HomeMy Public PortalAbout01.15.2020 Park Commission Meeting Packet Posted 1/10/2020 Page 1 of 1
AGENDA
MEDINA PARK COMMISSION
WEDNESDAY, JANUARY 15, 2020 7:00 P.M.
Medina City Council Chambers
City Hall, 2052 County Road 24
1) Call to Order
2) Introduction of New Park Commissioners
3) Appointment of Officers: Chair, Vice Chair & Secretary
4) Additions to Agenda
5) Approval of the Minutes from:
December 18, 2019 Regular Meeting
6) Public Comments (on items not on the agenda)
7) City Council Update
8) 2020 Park Commission Goals
9) Staff Report
a) 2020 Representation at City Council Meetings
b) General Items
10) Adjourn
1
MEMORANDUM
TO: Medina Park Commission
FROM: Jodi Gallup, Assistant City Administrator
DATE OF REPORT: January 10, 2020
DATE OF MEETING: January 15, 2020
SUBJECT: Park Commission Meeting Report
2. Introduction of New Park Commissioners
Medina residents Angela Bernhardt and Troy Hutchinson have been appointed to the Park
Commission for a three-year term expiring December 31, 2022. We will take a few
minutes at the beginning of the meeting for introductions. Troy Hutchinson will not be at
this meeting, so we will do his introduction at our February meeting.
No attachments for this item.
3. Appointment of Officers
At the first meeting of each year, the Park Commission nominates and votes on its
officers. The positions that the Park Commission will be nominating are: Chair, Vice-
Chair, & Secretary.
No attachments for this item.
Action Required: Nominate and Vote-In Officers.
4. Additions to Agenda
If any Park Commissioner wishes to add an item to the agenda after the agenda has
already been posted, the agenda item must be proposed at this point in the meeting. The
Park Commission must agree to add the item by motion.
No attachments for this item.
7. City Council Update
This is a reoccurring agenda item to have the City Council Liaison to the Park
Commission give an update at each meeting on what is happening at the Council level.
City Council member John Anderson has been appointed as the Liaison to the Park
Commission for 2020.
No attachments for this item.
8. 2020 Park Commission Goals
This will be a time to brainstorm different projects the Park Commission wants to
accomplish in 2020 and looking forward. Park Commissioners should spend some time
creating a list of ideas prior to the meeting. At the meeting, we can discuss ideas, seek
volunteer subcommittee members, and create a timeline to prioritize these projects. Staff
has started to create a list of possible 2020 goals based on past discussions and direction
from the City Council. Please also review the final approved 2020 Capital Improvement
Plan.
See attached list of ideas and 2020 CIP.
2
Recommended Action: Brainstorm ideas, volunteer for specific roles, and establish
goals for 2020.
9. Staff Report
a. 2020 Park Commission Representation at Council Meeting. Attached is the roster for
Park Commission representation at City Council meetings for 2020. Your attendance
provides a park resource and communication liaison between the Park Commission and
other City government bodies. If you have a schedule conflict, please arrange a trade with
another park commissioner.
b. General Items. This agenda item is to give a verbal update on any other general park
items.
Staff representation at the January 15th Park Commission meeting will be Assistant City
Administrator Jodi Gallup and Public Works Director Steve Scherer.
Medina Park Commission Meeting Minutes - DRAFT
December 18, 2019
Medina City Hall
Page 1 of 2
The Park Commission of Medina, Minnesota met in regular session on December 18, 2019 at
7:00 p.m. at Medina City Hall. Park Commission Chair Steve Lee presided.
1) Call to Order
Commissioners Present: Steve Lee, Ann Thies, Terry Sharp, Elizabeth Weir, Jeff
Rumsey
Commissioners Absent: John Jacob, Mary Morrison
Also Present: City Councilmember John Anderson, Public Works
Director Steve Scherer, Assistant City Administrator Jodi
Gallup
2) Additions to the Agenda: None
3) Approval of the Minutes from:
November 20, 2019 Regular Meeting
• Page 4, last bullet point, add sentence, “It was suggested that the siren could be
moved to Rainwater Nature Area.”
A motion was made by Weir and seconded by Thies to approve the minutes from
November 20, 2019 as amended. Motion passed unanimously.
