Treadwell Arena Advisory Committee (Sunset Date 4/30/2023)
Regular MeetingJuneau, AK · January 9, 2020
Minutes
Packet Page 3 of 11
Meeting Minutes
Treadwell Arena Advisory Board (TAAB)
City & Borough of Juneau
January, 9, 2020
City Hall Room 237
I. Call to Order: Call to Order at 5:35pm
II. Roll Call:
Members Present: Leah Farzin, Jason Soza, Ryan Kauzlarich, Josh Fortenbery, Alexander
Smith, Kirk Duncan, Dave Bartlett
Members Absent: Bret Connell
Staff Present: Lauren Anderson – Treadwell Arena Manager, George Schaaf – Parks & Rec
Director
Public Present: Blue Shibler – JDHS hockey booster club board member
III. Approval of Agenda: Mr. Soza moved to approve the agenda. All in favor.
IV. Approval of Minutes: Mr. Soza moved to approve November 12, 2019 draft meeting minutes –
no changes.
V. Public Participation on Non-Agenda Items: JDHS hockey advocating for more ice time. Junior
Varsity team desires more practice ice. Program may change if more ice time is not available.
School wants to allow all students to play but would require tryouts if ice time is limited.
VI. Agenda Topics:
A. Allison Eddins - Planner II - Community Development Department (CDD) South Douglas/West
Juneau Area Plan
- 20 year plan for Juneau area, process takes 18-24 months to complete
- Would like a representative from the Treadwell Board to join the planning committee
- Meeting on Wednesday January 15, 2020
- Regular meetings to begin March 3, 2020
B. Annual Report topic delegation. Potential report presentation to Human Resources Committee
(HRC) meeting on Monday, May 18, 2020
- Draft of each section due by next meeting
- Reporting on FY17, FY18, & FY19
VII. Staff Reports:
A. January is National Skating Month. Event to be held Friday, January 17 at 6:30-8:00pm
- Sponsored by the Arena
B. Draft scheduling policy has been created. Focused on section III. Prioritization of Use
- Notes from board members due by next meeting
C. Period 5 Financial Report
- Reviewed
VIII. Committee, Liaison, Board Member Report:
A. Juneau Skating Club
A. Figure skating competition Jan 17th in Tacoma, WA
B. Juneau Adult Hockey Association
A. Season starts Sunday, Jan 12th. Championship game on April 12th.
C. Juneau Douglas Ice Association
Packet Page 4 of 11
A. Most teams are currently traveling for games. Looking at being more of a club team that
does big tournaments down south.
D. Parks and Recreation Advisory Committee
A. No updates
IX. Next meeting Date – April 9, 2020 at 5:30pm, preferably City Hall room 237
X. Adjournment: Mr. Soza moved to adjourn at 7:04pm. All in favor.
Agenda
Packet Page 1 of 12
AGENDA
TREADWELL ARENA ADVISORY BOARD MEETING
City Hall Room 237 5:30 PM
January 9, 2020
I. Call to Order
II. Roll Call
III. Approval of Agenda
IV. Approval of Minutes
A. Draft November 12, 2019 meeting minutes
V. Public Participation on Non-Agenda Items
VI. Agenda Topics
A. Allison Eddins-Planner II-Community Development Department (CDD) South
Douglas/West Juneau Area Plan
B. Annual Report topic delegation
Potential report presentation to Human Resources Committee (HRC) meeting on
Monday, May 18, 2020
VII. Staff Reports
A. January National Skating Month
Friday, January 17 6:30-8pm event
B. Draft Scheduling Policy
Focus on section III. Prioritization of Use
C. Period 5 Financial Report
VIII. Committee, Liaison, Board Member Report
A. Juneau Skating Club
B. Juneau Adult Hockey Association
C. Juneau Douglas Ice Association
D. Parks and Recreation Advisory Committee
IX. Next Meeting Date
X. Adjournment
ADA accommodations available upon request: Please contact the Clerk's office 72 hours prior to any meeting so arrangements can be made to
Packet Page 2 of 12
have a sign language interpreter present or an audiotape containing the Assembly's agenda made available. The Clerk's office telephone number
is 586-5278, TDD 586-5351, e-mail: city.clerk@juneau.org
Packet
Packet Page 1 of 12
AGENDA
TREADWELL ARENA ADVISORY BOARD MEETING
City Hall Room 237 5:30 PM
January 9, 2020
I. Call to Order
II. Roll Call
III. Approval of Agenda
IV. Approval of Minutes
A. Draft November 12, 2019 meeting minutes
V. Public Participation on Non-Agenda Items
VI. Agenda Topics
A. Allison Eddins-Planner II-Community Development Department (CDD) South
Douglas/West Juneau Area Plan
