The URL can be used to link to this page

Home My WebLink About2016.03.15_OPWA AgendaRECEIVED PUBLIC NOTICE OF THE MEETING OF THE MAR1 INN OWASSO PUBLIC WORKS AUTHORITY City Clerk's Office Council Chambers, Old Central Building 109 N Birch, Owasso, OK 74055 Regular Meeting Tuesday, March 15, 2016 - 6:30 pm 1. Call to Order Chair Jeri Moberly 2. Roll Call 3. Consideration and appropriate action relating to a request for approval of the Consent Agenda. (All matters listed under "Consent" are considered by the Trustees to be routine and will be enacted by one motion. Any Trustee may, however, remove an item from the Consent Agenda by request. A motion to adopt the Consent Agenda is non - debatable.) A. Approve minutes • March 1, 2016, Regular Meeting • March 8, 2016, Regular Meeting B. Approve claims 4. Consideration and appropriate action relating to items removed from the Consent Agenda 5. Consideration and appropriate action relating to Resolution 2016 -01, endorsing a fee schedule for the Industrial Wastewater Pretreatment Program and Fats, Oils and Grease (FOG) Management Program and establishing an effective date Travis Blundell Staff recommends approval of Resolution 2016 -01. 6. Report from OPWA Manager 7. Report from OPWA Attorney 8. Official Notices to Authority (documents for acknowledgment or information only, no discussion or action will be taken) • Payroll Payment Reports: o Pay Period Ending Date 3/5/16 • Monthly Budget Status Report - February 2016 9. New Business (New Business is any item of business which could not have been foreseen at the time of posting of the agenda) 10. Adjournment Notice of Public Meeting filed in the office of the City Clerk and Agenda posted at City Hall bulletin board at 6:00 pm on Friday, March 11, 2016. , y� /� � //� } Sherry Bisho�C`ity Clerk —T ;'/ OWASSO PUBLIC WORKS AUTHORITY MINUTES OF REGULAR MEETING Tuesday, March 1, 2016 The Owasso Public Works Authority met in regular session on Tuesday, March 1, 2016, in the Council Chambers at Old Central, 109 N Birch, Owasso, Oklahoma per the Notice of Public Meeting and the Agenda filed in the office of the City Clerk and posted on the City Hall bulletin board at 6:00 pm on Friday, February 26, 2016. Call to Order Chair Jeri Moberly called the meeting to order at 7:21 pm. 2. Roll Call Present Chair- Jeri Moberly Vice -Chair - Lyndell Dunn Trustee - Doug Bonebrake Trustee - Bill Bush Trustee - Chris Kelley A quorum was declared present. Staff: Authority Manager- Warren Lehr Authority Attorney - Julie Lombardi Absent None 3. Consideration and appropriate action relating to a request for approval of the Consent Agenda. (All matters listed under "Consent" are considered by the Trustees to be routine and will be enacted by one motion. Any Trustee may, however, remove an item from the Consent Agenda by request. A motion to adopt the Consent Agenda is non - debatable.) A. Approve minutes- February 16, 2016, Regular Meeting B. Approve claims Mr. Bush moved, seconded by Mr. Dunn to approve the Consent Agenda with claims totaling $710,292.04. YEA: Bonebrake, Bush, Dunn, Kelley, Moberly NAY: None Motion carried: 5 -0 4. Consideration and appropriate action relating to items removed from the Consent Agenda None 5. Report from OPWA Manager None 6. Report from OPWA Attorney None Owasso Public Works Authority March 1, 2016 Page 2 7. Official Notices to Authority (documents