The URL can be used to link to this page

Home My WebLink AboutJune 8, 2005 Regular Session BackupTown of Trophy Club Municipal Utility District No.1 Meeting Agenda 100 Municipal Drive Trophy Club, Texas 76262 Wednesday, June 8, 2005 6:00 P.M. A.1 Call to Order and Announce a Quorum. A.2 Public Comments or Presentations. B.1 Discuss and take appropriate action to consider fund allocation of $2,500 for the 4th of July Celebration (Sharon Huppert) B.2 Discuss and take appropriate action to approve the MUD 1 Budget for Fiscal Year 2005- 2006. B.3 Discuss and take appropriate action regarding approving the 2005 Rate Order, Order 2005-0608. D.1 Receive District Manager's Report D.2 Review and Approve Minutes a. April 13, 2005 - Regular Session minutes b. May 12, 2005 - Special Session minutes D.3 Review and Approve Disbursements a. March 2005 b. April 2005 D.4 Review Monthly Tax Collection Report a. April 2005 D.5 Set Next Meeting Date a. Thursday, July 14, 2005 or August 11, 2005 at 6:00 p.m. F.1 Adjourn. MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.A.1 Call to Order and Announce a Quorum. (mm) MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.A.2 Public Comments or Presentations. (mm) MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.B.2 Discuss and take appropriate action to approve the MUD 1 Budget for Fiscal Year 2005-2006. (rau) Attachments: 1. O & M Budget 2. I & S Budget 3. Fire Budget Projections 4. Summary Sheet 5. Projections O & M Budget I & S Budget Fire Budget Projections Summary Sheet Fiscal Projections Operating fund at 4-30-05 $484,465 Projected remaining revenue at 4-30-05 $16,188 Projected remaining expenses at 4-30-05 $237,381 PROJECTED BANK BALANCE AT 9-30-05 $263,272 Interest and sinking fund at 4-30-05 $626,749 Projected remaining revenue at 4-30-05 $18,496 Projected remaining expenses at 4-30-05 $594,832 PROJECTED BANK BALANCE AT 9-30-05 $50,413 Total combined bank balance at 9/30/05 $313,685 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.B.3 Discuss and take appropriate action regarding approving the 2005 Rate Order, Order 2005-0608. EXPLANATION: As discussed at previous meetings, the Town is preparing to modify their Swimming Pool Ordinance to have the backwash flow to the sanitary sewer. As such, the Rate Order has been modified to reflect this change and is attached for your review and approval. Change is at Section 105.b. An additional change is at 201.B, the first paragraph has been deleted. RECOMMENDATION: Staff recommends approval of the new Rate Order. (mm) Attachments: 1. Order 2005 RATE ORDER TROPHY CLUB MUNICIPAL UTILITY DISTRICT No. 1 ORDER No. 2005-0608 AN ORDER ESTABLISHING POLICIES, PROCEDURES, AND RATES FOR WATER AND SEWER SERVICE; PROVIDING FEES FOR CONNECTION, RECONNECTION, INSPECTION, ACCURACY READINGS, AND RETURNED CHECKS; REQUIRING DEPOSITS FOR SERVICE; PROVIDING A PENALTY FOR DELINQUENT PAYMENTS; AND CONTAINING OTHER PROVISIONS RELATING TO THE SUBJECT. WHEREAS, Trophy Club Municipal Utility District No. 1 (the “District”) is the owner and/or operator of a water and sewer system designed to serve present and future inhabitants within the District and the Trophy Club development; and WHEREAS, the District’s most recent Rate Order was adopted on October 12 2004 (the “2004-2005 Rate Order”), several additional modifications are needed at this time and the District desires to establish all of its rate policies in a single new Rate Order; and WHEREAS, the Board of Directors of the District has carefully considered the terms of this Rate Order and is of the opinion that the following conditions and provisions should be established as the policies, procedures, and rates for obtaining service from the District’s water and sewer system; IT IS, THEREFORE, ORDERED BY THE BOARD OF DIRECTORS OF TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1 THAT: ARTICLE I TAP FEES AND CONNECTION POLICY Section 1.01. Initiation of Water and Sanitary Sewer Connections. Each person desiring a water and sanitary sewer service connection to the District’s System shall be required to pay such fees as set forth in this Order. No service shall be established or re-established until such fees are paid. All service connections are subject to all other rules, regulations, and policies of the District. Section 1.02. Policies Governing Initial Connections. A. Certification of System. Connections shall not be made to the District’s System or portions of the System until the District’s engineer or Trophy Club MUD No. 1 Rate Order 2004-0608A 4 Water/Wastewater Superintendent has certified that the System or applicable portion thereof is operable. B. Backflow Prevention. No water connections from any public drinking water supply system shall be allowed to any commercial establishment where an actual or potential contamination hazard exists unless the public water facilities are protected from contamination. At any commercial establishment where an actual or potential contamination hazard exists, protection shall be required at the meter in the form of a