during which ice is available for public use. These procedures do not apply when ice is not available. I. Annual Schedule Meeting The Arena Manager will schedule two mandatory meetings each April & June for all organizations using the arena in the upcoming season, including the Juneau School District. Notice of this meeting will be provided to all organizations by email at least 30 days in advance. It is the responsibility of each organization to inform the Arena Manager of their current contact information. The purpose of this meeting is to provide an opportunity for all organizations to coordinate their scheduling needs to avoid conflicts. If two or more groups are unable to reach an agreement at the Annual Schedule Meeting, priority will be given according to this policy. Any organization that fails to attend the Annual Schedule Meeting will automatically receive the lowest priority for schedule requests. II. Public Use To ensure that Treadwell Arena is available to the general public, a minimum of 15 hours shall be blocked out for activities organized by the Parks & Recreation Department, including: Drop–in sessions like open skates, Pond Hockey, Stick-and-Puck, as well as rink run programs. At a minimum, this public use shall include: • 3 hours each weekend, between 10 a.m. and 5 p.m., and • A total of 10 hours per week (Monday through Friday) between 12 p.m. and 5 p.m. Packet Page 7 of 12 III. Prioritization of Use After providing for public use as described in Section II above, scheduling priority will be assigned as described below. With the exception of Juneau School District activities, schedule requests are not confirmed until full payment is received. First Priority First priority is for youth events that generate revenue to support arena operations, including games, practice sessions, tournaments, and exhibitions. Second Priority Second priority is for interscholastic tournaments or competitions and related practice sessions hosted by the Juneau School District (JSD), and for which no fee is paid to Parks & Recreation for use of Treadwell Arena. Third Priority Third priority is for adult events that generate revenue to support arena operations, including games, practice sessions, tournaments, and exhibitions. Fourth Priority Fourth priority is for private rentals of the facility, including rentals by casual groups. Fourth priority activities have access to all open times not occupied by first, second, or third priority events. Fifth Priority IV. Payments Packet Page 8 of 12 Info currently listed on the user rental agreement/contract form Reservation Policies Reservations: August -December requests must be submitted to the Arena Manager in writing by June 15th & January-April requests by November 15th. If not received by June 15th & November 15th your organization will be invoiced (by month) for the hours used the past year. Rental Agreement: A Rental Agreement/Contract form signed by the organization President is due by July 25th. Invoices: Will be emailed to the organization’s President, Treasurer and Scheduler between the 1st and 10th of each month. Payments: Monthly payments are due on the 25th of the month prior to your requested ice time (example: August ice time is due July 25th). If full payment is not received by the 25th, a $50.00 service charge will be applied. Cancellation: After receiving your invoice, you will have 5 days to review and request changes. If at that time, you need to make any ice time adjustments, you may do so in writing to the Arena Manager. The revised invoice will be the final invoice for that month and any cancelled ice time will fall under the Credit policy (see below). Credit on account (no refunds): If ice time is already purchased, credit will only be given for facility rentals if notification is received at least 20 days prior to the facility rental. If notification is received less than 20 days prior, a $25.00 service charge per returned hour will be applied & a hold will be put on your account until full payment is received. Packet Page 9 of 12 Rental Facility Policies • All users must abide by all rink rules and policies. Rules and policies are posted at the Treadwell Arena. • Persons who appear to be under the influence of alcohol or other substances are not permitted in the Arena. In accordance with CBJ ordinance 20.25.080 (d) alcoholic beverages are strictly prohibited. • Verbal abuse or physical violence will not be tolerated. Persons engaging in abusive activity will be removed from the facility immediately and possibly banned from the Arena. • All users must leave the facility in a condition considered satisfactory to the Arena Staff. Any group or user damaging or destroying City property will be held responsible for the cost of repair or replacement. Extra cleaning costs will be billed to the renter. • Application of