4) Public Comments (on items not on the agenda): None.
5) City Council Update
Anderson provided an update to the Park Commission on recent City Council actions.
6) Arrowhead Holdings, LLC (OSI) – 4101 Arrowhead Drive Rezoning, Preliminary
Plat, Site Plan Review, Amended Conditional Use Permit, Easement Vacation –
Park Dedication Review
Gallup provided an overview presentation of the applicant’s request for various land use
applications to allow for a 75,000 square foot expansion of OSI’s existing building at
4101 Arrowhead Drive and construction of additional parking.
Gallup stated that the park dedication ordinance allows 10% of buildable land, which
would total 1.91 acres, or 8% of pre-developed market value as cash-in-lieu, which would
be approximately $166,250, or a combination of land and cash. She noted that the park
and trail plan identifies a future park area to the west of a large wetland, which is west of
this site. She also noted that there is an existing trail along Arrowhead Drive and a future
trail along Chippewa, which is shown on the north side of the road in the recent corridor
study.
Medina Park Commission Meeting Minutes - DRAFT
December 18, 2019
Medina City Hall
Page 2 of 2
Gallup stated that the applicant has requested that the park dedication be deferred on the
outlot until development occurs on that site. She noted that the property being developed
now is 38.7% of the total calculations, which would equate to $64,410 in park dedication
dollars.
The Park Commission reviewed the park and trail map and agreed that there would be no
reason to take park or trail land dedication for this site. It was noted that the proposed
trail along Chippewa should be on the northside of the road where there are more
residential lots.
A motion was made by Weir and seconded by Lee to recommend that park dedication be
provided for the replatted Lot 1, Block 1 as $64,410 of cash-in-lieu fee of land dedication
and that the remaining park dedication fee for the outlot deferred until development is
proposed on that site. Motion passed unanimously.
7) Staff Report
• 2019 Goals – The Park Commissioners reviewed the completed goals for 2019,
which included updating the trail plan, completing the municipal park fund
engagement events and getting funds incorporated in the 2020 budget, completion
of the batting cage fencing, new dugouts at the little league field, and a
presentation from the Cricket Association. It was noted that the Park Commission
will be establishing their 2020 goals at the January 15th meeting.
• General Items – Lee noted that Park Commissioner interviews were recently held
and a recommendation for appointments would be presented at the January 7th
City Council meeting. Lee thanked exiting commissioners Weir and Rumsey for
their dedicated service to the city.
8) Adjourn
A motion was made by Weir, seconded by Rumsey and passed unanimously, to adjourn
the meeting.
The meeting was adjourned at 7:50 p.m. Minutes prepared by Jodi Gallup
1
2020 Park Commission Goals
1. List of annual and planned 2020 items
i) January 15th – Annual Goal Setting Session
ii) February 19th – Diamond Lake Regional Trail – Corridor Planning
iii) April 25th (Saturday) – Participate in Annual City Clean-up Day; have booth
promoting Diamond Lake Regional Trail (discuss in March)
iv) May meeting(s) – Annual Park Tour – May 13th and May 20th at 5 p.m.
v) June 17th – Capital Improvement Plan Review
vi) September 19th – Participate in Annual Celebration Day (discuss in August)
vii) December 3rd – Annual Holiday/Recognition/Appreciation Party (mark your
calendars)
viii) Review applicable grants as they become available.
2. Municipal Park Funding
The municipal park fund has been established as a park replacement fund. The Park
Commission should have a subcommittee of members to annually review park assets to
determine the life of assets, replacement year, and needed funds for future replacement.
- Subcommittee: Lee and ?
3. Diamond Lake Regional Trail
Three Rivers Park District has begun the process in identifying land for the Diamond
Lake Regional Trail, which will run north-south through eastern Medina. The regional
trail will start on the south end in Wayzata and run north to Diamond Lake near Rogers.
Three Rivers Park District will work with staff to identify possible locations for the trail
and then bring options to the February 19th Park Commission meeting for a workshop to
determine the best route and alternative routes. The next step will be to engage the public,
which we are proposing holding an “open house” during Medina Clean-up Day on April
25th to reach a larger audience.
- Subcommittee: ?