backflow prevention assembly. The type of assembly required shall be the one known as “Reduced Pressure Zone” (RPZ) unless otherwise specified by the District through its Superintendent. The existence of potential contamination hazards without installation having been made of the means of control and prevention as set out in the preceding paragraph, or, the same having been installed, there is a failure to properly maintain the same, shall be considered sufficient grounds for immediate termination of water service. Service can be restored only when the health hazard no longer exists, or when the health hazard has been isolated from the public water system in accordance with the foregoing requirements. All backflow prevention assemblies that are required according to this section shall be tested upon installation by a recognized backflow prevention assembly tester and certified to be operating within specifications. Backflow prevention assemblies that are installed to provide protection against health hazards must also be tested and certified to be operating within specifications at least annually by a recognized backflow prevention assembly tester. The Customer shall, at his expense, properly install, test, and maintain any backflow prevention device required by this Rate Order. Copies of all testing and maintenance records shall be provided to the MUD not later than a date to be fixed by the MUD. If the Customer fails to comply with the terms of this Order, the MUD shall, at its option, either terminate service or properly install, test, and maintain an appropriate backflow prevention device at the service connection. Any expenses associated with the enforcement of this agreement shall be billed to the Customer. C. Availability of Access/Obstructions. By application for connection to the District’s System, the customer shall be deemed to be granting to the District and its representatives a right of ingress and egress to and from the meter or point of service for such installation, maintenance and repair as the District, in its judgment, may deem reasonably necessary. The customer shall also be deemed to be granting to the District and its representatives a right of ingress 44 Trophy Club MUD No. 1 Rate Order 2004-0608A 5 and egress to the customer’s property, including the exterior of the customer’s premises, for the purpose of performing the inspections and completing the customer‘s Service Inspection Certifications required by the District’s rules and regulations. Taps and connections will not be made when, in the opinion of the District, building materials or other debris obstructs the work area or the work area is not completed or finished to grade. When sidewalks, driveways or other improvements have been constructed prior to application for service, such application shall be construed and accepted as the customer’s waiver of a claim for any damages to such improvements resulting from the reasonable actions of the District in installation of the connection. Section 1.03. Connections by District. All connections to the District’s sewer system shall be made in accordance with the District’s Plumbing Code and its rules and regulations. No person except the District Manager or his/her authorized agent shall be permitted to tap or make any connection to the mains or distribution piping of the District’s water system, except for emergency firefighting purposes, or make any repairs or additions to or alterations in any meter, box, tap, pipe, cock or other fixture connected with the water service or any manhole, main, trunk or appurtenance of the District’s sanitary sewer system, unless otherwise specified by the Board of Directors of the District. No sewer connection shall be covered in the ground before a representative of the District has inspected the sewer connection. No house lead shall be covered in the ground before the water connection has been inspected and approved by a licensed plumbing inspector with jurisdiction of the site. Section 1.04. Inspections and Fees. Fees for permits and for plumbing inspections (other than for the sewer inspection referred to below in subparagraph A) should be paid to the city or town in which the property is located, or to the District if the property is not located within a city or town. A. Sewer Inspection and Fees. Sewer connections and house service lines shall be inspected by the District. An inspection fee of $150.00 shall be paid to the District for each connection to the District sanitary sewer system. Installations that fail to conform at any time to the rules and regulations shall be disconnected. Any customer whose connection is disconnected for such failure shall be notified as to the basis for such disconnection. After noted deficiencies have been corrected, a re-inspection shall be made upon payment to the District of a re-inspection fee of $25.00, plus payment by the customer of all outstanding charges. If subsequent re-inspections are required before the sewer connection and service lines are in compliance with the rules and regulations, a re-inspection fee of $25.00 shall be paid to the District for each subsequent re-inspection. Re- inspections by the District requested after regular business hours will be charged at a minimum of $100.00. Section 1.05. Builder’s Deposit. 