HomeMy WebLinkAbout2020.10.20_OPWA AgendaPUBLIC NOTICE OF THE MEETING OF THE
OWASSO PUBLIC WORKS AUTHORITY (OPWA)
Council Chambers Old Central Building 109 North Birch, Owasso, OK
TUESDAY, OCTOBER 20, 2020 - 6:30 PM
AGENDA RECEIVED
1. Call to Order - Chair Bill Bush OCT 16 2020
2. Roll Call
City Clerk's Office
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 -October 6, 2020, and October 13, 2020, Regular Meetings
B. Approve claims
4. Consideration and appropriate action relating to items removed from the Consent Agenda
S. Consideration and appropriate action relating to budget amendments for the re-
appropriation of carryover funds from Fiscal Year 2019 -2020
Jennifer Newman
Staff recommends approval of an increase in the estimate of revenues by $29,376,052.00
and the appropriation for expenditures by $31,245,382.00 for the Owasso Public Works
Authority.
6. Consideration and appropriate action relating to the purchase of a new truck and
declaration of a surplus vehicle
Robert Allison
Staff recommends approval to purchase a 2021 Chevrolet 1500 4x4, Crew Cab truck, in the
amount of $30,829.00, from Carter Chevrolet of Edmond, Oklahoma, per the State of
Oklahoma's approved contract #SW035; and, to declare the 2009 Dodge Dakota (VIN#
1 D3HW38K99S726795) as surplus to the needs of Owasso Public Works Authority and disposed
of via on line auction.
7. Report from OPWA Manager
8. Report from OPWA Attorney
9. Official Notices to Authority (documents for acknowledgment or information only, no
discussion or action will be taken)
• Payroll Payment Report- pay period ending date October 10, 2020
• Monthly Budget Status Report - September 2020
10. New Business (New Business is any item of business which could not have been foreseen at
the time of posting of the agenda)
11. Adjournment
Notice of Public Meeting filed in the office of the City�lerk on Friday, December 13, 2019, and
the Agenda posted at City Hall, 200 South Main Street ,/° t 0 pm on Fri �a7, ctdb r 16, 2020.
JJJ iannM S �� /i�l ��L`(� /�
Stevens, City fZlerk
The City or Owasso encourages citizen participation. To req
City Clerk at least 48 hours prior to the scheduled
bf@vens@Pilvatawassd. eam
Est on accommodation due to a disability, contact the
meeting by phone 918 - 376 -1502 or by email to
OWASSO PUBLIC WORKS AUTHORITY (OPWA)
MINUTES OF REGULAR MEETING
Tuesday, October 6, 2020
The Owasso Public Works Authority (OPWA) met in regular session on Tuesday, October 6, 2020,
in the Council Chambers at Old Central, 109 North Birch, Owasso, Oklahoma, per the Notice of
Public Meeting filed Friday, December 13, 2019; and the Agenda filed in the office of the City
Clerk and posted at City Hall, 200 South Main Street, at 6:00 pm on Friday, October 2, 2020.
1. Call to Order
Chair Bill Bush called the meeting to order at 7:16 pm
2. Roll Call
Present Absent
Chair- Bill Bush None
Vice Chair - Kelly Lewis
Trustee - Chris Kelley
Trustee - Doug Bonebrake
Trustee - Lyndell Dunn
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 Authority 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 - September 15, 2020, Regular Meeting
B. Approve claims
Mr. Dunn moved, seconded by Ms. Lewis to approve the Consent Agenda, as
presented, with claims totaling $831,393.18.
YEA: Bonebrake, Dunn, Kelley, Lewis, Bush
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
7. Official Notices to Council (documents for acknowledgment or information only, no
discussion or action will be taken)
The Chair acknowledged receipt of the following:
• Payroll Payment Report - pay period ending date September 12, 2020, and
September 26, 2020
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
Owasso Public Works Authority
October b, 2020
Page 2
9. Adjournment
Mr. Kelley moved, seconded by Ms. Lewis to adjourn the meeting.