for acknowledgment or information only, no discussion or action will be taken) • Payroll Payment Report - Pay Period Ending Date 2/20/2016 8. New Business (New Business is any item of business which could not have been foreseen at the time of posting of the agenda) None 9. Adjournment Dr. Kelley moved, seconded by Mr. Bonebrake to adjourn the meeting. YEA: Bonebrake, Bush, Dunn, Kelley, Moberly NAY: None Motion carried 5 -0 and the meeting adjourned at 7:22 pm. Jeri Moberly, Chair Juliann M. Stevens, Minute Clerk OWASSO CITY COUNCIL, OPWA & OPGA MINUTES OF JOINT REGULAR MEETING Tuesday, March 8, 2016 The Owasso City Council, Owasso Public Works Authority, and Owasso Public Golf Authority met in a joint regular meeting on Tuesday, March 8, 2016, in the Council Chambers at Old Central, 109 N Birch Street, Owasso, Oklahoma per the Notice of Public Meeting and the Agenda filed in the office of the City Clerk and posted on the City Hall bulletin board at 6:00 pm on Friday, March 4, 2016. 1. Call to Order Mayor /Chair Jeri Moberly called the meeting to order at 6:04 pm. Present Absent Mayor /Chair - Jeri Moberly None Vice - Mayor /Vice- Chair- Lyndell Dunn Councilor /Trustee - Doug Bonebrake Councilor /Trustee - Bill Bush Councilor /Trustee - Chris Kelley A quorum was declared present. 2. Discussion relating to Community Development items A. PUD 16 -02 and OZ 16 -03 - Owasso Senior Living (13707 E 96th St N) B. Easement Closure - Keys Landing II (west side of 1291h E Ave approximately' /] mile south of E 76th St N) C. OZ 16 -02 Annexation /Rezoning (1 1595 E 1 16th St N) D. Final Plat - Afar Center II (west side of Garnett Rd, 8700 block) Bronce Stephenson presented each item and discussion was held. It was explained that item 2A would be on the April 5, 2016 agenda and items 2B, 2C, and 2D would be included on the March 15, 2016 Council agenda for consideration and action. 3. Discussion relating to Public Works items A. Revised Ordinances for Sewer Assessment Areas B. Ordinance -Sewer Assessment Area (Garrett Creek- Morrow Place) C. Ordinance & Resolution - Sewer Use Ordinance, Fats, Oils and Greases (FOG) D. Presentation of Garnett Widening Improvements Design Sherry Bishop presented item 3A and discussion was held. Roger Stevens presented item 2B and discussion was held. Travis Blundell presented item 3C and discussion was held. Dwayne Henderson presented item 3D and discussion was held. It was explained items 3A, 3B, and 3C would be included on the March 15, 2016 Council and OPWA agendas for consideration and action. The Council /Trustees recessed the meeting at 8:42pm and reconvened the meeting at 8:48 pm. 4. Discussion relating to condemnation for right -of -way acquisition for Garnett Widening Project Julie Lombardi and Roger Stevens presented this item and discussion was held. It was explained that an item would be included on the March 15, 2016 Council agenda for consideration and action. 