HomeMy WebLinkAbout2025.04.15_OPGA AgendaPUBLIC NOTICE OF THE MEETING OF THE
OWASSO PUBLIC GOLF AUTHORITY (OPGA)
Council Chambers Old Central Building 109 North Birch, Owasso, OK
Tuesday, April 15, 2025 - 6:30 PM
NOTE: APPROPRIATE ACTION may include, but is not limited to: acknowledging, affirming, amending, approving, authorizing,
awarding, denying, postponing, or tabling.
RECEIVED
AGENDA APR 11 2025 f-C
1. Call to Order - Chair Alvin Fruga City Clerk's Office
2. Roll Call
3. Consideration and appropriate action relating to 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 - April 1, 2025
B. Approve claims
4. Consideration and appropriate action relating to items removed from the Consent Agenda
5. Report from OPGA Manager
6. Report from OPGA Attorney
7. Official Notices (documents for acknowledgment or information only, no discussion or action will be
taken)
• Payroll Payment Report - pay period ending date April 5, 2025
• Monthly Budget Status Report - March 2025
8. New Business (New Business is any item of business which could not have been foreseen at the time of
posting of the agenda)
9. Adjournment
Notice of Public Meeting filed in the office of the City Clerk on Friday, December 13, 2024, and the Agenda
posted of City Hall, 200 South Main Street, at 12:00 pm on Friday, April 1], 2025.
Stevens, City Clerk
The City of Owasso encourages citizen participation. To request aM accommodation due to a disability, contact the City Clerk prior
to the scheduled meeting by phone 918-376-1502 or by email to istevens@cifvofowasso.com
OWASSO PUBLIC GOLF AUTHORITY (OPGA)
MINUTES OF REGULAR MEETING
TUESDAY, APRIL 1, 2025
The Owasso Public Golf Authority (OPGA) met in regular session on Tuesday, April 1, 2025, in the Council
Chambers at Old Central, 109 North Birch, Owasso, Oklahoma per the Notice of Public Meeting filed Friday,
December 13, 2024; and the Agenda filed in the office of the City Clerk and posted at City Hall, 200 South
Main Street, at 5:00 pm on Thursday, March 27, 2025.
1. Call to Order - Chair Alvin Fruga called the meeting to order at 7:13 pm.
2. Roll Call - A quorum was declared present.
Present Absent
Chair -Alvin Fruga None
Vice Chair-Lyndell Dunn
Trustee - Doug Bonebrake
Trustee - Paul Loving
Trustee - Cody Walter
Staff: Authority Manager - Chris Garrett / Authority Attorney - Julie Lombardi
3. Consideration and appropriate action relating to 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 18, 2025, Regular Meeting
B. Approve claims
Mr. Dunn moved, seconded by Mr. Loving, to approve the Consent Agenda as presented, with claims
totaling $157,733.60.
YEA: Bonebrake, Dunn, Loving, Walter, Fruga
NAY: None
Motion carried: 5-0
4. Consideration and appropriate action relating to items removed from the Consent Agenda - None
5. Report from OPGA Manager - None
6. Report from OPGA Afforney - None
7. Official Notices - The Chair acknowledged receipt of the following:
• Payroll Payment Report - pay period ending date March 22, 2025
8. New Business - None
9. Adjournment
Mr. Loving moved, seconded by Mr. Bonebrake, to adjourn the meeting.
YEA: Bonebrake, Dunn, Loving, Walter, Fruga
NAY: None
Motion carried: 5-0 and the meeting adjourned at 7:14 pm.
