HomeMy WebLinkAbout2017.02.21_OPWA AgendaPUBLIC NOTICE OF THE MEETING OF THE \a�\1'
OWASSO PUBLIC WORKS AUTHORITY �gCf�' ��,\\ ', d
Council Chambers, Old Central Building
109 N Birch, Owasso, OK 74055
Regular Meeting
Tuesday, February 21, 2017 - 6:30 pm
1. Call to Order
Chair Lyndell Dunn
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:
• February 7, 2017, Regular Meeting
• February 14, 2017, 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 the purchase of Service Truck for the
Water Division
Travis Blundell
Staff recommends approval to purchase a 2017 Dodge Ram 4500 Crew Cab 44 service
truck in the amount of $49,149 from Bob Howard Chrysler Jeep Dodge of Oklahoma City,
Oklahoma, per state bid award.
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 - Pay Period Ending Date 2/4/17
• Monthly Budget Status Report - January 2017
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 the Agenda posted at City
Hall, 200 S Main St, at 6:00 pm on Friday, February 17, 2017.
Sherry Bish , City Clerk
OWASSO PUBLIC WORKS AUTHORITY
MINUTES OF REGULAR MEETING
Tuesday, February 7, 2017
The Owasso Public Works Authority met in regular session on Tuesday, February 7, 2017, in the
Council Chambers at Old Central, 109 N Birch, Owasso, Oklahoma per the Notice of Public
Meeting and Agenda filed in the office of the City Clerk and posted at City Hall, 200 S Main St, at
6:00 pm on Friday, February 3, 2017.
1. Call to Order
Chair Lyndell Dunn called the meeting to order at 7:40 pm
2. Roll Call
Present Absent
Chair - Lyndell Dunn None
Vice- Chair- Chris Kelley
Trustee - Doug Bonebrake
Trustee - Bill Bush
Trustee -Jeri Moberly
A quorum was declared present.
Staff:
Authority Manager- Warren Lehr
Authority Attorney - Julie Lombardi
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:
• January 17, 2017, Regular Meeting
B. Approve claims
Dr. Kelley moved, seconded by Ms. Moberly to approve the Consent Agenda with claims
totaling $689,140.07.
YEA: Bonebrake, Bush, Kelley, Moberly, Dunn
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
OPWA
February 7, 2017
Page 2
Official Notices to Authority (documents for acknowledgment or information only, no
discussion or action will be taken)
• Payroll Payment Reports - Pay Period Ending Date 1/21/17
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
Mr. Bush moved, seconded by Ms. Moberly to adjourn the meeting.
YEA: Bonebrake, Bush, Kelley, Moberly, Dunn
NAY: None
Motion carried 5 -0 and the meeting adjourned at 7:41 pm.
Lyndell Dunn, Chair
Lisa Wilson, Minute Clerk
OWASSO CITY COUNCIL, OPWA & OPGA
MINUTES OF JOINT REGULAR MEETING
Tuesday, February 14, 2017
The Owasso City Council, Owasso Public Works Authority, and Owasso Public Golf Authority met
in a joint regular meeting on Tuesday, February 14, 2017, in the Council Chambers at Old
Central, 109 N Birch Street, Owasso, Oklahoma per the Notice of Public Meeting and Agenda
filed in the office of the City Clerk and posted at City Hall, 200 S Main at 6:00 pm on Friday,
February 10, 2017.
1. Call to Order
Mayor /Chair Lyndell Dunn called the meeting to order at 6:00 pm.
Present Absent
Mayor /Chair- Lyndell Dunn None
Vice-Mayor/Vice-Chair- Chris Kelley
Councilor /Trustee - Doug Bonebrake
Councilor /Trustee - Bill Bush (arrived at 6:05 pm)
Councilor /Trustee -Jeri Moberly
A quorum was declared present.