4. Robert G Mitchell Jr. Designated Beneficiary Fund & Potential Donors
The Medina City Council has requested that the Park Commission discuss the possibility
of establishing a group of volunteers to lead the efforts in working with foundations to
raise awareness for our park needs and the potential to donate to our park program. A
next step may be setting up a separate foundation for park donations, but this cannot be
run by city employees.
- Subcommittee: ?
5. Bird City Minnesota
Mayor Martin passed along information to city staff on becoming a “Bird City”. The
attached handout provides additional information on what is involved in this process,
which includes:
2
• Engaging people in educational activities focused on bird conservation
• Protecting, restoring, and enhancing bird habitat
• Reducing threats to birds
Are there any park commissioners that have a passion for birds and would want to lead
the process/program for becoming a “Bird City”?
- Subcommittee: ?
2020 Planned Park & Trail Improvements
Trails
• Arrowhead Drive Railroad Crossing (2020)
• Arrowhead Trail Connection Railroad-Loram (2020)
• Hackamore Trail (2021)
• Medina Road Trail (2021)
Hunter Lions Park
• Create future concept plan (establish subcommittee & hire consultant)
Lakeshore Park
• Redesign park, look into options for large playground equipment (establish subcommittee
and potentially hire consultant)
Walnut Park
• Update basketball hoop and striping
Medina Morningside Park
• Replace playground curb and rubber under swings
• Replace baseball backstop
• Update parking area
Potential Land Acquisition
• Look at options for park land purchase in the Chippewa/Mohawk area
Park Commissioner Park Assignments (please select your preferred parks)
o Holy Name Park
o City Hall
o Rainwater Nature Area
o Medina Morningside Park
o Lakeshore Park
o Walnut Park
o Hunter Lions Park
o Tomann Preserve
3
o Medina Lake Preserve
o Hamel Legion Park
o Maple Park
o The Park at Fields of Medina
Bird City Minnesota
Bird Cities are recognized for the actions they have completed in three major categories (below). Within each
category there are five or more best practices which can be fulfilled by completing a variety of actions. A
comprehensive list of example actions for each best practice is available.
Contact: Ashley Peters, Communications & Engagement Manager, apeters@audubon.org, 952-715-1209
More info: mn.audubon.org/BirdCity
Engage people in educational activities focused on bird conservation
Examples: Promote community science, ensure access to nature, educate youth audiences
Protect, restore and enhance bird habitat
Examples: Promote use of native plant species, ensure best management of urban forests, ensure
clean water in urban rivers, lakes, and wetlands
Reduce threats to birds
Reduce climate impacts, reduce light pollution/energy consumption, and reduce threats from man-
made structures
Becoming a Bird City
1. Celebrate how you are already succeeding
Look at the checklist and see what is already happening in your community
Revisit how you can expand on what you’ve already started
Fill out the Bird City interest form (Google Form)
2. Next, decide on your Bird City team
A Bird City team is a collaboration of elected officials, community leaders, local bird clubs or Audubon
chapters, interested residents and natural resource agencies.
Schedule an intro to Bird City with Audubon Minnesota – an introduction to becoming a Bird City and
its benefits for your community.
3. Put together an application (and application fee)
Your Bird City team will use the materials and resources that they received during the presentation by
Audubon Minnesota.
The application is shared with the City Council and the Mayor; the Mayor will sign before it’s
submitted. We want to be sure the whole community is involved!
Submit to us for review. We will follow up and work with you to make sure your plan for becoming a
Bird City is a good fit.
4. Plan your official Bird City recognition event!
Work with AMN to determine the date, location, and invite details.
AMN will give you recognition materials for the event (sign, flag, plaque, web page, and other
promotional materials).
2020 ROSTER FOR PARK COMMISSION
REPRESENTATION AT CITY COUNCIL MEETINGS
Below is the roster for Park Commission representation at City Council meetings for
2020. Your attendance provides a park resource and communication liason between the
Park Commission and other City government bodies. If you have a schedule conflict,
please arrange a trade with another park commissioner.