Juliann M. Stevens, Authority Clerk Alvin Fruga, Chair
Claims List - 04/15/2025
Fund Vendor Name Payable Description Payment
Amount
55 OPGA FLEET FUELS LLC FUEL $1,275.03
JPMORGAN CHASE BANK LOWES-BATTERY CHARGER $69.00
CART OPERATIONS -Total
$1,344.03
AMERICAN UNDERWATER SERVICES
WET WELL MAINTENANCE
$4,500.00
AT&T
PHONE USE
$28.52
BELGER CARTAGE SERVICE INC
PUMP HOUSE CRANE
$2,030.40
BUSBY PUMP & SUPPLY
IRRIG HEAT EXCHANGE
$5,148.24
JESCO PRODUCTS, INC
COURSE ACCESSORIES
$3,080.25
JPMORGAN CHASE BANK
AMAZON -TRAILER BRAKE
$78.95
JPMORGAN CHASE BANK
CORNERSTONE -PRUNER
$50.43
JPMORGAN CHASE BANK
CORNERSTONE -REFUND
($50.43)
JPMORGAN CHASE BANK
GCSAA-CERT EXAM
$60.00
JPMORGAN CHASE BANK
HOLMAN-FLOWER SEEDS
$18.18
JPMORGAN CHASE BANK
LINEMASTER-BRAKE
$46.22
JPMORGAN CHASE BANK
LOCKE-TOILET REPAIR
$37.94
JPMORGAN CHASE BANK
LOWES-DRAINAGE
$184.96
JPMORGAN CHASE BANK
LOWES-PVC FITTINGS
$81.24
JPMORGAN CHASE BANK
LOWES-SPRINKLER HEADS
$38.12
JPMORGAN CHASE BANK
LOWES-TOILET CLEANER
$13.96
JPMORGAN CHASE BANK
OREILLY-ELECT SUPP
$83.82
JPMORGAN CHASE BANK
OREILLY-FILTERS
$187.68
JPMORGAN CHASE BANK
P&K EQUIP -BALL JOINT
$95.05
JPMORGAN CHASE BANK
P&K EQUIP-ROD/NUT
$7.78
JPMORGAN CHASE BANK
PLATINUM -SECURITY
$25.00
JPMORGAN CHASE BANK
TRACTOR SUPP-PAINT
$18.98
JPMORGAN CHASE BANK
TURNPRO-POND TREAT
$1,899.00
LONE STAR FLAGS & GOLF INC
BAILEY COURSE FLAGS
$325.00
LONE STAR FLAGS & GOLF INC
RAM FLAGS
$640.00
UNIFIRST HOLDINGS LP
ENVIRONMENTAL CHARGE
$24.50
UNIFIRST HOLDINGS LP
JANITORIAL SERVICE
$34.10
UNIFIRST HOLDINGS LP
SHOP TOWEL SERVICE
$49.16
UNIFIRST HOLDINGS LP
UNIFORM CLEANING
$27.84
VERIZON WIRELESS
WIRELESS CONNECTION
$67.19
COURSE MAINT -Total
$18,832.08
COX COMMUNICATIONS
PHONE USAGE
$7.95
JPMORGAN CHASE BANK
AMAZON -FOOD DISPLAY
$189,99
JPMORGAN CHASE BANK
HOBBY LOBBY -DECOR
$117.37
JPMORGAN CHASE BANK
IMAGEFIRST-LINENS
$112.60
JPMORGAN CHASE BANK
PFG-COOLERS
$1,492.22
JPMORGAN CHASE BANK
WALMART-OIL
$49.90
JPMORGAN CHASE BANK
WALMART-STRAWS
$3.24
r
I
Claims List - 04/15/2025
Fund Vendor Name
Payable Description
Payment
Amount
55 OPGA FOOD & BEV -Total
$1,973.27
AT&T
LONG DISTANCE PHONE
$10.75
CINTAS CORPORATION
SUPPLIES
$394,02
CITY OF OWASSO
WATER SERVICE
$238.00
COX COMMUNICATIONS
PHONE USAGE
$3.97
CYBERGOLF LLC
WEB HOSTING
$645.00
GPS TECHNOLOGIES INC
CART GPS
$876.00
JPMORGAN CHASE BANK
GRAINGER-WTR FOUNTAIN
$230.01
JPMORGAN CHASE BANK
LEE -SUBSCRIPTION
$712.40
JPMORGAN CHASE BANK
OFFICE DEPOT -DESK
$269.48
JPMORGAN CHASE BANK
OFFICE DEPOT -SUPPLIES
$152.27
JPMORGAN CHASE BANK
PGA -SENIOR DUES
$60.00
JPMORGAN CHASE BANK
RAPIDRADIOS-RADIO REP
$2,946.92
JPMORGAN CHASE BANK
WALMART-SUPPLIES
$40.97
STANDLEY SYSTEMS, LLC
COPIER
$244.04
GOLF ADMIN -Total
$6,823.83
COX COMMUNICATIONS
PHONE USAGE
$11.92
JPMORGAN CHASE BANK
AMBERSOFT-TOURN CARDS
$370.57
JPMORGAN CHASE BANK
LOWES-SHELVING
$30.96
THE PROFESSIONAL GOLFERS
PGA DUES - M BIATA
$323.85
ASSOCATION
GOLF PRO SHOP -Total
$737.30
BGR DAILY ACCT.