B. Annual Report topic delegation
Potential report presentation to Human Resources Committee (HRC) meeting on
Monday, May 18, 2020
VII. Staff Reports
A. January National Skating Month
Friday, January 17 6:30-8pm event
B. Draft Scheduling Policy
Focus on section III. Prioritization of Use
C. Period 5 Financial Report
VIII. Committee, Liaison, Board Member Report
A. Juneau Skating Club
B. Juneau Adult Hockey Association
C. Juneau Douglas Ice Association
D. Parks and Recreation Advisory Committee
IX. Next Meeting Date
X. Adjournment
ADA accommodations available upon request: Please contact the Clerk's office 72 hours prior to any meeting so arrangements can be made to
Packet Page 2 of 12
have a sign language interpreter present or an audiotape containing the Assembly's agenda made available. The Clerk's office telephone number
is 586-5278, TDD 586-5351, e-mail: city.clerk@juneau.org
Packet Page 3 of 12
Meeting Minutes
Treadwell Arena Advisory Board (TAAB)
City & Borough of Juneau
November 12, 2019
City Hall Room 237
I. Call to Order: Call to Order at 5:37pm
II. Roll Call:
Members Present: Leah Farzin, Ryan Kauzlarich, Josh Fortenbery, Bret Connell, Alexander Smith, Dave
Bartlett
Members Absent: Jason Soza
Staff Present: Lauren Anderson – Treadwell Arena Manager
Public Present: Greg Smith – CBJ Assembly Member
III. Approval of Agenda: Mr. Fortenbery moved to approve the agenda. All in favor.
IV. Approval of Minutes: Mr. Fortenbery moved to approve July 24, 2019 draft meeting minutes – no
changes.
V. Public Participation on Non-Agenda Items: Greg Smith – comments on cost recovery
VI. Agenda Topics:
VII. Staff Reports:
A. Check-in on current season
- Locker room keys
o Process has been updated requiring adults to sign out the keys. Locker rooms are always
locked until keys are signed out
- Concession room
o Skaters Stop has opened and concessions are going well
- Arena lights
o LED lights were installed for this season
- Challenges
o Sound System Amp issues
o The week the rink opened it was warmer than usual and compressors shut down. Rink was
shut down one afternoon to address the cause
B. Proposed schedule for 2020-21 season
- Starting date – proposed July 27, 2020
o Soft opening to work out building and summer season related issues. Season would last
approximately 38 weeks
o CBJ is working on a scheduling policy for the Arena
o Mr. Fortenbery suggested using similar language as used in updated CBJ code
- Planet Hockey – proposed August 3, 2020
- Tournament requests
C. Revenue Financial Report
- Reviewed report, suggested updating “vending revenue” to “lease revenue”
D. Expenditure Financial Report
- Reviewed report
VIII. Committee, Liaison, Board Member Report:
A. Juneau Skating Club
Packet Page 4 of 12
A. Team Forget Me Not placed 3rd in CA competition. Holiday show on Dec 15th, both synchro teams
will perform. Learn to Skate is in search of adult coaches. Learn to Skate numbers are lower this
year
B. Juneau Adult Hockey Association
A. No update
C. Juneau Douglas Ice Association
A. Age groups are all at USA Hockey ice times. Teams are doing very well and very competitive.
Hockey numbers are lower this year
D. Parks and Recreation Advisory Committee
A. No update
IX. Next meeting Date – January 9, 2019 at 5:30pm, preferably City Hall room 237
X. Adjournment: Fortenbery moved to adjourn at 6:45pm. All in favor.
Packet Page 5 of 12
Kick-Off Meeting
For the South Douglas/West Juneau Area Plan
Your Community, Your Voice
*JUNEAU
CITY AND BOROUGH OF
COMMUNITY DEVELOPMENT
155 S. Seward Street Juneau, Alaska 99801
TO:
Project Area:
From St. Ann’s to
the Douglas Bridge DouglH
We’re looking for Steering Committee members for the South
Douglas/West Juneau Area Plan
The City and Borough of Juneau Community Development Department
(CDD) is looking for nine volunteers who live, work, or own property or a
business from St. Ann’s to the Douglas Bridge to serve on the South Douglas/
West Juneau Area Plan Steering Committee. We invite all who are interested
in the project to a Kick-off Meeting on Wednesday, January 15, 2020, from
5:30 – 7:00 p.m., at the Douglas Library. The meeting is a chance to learn
about the project, meet the project managers, and pick up a steering
committee application.
