Please create Journal entries, trial balance, adjusted trial balance and close out the income statement accounts. I have given everything you need below. WIll give the thumbs up to the first person who does all all. Thank you!

This assignment is a review of general financial accounting principles and procedures. In this assignmentyou will create general journal entries for a series of transactions. You may optionally show the impact of these transactions on a set of t-accounts and you must create a trial balance and adjusted trial balance. You will then close out the income statement accounts as you would at year end.

Global Bike Inc. (GBI)

We will be working with a company called Global Bike Inc., (GBI). Information regarding GBI follows.

Company History

Global Bike Inc. has a pragmatic design philosophy that comes from its deep roots in both the off- road trail racing and long-distance road racing sports. Nearly 20 years ago, its founders designed their first bikes out of necessitythey had races to win and the bikes that were available at the time did not perform to their extremely high standards. So, they took matters into their own hands and built legendary bikes that would outlast and outperform the competition. From these humble origins, Global Bike Incorporated was born and continues to deliver innovative high-performance bicycles to the worlds most demanding riders.

This heritage of entrepreneurial spirit and quest for design perfection is still the cornerstone of GBIs corporate philosophy. GBI produces bikes for the most demanding competitorswhether the competition is on pavement or dirt, for money, fame or just bragging rights.

John Davis earned his racing scars in the mountain racing circuit in America, where he won numerous downhill and cross-country championships. Early on, John realized that the mass-produced bicycles available were inadequate in many ways for the type of racing he was doing. So, John stripped four of his old bikes down to the bare metal and rebuilt them into a single Frankenstein bike that he rode to win the national championship. Once news of his Frankenstein bike got out, Johns friends and even his competitors began asking him to build them a Frankenstein bike too. While recovering from an injury in 1990, John started producing the first series of Frankenstein bikes in his garageeach one custom-built from cannibalized parts from other bikes. As more and more orders came in, John successfully expanded Frankenstein Bikes from his garage operations into a full-blown manufacturing facility in Dallas and began producing custom trail bikes which he sold through a network of specialized bike dealers throughout the country.

At nearly the same time, halfway around the world in Heidelberg, Germany, Peter Schwarz was studying engineering and competing in regional touring races on weekends. In between his races and

CASE STUDY

studies, Peter worked at a bike shop in Heidelberg, fixing student bikes and tuning the touring bikes that he and his friends rode for competitions. As Peters reputation as a fierce competitor and mechanical wizard grew, he also began to design and build road bikes based on an ultra-light composite frame that he had created for one of his engineering courses. Peters innovative use of carbon composite materials allowed him to build a frame that was significantly stronger and one tenth the weight of competing frames. As a student, Peter did not have a great deal of financial resources, so he partnered with a local company that manufactured his frame designs as a contract manufacturer. Soon, Peters frames were being used by racers all over Europe and he started Heidelberg Composites to market and design frames which would be fabricated by a contract manufacturer on a larger scale. Heidelberg Composites sold its frames to specialized bike stores throughout Europe and directly to racing teams, eventually becoming the leader in lightweight touring frames in Europe.

Through a twist of fate, Peter and John met each other in 2000 and immediately recognized their mutual passion for performance and complimentary business models. Each had been looking for a partner in another racing field and each had been looking for a partner in a different market. They quickly realized that a merger between their two companies would be extremely synergistic and that the combination of their product lines and regional distribution channels would generate a great deal of efficiencies.

So, in 2001, Heidelberg Composites and Frankenstein Bikes merged to form Global Bike Incorporated. Today, John and Peter share the responsibilities for managing GBIs growing organization as co-CEOs. John is responsible for sales, marketing, service & support, IT, finance and human resources groups and Peter is responsible for research, design, procurement and manufacturing groups from an organizational reporting perspective.

GBI is a world class bicycle company serving the professional and prosumer cyclists for touring and off-road racing. GBIs riders demand the highest level of quality, toughness and performance from their bikes and accessories.

Product Development

Product development is the most critical element of GBIs past and future growth. GBI has invested heavily in this area, focusing on innovation, quality, safety and speed to market. GBI has an extensive innovation network to source ideas from riders, dealers and professionals to continuously improve the performance, reliability and quality of its bicycles.