2. Discussion relating to Policy Guide document for the Owasso Redbud District - Increment
District No. 1 (TIF)
Bronce Stephenson presented the item and discussion was held. it was further explained
that an item would be placed on the March 14, 2017, Work Session agenda for additional
discussion.
3. Discussion relating to Community Development items
A. Annexation (OA- 16 -05), approximately 20 acres and is located northeast of McCarty
Park at 8200 N 91 E Ave
B. Annexation (OA- 17 -01), east of the intersection of E 106 St N and N Garnett Rd on the
north side of E 106 St N
Bronce Stephenson presented Items 3A and 313 and discussion was held. It was further
explained that each item would be placed on the February 21, 2017, agenda for
consideration and action.
4. Discussion relating to an economic development agreement with Garrett Creek
Development, LLC
Chelsea Feary presented the item and discussion was held. It was further explained that an
item would be placed on the February 21, 2017, agenda for consideration and action.
5. Discussion relating to amending the Owasso Code of Ordinances -Part 10, Chapter 8, Alarms
Scott Chambless presented the item and discussion was held. It was further explained that
an item would be placed on the March 7, 2017, agenda for consideration and action.
Mr. Bush exited meeting at 6:51 pm.
6. Discussion relating to City Manager items
• Monthly sales tax report - Linda
discussion was held.
Jones presented the sales tax report and
• City Manager report - Warren Lehr reported on debris removal from the January
storm. The Fire Station No. 4 Project will be bid with a general contractor. A
preliminary contract has been signed with Nabhoiz Construction for Project
Management for the Police Station remodel project. The neighborhood code
enforcement /parking concern presented at the December 20, 2016, Council
meeting has been resolved.
Owasso City Council, OPWA & OPGA
February 14, 2017
Page 2
7. City Council /Trustee comments and inquiries
None
8. Adjournment
The meeting adjourned at 7:14 pm.
Lyndell Dunn, Mayor /Chair
Sherry Bishop, City Clerk
Claims List
2/21/2017
Budget Unit Title
Vendor Name
Payable Description
Payment Amount
OPWAADMINISTRATION
AEP /PSO
ELECTRIC USE
1,294.33
ONEOK, INC OKLAHOMA NATURAL GAS
NATURAL GAS USAGE
1,293.62
JPMORGAN CHASE BANK
CHARACTER TRAINING EXP
250.00
JPMORGAN CHASE BANK
CHARACTER TRAINING
14.04
JPMORGAN CHASE BANK
SAMSCLUB- SUPPLIES
130.93
JPMORGAN CHASE BANK
OFFICE DEPOT - SUPPLIES
20.14
CITY GARAGE
LABOR /OVERHEAD - FEB, 201
170.33
CITY GARAGE
VEH PARTS PURCH -JAN, 20
211.59
BLUE ENERGY FUELS, LLC
CNG FUEL PURCH - JAN, 201
78.63
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
60.97
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
33.17
TERMINIX
PEST CONTROL SERVICES
78.00
JPMORGAN CHASE BANK
WALMART- SUPPLIES
26.94
JPMORGAN CHASE BANK
CHARACTER TRAINING
12.65
JPMORGAN CHASE BANK
CHARACTER TRAINING
23.92
JPMORGAN CHASE BANK
CHARACTER TRAINING
100.51
JPMORGAN CHASE BANK
CHARACTER TRAINING
63.51
AT &T
ILONG DISTANCE PHONE BILL
6.70
TOTAL OPWA ADMINISTRATION 3,869.98
UTILITY BILLING
TECHNICAL PROGRAMMING SERVICES INC
BILLING SERVICES
1,366.55
TECHNICAL PROGRAMMING SERVICES INC
BILLING SERVICES
2,522.50
TODD C. KIMBALL
METER READER
579.15
TYRONE EUGENE DINKINS
METER READER
271.80
JPMORGAN CHASE BANK
OFFICE DEPOT - SUPPLIES
3.41
TODD C. KIMBALL
METER READER
854.55
TOTAL UTILITY BILLING 5,597.96.