REIMB PETTY CASH
$3,834.88
JPMORGAN CHASE BANK
ACUSHNET-MERCH EXP
$14,540.58
JPMORGAN CHASE BANK
ADIDAS-MERCH EXP
$314.57
JPMORGAN CHASE BANK
ALOE CARE-MERCH EXP
$222.75
JPMORGAN CHASE BANK
CHICKFILA-FOOD
$460.00
JPMORGAN CHASE BANK
GHOSTGOLF-MERCH EXP
$966.34
JPMORGAN CHASE BANK
GOLF COURSE BEER
$218.40
JPMORGAN CHASE BANK
LUXOTTICA-MERCH EXP
$145.39
JPMORGAN CHASE BANK
PING-MERCH EXP
$1,186.19
JPMORGAN CHASE BANK
SAMS-FOOD
$1,464.48
JPMORGAN CHASE BANK
TEXOMA-MERCH EXP
$156.85
JPMORGAN CHASE BANK
WALMART-FOOD
$274.26
PINNED GOLF LLC
MERCHANDISE EXPENSE
$623.81
TAYLOR MADE GOLF COMPANY LLC
MERCHANDISE EXPENSE
$279.77
OPGA -Total $24,688.27
OPGA -Total $54,398.78
OPGA Grand Total $54,398.78
2
CITY OF OWASSO
OPGA PAYROLL PAYMENT REPORT
PAY PERIOD ENDING 04/05/25
Department
Total Payroll Expenses
Golf Shop
$ 12,756.54
Cart Operations
3,786.51
Course Maintenance
24,288.51
Food & Beverage
6,397.42
Golf Course Administration
6,649.86
TOTAL OPGA
$ 53,878.84
CITY OF OWASSO
OWASSO PUBLIC GOLF AUTHORITY
FISCAL YEAR 2024.2025
Budgetary Basis
Statement of Revenues & Expenses
As of March 31, 2025
OPERATING REVENUES:
Golf shop fees
Cart Rental
Food & beverage
COS -- food & beverage
Merchandise sales
COS -- merchandise
TOTAL OPERATING REVENUES
OPERATING EXPENSES:
Golf Shop
Cart Operations
Golf Course Maintenance
Food & Beverage
Golf Administration
Capital Outlay
TOTAL OPERATING EXPENSES
MONTH YEAR PERCENT
TO -DATE TO -DATE BUDGET OF BUDGET
$ 79,629
$ 636,038
$ 783,788
20,466
151,115
221,681
17,059
151,019
200,183
(10,082)
(71,588)
(99,868)
18,529
168,927
188,654
(15,512)
(131,169)
(154,688)
$ 110,089
$ 904,341
$ 1,139,750
$ (33,469)
(20,426)
(68,108)
(10,033)
(26,220)
(98,792)
$ (257,048)
$ (267,711)
(146,529)
(774,672)
(151,369)
(247,840)
(130,182)
$ (1,718,301)
$ (352,847)
(230,749)
(1,047,023)
(188,557)
(379,963)
(160,000)
$ (2,359,139)
OPERATING REVENUES OVER (UNDER) EXPENDITURES $ (146,958) $ (8 33,960) $ (1,219,389)
NONOPERATING REVENUES (EXPENSES):
Transfer from General $ 83,333
Other revenues/(expenses) 2,139
TOTAL NONOPERATING REVENUES (EXPENSES) $ 85,472
NET INCOME (LOSS) $ (61,486)
ENCUMBRANCES OUTSTANDING
FUND BALANCE (Budgetary Basis)
Beginning Balance
Ending Balance
$ 750,000
20,673
$ 770,672
$ (43,288)
$ (66,201)
$ 1,000,000
9,936
$ 1,009,936
$ (209,453)
516,329 516,329
$ 406,840 $ 306,876
81.15%
68.17%
75,44%
71.68%
89.54%
84.80%
79.35%
75.87%
63.50%
73.99%
80.28%
65.23%
81.36%
72.84%
75.00%
208.06%
76.31 %