YEA: Bonebrake, Dunn, Kelley, Lewis, Bush
NAY: None
Motion carried: 5 -0 and the meeting adjourned at 7:17 pm.
Bill Bush, Chair
Juliann M. Stevens, Authority Clerk
OWASSO CITY COUNCIL, PUBLIC WORKS AUTHORITY, AND
PUBLIC GOLF AUTHORITY
MINUTES OF JOINT REGULAR MEETING
Tuesday, October 13, 2020
The Owasso City Council, Owasso Public Works Authority (OPWA), and Owasso Public Golf Authority
(OPGA) met in a joint regular meeting on Tuesday, October 13, 2020, in the Council Chambers at
Old Central, 109 North Birch Street, Owasso, Oklahoma, per the Notice of Public Meeting filed
Friday, December 13, 2019; and the Agenda filed in the office of the City Clerk and posted at City
Hall, 200 South Main Street, at 6:00 pm on Friday, October 9, 2020.
1. Call to Order /Roll Call
Mayor /Chair Chris Kelley called the meeting to order at 6:00 pm.
Present Absent
Mayor /Chair - Bill Bush None
Vice Mayor /Vice Chair- Kelly Lewis
Councilor /Trustee - Chris Kelley
Councilor /Trustee - Doug Bonebrake
Councilor /Trustee - Lyndeli Dunn
A quorum was declared present.
2. Presentation and discussion relating to the Economic Development Strategic Plan (EDSP) Annual
Report
Chelsea Levo -Feary presented the item and discussion was held.
3. Presentation and discussion relating to the Owasso Public Safety Training Center
David Hurst introduced Aram! Goldstein to present the item and discussion was held.
4. Discussion relating to the purchase of an ambulance and the declaration of a surplus vehicle
David Hurst presented the item and discussion was held. It was further explained that an item
would be placed on the October 20, 2020, City Council agenda for consideration and action.
5. Discussion relating to the purchase of a body worn camera system
Scott Chambless presented the item and discussion was held. It was further explained that an
item would be placed on the October 20, 2020, City Council agenda for consideration and
action.
6. Discussion relating to FY 2019 -2020 Carryover Funds (General Fund and Owasso Pubic Works
Authority Fund)
Jennifer Newman presented the item and discussion was held. It was further explained an item
would be placed on the October 20, 2020, City Council and Owasso Public Works Authority
agendas for consideration and action.
7. Discussion relating to the Elm Creek Park Renovation Project
Chris Garrett presented the item and discussion was held.
8. Discussion relating to the sale of surplus city property located at the northeast corner of East 96th
Street North and Mingo Road
Julie Lombardi presented the item and discussion was held.
9. Discussion relating to City /Authority Manager items
A. 2021 City Council Election for Ward 1 and Ward 2
B. Court Clerk appointment
C. Monthly sales tax report
D. City /Authority Manager report
Owasso City Council, OPWA & OPGA
October 13, 2020
Page 2
Warren Lehr presented items A and B and discussion was held. Linda Jones presented item
C and discussion was held. It was further explained that items A and B would be placed
on the October 20, 2020, City Council agenda for consideration and action. Mr. Lehr
reported on the progress of North Garnett Road improvements.
10. City Councilor /Trustee comments and inquiries
None
11. Adjournment
The meeting adjourned at 7:54 pm.
Bill Bush, Mayor /Chair
Juliann M. Stevens, City Clerk
Actual Claims List - 10/20/20
Fund Vendor Name
Payable Description
Payment
Amount
61 OPWA AEP /PSO
ELECTRIC USE
$1,214.54
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASED -
$77.00
JPMORGAN CHASE BANK
SEPT
$1,999.22
CITY GARAGE
LABORIOVERHEAD - OCT, 202
$165.33
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSES - SEPT,
$32.72
JPMORGAN CHASE BANK
OFFICE DEPOT- SUPPLIES
$121.87
JPMORGAN CHASE BANK
SAV ON -CARDS
$35.00
ONEOK, INC OKLAHOMA NATURAL GAS
NATURAL GAS USAGE
$112.92
UNIFIRST HOLDINGS LP
UNIFORM SERVICE
$60.46
OPWAADMINISTRATION -Total
$1,819.84
AEP IPSO
ELECTRIC USE
$120.63
CITY GARAGE
LABOR /OVERHEAD - OCT, 202
$410.17
JPMORGAN CHASE BANK
WASTE MGMT -REC TIP FE
$1,999.22
NATIONAL WASTE & DISPOSAL, INC.