WATER
JPMORGAN CHASE BANK
ATWOOD -AIR COMPRESSOR
399.99
JPMORGAN CHASE BANK
ATWOOD -CABLE CLAMPS
42.93
JPMORGAN CHASE BANK
HD SPLY -3 INCH REGISTERS
312.00
JPMORGAN CHASE BANK
HD SPLY- PRESSURE RECORDER
498.00
JPMORGAN CHASE BANK
BROWN FARMS-SOD
95.00
AEP /PSO
ELECTRIC USE
519.50
JPMORGAN CHASE BANK
LOWES -TOOLS
242.80
JPMORGAN CHASE BANK
NORTHERN SAFETY -HARD HAT
18.25
JPMORGAN CHASE BANK
LOWES - FLASHLIGHT /BATTERY
24.94
HD SUPPLY WATERWORKS, LTD.
WATER METERS
94,743.00
CITY GARAGE
LABOR/OVERHEAD - FEB, 201
1,986.41
BLUE ENERGY FUELS, LLC
CNG FUEL PURCH - JAN, 201
94.75
CITY GARAGE
VEH PARTS PURCH -JAN, 20
2,530.77
FLEETCOR TECHNOLOGIES
FUELMAN - JAN, 2017
927.31
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
50.87
CITY OF TULSA UTILITIES
WATER
77,337.55
Page 1
Claims List
2/21 /2017
Budget Unit Title
Vendor Name
Payable Description
Payment Amount
WATER...
CITY OF TULSA UTILITIES
WATER
105,705.78
VERDIGRIS VALLEY ELECTRIC COOP
WATER CONTROL ELECTRIC
30.60
JPMORGAN CHASE BANK
HD SPLY - RESETTERS
814.40
JPMORGAN CHASE BANK
HD SPLY -METER RIDING TUBE
48.95
JPMORGAN CHASE BANK
HD SPLY -METER CAN
185.00
JET TRUCKING, LLC
TOPSOIL
90.00
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
57.27
TOTAL WATER 286,756.07
WASTEWATER TREATMENT
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
72.11
JAMES A. OZBUN
PUMP
1,286.00
JPMORGAN CHASE BANK
KOMLINE- CONTROL PADDLE
47.19
JPMORGAN CHASE BANK
LOCKE -IRON FITTING
4.78
JPMORGAN CHASE BANK
WASTE MGMT- SLUDGE REMOVAL
7,161.47
JPMORGAN CHASE BANK
HACH- AMPULE SOLUTION
280.89
JPMORGAN CHASE BANK
HACH- SOLUTION FOR PH
23.18
JPMORGAN CHASE BANK
HACH- REAGENT FOR TESTING
674.81
AT &T
LONG DISTANCE PHONE BILL
1.28
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
52.51
FLEETCOR TECHNOLOGIES
FUELMAN - JAN, 2017
711.52
CITY GARAGE
VEH PARTS PURCH -JAN, 20
694.62
CITY GARAGE
LABOR/OVERHEAD - FEB, 201
907.66
JPMORGAN CHASE BANK
UPS STORE- SHIPPING
147.72
JPMORGAN CHASE BANK
NORTHERN SAFETY - GLOVES
26.05
JPMORGAN CHASE BANK
VACMOTION- FILTERS
28.87
JPMORGAN CHASE BANK
NEW PIG- CONTAINMENT BERM
933.38
JPMORGAN CHASE BANK
SW TRAILERS -TARP
12.20
JPMORGAN CHASE BANK
SW TRAILERS -TARP
75.60
JPMORGAN CHASE BANK
CLIFFORD POWER -GEN RENTAL
2,318.76
JPMORGAN CHASE BANK
NCL- SAMPLE SCOOP
176.43
JPMORGAN CHASE BANK
DELTA RIGGING- LIFT STRAPS
40.70
JPMORGAN CHASE BANK
REXEL -PUMP CONTACTOR
319.66
JPMORGAN CHASE BANK
LOWES -SUMP PUMP REPAIR
17.08
AEP /PSO
ELECTRIC USE
24,653.29
JPMORGAN CHASE BANK
SAMSCLUB- SUPPLIES
51.05
TOTAL WASTEWATER TREATMENT 40,718.81