COUNCIL MEETING DATES
February 4, 2020 – Steve Lee
*March 4, 2020 – John Jacob
April 7, 2020 – Mary Morrison
May 5, 2020 – Ann Thies
June 2, 2020 – Terry Sharp
July 7, 2020 – Angela Bernhardt
*August 5, 2020 – Troy Hutchinson
September 1, 2020 – Steve Lee
October 6, 2020 – John Jacob
*November 4, 2020 – Mary Morrison
December 1, 2020 – Ann Thies
*Wednesday Meeting Dates
2020 CIP: DEPARTMENT
Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Potential Revenue Source
Roads
1
Tamarack North of Medina to Blackfoot
Overlay 54,000$ 43,200$ Road/Bonds/Assessments
2 Tamarack - Medina to 24 - Overlay 49,985$ 39,988$ Road/Bonds/Assessments
3 Tamarack City Limits to CSAH 24 Overlay 77,675$ 62,140$ Road/Bonds/Assessments
4 Tamarack Drive/Highway 55 Interesection 40,000$ 40,000$ 4,000,000$ 4,000,000$
Road Fund / Assessments /
Bonds / Developer
5 Clydesdale trail overlay 600/101 150,000$ 75,000$ Road/Bonds/Assessments
6 Oakview Road - Overlay 43,000$ 21,500$ Road/Bonds/Assessments
7 Deer Hill Road East - Overlay 27,000$ 23,500$ Road/Bonds/Assessments
8 Dusty Trail - Overlay 4,000$ 2,000$ Road/Bonds/Assessments
9 Tower Dr West Overlay/curb 42,000$ 21,000$ Road/Bonds/Assessments
10 Chestnut Road - Overlay 50,000$ 25,000$ Road/Bonds/Assessments
11 Town Line Rd South 100,000$ 100,000$ Assessment Escrow Fund
12 Foxberry Farms Overlay/10% curb 283,000$ 142,000$ Road/Bonds/Assessments
13 Hackamore Medina/ Portion 100,000$ 100,000$ 550,000$ 400,000$ 550,000$ 400,000$ Road Fund/Bonds/Developer
14 Willow Drive North to 24 - reclaim 370,000$ 300,000$ Road/Bonds/Assessments
15 Shire Dr Overlay 32,000$ 16,000$ Road/Bonds/Assessments
16 Iroquois Drive Overlay 30,000$ 15,000$ Road/Bonds/Assessments
17 Maplewood Drive Overlay 29,328$ 14,664$ Road/Bonds/Assessments
18 Bobolink Road Overlay 90,000$ 45,000$ Road/Bonds/Assessments
19 Morningside Road Overlay 110,000$ 55,000$ Road/Bonds/Assessments
20 Elsinore Circle N of Morningside Rd Overlay 20,000$ 10,000$ Road/Bonds/Assessments
21 Arrowhead & CR 118 Whistleless Crossing 450,000$ 60,000$ Reserves/State Bonding/Grant
22 Roads Sub-total 695,000$ 262,500$ 1,013,000$ 632,000$ 644,660$ 491,828$ 770,000$ 510,000$ 4,129,328$ 4,114,664$
23
24 Public Works
25 Tandem 230,000$ 230,000$ Equipment Bonds/Cap Equip Fund
26 Water Truck / Tanker Replacement 20,000$ 20,000$ Equipment Bonds/Cap Equip Fund
27 Air Compressor 25,000$ 25,000$ Equipment Bonds/Cap Equip Fund
28 Ditch Mower Replacement/Loretto 130,000$ 130,000$ Equipment Bonds/Cap Equip Fund
29 Backhoe Replacement 130,000$ 130,000$ Equipment Bonds/Cap Equip Fund
30 Skid Steer Upgrade w/ Bucket/Harly Rake 4,000$ 4,000$ 12,000$ 12,000$ 4,000$ 4,000$ 4,000$ 4,000$ Equipment Bonds/Cap Equip Fund
31 Single Axle Truck 220,000$ 220,000$ Equipment Bonds/Cap Equip Fund
32 Public Works Sub-total 289,000$ 289,000$ 12,000$ 12,000$ 244,000$ 244,000$ 234,000$ 234,000$ -$ -$
33
34 Police