5. Discussion relating to a contract for engineering and design - Fire Station #4 Chris Garrett presented the item and discussion was held. It was explained that an item would be included on the March 15, 2016 Council agenda for consideration and action. Owasso City Council, OPWA & OPGA March 8, 2016 Page 2 6. Discussion relating to City Manager items • Contract for engineering and design — Festival Marketplace • Options relating to the cancellation of the April 19, 2016, City Council, OPWA & OPGA Regular Meeting • Monthly sales tax report • City Manager report Warren Lehr advised that fee negotiations are underway following the request for proposals and staff anticipates a contract on the April 5, 2016 Council agenda for consideration and action. Discussion was held regarding the need to cancel the April 19, 2016 meetings and Mr. Lehr provided various options for the approval of claims. Linda Jones presented the monthly sales tax report and discussion was held. Under the City Manager Report, Mr. Lehr advised that staff received notification of the INCOG timeline for submitting an application for the Community Development Block Grant (CDBG) funding and that a public hearing and resolution regarding the application would be needed no later than April 5, 2016; that the City Clerk is in receipt of an appeal to the Owasso Board of Adjustment decision for OBOA 16 -01, special exception to construct a carport; and that the second education mailer related to the April 5 Recapture Sales Tax election is included in the March utility bills, as well as, scheduled speaking engagements with various community groups. 7. City Council /Trustee comments and inquiries None 8. Adjournment The meeting adjourned at 9:35 pm. Jeri Moberly, Mayor/ Chair Juliann M. Stevens, Minute Clerk Claims List 3/15/2016 Budget Unit Title Vendor Name Payable Description Payment Amount OPWA ADMINISTRATION JPMORGAN CHASE BANK AMER PUB WRKS -CPII EXAM 300.00 ONEOK, INC OKLAHOMA NATURAL GAS NATURAL GAS USAGE 619.59 JPMORGAN CHASE BANK CHARACTER TRAINING 192.30 UNIFIRST HOLDINGS LP UNIFORM CLEANING 6192 BKL INCORPORATED ARCHITECTURAL SURVEY 5,000.00 AT &T CONSOLIDATED PHONE BILL 146.77 JPMORGAN CHASE BANK SAMS CLUB - SUPPLIES 126.38 UNIFIRST HOLDINGS LP UNIFORM CLEANING 34.42 CINTAS CORPORATION FIRSTAID SUPPLIES 56.29 BLUE ENERGY FUELS, LLC CNG FUEL PURCH - FEB 38.75 CITY GARAGE LABOR OVERHEAD CHGS - FEB 152.41 CITY GARAGE VEH PARTS PURCH -FEB 56.88 JPMORGAN CHASE BANK OWASSO CHAMBER - LUNCHEON 15.00 TREASURER PETTY CASH TRAINING-STEVENS 45.00 TOTAL OPWA ADMINISTRATION 6,847.71 UTILITY BILLING TECHNICAL PROGRAMMING SERVICES INC BILLING SERVICES 1,393.99 TODD C. KIMBALL METER READER 590.40 TYRONE EUGENE DINKINS METER READER 278.70 TYRONE EUGENE DINKINS METER READER 239.40 TOTAL UTILITY BILLING 2,502.49 WATER UNIFIRST HOLDINGS LP UNIFORM CLEANING 55.02 JPMORGAN CHASE BANK FASTENAL -BOLTS 38.00 JPMORGAN CHASE BANK ATWOOD -GRASS SEED 24.99 JPMORGAN CHASE BANK FULLERTON- CYLINDER LEASE 40.00 SHI INTERNATIONAL CORP ACROBAT LICENSE 373.86 JPMORGAN CHASE BANK HD SUPPLY -METER SET 170.00 JPMORGAN CHASE BANK LOWES- BLOCKS 17.60 JPMORGAN CHASE BANK ACCURATE -LAB TESTING 745.00 JPMORGAN CHASE BANK UTILITY SUPPLY -HYDR PART 276.49 JPMORGAN CHASE BANK UTILITY SPLY- CHANNEL LOCK 116.05 JPMORGAN CHASE BANK UTILITY SUPPLY - FLANGE KIT 109.40 JPMORGAN CHASE BANK BROWN FARMS -SOD 100.00 JPMORGAN CHASE BANK HD SUPPLY - COUPLINGS 30330 JPMORGAN CHASE BANK HD SUPPLY -1" METERS 1,229.40 JPMORGAN CHASE BANK HD SUPPLY - TAPPING SADDLES 325.64 JPMORGAN CHASE BANK HD SUPPLY -METER SETTER 1,939.67 JPMORGAN CHASE BANK HD SUPPLY- METER/METER CAN 1,195.55 JPMORGAN CHASE BANK HD SUPPLY -METER REGISTERS 660.00 UNIFIRST HOLDINGS LP UNIFORM CLEANING 55.02 FLEETCOR TECHNOLOGIES FUELMAN EXP - FEB, 2016 684.67 CITYGARAGE VEH PARTS PURCH -FEB 577.53 CITY GARAGE ILABOR OVERHEAD CHGS - FEB 1,887.33 Page 1 Claims List 3/15/2016 Budget Unit Title Vendor Name Payable Description PaymentAmount WATER... BLUE ENERGY FUELS, LLC CNG FUEL PURCH - FEB 63.38 TWIN CITIES READY MIX, INC CONCRETE 102.50 CITY OF TULSA DEPT OF FINANCE LAB SERVICES FOR FEB 2016 520.00 TOTAL WATER 11,610.40 TREATMENT DRGAN CHASE BANK DRGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK GARAGE _TCOR TECHNOLOGIES ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK SA COUNTY BOCC ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK ORGAN CHASE BANK =1RST HOLDINGS LP iORGAN CHASE BANK =1RST HOLDINGS LP :ELEY & HANSEN, LLC LBX 619776 T IORGAN CHASE BANK tIZON WIRELESS LOWES- BOLTS /NUTS FORT BEND - POLYMER GRAINGER -GBT TANK PART WASTE MGMT- SLUDGE REMOVAL OFFICE DEPOT -SCADA UPS GRAINGER- LIGHTS LABOR OVERHEAD CHGS - FEB FUELMAN EXP - FEB, 2016 OREILLY AUTO - BATTERIES HACH- AMMONIA TESTING HAYNES EQUIP -PARTS FULLERTON- CYLINDER LEASE NORD GEAR -AUGER MOTOR OREILLY - CLEANER HACH- AMMONIA TESTING HACH - TURBIDITY METER HOME DEPOT -HOSE GRAI NGER- FLASHLIGHTS BEND - POLYMER BEND - POLYMER BEND - POLYMER UNIFORM CLEANING SAMS CLUB- SUPPLIES UNIFORM CLEANING ENGINEERING SERVICES CONSOLIDATED PHONE BILL NCL OF WISC -TIMER WIRELESS CONNECTION 1 457 179.99 99.51 937.75 230.11 307.17 249.70 1,176.92 1 1 301 18.84 142.17 56.76 32.011 WASTEWATER COLLECTIONIIUN FI RRT HOLDINGS LP UNIFORM ORM CLEEANINGTION 129.65 Page 2 Claims List 3/15/2016 Budget Unit Title Vendor Name Payable Description Payment Amount WASTEWATER COLLECTION: ONEOK, INC OKLAHOMA NATURAL GAS NATURAL GAS USAGE 182.79 JPMORGAN CHASE BANK ATWOODS- SUPPLIES 7.99 JPMORGAN CHASE BANK HD SUPPLY- SUPPLIES 264.00 FLEETCOR TECHNOLOGIES FUELMAN EXP - FEB, 2016 250.71 JPMORGAN CHASE BANK GRAINGER- BALLAST IGNITORS 252.33 TREASURER PETTY CASH CDL RENEWAL - MARTIN 51.50 CITY GARAGE LABOR OVERHEAD CHGS - FEB 1,355.91 CITY GARAGE VEH PARTS PURCH - FEB 1,632.66 BLUE ENERGY FUELS, LLC I CNG FUEL PURCH - FEB 184.83 TOTAL WASTEWATER COLLECTIONS 4,464.99 REFUSE COLLECTIONS BLUE ENERGY FUELS, LLC CNG FUEL PURCH - FEB 1,619.73 COVANTA LANCASTER, INC REFUSE TIPPING FEES 4,582.47 CRANE CARRIER COMPANY EXHAUST BLANKET 474.72 UNITED ENGINES, LLC REPAIRS 1,802.04 SCHUERMANN ENTERPRISES, INC SCADA SYSTEM REPAIR 957.55 CITY GARAGE VEH PARTS PURCH -FEB 1,379.62 FLEETCOR TECHNOLOGIES FUELMAN EXP- FEB, 2016 1,832.79 UNIFIRST HOLDINGS LP UNIFORM CLEANING 41.71 JPMORGAN CHASE BANK ACADEMY - SAFETY SHOES 69.99 JPMORGAN CHASE BANK SHOE CARNIVAL -BOOTS 84.98 JPMORGAN CHASE BANK OREILLYS- GLOVES 14.99 JPMORGAN CHASE BANK KIMS INT'L- HYDRAULIC LINE 29.84 JPMORGAN CHASE BANK KIMS INT'L- HYDRAULIC LINE 56.65 JPMORGAN CHASE BANK FLEETPRIDE -AIR CHAMBER 37.70 CITY GARAGE LABOR OVERHEAD CHGS - FEB 6,488.33 CINTAS CORPORATION FIRSTAID SUPPLIES 140.82 FLEET SERVICE OF TULSA, INC CRANE SERVICE 705.79 FLEET SERVICE OF TULSA, INC CRANE SERVICE 705.79 UNIFIRST HOLDINGS LP UNIFORM CLEANING 41.71 UNITED ENGINES, LLC CRANE SERVICE 210.60 VERIZON WIRELESS WIRELESS CONNECTION 29.65 JPMORGAN CHASE BANK LOWES- SCREWS 6.72 JPMORGAN CHASE BANK BUMPER 2 BUMPER -DEF FLUID 31.50 AT &T I CONSOLIDATED PHONE BILL 10.74 TOTAL REFUSE COLLECTIONS 21,356.43 RECYCLE CENTER AT &T CONSOLIDATED PHONE BILL 10.74 UNIFIRST HOLDINGS LP UNIFORM CLEANING 11.05 NATIONAL WASTE & DISPOSAL, INC. COMPACTOR RENTAL 150.00 JPMORGAN CHASE BANK BUMP26UMP -CABLE TIES 0.64 UNIFIRST HOLDINGS