WASTEWATER COLLECTION:
JPMORGAN CHASE BANK
HD SPLY- MANHOLE REPAIR
28.11
JPMORGAN CHASE BANK
BROWN FARMS -SOD
95.00
JPMORGAN CHASE BANK
HD SPLY - MANHOLE REPAIR
97.60
JPMORGAN CHASE BANK
HD SPLY - REPAIR PARTS
571.64
ONEOK, INC OKLAHOMA NATURAL GAS
NATURAL GAS USAGE
195.48
JPMORGAN CHASE BANK
BROWN FARMS-SOD
95.00
DUKE'S ROOT CONTROL, INC
ROOT CONTROL PROGRAM
14,599.38
Page 2
Claims List
2/21/2017
Budget Unit Title
Vendor Name
Payable Description
PaymentAmount
WASTEWATER COLLECTION;
AEP /PSO
ELECTRIC USE
5,054.92
JPMORGAN CHASE BANK
DEQ -C CLASS /BAIN
62.00
JPMORGAN CHASE BANK
AMER HOSE - SUCTION HOSES
3,475.86
JPMORGAN CHASE BANK
QUINTON PLMB -LINE INSPECT
225.00
JPMORGAN CHASE BANK
AMERICAN HOSE - FITTINGS
395.00
CITY GARAGE
LABOR/OVERHEAD - FEB, 201
1,250.25
CITY GARAGE
VEH PARTS PURCH - JAN, 20
106.11
BLUE ENERGY FUELS, LLC
CNG FUEL PURCH - JAN, 201
220.27
FLEETCOR TECHNOLOGIES
FUELMAN - JAN, 2017
197.45
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
48.15
JACQUELYN BROOKE KONONCHUK
FOG INSPECTIONS
595.00
VERDIGRIS VALLEY ELECTRIC COOP
GARRETT CREEK ELECTRIC
180.90
VERDIGRIS VALLEY ELECTRIC COOP
GARRETT CREEK ELECTRIC
193.51
JPMORGAN CHASE BANK
HD SPLY - MANHOLE REPAIR
153.50
VERDIGRIS VALLEY ELECTRIC COOP
COFFEE CREEK ELECTRIC
458.87
JPMORGAN CHASE BANK
GRAINGER -FUSES
34.70
JPMORGAN CHASE BANK
GRAINGER -FUSES
173.50
JPMORGAN CHASE BANK
HD SPLY- LOCATES MATERIAL
75.60
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
69.58
JACQUELYN BROOKE KONONCHUK
1CONSULTING SERVICES
425.00
TOTAL WASTEWATER COLLECTIONS 29,077.38
REFUSE COLLECTIONS
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
33.50
JPMORGAN CHASE BANK
WALMART -TOOL BOX
14.88
JPMORGAN CHASE BANK
KIMS INT'L -HYDRA HOSE
199.60
JPMORGAN CHASE BANK
AMERIFLEX -HOSES
123.45
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
3150
FLEETCOR TECHNOLOGIES
FUELMAN - JAN, 2017
3,111.29
BLUE ENERGY FUELS, LLC
CNG FUEL PURCH - JAN, 201
2,002.03
CITY GARAGE
VEH PARTS PURCH -JAN, 20
2,542.55
CITY GARAGE
LABOR /OVERHEAD - FEB, 201
4,179.08
JPMORGAN CHASE BANK
FASTENAL -BOLTS /GLOVES
19.02
JPMORGAN CHASE BANK
REPUTATION SVC- REPAIRS
525.00
JPMORGAN CHASE BANK
AMERIFLEX - FITTING
65.75
JPMORGAN CHASE BANK
BUMP213UMP- ADDITIVE
9.75
AT &T
LONG DISTANCE PHONE BILL
0.04
COVANTA LANCASTER, INC
REFUSE TIPPING FEES
5,461.51
JPMORGAN CHASE BANK IGILL
EXPRESS - VEHICLE WASH
60.00
TOTAL REFUSE COLLECTIONS 18,380.95
RECYCLE CENTER
JPMORGAN CHASE BANK
LAMBERT SCALES - CALIBRATIO
190.00
AT &T
LONG DISTANCE PHONE BILL.