In the touring bike category, GBIs handcrafted bicycles have won numerous design awards and are sold in over 10 countries. GBIs signature composite frames are world-renowned for their strength, low weight and easy maintenance. GBI bikes are consistently ridden in the Tour de France and other major international road races. GBI produces two models of their signature road bikes, a deluxe and

CASE STUDY

professional model. The key difference between the two models is the type of wheels used, aluminum for the basic model and carbon composite for the professional model.

GBIs off-road bikes are also recognized as incredibly tough and easy to maintain. GBI trail bikes are the preferred choice of world champion off-road racers and have become synonymous with performance and strength in one of the most grueling sports in the world. GBI produces two types of off-road bike, a mens and womens model. The basic difference between the two models is the smaller size and ergonomic shaping of the womens frame.

GBI also sells accessories comprised of helmets, t-shirts and other riding accessories. GBI partners with only the highest quality suppliers of accessories which will help enhance riders performance and comfort while riding GBI bikes. The accessories list is shown here as trading goods.

Information System

When the company first started, a manual, Excel-based accounting system was put in place. However, the company has decided that it needs to computerize its accounting process to be more efficient. In addition, in order to expand their sales to additional wholesale markets, Global Bike, Inc. (GBI) must have EDI (electronic data interchange) capabilities by July 1. A project team has been established to meet this deadline and the computerization of the accounting system is the first step in implementation of the companys new information system and their link to global partners. GBI uses a perpetual inventory system to account for both types of inventory, bicycles and accessories, as well as raw materials and work-in-process.

Consultants have configured the new computer system and it is ready to use. The books of the company were closed on December 31st to prepare for the transition to the new system. The account balances are now ready to be transferred to the new computer system. GBI will run parallel systems during January; that is, they will record transactions in both the manual system and their new computerized system to make sure the new system is set up properly. This is a standard business practice that reduces the risks associated with implementing new systems.

Chart of Accounts for Global Bike, Inc.

The chart of accounts is a means of organizing general ledger accounts for grouping or sorting and to generate financial statements. Generally a unique numeric code (although alphanumeric can also be used) is given to an account based on its type. A block of code may be set aside for specific types of accounts. For instance, in the case of GBI, account numbers 100000 through 109999 are reserved for cash or liquid asset accounts. The entire set of codes and blocks of code is called the chart of accounts. Global Bikes chart of accounts follows:

CASE STUDY

100000 Bank Account 110100 Accounts Receivable (Direct Posting Account) 110150 Allowance for Bad Debt 110200 Interest Receivable 200600 Inventory-Operating Supplies 200900 Inventory-Raw Materials (Direct Post) 200910 Inventory-Finished Goods (Direct Post) 200920 Inventory-Trading Goods (Direct Post) 200930 Inventory-Semi-finished Goods (Direct Post) 210000 Prepaid Insurance 211000 Prepaid Supplies 212000 Prepaid Advertising 215000 Prepaid Rent 216000 Deposits 220000 Notes Receivable 220110 Land 220210 Production Machinery, Equipment and Fixtures 220310 Accumulated Depreciation Production mach, Equip. 220400 Office Furniture 220500 Accumulated Depreciation-Office Furniture 220600 Office Equip and Computers 220700 Accumulated Depreciation- Office Equipment 300100 Payables-Income Taxes 300200 Accounts Payable (Direct Posting Account) 300300 Payables-Interest 300400 Payables-Short-Term Notes 300500 Payables-Long-Term Notes 300600 Payables-Commissions 300700 Payables-Salaries and Wages 300800 Accrued Expense 310000 Goods Receipt / Invoice Receipt Account 320000 Accrued Tax Output 321000 Accrued Tax- Input 322000 Unearned Revenues 329000 Common Stock 329100 Additional Paid-in-Capital 330010 Retained Earnings (Direct Post) 600000 Sales Revenue 610000 Sales Discount 620000 Miscellaneous Revenue 630000 Revenue Deductions 640000 Gain or Loss on Sale of Assets 650000 Customer Service Revenue 650100 Customer Service Revenue Settlement 700000 Labor Expense 720000 Raw Material Consumption Expense 720100 Finished Product Consumption Expense 720200 Trading Good Consumption Expense 720300 Semi-Finished Consumption Expense