LP UNIFORM CLEANING 11.05 JPMORGAN CHASE BANK WASTE MGMT- TIPPING FEE 801.09 CITY GARAGE VEH PARTS PURCH - FEB 1,231.05 Page 3 Claims List 3/15/2016 Page 4 O—T City Wit out Limits. TO: The Honorable Chair and Trustees Owasso Public Works Authority FROM: Travis Blundell Utility Superintendent SUBJECT: Amending PART 17, Utilities, Chapter 3, Sewer System DATE: March 11, 2016 BACKGROUND: Due to the negative impact fats, oils, and grease (FOG) has on the City of Owasso sewer system, this past year Public Works staff and an environmental consultant began reviewing the Sewer System Ordinance. Review of the Sewer System Ordinance revealed the need to modernize some of the language, remove repetitious or unnecessary provisions, and develop a section specifically focused on a FOG Management Program that will enable staff to effectively monitor the discharge of fats, oils and grease from food service establishments (FSEs). A draft of the new Sewer System Ordinance was completed in September of 2015. The most significant change within the Ordinance is the development of a FOG Management Program. Since the FOG program specifically focuses on the operations of FSEs there were five (5) public meetings held in November for FSEs to meet with public officials. The purpose of the meetings was to provide a venue for staff to explain the reasons for and the requirements of the FOG program. In addition, to provide FSEs an opportunity to ask questions, provide ideas for the program and express any concerns. PROPOSED ORDINANCE: The most significant changes from the current Ordinance to the proposed Sewer System Ordinance is Section 17 -330 - General Limitations, Prohibitions and Requirements on Fats, Oils and Grease (FOG) discharges and the language to authorize City Council to establish fees by resolution. Section 17 -330 authorizes the City of Owasso to establish uniform maintenance and monitoring requirements for limiting the discharge of FOG from FSEs and establishes regulation of FOG transporters operating within the City limits. The proposed Sewer System Ordinance would do the following but not limited to: • Authorize the OPWA to establish a FOG Management Program for FSEs and FOG Transporters to operate by. • Require FSEs to apply for a FOG Wastewater Discharge permit prior to discharging wastewater. • Require FSEs to submit a permit application within ninety (90) days of adoption of the proposed ordinance. • Establish Prohibitions that apply to FSEs. • Require FSEs to implement best management practices (BMPs) as specified in the FOG Management Program. • Require new and existing FSEs to install a FOG pretreatment system. • Establish maintenance requirements for FOG pretreatment systems. • Require FOG Transporters operating within the City of Owasso to obtain a FOG Transporter permit. PROPOSED RESOLUTIONS: Proposed resolutions of the City Council and the OPWA establishing the rates and fees associated with the proposed Sewer System Ordinance are the Industrial Wastewater Discharge Permit and annual renewal fee, at $500, the FOG Wastewater Discharge Permit, a $25 monthly fee and the FOG Transporter Permit annual and renewal fee, at $150. RECOMMENDATION: Staff recommends Trustee approval of OPWA Resolution 2016 -01 endorsing fees established by Council Resolution 2016 -03 for the industrial wastewater pretreatment program and FOG management program. ATTACHMENT: OPWA Resolution 2016 -01 OWASSO PUBLIC WORK AUTHORITY OWASSO, OKLAHOMA RESOLUTION 2016 -01 A RESOLUTION OF THE OWASSO PUBLIC WORK AUTHORITY ENDORSING A FEE SCHEDULE FOR THE INDUSTRIAL WASTEWATER PRETREATMENT PROGRAM AND FATS, OILS AND GREASE (FOG) MANAGEMENT PROGRAM AND ESTABLISHING AN EFFECTIVE DATE. WHEREAS, the City Council of the City of Owasso, Oklahoma has approved an ordinance establishing an Industrial Wastewater Pretreatment Program and a Fats, Oils and Grease )FOG) Management Program, Codified as Part 17, Chapter 3, Sections 17 -320 through 17 -335; and WHEREAS, the City Council of the City of Owasso, Oklahoma has approved Resolution 2016 -03 establishing the following fee schedule for Industrial Wastewater Discharge Permits, FOG Wastewater Discharge Permits, and FOG Transporter Permits: Industrial Wastewater Discharge Permit and Renewal Fee $500 annual fee FOG Wastewater Discharge Permit Fee $25 monthly fee FOG Transporter Permit and Renewal Fee $150 annual fee NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF TRUSTEES OF THE OWASSO PUBLIC WORKS AUTHORITY, THAT: The Authority endorses the fees established pursuant to City of Owasso Resolution 2016 -03 to become effective July 1, 2016. PASSED, ADOPTED AND APPROVED this 15th day of March, 2016. THE OWASSO PUBLIC WORKS AUTHORITY Jeri Moberly, Chair ATTEST: Sherry Bishop, Authority Secretary APPROVED as to form and legality: Julie Lombardi, Authority Attorney Department OPWA Administration Utility Billing Water Wastewater Wastewater Collection Refuse Recycle Center OWASSO PUBLIC WORKS AUTHORITY PAYROLL PAYMENT REPORT PAY PERIOD ENDING DATE 03/05116 Payroll Expenses Total Expenses 9,936.59 5,464.00 13,771.81 13,317.53 8,808.11 11,924.28 984.00 14, 921.70 9,641.51 24, 051.48 22, 941.43 14,528.77 18,860.73 1,573.42 FUND TOTAL 64,206.32 106,519.04 OWASSO PUBLIC WORKS AUTHORITY - OPERATING FUND FISCAL YEAR 2015 -2016 Budgetary Basis Statement of Revenues & Expenses As of February 29, 2016 OPERATING REVENUES: Water Wastewater Refuse & recycle Other Utility fees TOTAL OPERATING REVENUES OPERATING EXPENSES: OPWA administration Utility Billing Water Wastewater Refuse & Recycle Debt payments TOTAL OPERATING EXPENSES OPERATING REVENUES OVER EXPENSES NONOPERATING REVENUES (EXPENSES) Interest Other revenues Transfers in Transfers out TOTAL TRANSFERS LONG -TERM DEBT PROCEEDS AND EXPENDITURES Proceeds of long -term debt Expenditures of long -term debt TOTAL LONG -TERM DEBT PROCEEDS AND EXPENDITURES NET INCOME (LOSS) ENCUMBRANCES OUTSTANDING WORKING CAPITAL- Beginning Balance WORKING CAPITAL- Ending Balance MONTH YEAR PERCENT TO -DATE TO -DATE BUDGET OF BUDGET $ 388,020 $ 3,804,005 $ 5,337,700 71.27% 329,176 2,639,582 3,807,310 69.33% 147,515 1,247,283 2,027,670 61.51% 17,953 167,167 276,325 60.50% 882,664 7,858,038 11,449,005 68.64% $ (65,904) $ (595,984) $ (820,218) 72.66% (33,201) (266,706) (417,831) 63.83% (302,395) (3,021,401) (4,406,864) 68.56% (172,872) (1,251,048) (1,745,910) 71.66% (95,445) (1,170,216) (1,855,113) 63.08% (340,851) (2,360,827) (3,459,800) 68.24% (1,010,669) (8,666,182) (12,705,736) 68.21% (128,005) (808,144) (1,256,731) $ 711 $ 6,811 $ 20,000 34.06% 881 12,111 12,275 98.67% - 124,95Q 265,735 47.02% - (200,000) (400,000) 50.00% 1,592 (56,127) (101,990) $ $ 528,960 $ 529,260 (528,260) (529,260) 700 $ (126,413) $ (863,571) $ (1,358,721) 1,867,540 1,867,540 $ 1,003,969 $ 508,819