LANDFILL TIPPING FEE - IN
$1,470.00
UNIFIRST HOLDINGS LP
UNIFORM SERVICE
$36.70
RECYCLE CENTER -Total
$4,036.72
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASED -
$2,558.39
SEPT
CITY GARAGE
LABOR/OVERHEAD - OCT, 202
$5,524.17
CITY GARAGE
VEH PARTS PURCHASED -
$562.19
SEP
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSES - SEPT,
$1,780.95
JPMORGAN CHASE BANK
ATWOODS -BOOTS
$129.99
JPMORGAN CHASE BANK
BUMP2BUMP- SUPPLIES
$297.32
JPMORGAN CHASE BANK
C3 INDUST -PARTS
$375.15
JPMORGAN CHASE BANK
COVANTA- TIPPING FEES
$23,448.47
JPMORGAN CHASE BANK
FLEETPRIDE -PARTS
$852.79
JPMORGAN CHASE BANK
GRAINGER- KNEEPADS
$27.07
JPMORGAN CHASE BANK
MACS - SERVICE
$1,337.78
JPMORGAN CHASE BANK
PTG- SERVICE
$1,801.87
JPMORGAN CHASE BANK
SEMI TRUCK -WASH
$455.00
JPMORGAN CHASE BANK
SOUTHWEST- CYLINDERS
$802.56
JPMORGAN CHASE BANK
UNITED ENGINES -PARTS
$2,963.26
JPMORGAN CHASE BANK
WASTE MGMT -REF TIP FE
$10,937.69
JPMORGAN CHASE BANK
WELSCO - SUPPLIES
$53.93
REHRIG PACIFIC CO.
GREEN 95 GALLON REFUSE
$21,531.00
CA
UNIFIRST HOLDINGS LP
UNIFORM SERVICE
$122.96
UNITED ENGINES, LLC
BEARING RETAINER
$125.42
REFUSE COLLECTIONS -Total $75,687.96
TECHNICAL PROGRAMMING SERVICES BILLING SERVICES $3,118.03
INC
UTILITY BILLING -Total $3,118.03
1
Fund
61 OPWA
Actual Claims List - 10/20/20
Vendor Name Payable Description Payment
Amount
AEP /PSO
ELECTRIC USE
$5,490.84
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASED -
$174.42
JPMORGAN CHASE BANK
SEPT
$172.58
CITY GARAGE
LABORIOVERHEAD - OCT, 202
$1,378.50
CITY GARAGE
VEH PARTS PURCHASED -
$2,492.74
JPMORGAN CHASE BANK
SEP
$29,98
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSES - SEPT,
$428.32
JPMORGAN CHASE BANK
CORE &MAIN - MATERIALS
$450.00
JPMORGAN CHASE BANK
CORE &MAIN -STEEL RINGS
$172.58
JPMORGAN CHASE BANK
DEQ- LICENSE
$92.00
JPMORGAN CHASE BANK
FASTENAL- SUPPLIES
$7.02
JPMORGAN CHASE BANK
LOWES -PAINT
$29,98
JPMORGAN CHASE BANK
OREILLY -DROP LIGHT
$32.99
JPMORGAN CHASE BANK
SMITH &LOVELESS -PARTS
$750.33
ONEOK, INC OKLAHOMA NATURAL GAS
NATURAL GAS USAGE
$233.59
UNIFIRST HOLDINGS LP
UNIFORM SERVICE
$105.68
VERDIGRIS VALLEY ELECTRIC COOP
COFFEE CREEK ELECTRIC
$511.98
VERDIGRIS VALLEY ELECTRIC COOP
GARRETT CREEK ELECTRI
$185.77
VERIZON WIRELESS
WIRELESS CONNECTION
$80.02
WASTEWATER COLLECTION$ -Total
$12,616.76
AEP IPSO
ELECTRIC USE
$24,297.47
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASED-
$8.92
SEPT
CITY GARAGE
LABORIOVERHEAD - OCT, 202
$1,064.42
CITY GARAGE
VEH PARTS PURCHASED -