740000 Supplies Expense 740200 Legal and Professional Expense 740300 Rent Expense 740400 Insurance Expense 740500 Payroll Expense-Office 740600 Payroll Expense-Administrative 740700 Sales Expense 740800 Tax Expense - Property 740900 Tax Expense- Income 741000 Miscellaneous Expense 741200 Bad Debt Expense 741300 Information Technology Expense Account 741400 Production Order Variance Expense Account 741500 Utilities Expense 741600 Manufacturing Output settlement 741700 Manufacturing Output Settlement Variance 741800 Depreciation Expense 741900 Advertising Expense 742000 Vendor Discounts Missed 742100 Shipping Expense 760000 Purchase Price Difference 760100 Production Variance 770000 Research and Development 780000 Cost of Goods Sold

Detailed Assignment Requirements

The next few pages show the balances in GBI accounts as of December 31st and then the descriptions of events occurring during January for which you are to make general journal entries in a manual accounting system. Your manual accounting system needs to include a general journal, t-accounts, and a trial balance, all of which will be generated in Excel, (see the sample problem for the format). Dont forget to include your beginning and ending balances in your t-accounts.

Later this semester, you will enter all the data into the SAP ERP system. When you enter your data into the SAP system the resulting financial information from the manual system and the SAP system should match exactly.

Assignment Steps

1. Record the daily transactions if appropriate, (some events presented may not involve journal entries), as general journal entries into Excel.

A sample problem and solution (Tucker Boats) has been made available to you to

study on the D2L Content page. Looking over the answer to the sample problem may

be helpful in reviewing your Excel skills.

You must use Excel formulas as much as possible in this assignment. For example,

you should design your Journal Entry worksheet so that by entering the account

number, the proper account title is automatically filled in the adjacent column.

The use of t-accounts is not required (nor recommended) though you may use them if you desire. Doing so will take quite a bit longer than using SUMIF formulas on your

trial balance worksheet to reference the journal entries.

CASE STUDY

iv. If done correctly, changing the account number on a journal entry should result in related changes to the numbers on your trial balance worksheet. As much as possible, you should create links between your spreadsheets and complete formulas to expedite this process and minimize the risk of an error in data entry.

The next step is to record the adjusting entries into the general journal and then link them into the trial balance.

Record closing entries in your trial balance as if this were a year-end close. Closing entries must consist only of Excel formulas on your trial balance worksheet (i.e. nothing on the journal entries worksheet).

A PDF version of the completed, month-end trial balance is provided for you to check your work. Matching your Excel file with the trial balance is no guarantee that you will earn 100% of the points on this assignment. In addition to some other things, I will do one or more of the following to further test your work:

Delete one or more journal entries (for example, for the last 10 days of the month).

Change some account numbers and/or values on journal entries.

iii. Change beginning balances from debits to credits or vice versa.

In all cases your Excel file should be designed in such a way to appropriately recalculate the trial balance worksheet to reflect the kinds of data changes made above. In no case should you hard code values on your trial balance that will prevent this from happening (or you will lose points). Changes should also not result in negative values appearing on your trial balance worksheet (a negative debit should really be a positive number in the credit column or vice versa).

Account Balances as of December 31st
				Debit Balance		Credit Balance
100000 Bank Account				252,518
110100 Accounts Receivable (Direct Posting Account)				108,420
110150 Allowance for Bad Debtg						2,500
200600 Inventory-Operating Supplies				750
200900 Inventory-Raw Materials (Direct Post)				32,000
200910 Inventory-Finished Goods (Direct Post)				281,298
200920 Inventory-Trading Goods (Direct Post)				66,474
210000 Prepaid Insurance				5,000
212000 Prepaid Advertising				1,000
220110 Land (Direct Post)				425,000
220210 Production Machinery, Equip & Fixtures(Dir. Post)						305,000
220310 Accumulated Depreciation-Machinery(Direct Post)						47,900
300700 Payables-Salaries and Wages						110,000
300800 Accrued Expense						988
320000 Accrued Tax Output						3,063
329000 Common Stock						1,000,000
330010 Retained Earnings (Direct Posting)						618,009