55 Trophy Club MUD No. 1 Rate Order 2004-0608A 6 A. Residence, Commercial Building or Other Structure. Each builder of a residence, commercial building or other structure shall, at the time a request for a water tap is made, pay a deposit of $75.00 for the first lot for which a water tap has been requested, and $75.00 for each additional lot thereafter. The deposit shall be refunded within ninety (90) days after the builder certifies the sale of its last residence, commercial building or other structure within the District, less any amounts forfeited as provided herein. The District shall deduct from the deposit the cost to repair any damage caused to the District’s property by the builder or the builder’s employees, contractors, subcontractors or agents and shall deduct any delinquent water and sewer service bills of the builder. In the event any amounts are so deducted from the builder’s deposit, it will be incumbent on the builder to reinstate the original amount of the deposit, and failure to do so will result in the suspension of any additional water taps for the builder. B. Swimming Pool Discharge into Sanitary Sewer System. Any backwash or drainage from a swimming pool shall discharge into the sanitary sewer system. An indirect connection shall be made by means of an air break, discharging into a tailpiece installed a minimum of 6” (or 152 mm) above adjacent grade. The tailpiece shall be connected to a minimum 3” (or 76 mm) p-trap not less than 12” (304 mm) below grade which discharges into the yard cleanout riser. Backwash systems shall not flow onto neighboring properties or into the storm sewer. The tie-in and inspection fee shall be $75.00 to be paid at the time of issuance of the pool permit. Section 1.06. Temporary Water Service. A. Temporary Connections. The District shall be authorized to make a temporary connection to any fire hydrant or flushing valve upon request for temporary water service. All temporary service shall be metered and billed to the temporary customer as provided herein. All unauthorized withdrawal of water from flushing valves, fire hydrants, or other appurtenances of the District’s System without prior approval of the District, except for emergency fire-fighting purposes, is prohibited. B. Application and Deposit. Each temporary customer desiring temporary water service shall be required to execute an application for such temporary service and shall provide a minimum security deposit of $1,875.00, but not more than $3,000.00 with such determination to be made by the District depending on the length of time temporary service is required and estimated amount of water to be used. The deposit shall be made by cashier’s check or money order payable to the District. The deposit shall be used by the District to secure the payment for temporary water supplied by the District, the installation fee, and the cost of repair of any damages caused by the temporary customer. The balance of the security deposit, if any, shall be refunded after disconnection from the District’s System. 66 Trophy Club MUD No. 1 Rate Order 2004-0608A 7 C. Fees and Rates. A fee of $100.00 for costs of installation, plus the cost of the metered water, shall be charged for temporary water service. The following rate for the sale of water for each temporary water service connection shall be in effect from the effective date hereof until such time as the Board amends said rate: Gallons Used Rate Any amount $2.80 per each 1,000 gallons Section 1.07. Service Outside the District. The rates and charges stated in this Rate Order are for service to customers and property located within the boundaries of the District. Any service to a customer or property located outside the boundaries of the District shall be granted only upon special approval by the Board of Directors of the District. Unless other provisions are established by a special contract approved by the Board of Directors of the District, any service to customers or property outside the boundaries of the District shall be at the same rates and terms as specified in this Rate Order, except that regular charges for water, sewer, and tap charges shall be doubled. Service to Marshall Creek Park is specifically exempted from the doubling provision of the preceding paragraph. Section 1.08. Water Tap Fees. A fee of $1,000.00 must be received by the District before any residential connection is initially made to the District’s water system, which tap fee will include a 3/4 inch (District side) by 5/8 inch (customer side) meter. Any request by a customer for service from an oversized connection line or from a meter larger than a 5/8 inch (customer side) standard meter shall be granted by the District only if the customer agrees and makes suitable arrangements to pay the increased costs for such larger line