0.32
AEP /PSO
ELECTRIC USE
57.73
JPMORGAN CHASE BANK
WASTE MGMT - TIPPING FEES
983.15
Page 3
Claims List
2/21 /2017
Budget Unit Title
Vendor Name
Payable Description
Payment Amount
RECYCLE CENTER...
CITY GARAGE
LABOR /OVERHEAD - FEB, 201
351.50
JPMORGAN CHASE BANK
HOME DEPOT - COATED CHAIN
89.25
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
13.24
OSI ENVIRONMENTAL INC
OIL /ANTI FREEZE RECYCLING
125.00
TULSA COUNTY HIGHWAY CONSTRUCTION
SIGNS
360.00
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
13.24
TOTAL RECYCLE CENTER
2,183.43
386,584.5
FUND GRAND TOTAL
OPWA ST SUB - DEBT SERV ISF SHOPS INVESTORS, L.P.
DEVELOPMENT AGREEMENT
64,263.13
TOTAL OPWA ST SUB - DEBT SERV
64,263.13
64,263.1
FUND GRAND TOTAL
OPWA GRAND TOTAL
$450,847.71
Page 4
Sd
The City Wit out Limits.
TO: The Honorable Chair and Trustees
Owasso Public Works Authority
FROM: Travis Blundell
Utility Superintendent
SUBJECT: Purchase of Service Truck
Water Division
DATE: February 17, 2017
BACKGROUND:
On January 9, 2017, the motor in the Water Divisions 2008 Ford service truck began making a
loud noise. The truck was taken to Mathew's Ford to be diagnosed. It was determined that three
injectors had failed causing the engine to hydro lock which caused catastrophic engine failure.
To replace the engine, Mathew's Ford quoted a price in the amount of $19,453.00.
As a result of the significant expense to fix the 2008 Ford Service Truck, staff has determined that
the best option would be to replace the 2008 Ford service truck with a new service truck rather
than spend that amount of money on a new motor or a used vehicle.
Service Trucks are a very important vehicle used by the Water Division on a daily basis. This
vehicle is used to transport Utility Workers, tow equipment, and haul tools and repair parts used
for repairing water leaks.
VEHICLE DESCRIPTION:
Staff proposes the purchase of a 2017 Dodge Ram 4500 Crew Cab 4x4 pickup truck through the
Oklahoma state bid. This vehicle will be equipped with a service body for organized and secure
storage of tools, repair materials and equipment.
FUNDING:
The FY 2016 -2017 OPWA budget has the funds available to purchase a new vehicle.
RECOMMENDATION:
Staff recommends approval to purchase a 2017 Dodge Ram 4500 Crew Cab 44 service truck in
the amount of $49,149.00 from Bob Howard Chrysler Jeep Dodge of Oklahoma City, Oklahoma,
per state bid award.
ATTACHMENT:
Bob Howard Chrysler Jeep Dodge Bid Quote
�H
January 30, 2017
BOB HOWARD
CHRYSLER JEEP DODGE
R, Vaughan
City of.Owasso
302 W. 2n6 St
Owasso, OK 74055
RE: 2017 Ram 4500 Crew Cab 44 Chassis (173.4" WB/ 60" CA)
Dear Mr. Vaughan;
Attached are the specifications for the requested truck along with the pricing letter.