For more information, contact Allison Eddins at allison.eddins@juneau.org or 586-0758, or Tim
Felstead at tim.felstead@juneau.org or 586-0466.
Printed January 3, 2020
Packet Page 6 of 12
DRAFT
TREADWELL ARENA SCHEDULING POLICY
Purpose & Need: To provide guidance in allocating use of the Treadwell Arena among organized groups
and the general public.
Policy Statement
It is the policy of the CBJ Parks and Recreation Department:
1. To operate and maintain Treadwell Arena for the benefit of the public, and to maximize use of
the facility in a safe and fiscally responsible manner;
2. To deliver high quality programs and recreational services that are responsive to the
community’s needs;
3. To work in partnership with community organizations and the Juneau School District to
accommodate youth and adult sports and activities.
Procedures
The following procedures apply to periods during which ice is available for public use. These procedures
do not apply when ice is not available.
I. Annual Schedule Meeting
The Arena Manager will schedule two mandatory meetings each April & June for all
organizations using the arena in the upcoming season, including the Juneau School District.
Notice of this meeting will be provided to all organizations by email at least 30 days in
advance. It is the responsibility of each organization to inform the Arena Manager of their
current contact information.
The purpose of this meeting is to provide an opportunity for all organizations to coordinate
their scheduling needs to avoid conflicts. If two or more groups are unable to reach an
agreement at the Annual Schedule Meeting, priority will be given according to this policy.
Any organization that fails to attend the Annual Schedule Meeting will automatically
receive the lowest priority for schedule requests.
II. Public Use
To ensure that Treadwell Arena is available to the general public, a minimum of 15 hours
shall be blocked out for activities organized by the Parks & Recreation Department,
including: Drop–in sessions like open skates, Pond Hockey, Stick-and-Puck, as well as rink
run programs. At a minimum, this public use shall include:
• 3 hours each weekend, between 10 a.m. and 5 p.m., and
• A total of 10 hours per week (Monday through Friday) between 12 p.m. and 5 p.m.
Packet Page 7 of 12
III. Prioritization of Use
After providing for public use as described in Section II above, scheduling priority will be
assigned as described below. With the exception of Juneau School District activities,
schedule requests are not confirmed until full payment is received.
First Priority
First priority is for youth events that generate revenue to support arena operations,
including games, practice sessions, tournaments, and exhibitions.
Second Priority
Second priority is for interscholastic tournaments or competitions and related practice
sessions hosted by the Juneau School District (JSD), and for which no fee is paid to Parks
& Recreation for use of Treadwell Arena.
Third Priority
Third priority is for adult events that generate revenue to support arena operations,
including games, practice sessions, tournaments, and exhibitions.
Fourth Priority
Fourth priority is for private rentals of the facility, including rentals by casual groups.
Fourth priority activities have access to all open times not occupied by first, second, or
third priority events.
Fifth Priority
IV. Payments
Packet Page 8 of 12
Info currently listed on the user rental agreement/contract form
Reservation Policies
Reservations: August -December requests must be submitted to the Arena Manager in writing by June
15th & January-April requests by November 15th. If not received by June 15th & November 15th your
organization will be invoiced (by month) for the hours used the past year.
Rental Agreement: A Rental Agreement/Contract form signed by the organization President is due by
July 25th.
Invoices: Will be emailed to the organization’s President, Treasurer and Scheduler between the 1st and
10th of each month.
Payments: Monthly payments are due on the 25th of the month prior to your requested ice time
(example: August ice time is due July 25th). If full payment is not received by the 25th, a $50.00 service
charge will be applied.
Cancellation: After receiving your invoice, you will have 5 days to review and request changes. If at that
time, you need to make any ice time adjustments, you may do so in writing to the Arena Manager. The
revised invoice will be the final invoice for that month and any cancelled ice time will fall under the
Credit policy (see below).
