HomeMy WebLinkAbout2017.06.20_OPWA AgendaPUBLIC NOTICE OF THE MEETING OF THE
OWASSO PUBLIC WORKS AUTHORITY
Council Chambers, Old Central Building
109 N Birch, Owasso, OK 74055
Regular Meeting GNM
Tuesday, June 20, 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:
• June 6, 2017, Regular Meeting
• June 13, 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 Resolution 2017 -01, adopting the
annual budget for Fiscal Year 2017 -2018
Linda Jones
Staff recommends approval of Resolution 2017 -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 - Pay Period Ending Date 6110117
• Monthly Budget Status Report - May 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, June 16, 2017.
Ar y w �+_
Sherry Bishop, City Clerk
OWASSO PUBLIC WORKS AUTHORITY
MINUTES OF REGULAR MEETING
Tuesday, June 6, 2017
The Owasso Public Works Authority met in regular session on Tuesday, June 6, 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, June 2, 2017.
1. Call to Order
Chair Lyndell Dunn called the meeting to order at 8:40 pm.
2. Roll Call
Present Absent
Chair- Lyndell Dunn Vice- Chair- Chris Kelley
Trustee - Bill Bush Trustee - Doug Bonebrake
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:
• May 16, 2017, Regular Meeting
B. Approve claims
Mr. Bush moved, seconded by Ms. Moberly to approve the Consent Agenda with claims
totaling $598,725.28.
YEA: Bush, Moberly, Dunn
NAY: None
Motion carried: 3 -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
7. Official Notices to Authority (documents for acknowledgment or information only, no
discussion or action will be taken)
• Payroll Payment Reports:
- Pay Period Ending Date 5/13/17
- Pay Period Ending Date 5/27/17
OPWA
June b, 2017
Page 2
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
Ms. Moberly moved, seconded by Mr. Bush to adjourn the meeting.
YEA: Bush, Moberly, Dunn
NAY: None
Motion carried 3 -0 and the meeting adjourned at 8:41 pm.
Lyndell Dunn, Chair
Lisa Wilson, Minute Clerk
OWASSO CITY COUNCIL, OPWA & OPGA
MINUTES OF JOINT REGULAR MEETING
Tuesday, June 13, 2017
The Owasso City Council, Owasso Public Works Authority, and Owasso Public Golf Authority met
in a joint regular meeting on Tuesday, June 13, 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, June 9, 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
Councilor /Trustee -Jeri Moberly
A quorum was declared present.
2. Discussion relating to the fire department purchase of a New Aerial Platform Truck
David Hurst and Mark Stuckey presented the item and discussion was held. It was further
explained that the item would be placed on the June 20, 2017, Council agenda for
consideration and action.
3. Discussion relating to a Proposal for Professional Services for Economic Development
Strategic Planning
Chelsea Levo Feary presented the item and discussion was held. On April 13, 2017, the
Owasso Economic Development Authority voted to recommend approval of the proposal.
It was further explained that the item would be placed on the July 5, 2017, Council agenda
for consideration and action.
4. Discussion relating to Alarm Registration, Failure to Register, and False Alarm Ordinance and
Resolution
Scott Chambiess and Bill Allen presented the items and discussion was held. It was further
explained that the items will be placed on a future Council agenda for consideration and
action.
5. Discussion relating to comprehensive review of rates and fees
Sherry Bishop presented the item and discussion was held. It was further explained that staff
is reviewing current rates and fees and an item would be placed on the July work session
agenda for additional discussion.
6. Discussion relating to Board and Committee appointments and term lengths
Mayor /Chair Lyndell Dunn presented the item and discussion was held. it was further
explained that an item would be placed on the June 20, 2017, Council agenda for
consideration and action.
7. Discussion relating FY 2017 -2018 annual operating budgets
Warren Lehr presented the items and discussion was held. It was further explained that an
item will be placed on the June 20, 2017, Council, OPWA, and OPGA agendas for
consideration and action.
8. Discussion relating to City Manager items
• Monthly sales tax report - Linda Jones presented the sales tax report and
discussion as held.
• City Manager report - No Report.
Owasso City Council, OPWA & OPGA
June 13, 2017
Page 2
City Council /Trustee comments and inquiries
Mayor Dunn and Vice -Mayor Kelley commented on the annual Tulsa Regional Chamber
D.C. Fly -In event held June 7 -9.