CASE STUDY

Events During January

Event Date Description of Event

CASE STUDY

1	January 3	Employees are paid monthly on the first business day of the month for work done in the previous month. The total payroll for the previous month is $110,000. (Ignore payroll taxes for this assignment.) Accounting wrote and distributed the paychecks.
2		GBI received $55,692 in safety product inventory and $37,128 in raw materials from Dallas Bike Basics. This inventory was ordered on December 28. The payment terms for the invoice total of $92,820 are net 10 days. GBI paid the CWX shipping company $550 with a manual check for the shipment of the goods. The bill of lading showed that the safety product inventory arrived in 6 boxes with a total weight of 120 lbs and the raw materials came on a pallet and weighed 100 lbs.
3		Windy City Bikes in Chicago, IL ordered $22,000 of bicycle accessories from GBI. The cost of the accessories (to GBI) is $15,180. The goods were shipped to Windy City immediately via UPS using Windy Citys UPS shipping number. The terms of payment for Windy Citys order are 2/10 net 30 days.
4	January 7	GBI received payment of $16,850 from Northwest Bikes in Seattle, WA for the balance due on their account.
5	January 10	GBIs account on the utility company website is updated at the end of each month when the meter is read. GBI uses this data to accrue the expenses at the end of each month (in this case on December 31st.) This allows recognition of the expense in the correct period. Expenses are usually accrued at the end of the month as Accrued Expenses. GBI paid the December utility bill of $988 via the companys automatic electronic bill pay program.
6		GBIs advertisement in the English language edition of Italian Cycling Journal was published today. This ad was prepaid at the end of July for six months of advertising, August through January, (Five months of advertising have already been used.)
7	January 11	The office manager in San Diego ordered $350 of office (operating) supplies from Staples. While on the way back from a delivery, one of the warehouse staff picked up the Staples order and brought it to GBIs office. GBI has an account with Staples and payment terms are net 10. Operating supplies expense is figured at the end of the month determined by the amount of supplies used during the month.
8		GBI ordered $99,418 in raw materials from Space Bike Composites in Houston, TX. Terms of payment to Space Bikes are net 30.

CASE STUDY

9		GBI received payment from Windy City Bikes for their order from January 3. Windy City paid the invoice amount less the discount for paying within 10 days.
10	January 12	GBI paid $92,820 via bank transfer for the inventory order that they received from Dallas Bike Basics January 3.
11	January 13	In order to better track inventory, GBI ordered a bar-coding and tracking system which will be installed and tested by Computer Specialists, Inc. (CSI). The system will allow employees to track inventory using mobile devices and special software which will link into their new computerized accounting system. The barcode system costs $5,995 (including sales tax) and CSI will charge GBI $1,200 for the installation and tests. GBI paid a deposit of $3,000 on the system and the remainder is due and payable when the system is installed. GBI will classify the bar-coding system as Production Machinery, Equipment and Fixtures.
12	January 17	GBI paid an invoice from Lightbulb Accessory Kits for ordered goods that were received on December 20. The amount of the invoice from Lightbulb is $17,010 due net 30.
13		The city of Denver will be hosting a decathlon at the end of February. The event is expected to create demand for high quality bikes. Rocky Mountain Bikes in Denver, CO placed an order with GBI for $128,130 worth of bicycles to be delivered immediately. Rocky Mountain will pay the shipping. The bikes cost GBI $79,441. GBI shipped the order immediately so that Rocky Mountain can start promoting the bikes. Because Rocky Mountain is a good customer, GBI is giving them special terms of net 45 days on this order.
14		GBI received raw materials inventory ordered from Space Bike Composites January 11. Shipping charges of $802 were included in the $100,220 invoice from Space Bike.
15		GBI received notice that Bunkys Bicycle Emporium had declared section 13 bankruptcy which meant GBI would not be able to collect the $1,610 that Bunkys owed them.
16	January 18	GBI received a $89,960 funds transfer from Silicon Valley Bikes in Palo Alto for the balance due on their account.
17	January 19	GBI paid Staples for the office supplies they received January 11.
18		SoCal Bikes in Irvine, CA placed an order for $2,300 in bicycle helmets for a special event in February. The merchandise cost GBI $1,380. SoCal sent a truck to the GBI distribution center in San Diego, CA and picked up the merchandise directly from GBIs warehouse. Terms of payment are net 30. (Dont forget to charge sales tax of 8.75% for this order.)
19	January 24	Beantown Bikes in Boston, MA placed an order with GBI for $27,450 in bicycles. The cost of the bicycles is $17,092. Beantown Bikes is a new customer. Its buyers saw GBIs booth at a trade show. Because