Credit on account (no refunds): If ice time is already purchased, credit will only be given for facility
rentals if notification is received at least 20 days prior to the facility rental. If notification is received less
than 20 days prior, a $25.00 service charge per returned hour will be applied & a hold will be put on
your account until full payment is received.
Packet Page 9 of 12
Rental Facility Policies
• All users must abide by all rink rules and policies. Rules and policies are posted at the Treadwell
Arena.
• Persons who appear to be under the influence of alcohol or other substances are not permitted in
the Arena. In accordance with CBJ ordinance 20.25.080 (d) alcoholic beverages are strictly
prohibited.
• Verbal abuse or physical violence will not be tolerated. Persons engaging in abusive activity will be
removed from the facility immediately and possibly banned from the Arena.
• All users must leave the facility in a condition considered satisfactory to the Arena Staff. Any group
or user damaging or destroying City property will be held responsible for the cost of repair or
replacement. Extra cleaning costs will be billed to the renter.
• Application of materials to the ice, walls, floors, dasher boards or rink glass is not allowed without
permission from the Arena Manager.
• All rentals must start and end as scheduled (30 minutes before & after ice time). A group that arrives
late will not have time added to compensate.
• Portable media player may be brought to the facility to be played on our sound system. Music must
be approved by the Arena Staff (lyrics must not contain profanity or contain illegal message – drugs,
gangs, etc.).
• Misuse of the facility or failure to conform to these regulations will be sufficient reason for denying
future facility rentals.
• VENDING: CBJ Permits must be obtained before vending at the Treadwell Arena. Please contact
Arena Manager for further details.
• HOCKEY RENTALS: Private rentals that wish to play hockey or practice with a stick and a puck on the
ice must wear the following gear: All players 18 and older must wear a HECC approved helmet,
hockey gloves, shin pads, elbow pads, and hockey skates. Players 17 & under must wear full hockey
gear: a HECC approved helmet with a full cage, hockey gloves, shin pads, elbow pads, mouth guard,
breezers/pants, shoulder pads, and hockey skates.
• This rental is for ice time only - it does not close the remainder of the facility to the public.
• Coaching Insurance: All private coaches teaching (for profit) on public skating sessions must provide
the Arena Manager a copy of their current proof of individual coaching insurance by August 1 or in
advance of teaching.
• Organization Insurance: Submit to Rink Manager by August 1. All organizations must provide proof
of general liability insurance with a minimum limit of $1million per occurrence, $2 million aggregate
and name the City & Borough of Juneau as additionally insured.
• Locker Rooms: Each group will receive up to two locker rooms per rental. If a group would like to
receive additional locker rooms, a 5 day advanced locker room request is required, Please
understand, this is a request and we cannot always accommodate. This includes meetings for
coaches, parents, players, etc.
• Gear Storage: Gear must be stored properly within your gear lockers. Gear doors must be closed and
secure after each use.
Packet Page 10 of 12
• Dryland & Off-ice Practice: Organized group dryland & off-ice practice must be requested in writing
& approved by Arena Manager. If dryland/off-ice training is requested while another user is on the
ice, the on-ice user’s approval or the Managers approval is required. Dryland/off-ice training should
adhere to that organizations governing body (ex: USA Hockey, US Figure Skating, etc) and the
following:
1. The proposed facility area/s the organization would like to use
2. Estimated number of participants
3. Expected time each coach will arrive
4. Expected time participants will arrive
5. No dryland/off-ice training shall be conducted in the absence of coaches
Dryland & Off-Ice Practice Expectations:
1. No running, walking, climbing on bleachers (behind bleachers is ok)
2. No use of sticks, balls, pucks of any kind allowed in the lobby or locker rooms
3. Lobby benches may not be moved or used as a training aid
4. No interrupting patrons watching on-ice skaters
5. Voices must not at a respectful volume to the patrons and on-ice
participants
6. Gear bags must be stored near locker room 4 until locker rooms become
available Treadwell Staff has the right to interfere if safe practices are not being
followed.