$186.04
SEP
FLEETCOR TECHNOLOGIES
FUELMAN EXPENSES - SEPT,
$384.03
JAMES A. OZBUN
REPAIR
$1,896.00
JPMORGAN CHASE BANK
ATWOODS -BOLTS
$3.83
JPMORGAN CHASE BANK
JOHNSTONE -PARTS
$93.57
JPMORGAN CHASE BANK
JOHNSTONE- REFUND
($735)
JPMORGAN CHASE BANK
KOMLINE -PARTS
$477.13
JPMORGAN CHASE BANK
OFFICE DEPOT - SUPPLIES
$43.13
JPMORGAN CHASE BANK
REXEL -PARTS
$264.56
JPMORGAN CHASE BANK
VACMOTION- SUPPLIES
$62.09
UNIFIRST HOLDINGS LP
UNIFORM SERVICE
$97.66
VERIZON WIRELESS
WIRELESS CONNECTION
$80.02
WASTEWATER TREATMENT -Total
$28,951.52
AEP /PSO
ELECTRIC USE
$289.16
BLUE ENERGY FUELS, LLC
CNG FUEL PURCHASED -
$76.63
SEPT
CITY GARAGE
LABOR/OVERHEAD - OCT, 202
$2,718.17
CITY GARAGE
VEH PARTS PURCHASED -
$333.94
Fund
61 OPWA
Actual Claims List - 10/20/20
Vendor Name
CITY OF TULSA UTILITIES
FLEETCOR TECHNOLOGIES
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
JPMORGAN CHASE BANK
UNIFIRST HOLDINGS LP
VERDIGRIS VALLEY ELECTRIC COOP
Payable Description Payment
Amount
SEP
WATER
$295,065.25
FUELMAN EXPENSES - SEPT,
$1,074.33
AMERIFLEX -PARTS
$19.20
ATWOODS- EXTINGUISHER
$16.99
ATWOODS- KNEEPADS
$19.99
BROWN FARMS -SOD
$200.00
LOWES- MATERIALS
$53.00
SHOW CARNIVAL -BOOTS
$134.98
VERMEER- SUPPLIES
$212.53
UNIFORM SERVICE
$172.30
WATER CONTROL ELECTRI
$30.60
WATER -Total $300,417.07
OPWA -Total $426,647.90
OPWA Grand Total $426,647.90
3
— ...^-PeeP�e -RFAI IervRE1LIIY
TO: The Honorable Chair and Trustees
Owasso Public Works Authority (OPWA)
FROM: Jennifer Newman, Assistant Finance Director
SUBJECT: Supplemental Appropriation
Carryover Budgets
DATE: October 16, 2019
BACKGROUND:
Every year at the June 30, fiscal year -end, there are unspent budgets. While the appropriations
were included in the FY 2020 budget, the actual expenditures for all or part of open items will
occur during FY 2021.
Because the FY 2021 budget was prepared prior to year -end, and before it was known whether
funds would be expended or not, fund balances used to develop the budget were projected as
though all non -salary budgets would be expended by year -end. Therefore, approval of
carryover non -salary budgets does not reduce estimated June 30, 2020, fund balances.
In order to keep from having purchase orders open for multiple years, past practice of the
Authority is to close prior year purchase orders at the end of September, and re- appropriate the
funds in the subsequent year along with authorizing the Authority to re -issue the purchase orders
in the new fiscal year.