CASE STUDY

		Beantown is a new customer, they must either wait until their credit can be approved or pay for the order before GBI will ship the bikes to them.
20	January 25	GBI has been offered the opportunity to advertise in the Bicycle Times online magazine for a reduced price if they pay for three months in advance. In light of the upcoming Tour de France, the advertising is a great opportunity for GBI to get additional recognition. The advertising will start in February. GBI wrote a check for $15,000 for three months of advertising.
21	January 26	GBI received notification from their bank that $27,450 had been transferred to their account from Beantown Bikes, so GBIs warehouse personnel shipped Beantowns order. Beantown will be responsible for paying Fed-X $360 for shipping the order.
22	January 27	The county approved GBIs building plans for their new warehouse. Estimated building costs are $1,050,000 which will be funded via a mortgage from Bank of America. GBI plans to break ground on the new building April 18th of this year.
23		GBI sent a $30,890 check to Night Rider Aluminum Products for an order of bicycle parts GBI received December 30th.
24		Big Apple Bikes in New York City is expanding to another location in New York and needs to stock the new location. GBI received a phone order from Big Apple for $232,315 in bicycles and $108,490 in bicycle accessories and safety gear at special discount prices. The cost of the bicycles in this order is $169,586 and the cost of the accessories is $65,094. Big Apple will have a contract trucking company pick up the order when it is ready. The order is sent to GBIs warehouse for picking and packing which may take a couple days. Payment terms to Big Apple for this order are net 30.
25	January 31	GBI pays sales tax once a quarter via the states electronic filing and payment system. GBI filed its return and paid $3,063 in sales tax for the quarter ending December 31.
26		GBI paid Februarys rent of $4,500 for the office and warehouse space in San Diego.
27		CSI installed and tested the new barcode system. The warehouse manager approved the installation and commented that she thinks it works great. GBI wrote a check to CSI for $4,195 and gave it to the installer.
28		Big Apples truck arrived at GBIs warehouse and picked up the order from January 27th.

Adjustment information as of January 31, not already given in the original transaction(s):

Based on prior experience, GBI estimates that approximately 12 % of the net credit sales (gross credit sales minus returns of credit sales) for the month will become bad debt. GBI writes off bad debts as they occur and recognizes bad debt expense based on anticipated bad debts as an adjusting entry each month.

As a control measure, physical inventories are taken on a periodic basis alternating between the raw materials inventory, finished goods inventory and trading goods inventory. Physical inventory of the trading goods inventory was taken at the end of January. It was determined that the value of the trading goods merchandise on hand was $40,710.

GBI counted the office supplies on hand after the close of business on the last day of the month and determined the cost of the unused office supplies to be $620.

Production Machinery, Equipment and Fixtures were placed in service on January 1, 2008, are expected to last 15 years with no salvage value. The bar-code system has a 5 year life and no salvage value. GBI depreciates fixed assets on a straight-line basis and those assets acquired in the first half of the month are depreciated for the entire month, while fixed assets placed in service during the last half of the month are not depreciated until the second month. Depreciation is rounded to the nearest dollar and assets are depreciated on a monthly basis (i.e. number of days in the month is not of consequence).

GBI used the Internet to review the monthly charges for utilities the business consumed during January. Based on the internet report, the amount to be billed by the utilities company for January usage is $1,046.

Liability insurance for the six month period ending on February 28 in the amount of $15,000 was paid last August on the first of the month. Liability insurance is assumed to be utilized uniformly over the six month policy period.

GBI needs to recognize the wages expense for the month. Since all employees are paid salaries and no changes have been made, this amount is the same as the previous month salaries. (For purposes of this assignment, ignore manufacturing and assume all labor costs will be expensed.)