10. Consideration and appropriate action relating to a request for an executive session for the
purpose of discussing negotiations with the Fraternal Order of Police, Lodge No. 149, as
provided for in Title 25, O.S. § 307(6)(2)
Councilor Bonebrake moved, seconded by Councilor Bush to enter into executive session.
YEA: Bonebrake, Bush, Kelley, Moberly, Dunn
NAY: None
Motion carried: 5 -0
At 7:40 pm, the Council, along with Julie Lombardi, Warren Lehr, Michele Dempster, and
Scott Chombless entered into executive session.
At 8:45 pm, the Council returned to open session.
11. Adjournment
Councilor Bush moved, seconded by Councilor Moberly to adjourn the meeting.
YEA: Bonebrake, Bush, Kelley, Moberly, Dunn
NAY: None
Motion carried: 5 -0
The meeting adjourned at 8:45 pm.
Lyndell Dunn, Mayor /Chair
Juliann M. Stevens, Minute Clerk
Claims List - 6/20/2017
Fund Vendor Name
Payable Description
Payment
Amount
61 OPWA AEP /PSO
ELECTRIC USE
$1,095.11
AT &T
LONG DISTANCE PHONE
$8.00
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASES - MAY,
$46.25
CITY GARAGE
LABORIOVERHEAD - JUNE, 20
$170.33
CITY OF OWASSO
ADMINISTRATIVE OVERHEAD
$15,416.00
JPMORGAN CHASE BANK
CHAMBER- LUNCHEON
$15.00
JPMORGAN CHASE BANK
OFFICE DEPOT - SUPPLIES
$39.78
JPMORGAN CHASE BANK
WALMART - SUPPLIES
$194.40
ONEOK, INC OKLAHOMA NATURAL GAS
NATURAL GAS USAGE
$147.51
PRO -FENCE
GATE REPAIR
$596.60
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
$127.79
UNITED STATES CELLULAR
PW CELL PHONES
$40.38
CORPORATION
UNIFORM CLEANING
$26.48
OPWA ADMINISTRATION •Total
$17,897.15
AEP /PSO
ELECTRIC USE
$132.76
CITY GARAGE
LABOR /OVERHEAD - JUNE, 20
$351.50
CITY GARAGE
VEH PARTS PURCHASED - JUN
$10.00
JPMORGAN CHASE BANK
GELLCO- SAFETY BOOTS
$150.00
JPMORGAN CHASE BANK
GRAINGER -SHADE BRIM
$9.84
JPMORGAN CHASE BANK
HOME DEPOT -CHAIN
$36.38
JPMORGAN CHASE BANK
HOME DEPOT- SUPPLIES
$99.06
JPMORGAN CHASE BANK
OWASSO KEYS -KEYS
$24.25
JPMORGAN CHASE BANK
P & K EQUIP- STRING
$15.99
JPMORGAN CHASE BANK
WASTE MGMT -TIP FEES
$865.17
JPMORGAN CHASE BANK
WASTE MGMT- TIPPING
$1,561.27
TERMINIX
PEST CONTROL
$59.00
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
$26.48
RECYCLE CENTER •Total
$3,341.70
AT &T
LONG DISTANCE PHONE
$0.09
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASES - MAY,
$3,054.20
CITY GARAGE
LABOR/OVERHEAD - JUNE, 20
$4,179.08
CITY GARAGE
VEH PARTS PURCHASED - JUN
$5,064.82
COVANTA LANCASTER, INC
REFUSE TIPPING FEES
$12,606.12
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSE - MAY, 20
$2,383.09
JPMORGAN CHASE BANK
BUMP2BUMP- GREASE
$115.00
JPMORGAN CHASE BANK
BUMP26UMP -PARTS
$16.61
JPMORGAN CHASE BANK
FASTENAL -BOLTS
$28.00
JPMORGAN CHASE BANK
FLEETPRIDE -BRAKE SHOE
$146.25
JPMORGAN CHASE BANK
KIMS INT'L -HOSES
$1,618.49
JPMORGAN CHASE BANK
TULSA SPRING - REPAIRS
$866.81
JPMORGAN CHASE BANK
WASTE MGMT -TIP FEE
$1,200.00
1
Claims List - 6/20/2017