35 PD Squad Cars 75,000$ 75,000$ 75,000$ 75,000$ 75,000$ 75,000$ 80,000$ 80,000$ 126,000$ 126,000$ Equipment Bonds/Cap Equip Fund
36 Traffic Squad 35,000$ 35,000$ Equipment Bonds/Cap Equip Fund
37 PD Squad Camera / Body Cams 100,000$ 100,000$ Equipment Bonds/Cap Equip Fund
38 Portable Radios 6,000$ 6,000$ 4,000$ 4,000$ 4,000$ 4,000$ DWI Forfeiture Fund/Cap Equip
39 Squad Radios 40,000$ 40,000$ DWI Forfeiture Fund/Cap Equip
40 Records Management 70,000$ 70,000$ Equipment Bonds/Cap Equip Fund
41 Miscellaneous 8,000$ 8,000$ 8,000$ 8,000$ 8,000$ 8,000$ DWI Forfeiture Fund/Cap Equip
42 Police Sub-total 129,000$ 129,000$ 179,000$ 179,000$ 192,000$ 192,000$ 80,000$ 80,000$ 134,000$ 134,000$
43
44 Fire
45 HAMEL
46 Ongoing PPE Replacement 10,000$ 10,000$ 10,000$ 12,000$ 12,000$ Equipment Bonds/Cap Equip Fund
47 Command Vehicle Replacement 4,320$ 4,320$ 4,320$ 4,320$ 4,320$ Equipment Bonds/Cap Equip Fund
48 Engine 11 Refurbishment 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ Equipment Bonds/Cap Equip Fund
49 Pumper/Tanker 38,917$ 38,917$ 38,917$ 38,917$ 38,917$ Equipment Bonds/Cap Equip Fund
50 Annual Contract 75,000$ 75,000$ 75,000$ 77,000$ 77,000$ Equipment Bonds/Cap Equip Fund
51 Hamel Fire Sub-total 73,237$ 75,000$ 73,237$ 75,000$ 73,237$ 75,000$ 75,237$ 77,000$ 75,237$ 77,000$
52
53 Loretto & Long Lake
54 Fire (Loretto)28,290$ 28,290$ 28,290$ 28,290$ 28,290$ Equipment Bonds/Cap Equip Fund
55 Fire (Long Lake)6,000$ 6,000$ 6,000$ 6,000$ 6,000$ Equipment Bonds/Cap Equip Fund
56 Fire Sub-total -$ 34,290$ -$ 34,290$ -$ 34,290$ -$ 34,290$ -$ 34,290$
57
58 Emergency Management
59 Siren Maintenance 5,000$ 5,000$ 7,500$ 7,500$ 7,500$ 7,500$ 7,500$ 7,500$ 7,500$ 7,500$ Equipment Bonds/Cap Equip Fund
60 Civil Defense Sirens 30,000$ 30,000$ 30,000$ 30,000$ Revolving Cap. Impr. Fund
61 Civil Defense Sub-total 35,000$ 35,000$ 37,500$ 37,500$ 7,500$ 7,500$ 7,500$ 7,500$ 7,500$ 7,500$
62
63
64 Administration/Data Processing
65 Vehicle Equipment Bonds/Cap Equip Fund
66 Administration Sub-total -$ -$ -$ -$ -$ -$ -$ -$ -$ -$
67
68 City Buildings
69 City Hall Repairs/Renovation 15,000$ 15,000$ 10,000$ 10,000$ 15,000$ 15,000$ 10,000$ 10,000$ 15,000$ 15,000$ Revolving Cap. Impr. Fund
70 Community Building Repairs 10,000$ 10,000$ 15,000$ 15,000$ 10,000$ 10,000$ 15,000$ 15,000$ 10,000$ 10,000$ Revolving Cap. Impr. Fund
71 PW/Police Repairs/Renovations 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ Revolving Cap. Impr. Fund
72 City Buildings - Parking Lot 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ 20,000$ Revolving Cap. Impr. Fund
73 City Building Sub-total 55,000$ 55,000$ 55,000$ 55,000$ 55,000$ 55,000$ 55,000$ 55,000$ 55,000$ 55,000$
74
75
76
77 Water (high growth expectation)
78 Water Treatment Plant Expansion 1,400,000$ 1,400,000$ Future - Water Capital
79
Chippewa Watermain Extension - Arrowhead
to Mohawk 400,000$ 400,000$ Water Capital Improvement
80 Chippewa West of Mohawk 435,000$ 435,000$ Water Capital Improvement