Financial Summary
FY20 - P05
Report Run: 12/26/2019
Parks & Recreation FY19 Actuals FY20 Actuals Remaining Remaining Possible
Treadwell Ice Arena Budget FY19 Budget FY20 P01-12 Actuals FY19 Actuals FY20 vs FY19 Balance Balance FY19 FY20 Actuals
% vs FY19 % vs FY20
Actuals FY20 Budget
Actuals Budget
State Revenues
SSR PERS/TRS 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
Total State Revenues 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
Revenue
Donation revenues 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
User fees 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
Lessons/programs (2,000.00) (2,400.00) (3,333.68) (1,309.75) 39% (1,281.22) 53% (28.53) (1,118.78) (2,023.93) (3,305.15)
Skate sharpening (12,000.00) (14,000.00) (16,413.58) (7,797.62) 48% (6,474.18) 46% (1,323.44) (7,525.82) (8,615.96) (15,090.14)
Daily pass revenue (32,000.00) (32,000.00) (30,648.65) (11,595.87) 38% (11,723.35) 37% 127.48 (20,276.65) (19,052.78) (30,776.13)
Monthly revenue (18,000.00) (14,400.00) (15,963.03) (11,244.89) 70% (10,024.69) 70% (1,220.20) (4,375.31) (4,718.14) (14,742.83)
Food/service permits (400.00) (400.00) (490.72) (300.00) 61% (336.67) 84% 36.67 (63.33) (190.72) (527.39)
Vending revenue (7,000.00) (8,000.00) (7,607.70) (3,894.23) 51% (2,281.58) 29% (1,612.65) (5,718.42) (3,713.47) (5,995.05)
Miscellaneous sales (10,000.00) (11,400.00) (18,919.04) (8,676.18) 46% (7,929.67) 70% (746.51) (3,470.33) (10,242.86) (18,172.53)
Facility rental revenue (291,700.00) (310,000.00) (332,918.21) (168,568.01) 51% (166,361.90) 54% (2,206.11) (143,638.10) (164,350.20) (330,712.10)
Equipment rental revenue 0.00 0.00 (18.77) 0.00 0% 0.00 #DIV/0! 0.00 0.00 (18.77) (18.77)
Locker rental (14,900.00) (22,400.00) (22,410.26) (22,410.26) 100% (17,638.83) 79% (4,771.43) (4,761.17) 0.00 (17,638.83)
Cash over/short 0.00 0.00 0.00 #DIV/0! 1.90 #DIV/0! (1.90) (1.90) 0.00 1.90
Total Revenues (388,000.00) (415,000.00) (448,723.64) (235,796.81) 53% (224,050.19) 54% (11,746.62) (190,949.81) (212,926.83) (436,977.02)
Total Revenues (388,000.00) (415,000.00) (448,723.64) (235,796.81) 53% (224,050.19) 54% (11,746.62) (190,949.81) (212,926.83) (436,977.02)
Personnel Services
Vacancy factor (4,400.00) (4,500.00) 0.00 0.00 #DIV/0! 0.00 0% 0.00 (4,500.00) 0.00 0.00
Salaries 287,400.00 309,720.00 265,431.09 114,297.21 43% 122,306.47 39% 8,009.26 187,413.53 151,133.88 273,440.35
Overtime 3,500.00 3,500.00 5,974.25 3,598.78 60% 4,724.33 135% 1,125.55 (1,224.33) 2,375.47 7,099.80
Accrued leave 0.00 0.00 42,692.20 23,072.73 54% 11,473.02 #DIV/0! (11,599.71) (11,473.02) 19,619.47 31,092.49
Benefits 148,300.00 158,420.00 133,605.45 55,897.99 42% 60,463.30 38% 4,565.31 97,956.70 77,707.46 138,170.76
Workers compensation 10,200.00 10,200.00 10,200.00 10,200.00 100% 10,200.00 100% 0.00 0.00 0.00 10,200.00
Engineering workforce 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
All other workforce 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
Total Personnel Services 445,000.00 477,340.00 457,902.99 207,066.71 45% 209,167.12 44% 2,100.41 268,172.88 250,836.28 460,003.40
Commodities and Materials