Fund Vendor Name Payable Description Payment
Amount
61 OPWA UNIFIRST HOLDINGS LP UNIFORM CLEANING $77.96
UNITED STATES CELLULAR PW CELL PHONES $42.19
CORPORATION
REFUSE COLLECTIONS -Total
$31,398.71
JPMORGAN CHASE BANK
OFFICE DEPOT - CLEANER
$10.00
TECHNICAL PROGRAMMING SERVICES
BILLING SERVICES
$3,738.03
INC
LABOR/OVERHEAD - JUNE, 20
$1,250.25
TODD C. KIMBALL
METER READER
$1,384.20
TYRONE EUGENE DINKINS
METER READER
$199.65
UTILITY BILLING -Total
$5,331.88
AEP /PSO
ELECTRIC USE
$8,281.77
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASES - MAY,
$230.50
CITY GARAGE
LABOR/OVERHEAD - JUNE, 20
$1,250.25
CITY GARAGE
VEH PARTS PURCHASED - JUN
$1,114.33
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSE - MAY, 20
$119.18
JPMORGAN CHASE BANK
ATWOOD -TIRE PLUG KIT
$18.98
JPMORGAN CHASE BANK
AUTOZONE- CLEANER
$11.98
JPMORGAN CHASE BANK
BROWN FARMS -SOD
$115.00
JPMORGAN CHASE BANK
DALE & LEES -AC UNITS
$473.00
JPMORGAN CHASE BANK
HD SPLY- MANHOLE RPR
$95.98
JPMORGAN CHASE BANK
HD SPLY- REPAIR PART
$95.98
JPMORGAN CHASE BANK
HD SPLY- SUPPLIES
$40.00
JPMORGAN CHASE BANK
HOME DEPOT- BLOWER FAN
$182.40
JPMORGAN CHASE BANK
LOCKE -AIR FILTERS
$9.46
JPMORGAN CHASE BANK
LOCKE -VFD PART
$75.06
JPMORGAN CHASE BANK
PIKEPASS -FEES
$10.70
JPMORGAN CHASE BANK
TIMMONS -FUEL
$616.72
ONEOK, INC OKLAHOMA NATURAL GAS
NATURAL GAS USAGE
$182.95
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
$84.16
VERDIGRIS VALLEY ELECTRIC COOP
COFFEE CREEK ELECTRIC
$596.73
VERDIGRIS VALLEY ELECTRIC COOP
GARRETT CREEK ELECTRI
$471.27
VERIZON WIRELESS
WIRELESS CONNECTION
$80.08
WASTEWATER COLLECTIONS -Total
$14,156.48
AEP IPSO
ELECTRIC USE
$25,567.12
AT &T
LONG DISTANCE PHONE
$1.55
CITY GARAGE
LABOR /OVERHEAD -JUNE, 20
$907.66
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSE - MAY, 20
$596.89
JPMORGAN CHASE BANK
FORT BEND - POLYMER
$2,788.00
JPMORGAN CHASE BANK
FULLERTON- WELDER FUEL
$27.75
JPMORGAN CHASE BANK
GRAINGER -SCRUB BRUSH
$28.89
JPMORGAN CHASE BANK
GRAINGER - WRENCH
$150.53
JPMORGAN CHASE BANK
HACH- MEMBRANE
$316.89
2
Claims List - 6/20/2017
Fund Vendor Name
Payable Description
Payment
Amount
61 OPWA JPMORGAN CHASE BANK
HACH -PIPET TIPS
$68.58
JPMORGAN CHASE BANK
HACH- REAGENT
$311.38
JPMORGAN CHASE BANK
HEIMAN FIRE -FIRE HOSE
$169.95
JPMORGAN CHASE BANK
HOME DEPOT -FOAM
$4.25
JPMORGAN CHASE BANK
HUTHER- WET TEST
$1,015.00
JPMORGAN CHASE BANK
INTERSTATE - BATTERIES
$24.20
JPMORGAN CHASE BANK
JOHN CRANE -TAX CREDIT
($236.03)
JPMORGAN CHASE BANK
KOMLINE- CYLINDER KIT
$169.25
JPMORGAN CHASE BANK
KOMLINE- REPAIR KIT
$822.30
JPMORGAN CHASE BANK
LOCKE -PARTS
$41.54
JPMORGAN CHASE BANK
LOWES- ADAPTER
$3.79
JPMORGAN CHASE BANK
LOWES -PARTS
$33.11
JPMORGAN CHASE BANK
NCL- DETERGENTS
$15.12
JPMORGAN CHASE BANK
NCL- FILTERS
$232.70
JPMORGAN CHASE BANK
NCL- REAGENTS
$30.97
JPMORGAN CHASE BANK
OFFICE DEPOT- SUPPLIES
$19.86
JPMORGAN CHASE BANK
OREILLY - JUMPER CABLE