materials to the ice, walls, floors, dasher boards or rink glass is not allowed without permission from the Arena Manager. • All rentals must start and end as scheduled (30 minutes before & after ice time). A group that arrives late will not have time added to compensate. • Portable media player may be brought to the facility to be played on our sound system. Music must be approved by the Arena Staff (lyrics must not contain profanity or contain illegal message – drugs, gangs, etc.). • Misuse of the facility or failure to conform to these regulations will be sufficient reason for denying future facility rentals. • VENDING: CBJ Permits must be obtained before vending at the Treadwell Arena. Please contact Arena Manager for further details. • HOCKEY RENTALS: Private rentals that wish to play hockey or practice with a stick and a puck on the ice must wear the following gear: All players 18 and older must wear a HECC approved helmet, hockey gloves, shin pads, elbow pads, and hockey skates. Players 17 & under must wear full hockey gear: a HECC approved helmet with a full cage, hockey gloves, shin pads, elbow pads, mouth guard, breezers/pants, shoulder pads, and hockey skates. • This rental is for ice time only - it does not close the remainder of the facility to the public. • Coaching Insurance: All private coaches teaching (for profit) on public skating sessions must provide the Arena Manager a copy of their current proof of individual coaching insurance by August 1 or in advance of teaching. • Organization Insurance: Submit to Rink Manager by August 1. All organizations must provide proof of general liability insurance with a minimum limit of $1million per occurrence, $2 million aggregate and name the City & Borough of Juneau as additionally insured. • Locker Rooms: Each group will receive up to two locker rooms per rental. If a group would like to receive additional locker rooms, a 5 day advanced locker room request is required, Please understand, this is a request and we cannot always accommodate. This includes meetings for coaches, parents, players, etc. • Gear Storage: Gear must be stored properly within your gear lockers. Gear doors must be closed and secure after each use. Packet Page 10 of 12 • Dryland & Off-ice Practice: Organized group dryland & off-ice practice must be requested in writing & approved by Arena Manager. If dryland/off-ice training is requested while another user is on the ice, the on-ice user’s approval or the Managers approval is required. Dryland/off-ice training should adhere to that organizations governing body (ex: USA Hockey, US Figure Skating, etc) and the following: 1. The proposed facility area/s the organization would like to use 2. Estimated number of participants 3. Expected time each coach will arrive 4. Expected time participants will arrive 5. No dryland/off-ice training shall be conducted in the absence of coaches Dryland & Off-Ice Practice Expectations: 1. No running, walking, climbing on bleachers (behind bleachers is ok) 2. No use of sticks, balls, pucks of any kind allowed in the lobby or locker rooms 3. Lobby benches may not be moved or used as a training aid 4. No interrupting patrons watching on-ice skaters 5. Voices must not at a respectful volume to the patrons and on-ice participants 6. Gear bags must be stored near locker room 4 until locker rooms become available Treadwell Staff has the right to interfere if safe practices are not being followed. Financial Summary FY20 - P05 Report Run: 12/26/2019 Parks & Recreation FY19 Actuals FY20 Actuals Remaining Remaining Possible Treadwell Ice Arena Budget FY19 Budget FY20 P01-12 Actuals FY19 Actuals FY20 vs FY19 Balance Balance FY19 FY20 Actuals % vs FY19 % vs FY20 Actuals FY20 Budget Actuals Budget State Revenues SSR PERS/TRS 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 Total State Revenues 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 Revenue Donation revenues 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 User fees 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 Lessons/programs (2,000.00) (2,400.00) (3,333.68) (1,309.75) 39% (1,281.22) 53% (28.53) (1,118.78) (2,023.93) (3,305.15) Skate sharpening (12,000.00) (14,000.00) (16,413.58) (7,797.62) 48% (6,474.18) 46% (1,323.44) (7,525.82) (8,615.96) (15,090.14) Daily pass revenue (32,000.00) (32,000.00) (30,648.65) (11,595.87) 38% (11,723.35) 37% 127.48 (20,276.65) (19,052.78) (30,776.13) Monthly revenue (18,000.00) (14,400.00) (15,963.03) (11,244.89) 70% (10,024.69) 70% (1,220.20) (4,375.31) (4,718.14) (14,742.83) Food/service permits (400.00) (400.00) (490.72) (300.00) 61% (336.67) 84% 36.67 (63.33) (190.72) (527.39) Vending revenue (7,000.00) (8,000.00) (7,607.70) (3,894.23) 51% (2,281.58) 29% (1,612.65) (5,718.42) (3,713.47) (5,995.05) Miscellaneous sales (10,000.00) (11,400.00) (18,919.04) (8,676.18) 46% (7,929.67) 70% (746.51) (3,470.33) (10,242.86) (18,172.53) Facility rental revenue (291,700.00) (310,000.00) (332,918.21) (168,568.01) 51% (166,361.90) 54% (2,206.11) (143,638.10) (164,350.20) (330,712.10) Equipment rental revenue 0.00 0.00 (18.77) 0.00 0% 0.00 #DIV/0! 