Pricing is per the State of Oklahoma Vehicle Contract SWO35:
item # 1000009411 Truck Cab & Chassis Crew Cab
2017 Ram 4500 Crew Cab 44 Chassis (173.4° WB/ 60" CA)
BASE $31,892.00
OPTIONS ADD;
6.71. Cummins"turbo Diesel Engine
7,995,00
DP91-93 Four Wheel Drive
2,989.00
BAJ 220AmpAlternator
175.00
GXJ Two Additional Base Keys
120.00
TBB Full Size Spare Tire & Wheel
N/C
XEF Transfer Case Skid Plates
N/C
Total for Truck
$43,171.00
Less; Additional discount
- 500.00
NET TOTAL FOR TRUCK
$42,671.00
CST110CCD 52.5 UTILITY BODY
6,478.00
TOTAL FOR TRUCK AND UTILITY BODY
$49,149.00
13250 North Broadway Extension, OMahoma blty, OK 73114
phone: 405.936.6900 . P.O. Box 14508 - 01dahoma City, 0K78113 , waw.bobhowardauto.00m
Color; PW7 Bright White
interior: TXX8 Black /Diesel Gray Vinyl 40 /20/40 Split Bench Seat with
Fold Up Rear Vinyl Bench
Thank you and If there are any questions please contact me.
L
Tom Ayers
Governmental /Fieet.Sales Manager
Department
OPWA Administration
Utility Billing
Water
Wastewater
Wastewater Collection
Refuse
Recycle Center
OWASSO PUBLIC WORKS AUTHORITY
PAYROLL PAYMENT REPORT
PAY PERIOD ENDING DATE 02104/17
Payroll Expenses Total Expenses
10,933.47
5,804.80
14,529.88
13,150.97
8,460.23
10,774.56
2,182.40
16,271.45
10, 981.45
24,758.49
22,825.82
14,148.92
17,991.26
3,405.30
FUND TOTAL 65,836.31 110,382.69
OWASSO PUBLIC WORKS AUTHORITY - OPERATING FUND
FISCAL YEAR 2016 -2017
Budgetary Basis
Statement of Revenues & Expenses
As of January 31, 2017
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
MONTH YEAR
TO -DATE TO -DATE BUDGET
PERCENT
OF BUDGET
$ 410,688 $
3,783,451
$ 5,759,000
65.70%
(37,103)
347,691
2,496,952
4,214,500
59.25%
(2,578,508)
153,247
1,161,192
1,969,325
58.96%
(2,213,202)
20,530
147,199
262,925
55.99%
32.45%
932,157
7,588,794
12,205,750
62.17%
(912,475)
$ (37,456)
$ (515,327)
$ (830,833)
62.03%
(37,103)
(254,408)
(462,666)
54.99%
(291,501)
(2,578,508)
(4,229,845)
60.96%
(163,466)
(1,024,552)
(2,213,202)
46.29%
(118,908)
(614,874)
(1,895,111)
32.45%
(264,042)
(1,937,461)
(3,268,222)
59.28%
(912,475)
(6,925,130)
(12,899,879)
53.68%
19,682
663,664
(694,129)
$ 2,120 $
7,311
$ 20,000
36.55%
905
7,725
12,275
62.94%
-
294,966
424,047
69.56%
(208,347)
(214,614)
(20,902,000)
1.03%
(205,321)
95,389
(20,445,678)
LONG -TERM DEBT PROCEEDS AND EXPENDITURES
Proceeds of long -term debt $ 208,347 $ 1,174,387 $ 21,890,988
Expenditures of long -term debt - (959,774) (988,000)
TOTAL LONG -TERM DEBT PROCEEDS AND EXPENDITURES 208,347 214,614 20,902,988
NET INCOME (LOSS)
ENCUMBRANCES OUTSTANDING
WORKING CAPITAL - Beginning Balance
WORKING CAPITAL- Ending Balance
$ 22,707 $ 973,667 $ (236,819)
$ (557,329)
1,418,075 1,418,075
$ 1,834,413 $ 1,181,256