and/or meter, which increased costs shall be the actual cost to the District of the larger line and/or meter plus twenty percent (20%). The fee for making any fire line tap shall be $30.00 per inch of diameter of the fire line. Each customer requesting an initial connection to the District’s water system shall also pay to the District the cost required to be paid by the District to the City of Fort Worth as a “water impact fee” or “water access fee” for the additional customer connection to the Fort Worth water system. Section 1.09. Sewer Tap Fees. The charge for all taps of sewer lines within the District shall be equal to the cost to the District for making such connections. Section 1.10. Title to Facilities. Title to all water meters, water and sewer taps, and all other appurtenances, including meter boxes, shall lie in the District. ARTICLE II SERVICE RATES 77 Trophy Club MUD No. 1 Rate Order 2004-0608A 8 Section 2.01. Water Service. The following monthly rates for the sale of water shall be in effect for each Separate Connection within the District from the effective date hereof until such time as the Board of Directors amends said rates: A. Chemically Treated Water. Water from the District’s facilities which has been mixed, chlorinated, or otherwise treated so that it is suitable for human use and consumption shall be at the following rates: (1) Single-Family Homes. Each single family home shall be billed as follows: Administrative Fee (Does not include water usage) $11.50 0-6000 gallons per month $2.05/1,000 gal 6,001 to 12,000 gallons per month $2.50/1,000 gal 12,001 to 25,000 gallons per month $2.70/1,000 gal More than 25,000 gallons per month $2.80/1,000 gal (2) Commercial. Each business service connection shall be deemed to be a single-family home for purposes of water service. (3) Clubs. Each club shall be deemed to be a single-family home for purposes of water service. (4) Golf Course. Each meter shall be deemed to be a single- family home for the purposes of water service. (5) Multi-Family Buildings. (i) Single Meter. Each multi-family building or complex of buildings which is served by a single meter shall be billed for water at the same rate as a single-family home, with an administrative fee of $11.50 times the number of units in the building or complex. (ii) Multiple Meters. If a multi-family building or complex of buildings is served by more than one meter, then water delivered through each meter shall be billed at the same rate as a single family home, with an administrative fee of $11.50 times the number of units served by the meter. (6) Public Access Parks. Any water or sewer services utilized by the Town of Trophy Club in public access parks for the operation and maintenance of such parks will be billed at the in-district rate. Such water and sewer services shall be for the benefit of the residents of the Town of Trophy Club. Use for any other purpose shall require the services to be billed at double the rate. 88 Trophy Club MUD No. 1 Rate Order 2004-0608A 9 B. Golf Course Irrigation Water to the Lakes. In addition to water usage charges, when the customer requests fresh water on the day that established the District’s peak draw from the City of Fort Worth, the customer shall be required to pay its respective portion of any demand rate and/or minimal payment rate as specified in the District’s wholesale water supply contract with the City of Fort Worth. However, if the customer’s demand is absorbed by the District with no additional charges from Fort Worth, the District may in its discretion waive the demand and/or minimal payment charges to the customer. Section 2.02. Sewer Service Rates. The following monthly rates for the collection and disposal of sewage shall be in effect for each Separate Connection within the District from the effective date hereof until such time as the Board of Directors amends said rates: A. Single-Family Homes and Cottages. Each single-family home and cottage shall be billed based upon the treated water used by such unit that month, as follows: Administrative Fee (does not include sewer usage) $11.50 0-6,000 gallons per month $2.05/1,000 gal 6,001-12,000 gallons per month $2.45/1,000 gal 12,000 gallons per month maximum for residential B. Commercial Buildings (including Clubs). Each commercial building shall be billed for sewer service at the same rate as single-family homes, based on the treated water used by such unit that month as follows: Administrative Fee (does not include sewer usage) $11.50 0-6,000 gallons per month $2.05/1,000 gal 6,001-12,000 gallons per month $2.45/1,000 gal Over 12,000 gallons per month $2.45/1,000 gal C. Multi-Family Buildings. Each unit in a multi-family building or complex of buildings shall be billed at the same rate as a single-family home, with an administrative fee of $11.50 times the number of units in the building or complex. Section 2.03. Effluent Charge. The effluent from the District’s wastewater treatment plant will be sold pursuant to separate contracts entered into with the District and approved