$51.98
JPMORGAN CHASE BANK
PVC PIPE- POLYMER SYS
$286.26
JPMORGAN CHASE BANK
TRAVEL EXPENSE
$78.37
JPMORGAN CHASE BANK
US PLASTIC -CK VALVE
$120.36
JPMORGAN CHASE BANK
US PLASTIC -VALVE
$157.96
JPMORGAN CHASE BANK
WASTE MGMT- SLUDGE
$7,342.60
JPMORGAN CHASE BANK
WINFIELD- WEEDKILLER
$470.24
KTURBO USA, INC
REPAIR
$3,545.00
LIVINGSTON MICROGRAPHICS, LLC
ULTRAVIOLET BULBS FOR
WWT
$7,707.75
SCHUERMANN ENTERPRISES, INC
REPAIR MATERIALS
$9,000.00
SCHUERMANN ENTERPRISES, INC
TROUBLESHOOT
$653.89
SCHUERMANN ENTERPRISES, INC
TROUBLESHOOT /REPAIR
$1,037.99
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
$124.98
VERIZON WIRELESS
WIRELESS CONNECTION
$80.02
WASTEWATER TREATMENT -Total
$63,768.65
AEP /PSO
ELECTRIC USE
$391.86
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASES - MAY,
$99.01
CITY GARAGE
LABOR/OVERHEAD - JUNE, 20
$1,986.41
CITY GARAGE
VEH PARTS PURCHASED - JUN
$928.56
CITY OF TULSA UTILITIES
WATER
$255,527.57
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSE - MAY, 20
$703.80
JPMORGAN CHASE BANK
ACCURATE - SAMPLES
$745.00
JPMORGAN CHASE BANK
ATWOOD -MUCK BOOTS
$129.99
JPMORGAN CHASE BANK
BROWN FARMS -SOD
$95.00
JPMORGAN CHASE BANK
FASTENAL -DRILL BIT
$64.84
3
Fund
Claims List - 6/20/2017
klilITT-nal=w
61 OPWA JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
SCHUERMANN ENTERPRISES, INC
TREASURER PETTY CASH
TREASURER PETTY CASH
UNIFIRST HOLDINGS LP
VERDIGRIS VALLEY ELECTRIC COOP
WATER -Total
OPWA -Total
Payable Description Payment
Amount
HD SPLY - FLANGE
$161.95
HD SPLY -METER LOCKS
$148.75
HD SPLY -METER SET
$1,902.66
HO SPLY -METER SETS
$1,743.70
HO SPLY- REPAIR CLAMP
$22.26
TIMMONS -FUEL
$616.72
UNITED RNTLS- RENTAL
$1,245.08
TROUBLESHOOT /REPAIRS
$2,388.13
CDL LICENSEIMAGGARD
$51.50
COL LICENSEIVAUGHAN
$51.50
UNIFORM CLEANING
$101.12
WATER CONTROL ELEC
$30.60
$269,136.01
$405,030.58
OPWA Grand Total $405,030.58
nTity f Limits.
TO:
The Honorable Chair and Trustees
Owasso Public Works Authority
FROM:
Linda Jones
Finance Director
SUBJECT:
Resolution 2017 -01
FY 2017 -2018 Annual Operating Budget
DATE:
June 16, 2017
BACKGROUND:
Pursuant to statutory and Charter provisions, an annual operating budget for the General Fund,
OPWA Fund, OPGA Fund and other funds has been developed and was transmitted for City
Council review on May 9, 2017. The proposed budget was discussed during the May and June
Council work sessions. Printed copies of the proposed budget have been available for public
viewing at City Hall, the Owasso Library, and on the City's website.
On May 31, 2017, legal notice of a public hearing was published in the Owasso Reporter, and
such hearing was conducted on June 6, 2017. The public hearing provided opportunity for
citizen comment and questions relating to the proposed budget.
Resolution 2017 -01 provides for the adoption of a fiscal year budget for the Owasso Public Works
Authority.