0.00 0.00 (18.77) (18.77) Locker rental (14,900.00) (22,400.00) (22,410.26) (22,410.26) 100% (17,638.83) 79% (4,771.43) (4,761.17) 0.00 (17,638.83) Cash over/short 0.00 0.00 0.00 #DIV/0! 1.90 #DIV/0! (1.90) (1.90) 0.00 1.90 Total Revenues (388,000.00) (415,000.00) (448,723.64) (235,796.81) 53% (224,050.19) 54% (11,746.62) (190,949.81) (212,926.83) (436,977.02) Total Revenues (388,000.00) (415,000.00) (448,723.64) (235,796.81) 53% (224,050.19) 54% (11,746.62) (190,949.81) (212,926.83) (436,977.02) Personnel Services Vacancy factor (4,400.00) (4,500.00) 0.00 0.00 #DIV/0! 0.00 0% 0.00 (4,500.00) 0.00 0.00 Salaries 287,400.00 309,720.00 265,431.09 114,297.21 43% 122,306.47 39% 8,009.26 187,413.53 151,133.88 273,440.35 Overtime 3,500.00 3,500.00 5,974.25 3,598.78 60% 4,724.33 135% 1,125.55 (1,224.33) 2,375.47 7,099.80 Accrued leave 0.00 0.00 42,692.20 23,072.73 54% 11,473.02 #DIV/0! (11,599.71) (11,473.02) 19,619.47 31,092.49 Benefits 148,300.00 158,420.00 133,605.45 55,897.99 42% 60,463.30 38% 4,565.31 97,956.70 77,707.46 138,170.76 Workers compensation 10,200.00 10,200.00 10,200.00 10,200.00 100% 10,200.00 100% 0.00 0.00 0.00 10,200.00 Engineering workforce 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 All other workforce 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 Total Personnel Services 445,000.00 477,340.00 457,902.99 207,066.71 45% 209,167.12 44% 2,100.41 268,172.88 250,836.28 460,003.40 Commodities and Materials Mileage 500.00 500.00 333.35 76.39 23% 116.00 23% 39.61 384.00 256.96 372.96 Travel and training 3,500.00 4,300.00 3,898.73 1,159.88 30% 4,762.67 111% 3,602.79 (462.67) 2,738.85 7,501.52 Telephone 6,100.00 5,900.00 6,128.35 2,433.96 40% 2,665.33 45% 231.37 3,234.67 3,694.39 6,359.72 Printing 100.00 100.00 148.77 148.77 100% 545.36 545% 396.59 (445.36) 0.00 545.36 Advertising 3,700.00 3,700.00 1,102.66 1,056.00 96% 1,778.06 48% 722.06 1,921.94 46.66 1,824.72 Electricity 58,300.00 58,300.00 58,532.87 14,678.07 25% 18,463.09 32% 3,785.02 39,836.91 43,854.80 62,317.89 Fuel oil & propane 63,600.00 71,100.00 68,527.85 28,785.26 42% 21,176.48 30% (7,608.78) 49,923.52 39,742.59 60,919.07 Refuse disposal 2,800.00 2,800.00 2,748.33 911.34 33% 927.90 33% 16.56 1,872.10 1,836.99 2,764.89 Water service 1,700.00 1,700.00 1,554.11 511.80 33% 533.29 31% 21.49 1,166.71 1,042.31 1,575.60 Parks & Recreation FY19 Actuals FY20 Actuals Remaining Remaining Possible Treadwell Ice Arena Budget FY19 Budget FY20 P01-12 Actuals FY19 Actuals FY20 vs FY19 Balance Balance FY19 FY20 Actuals % vs FY19 % vs FY20 Actuals FY20 Budget Actuals Budget Wastewater service 6,100.00 6,100.00 6,281.42 2,351.48 37% 2,524.94 41% 173.46 3,575.06 3,929.94 6,454.88 Building maint division charg 97,200.00 97,200.00 97,200.00 97,200.00 100% 97,200.00 100% 0.00 0.00 0.00 97,200.00 Fleet equipment maintenan 0.00 6,100.00 779.63 0.00 0% 11,063.39 181% 11,063.39 (4,963.39) 779.63 11,843.02 Fleet replacement reserve 19,600.00 19,600.00 19,600.00 19,600.00 100% 19,600.00 100% 0.00 0.00 0.00 19,600.00 Spec & Prop 6,600.00 6,600.00 6,600.00 6,600.00 100% 6,600.00 100% 0.00 0.00 0.00 6,600.00 - General Liab, Auto & EE Pra 2,700.00 2,700.00 2,700.00 2,700.00 100% 2,700.00 100% 0.00 0.00 0.00 2,700.00 Dues and subscriptions 500.00 500.00 507.94 0.00 0% 0.00 0% 0.00 500.00 507.94 507.94 Contractual services 600.00 1,800.00 1,946.13 1,757.13 90% 4,000.35 222% 2,243.22 (2,200.35) 189.00 4,189.35 Bank card fees 8,700.00 7,000.00 4,132.33 2,596.97 63% 1,406.75 20% (1,190.22) 5,593.25 1,535.36 2,942.11 Office supplies 1,500.00 1,500.00 717.10 499.49 70% 508.37 34% 8.88 991.63 217.61 725.98 Postage and parcel post 1,500.00 1,000.00 49.45 49.45 100% 0.00 0% (49.45) 1,000.00 0.00 0.00 Inventory 2,500.00 2,500.00 1,154.44 655.94 57% 697.85 28% 41.91 1,802.15 498.50 1,196.35 Materials and commodities 25,000.00 25,000.00 18,514.38 5,643.81 30% 15,938.22 64% 10,294.41 9,061.78 12,870.57 28,808.79 Safety programs and equip 400.00 400.00 0.00 0.00 #DIV/0! 0.00 0% 0.00 400.00 0.00 0.00 Minor equipment 0.00 0.00 2,660.85 2,660.85 100% 0.00 #DIV/0! (2,660.85) 0.00 0.00 0.00 Minor software 0.00 200.00 0.00 0.00 #DIV/0! 200.00 100% 200.00 0.00 0.00 200.00 Total Commodities and Mat 313,200.00 326,600.00 305,818.69 192,076.59 63% 213,408.05 65% 21,331.46 113,191.95 113,742.10 327,150.15 Misc and Other Recruiting 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 Total Misc and Other 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00 --------------------------- Total E 758,200.00 803,940.00 763,721.68 399,143.30 52% 422,575.17 53% 23,431.87 381,364.83 364,578.38 787,153.55