by its Board of Directors. At this time of the passage of this Rate Order, the District has contracted to sell effluent to the Trophy Club Country Club and discharged into golf course lakes at a charge of $.30 per thousand gallons for the year 99 Trophy Club MUD No. 1 Rate Order 2004-0608A 10 2004-2005; $.40 per thousand gallons for the year 2005-2006; $.45 per thousand gallons for the year 2006-2007; and $.50 per thousand gallons for the year 2007-2008. Section 2.04. Stand-by Charge. For those lots subject to recorded restrictive covenants that require or authorize the District to charge a stand-by fee for water and sewer service where the lot has water and sewer service available but the lot is not yet connected to the District’s system, the stand-by fee shall be $6.00 per month. Unless otherwise provided by the terms of the recorded restrictive covenant applicable to a particular lot, the stand-by charge shall commence on the first day of the month following the date upon which water and sewer service is available at the property line of the lot and the charge shall cease on the first day of the month preceding the date upon which water and sewer use charges become due and payable to the District for water and sewer service supplied to the lot. Section 2.05. Master Meter (Cooling Tower Calculation). The water usage from the master meter reading less the reading from the “Blow Down” meter equals the “evaporation.” Water usage less “evaporation” equals sewer usage for billing purposes. Section 2.06. Regulatory Assessment. Pursuant to Section 5.235, Texas Water Code, and 30 TAC291.76, the District shall pay a regulatory assessment to the Texas Commission on Environmental Quality (“TCEQ”) annually in the amount required by law on the total charges for retail water and sewer service billed to its customers annually. At the end of each year, the District shall prepare a written statement indicating (i) the total charges for retail water and sewer service for the year and (ii) the regulatory assessment due and payable to the TCEQ. Section 2.07. No Reduced Rates or Free Service. All customers receiving water and/or sewer service from the District shall be subject to the provisions of this Order and shall be charged the rates established in this Order, and no reduced rate or free service shall be furnished to any customer whether such user be a charitable or eleemosynary institution, a political subdivision, or municipal corporation; provided, however, this provision shall not prohibit the District from establishing reasonable classifications of customers for which rates differing from the rates stated herein may be adopted. ARTICLE III SERVICE POLICY Section 3.01. Security Deposits. Security deposits shall be required as follows: A. Builders. A $75.00 security deposit shall be required of builders for each tap made by the District for such service connection, payable at or prior to the time that such tap is made, and the security deposit is refundable to the 1010 Trophy Club MUD No. 1 Rate Order 2004-0608A 11 builder when the account is later transferred to an owner if that account and all other accounts of the builder are current at the time of the transfer; but, if that account or any other account of the same builder is not current at the time of such transfer to an owner, then the security deposit shall be applied against the outstanding balance of the builder’s account(s) at the time of such transfer. B. Residential Owners. A security deposit of $40.00 shall be required from each residential owner customer for a single-family home connected to the District’s system. The security deposit is refundable to the customer when the account is later closed if that account is current at the time it is closed But if the account is not current at the time it is closed, then the security deposit shall be applied against the outstanding balance of the customer’s account at that time. C. Residential Lessees. A security deposit of $100.00 shall be required from each residential lessee customer for a single-family home. D. Construction Meters. A security deposit of $1,875.00 shall be required from customers desiring to use a construction meter. E. Other customers. A security deposit equal to two months’ estimated average monthly water and sewer bill shall be required of all other customers. Such security deposits shall be held by the District in escrow to assure prompt payment of all charges for water and sewer service. No interest shall be allowed on such deposits. Section 3.02. Billing Procedures. All accounts shall be billed in accordance with the following: A. Due Date and Delinquency. Charges for water service, sewer service, and standby fees shall be billed monthly. Payment shall be due on or before the twentieth (20th) day of the month in the month in which the bill was received. Unless payment is received on or before the twentieth (20th) day of the month, such account shall be considered delinquent. If the due date falls on a holiday or weekend, the due date for payment purposes shall be the