Trial balance below

	Account title						Beginning Balance		transactions		Ending Balance		Adjustment		Adjusted Balance		EOM Closing Entries		Ending Balance
							Debit	Credit	DR	CR	DR	CR	DR	CR	DR	CR	DR	DB	DR	CR
	100000 Bank Account						252,518		155,820	282,366	125,972.00				125,972.00				125,972.00
	110100 Account Receivable(direct posting account						108,420		493,436.25	130,420	471,436.25				471,436.25				471,436.25
	110150 Allowance for Bad Debt								1,610.00			890		2,467.18		3,357.18				3,357.18
	110200 Interest receivable							2,500.00
	200600 Inventory-Operating Supplies						750.00		350		1,100.00			480	620				620
	200900 Inventory raw materials(direct post)						32,000.00		137,598.00		169,598.00				169,598.00				169.598.00
	200910 Inventory finished goods(direct post)						281,298.00			266,119	15,179.00				15,179.00				15,179.00
	200920 Inventory trading goods(direct post)						66,474.00		55,992	81,654	40,812.00			102	40,710.00				40,710.00
	200930 Inventory Semi finished goods(direct post
	210000 Prepaid insurance						5,000.00				5,000.00			2,500.00	2,500.00				2,500.00
	210000 Prepaid Supplies								15,000	1,000.00
	212000 Prepaid Advertising						1,000.00		4,500		4,500				15,000.00				15,000.00
	215000 Prepaid Rent								3,000	3,000				4,500.00
	2160000 Deposits
	2220000 Notes receivable										425,000.00
	220110 Land						425,000		7,195		922,195.00				425,000.00				425,000.00
	220210 Production Machinery, Equipment and Fixtures						915,000	305,000.00							922,195.00				922,195.00
	220310 Accumulated Depreciation-Production mach, equip											305,000.00		5,083.00		310,083				310,083.00
	220400 Office Furniture
	220500 Accumulated Depreciation-Office Furniture
	220600 Office Equip and Computers
	220700 Accumulated Depreciation- Office Equipment
	300100 Payables-Income Taxes
	300200 Accounts Payable (Direct Posting Account)							47,900	141,070.00	193,390.00		100,220.00				100,220.00				100,220.00
	300300 payable-interest
	300400 Payables-Short-Term Notes
	300500 Payables-Long-Term Notes
	300600 Payables-Commissions
	300700 Payables-Salaries and Wages							110,000	110,000					110,000.00		110,000.00				110,000.00
	300800 Accrued Expense							998	998					1,046.00		1,046				1,046.00
	310000 Goods Receipt / Invoice Receipt Account
	320000 Accrued Tax Output							3,063	3063	201.25		201.25				201.25				201.25
	321000AccruedTax-Input
	322000UnearnedRevenues							1,000,000
	329000 Common Stock											1,000,000				1,000,000				1,000,000
	329100 Additional Paid-in-Capital							618,009
	330010 Retained Earnings (Direct Post)											618,009.00				618,009.00		45,293.18		663,302.82
	600000 Sales Revenue									520,685		520,685.00				520,685	520,685
	610000 Sales Discount								440		440
	620000MiscellaneousRevenue														440			440
	630000RevenueDeductions
	640000 Gain or Loss on Sale of Assets
	650000 customer service revenue
	650100 Customer Service Revenue Settlement
	700000 Labor Expense												110,000.00		110,000.00			110,000.00
	720000 Raw Material Consumption Expense		varinace expense account
	720100 Finished Product Consumption Expense
	720200 Trading Good Consumption Expense		settlement										480		480			480
	720300 Semi-Finished Consumption Expense
	740000 Supplies Expense												4,500.00		4,500.00
	740200 Legal and Professional Expense												2,500.00		2,500.00			4,500.00
	740300 Rent Expense																	2,500.00
	740400 Insurance Expense
	740500PayrollExpense-Office
	740600 Payroll Expense-Administrative
	740700SalesExpense
	740800TaxExpense-Property
	740900TaxExpense-Income												2,467.18		2,467.18			2,467.18
	741000MiscellaneousExpense
	741200 Bad Debt Expense
	741300 Information Technology Expense Account												1,046.00		1,046.00
	741400 Production order Varian																	1,046.00
	741500 Utilities expense
	741600 Manufacturing output settle												5,083.00		5,083.00
	741800 Depreciation expense														1,000.00			5,083.00
	741900 Ad Expense								1,000.00		1,000.00							1,000.00
	74200 Vendor Discount Missed
	742100 Shipping Expense
	76000 Purchase Price difference
	760100 Production Variance
	770000 Research and Development								347,773.00		34,773.00		102		347,875.00			347,875.00
	780000 Cost of good Sold						2,087,460.00	2,087,460.00	1,478,835.25	1,478,835.25	2,545,005.25	2,545,005.25	126,178.18	126,178.18	2,663,601.43	2,663,601.43	520,685.00	520,685.00	2,188,210.25	2,188,210.25