81 Water Tower (and land acquisition)2,600,000$ 2,600,000$ Future Water Cap (2020-2023)
82 Water Sub-total -$ -$ 835,000$ 835,000$ 1,400,000$ 1,400,000$ 2,600,000$ 2,600,000$ -$ -$
2020
2020 - 2024 Capital Improvement Plan
2021 2022 2023 2024
1
2020 CIP: DEPARTMENT
Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Project Cost
City Proposed
Portion Potential Revenue Source
2020
2020 - 2024 Capital Improvement Plan
2021 2022 2023 2024
83
84 Sewer
85 Willow Dr Lift Station 700,000$ 700,000$ Sewer Capital Fund
86 I / I Maintenance 100,000$ 100,000$ 100,000$ 100,000$ Sewer Capital Fund
87 Hunter/Hamel Rd Upsize 750,000$ 750,000$ Sewer Capital Fund
88 Sewer Sub-total -$ -$ 800,000$ 800,000$ 100,000$ 100,000$ -$ -$ 750,000$ 750,000$
89
90 Storm Water
91 Long Lake Creek Sub Watershed 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ Storm Water Fund/Grants
92 Storm Water Sub-total -$ 10,000$ -$ 10,000$ -$ 10,000$ -$ 10,000$ -$ 10,000$
93
94 Municipal Park Replacements
95 Trails
96 Annual Trail Replacement 25,000$ 25,000$ 25,000$ 25,000$ 25,000$ 25,000$ 30,000$ 30,000$ 30,000$ 30,000$ Municipal Park Fund
97 Hamel Legion Park
98 Holy Name Park
99 Hunter Lions Park
100 Full Park Reconstruction/Tennis Court 20,000$ 20,000$ 500,000$ 450,000$ Municipal Park Fund/Grants
101 Lakeshore Park
102 Redesign/Large Playground Equipment 20,000$ 20,000$ 150,000$ 150,000$ Municipal Park Fund
103 Rainwater Nature Area
104 Maple Park
105 Walnut Park
106 Basketball Hoop/Striping 5,000$ 5,000$ Municipal Park Fund
107 Medina Morningside Park
108 Playground curb/rubber under swings 50,000$ 50,000$ Municipal Park Fund
109 Replace baseball backstop 5,000$ 5,000$ Municipal Park Fund
110 Parking Area 10,000$ 10,000$ Municipal Park Fund
111 Medina Lake Preserve
112 Park Clean-up 25,000$ 25,000$ 25,000$ 25,000$ Municipal Park Fund
113 Tomann Preserve - Park Development
114 The Park at Fields of Medina
115 135,000$ 135,000$ 175,000$ 175,000$ 25,000$ 25,000$ 555,000$ 505,000$ 55,000$ 55,000$
116
117 New Park Development
118 Trails
119 Arrowhead Dr RR Crossing 130,000$ 130,000$ Park Dedication Fund
120 Arrowhead Trail Connection RR-Loram 75,000$ 75,000$ Park Dedication Fund
121 Hackamore Trail 174,000$ 87,000$ 174,000$ 87,000$ Park Ded/Cost Share w/ Corcoran
122 Medina Road Trail 200,000$ 200,000$ Park Dedication Fund
123 Medina Lake Preserve
124 Trail Head 25,000$ 25,000$ 25,000$ 25,000$ Park Dedication Fund
125 Park Land by Medina Golf & CC 500,000$ 500,000$ Park Dedication Fund
126 Sioux Dr./HWY 55 Ped Crossing Future Study
127
Land Acquisitions / New Trails (rolling-used
as development occurs)250,000$ 250,000$ 250,000$ 250,000$ 250,000$ 250,000$ 250,000$ 250,000$ 250,000$ 250,000$ Park Dedication Fund
128 Parks Sub-total 455,000$ 455,000$ 624,000$ 537,000$ 750,000$ 750,000$ 449,000$ 362,000$ 275,000$ 275,000$
129
130 TOTAL:1,866,237$ 1,479,790$ 3,803,737$ 3,381,790$ 3,491,397$ 3,384,618$ 4,825,737$ 4,474,790$ 5,481,065$ 5,512,454$
2