Mileage 500.00 500.00 333.35 76.39 23% 116.00 23% 39.61 384.00 256.96 372.96
Travel and training 3,500.00 4,300.00 3,898.73 1,159.88 30% 4,762.67 111% 3,602.79 (462.67) 2,738.85 7,501.52
Telephone 6,100.00 5,900.00 6,128.35 2,433.96 40% 2,665.33 45% 231.37 3,234.67 3,694.39 6,359.72
Printing 100.00 100.00 148.77 148.77 100% 545.36 545% 396.59 (445.36) 0.00 545.36
Advertising 3,700.00 3,700.00 1,102.66 1,056.00 96% 1,778.06 48% 722.06 1,921.94 46.66 1,824.72
Electricity 58,300.00 58,300.00 58,532.87 14,678.07 25% 18,463.09 32% 3,785.02 39,836.91 43,854.80 62,317.89
Fuel oil & propane 63,600.00 71,100.00 68,527.85 28,785.26 42% 21,176.48 30% (7,608.78) 49,923.52 39,742.59 60,919.07
Refuse disposal 2,800.00 2,800.00 2,748.33 911.34 33% 927.90 33% 16.56 1,872.10 1,836.99 2,764.89
Water service 1,700.00 1,700.00 1,554.11 511.80 33% 533.29 31% 21.49 1,166.71 1,042.31 1,575.60
Parks & Recreation FY19 Actuals FY20 Actuals Remaining Remaining Possible
Treadwell Ice Arena Budget FY19 Budget FY20 P01-12 Actuals FY19 Actuals FY20 vs FY19 Balance Balance FY19 FY20 Actuals
% vs FY19 % vs FY20
Actuals FY20 Budget
Actuals Budget
Wastewater service 6,100.00 6,100.00 6,281.42 2,351.48 37% 2,524.94 41% 173.46 3,575.06 3,929.94 6,454.88
Building maint division charg 97,200.00 97,200.00 97,200.00 97,200.00 100% 97,200.00 100% 0.00 0.00 0.00 97,200.00
Fleet equipment maintenan 0.00 6,100.00 779.63 0.00 0% 11,063.39 181% 11,063.39 (4,963.39) 779.63 11,843.02
Fleet replacement reserve 19,600.00 19,600.00 19,600.00 19,600.00 100% 19,600.00 100% 0.00 0.00 0.00 19,600.00
Spec & Prop 6,600.00 6,600.00 6,600.00 6,600.00 100% 6,600.00 100% 0.00 0.00 0.00 6,600.00
-
General Liab, Auto & EE Pra 2,700.00 2,700.00 2,700.00 2,700.00 100% 2,700.00 100% 0.00 0.00 0.00 2,700.00
Dues and subscriptions 500.00 500.00 507.94 0.00 0% 0.00 0% 0.00 500.00 507.94 507.94
Contractual services 600.00 1,800.00 1,946.13 1,757.13 90% 4,000.35 222% 2,243.22 (2,200.35) 189.00 4,189.35
Bank card fees 8,700.00 7,000.00 4,132.33 2,596.97 63% 1,406.75 20% (1,190.22) 5,593.25 1,535.36 2,942.11
Office supplies 1,500.00 1,500.00 717.10 499.49 70% 508.37 34% 8.88 991.63 217.61 725.98
Postage and parcel post 1,500.00 1,000.00 49.45 49.45 100% 0.00 0% (49.45) 1,000.00 0.00 0.00
Inventory 2,500.00 2,500.00 1,154.44 655.94 57% 697.85 28% 41.91 1,802.15 498.50 1,196.35
Materials and commodities 25,000.00 25,000.00 18,514.38 5,643.81 30% 15,938.22 64% 10,294.41 9,061.78 12,870.57 28,808.79
Safety programs and equip 400.00 400.00 0.00 0.00 #DIV/0! 0.00 0% 0.00 400.00 0.00 0.00
Minor equipment 0.00 0.00 2,660.85 2,660.85 100% 0.00 #DIV/0! (2,660.85) 0.00 0.00 0.00
Minor software 0.00 200.00 0.00 0.00 #DIV/0! 200.00 100% 200.00 0.00 0.00 200.00
Total Commodities and Mat 313,200.00 326,600.00 305,818.69 192,076.59 63% 213,408.05 65% 21,331.46 113,191.95 113,742.10 327,150.15
Misc and Other
Recruiting 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
Total Misc and Other 0.00 0.00 0.00 0.00 #DIV/0! 0.00 #DIV/0! 0.00 0.00 0.00 0.00
--------------------------- Total E 758,200.00 803,940.00 763,721.68 399,143.30 52% 422,575.17 53% 23,431.87 381,364.83 364,578.38 787,153.55