Furthermore, since Generally Accepted Accounting Principles (GAAP) do not recognize
encumbrances, closing out old encumbrances where goods and services have not been
received, will enable the Authority's budgetary financial statements to more closely align with
audited GAAP statements. Also, previously authorized loan proceeds are expected to be
transferred from the OPWA Fund to the Capital Improvements Fund in FY 2020 -2021, as invoices
are due. The FY 2019 -2020 budget for loan proceeds are recommended to be carried over and
re- appropriated in FY 2020 -2021.
OPWA Department
FY 2021 Expenditure Budget
Expenditure
Carryover
Requested Revised
FY 2021 Expenditure
Budget
Revenue
Carryover
OPWA Debt Proceeds
$ -
$ -
$ -
$ 24,547,553
OPWA Admininstration
1,144,736
3,B5B
1,148,594.19
-
Utility Billing
524,537
-
524,537.00
-
Water
4.252,451
141,528
4,393,979.01
-
Wastewater Treatment
1,401,456
20,608,226
22,009,682.28
-
Wastewater Collections
1,489,461
5,342,141
6,831,601.88
-
Refuse
1,569,791
106,500
1,676,291.00
-
Recycle
169,388
11Q650
280,038.00
-
RedbudTIF
354,502
103,980
458,481.83
-
DebtServiceExp
7,834,500
-
7,834,500.00
-
Transfers Out (OPGA)
326,201
-
326,201.00
-
Transfers Out (Sales Tax)
20,818,308
-
20,818,308.00
-
Transfer to CIP (Debt Proceeds)
5,000,000
4,828,499
9,828,499.25
4,828,499
Total Carryover Requested
$ 44,885,331
$ 31,245,382
$ 76,130,713
$ 29,376,052
Page 2
Carryover Budgets
RECOMMENDATION:
Staff recommends approval of an increase in the estimate of revenues by $29,376,052.00 and
the appropriation for expenditures by $31,245,382.00 for the Owasso Public Works Authority.
sd
RMP.11.•REALCNM=r•RE Community
TO:
The Honorable Chair and Trustees
Owasso Public Works Authority (OPWA)
FROM:
Robert Allison
Utility Superintendent
SUBJECT:
Purchase of a 2021 Chevy 1500 Truck and Declare a Vehicle Surplus
DATE:
October 16, 2020
BACKGROUND:
Public Works Department staff annually assesses the motor fleet in order to determine the safety,
reliability and efficiency of the vehicles assigned to each division. These evaluations are used as
the basis for vehicle purchases and Public Works budgeting.
Based upon the assessment of the motor fleet, staff is proposing the replacement of the Water
Division's Utility Billing truck. This vehicle is used to complete Utility Billing work orders, which
include but are not limited to water connection and disconnection, meter re- reads, meter
change outs and various other tasks. The current Utility Billing truck (2009 Dodge Dakota) is 11
years old and has 143,634 miles. Staff is proposing the truck be declared surplus to the needs of
the Authority and disposed of via online auction.
VEHICLE DESCRIPTION:
Staff proposes the purchase of a 2021 Chevrolet 1500 44 Crew Cab truck through the State of
Oklahoma's bid process. This truck will be equipped with the standard LT package, a five liter -V8
gasoline engine, a 5.5 foot bed and a spray -in bed liner.
FUNDING:
The FY 2020 -2021 Water Division budget includes funding for the purchase of a new vehicle.
RECOMMENDATION:
Staff recommends approval to purchase a 2021 Chevrolet 1500 44, Crew Cab truck, in the
amount of $30,829.00, from Carter Chevrolet of Edmond, Oklahoma, per the State of
Oklahoma's approved contract #SW035.
Staff further recommends to declare the 2009 Dodge Dakota (VIN# ID3HW38K99S726795) as
surplus to the needs of OPWA and disposed of via on line auction.