RECOMMENDATION:
Staff recommends approval of Resolution 2017- Oladopting a Fiscal Year 2017 -2018 budget for
the OPWA Fund.
ATTACHMENT
OPWA Resolution 2017 -01
OWASSO PUBLIC WORKS AUTHORITY
OWASSO, OKLAHOMA
OPWA RESOLUTION 2017 -01
A RESOLUTION PROVIDING FOR THE ADOPTION OF AN ANNUAL BUDGET FOR FISCAL
YEAR 2017 -2018 FOR THE OWASSO PUBLIC WORKS AUTHORITY.
WHEREAS, The Owasso Public Works Authority was created as a Title 60 Public Trust; and
WHEREAS, The Authority Manager has prepared a budget for the fiscal year ending June 30,
2018 (FY 2017- 2018); and
WHEREAS, the budget has been formally presented to the Trustees; and
WHEREAS, certain budget filing requirements are mandated by State Statutes.
NOW, THEREFORE, BE IT RESOLVED BY THE TRUSTEES OF THE OWASSO PUBLIC WORKS
AUTHORITY,
THAT: Resources available in the amount of $38,338,373 are hereby appropriated
as follows:
Administration
$1,093,848
Utility Billing
483,089
Water
4,542,455
Wastewater Treatment
1,348,192
Wastewater Collections
882,795
Refuse
1,679,941
Recycle Center
225,517
Debt Service
6,992,671
Interfund Transfers Out
21,089,865
THAT: The effective date of this Resolution shall be July 1, 2017.
PASSED, ADOPTED, AND APPROVED this 201h day of June, 2017, by the Trustees of the Owasso
Public Works Authority,
Lyndell Dunn, Chair
ATTEST:
Sherry Bishop, Authority Secretary
APPROVED AS TO FORM:
Julie Lombardi, Authority Attorney
OWASSO PUBLIC WORKS AUTHORITY
PAYROLL PAYMENT REPORT
PAY PERIOD ENDING DATE 06/10/17
Department
Payroll Expenses
Total Expenses
OPWA Administration
10,958.48
16,202.33
Utility Billing
5,908.89
11,082.52
Water
14,601.27
24,736.81
Wastewater
13,398.47
23,010.79
Wastewater Collection
8,528.48
14,606.10
Refuse
13,174.95
20,671.15
Recycle Center
2,825.96
4,159.48
FUND TOTAL 69,396.50 114,469.18
OWASSO PUBLIC WORKS AUTHORITY - OPERATING FUND
FISCAL YEAR 2016 -2017
Budgetary Basis
Statement of Revenues & Expenses
As of May 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 PERCENT
TO -DATE TO -DATE BUDGET OF BUDGET
$ 447,513
$ 5,460,299
$ 5,759,000
94.81%
342,420
3,908,287
4,214,500
92.73%
175,459
1,818,010
1,969,325
92.32%
20,246
225,837
262,925
85.89%
985,636
11,412,433
12,205,750
93.50%
$ (52,759)
$ (724,471)
$ (830,833)
87.20%
(35,006)
(399,258)
(462,666)
86.30%
(293,409)
(3,780,445)
(4,279,045)
88.35%
(148,247)
(1,641,776)
(2,164,002)
75.87%
(111,490)
(1,294,038)
(1,895,111)
68.28%
(231,971)
(3,008,679)
(3,268,222)
92.06%
(872,883)
(10,848,667)
(12,899,879)
84.10%
112,754
563,766
(694,129)
$ 5,858 $
25,436
$ 20,000
127.18%
1,887
16,173
12,275
131.76%
-
419,966
424,047
99.04%
(245,326)
(743,072)
(20,902,000)
3.56%
(237,581)
(281,497)
(20,445,678)
LONG -TERM DEBT PROCEEDS AND EXPENDITURES
Proceeds of long -term debt $ 245,326 $ 1,702,846 $ 21,890,988
Expenditures of long -term debt - (959,774) (988,000)
TOTAL LONG -TERM DEBT PROCEEDS AND EXPENDITURES 245,326 743,072 20,902,988
NET INCOME (LOSS)
ENCUMBRANCES OUTSTANDING
WORKING CAPITAL- Beginning Balance
WORKING CAPITAL- Ending Balance
$ 120,498 $ 1,025,342 $ (236,819)
$ (383,783)
1,418,075 1,418,075
$ 2,059,634 $ 1,181,256