ATTACHMENT:
Carter Chevrolet Bid Quote
Dee Roberson 405 - 737 -3389
Email dee @rfsfleet.com
Bill To
Robert Allison
City of Owasso
918 - 272 -4959
rallison @cityofowasso.com
SWO035 State Contract
,iw rE ,
LEE
Quote #
Quote Date
DR0925A
09/25/2020
DESCRIPTION
AMOUNT
2021 Chevy 1500 Crew Cab with 5.5' Bed
26,477.00
Engine: Engine, 5.31 EcoTec3 V8 with Active Fuel Management, (355 hp)
0.00
Four Wheel Drive with Skid Plates
2,892.00
Differential, heavy -duty locking rear
385.00
Tires, 265/70R17 all- terrain, blackwall
195.00
Trailering Package includes trailer hitch, 7 -pin and 4 -pin connectors
350.00
Chevytec spray -on bedliner, Black with Chevrolet logo
530.00
White with Cloth 40120/40 Front Seat with storage armrest and rubber Floor
0.00
TOTAL
$30,829.00
OWASSO PUBLIC WORKS AUTHORITY
PAYROLL PAYMENT REPORT
PAY PERIOD ENDING DATE 10/10/20
Department Payroll Expenses Total Expenses
400
OPWA Administration
15,167.77
22,801.39
405
Utility Billing
6,768.00
11,861.42
420
Water
16,381.80
27,113.89
450
Wastewater
11,831.71
19,801.92
455
Wastewater Collection
12,931.10
22,054.90
480
Refuse
14,306.19
23,962.28
485
Recycle Center
2,344.00
4,729.80
FUND TOTAL
79,730.57
132,325.60-
32 325 60
CITY OF OWASSO
OWASSO PUBLIC WORKS AUTHORITY - OPERATING FUND
FISCAL YEAR 2020.2021
Budgetary Basis
Statement of Revenues & Expenses
As of September 30, 2020
MONTH
YEAR
PERCENT
TO -DATE
TO -DATE
BUDGET
OF BUDGET
OPERATING REVENUES:
Water
$
738,304
$
2,323,525
$
6,596,392
35.22%
Wastewater
493,535
1,397,469
5,208,252
26.83%
Refuse & recycle
213,941
642,708
2,436,961
26.37%
Other Utility fees
23,016
61,003
280,600
21.74%
TOTAL OPERATING REVENUES
$
1,468,796
$
4,424,705
$
14,522,205
30.47%
OPERATING EXPENSES:
OPWA administration
$
(98,785)
$
(395,519)
$
(1,144,736)
34.55%
Utility Billing
(38,104)
(111,254)
(524,537)
21.21%
Water
(441,871)
(1,058,031)
(4,252,451)
24.88%
Wastewater
(166,168 )
(618,465)
(2,890,917)
27.39%
Refuse & Recycle
Y
(176,914)
(272,546)
(7,739,179)
15.67%
Debt payments
(203,967)
(660,959)
(2,705,000)
24.43%
TOTAL OPERATING EXPENSES
$
(1,065,808)
$
(3,116,774)
$
(13,256,820)
23.51%
OPERATING REVENUES OVER /(UNDER) EXPENDITURES
$
402,988
$
1,307,931
$
1,265,385
NONOPERATING REVENUES (EXPENSES):
Interest
$
2,221
$
7,234
$
28,830
25.09%
Other revenues /(expenses)
2,963
7,355
20,326
36.18%
Transfers in
-
-
-
0.00%
Transfers out
-
(326,201)
0.00%
TOTAL NONOPERATING REVENUES (EXPENSES)
$
5,184
$
14,589
$
(277,045)
LONG -TERM DEBT PROCEEDS AND EXPENDITURES:
Proceeds of long -term debt
$
480,553
$
1,381,322
$
5,000,000
Expenditures of long -term debt
(514,423)
(764,085)
(5,000,000)
TOTAL LONG -TERM DEBT PROCEEDS AND EXPENDITURES
$
(33,870)
$
617,237
$
-
NET INCOME (LOSS)
$
374,302
$
1,939,757
$
988,340
ENCUMBRANCES OUTSTANDING
$
(1,024,586)
FUND BALANCE (Budgetary Basis)
Beginning Balance
2,039,743
2,039,743
Ending Balance
$
2,954,915
$
3,028,083