next working day after the due date. The District shall charge a penalty on past due accounts calculated at the rate of ten percent (10%) per month on water, sewer and standby charges. The rates for water and sewer service shall depend upon the type of user and upon whether the water used has been chemically treated, as provided in this Rate Order. All accounts not paid by the due date shall be deemed delinquent and failure to make payment thereafter may result in the termination of water and sewer service. B. Notice and Appeal. Prior to termination of service, a customer who is delinquent in payment shall be sent a notice that service will be discontinued on the fifteenth (15th) day after the date of such notice unless payment in full is 1111 Trophy Club MUD No. 1 Rate Order 2004-0608A 12 received by such day. Notice shall be sent by first class United States mail and will provide the customer with an opportunity to appear in person or by written correspondence at a scheduled meeting of the Board of the District to contest, explain, or correct the charges, services, or disconnection. The notice shall inform the customer of the amount of the delinquent bill, the date service will be disconnected if payment is not made, and of the right to contest, explain, or correct the charges, services, or disconnection. Service shall not be disconnected where a customer has informed the District of his or her desire to contest or explain his bill. If the customer appears before the Board, in person or by written correspondence, the Board shall hear and consider the matter and inform the customer of the Board’s determination by sending written notice to the customer by first class United States mail stating whether service will be disconnected. If service is disconnected, it shall be reconnected only upon payment in full of all amounts due, including any late charges, the security deposit set out in Section 3.01, and a reconnection charge of $25.00, if the reconnection is made during the District’s normal business hours. Reconnections made outside of the District’s normal business hours at the customer’s request will be charged at a reconnection fee of $25.00, plus an additional charge of $100.00. C. For purposes of assessing the foregoing charges, “normal” or ”regular” business hours shall mean only the hours between 8 a.m. and 5 p.m., Monday through Friday, and between 7 a.m. and 9 a.m. Saturdays, Sundays, and Holidays. All other times are outside of the District’s normal business hours and will result in the higher charge. D. Returned Checks. A $25.00 charge will be charged to the customer’s account for any check returned by the bank. Any amounts due on an account which have been paid with a check that has been returned by the bank must be paid in full by cash, cashier’s check or money order, including all late charges and returned check charges, within five (5) days from the day the District hangs a notice on the customer’s door or otherwise notified the customer that the check has been returned by the bank. E. Confidentiality Request. A one-time charge of $5.00 shall be made on each confidentiality request as set forth in HB. 859. F. Same-Day Service. An additional charge of $25.00 shall be made on customer requested same-day service. As an example, this charge will be implemented upon request by a customer for same-day service to start or terminate water and sewer service or to do re-reads the same day as requested. G. Accuracy Reading Fee. A meter accuracy reading fee in the amount of $10.00 shall be charged to a customer by the District for each meter accuracy reading made by the District for such customer when the original reading appears to be accurate. If the original meter reading appears to be in error, no 1212 Trophy Club MUD No. 1 Rate Order 2004-0608A 13 fee will be charged. Each customer will be allowed one accuracy meter reading per calendar year at no charge. Section 3.03. Entitlement. Customers are not guaranteed a specific quantity or pressure of water or specific capacity in sewer facilities for any purpose whatsoever; furthermore, in no instance shall the District be liable for failure or refusal to furnish water or any particular amount or pressure of water or to provide capacity in sewer facilities. Section 3.04. Unauthorized and Extraordinary Waste. The rates established herein are applicable for Domestic Waste as defined herein. Customers proposing to generate other types of waste will be assessed additional charges as established by the District. Section 3.05. Damage to District Facilities. A. Damage to Meter and Appurtenances. No person other than a duly authorized agent of the District shall open a meter box, tamper with or in any way interfere with a meter, meter box, service line or other water and/or sewer system appurtenance. The District reserves the right, immediately and without notice, to remove the meter or disconnect water service to any customer whose meter has been tampered with and to assess repair charges to the customer, plus a damage fee not to exceed $5,000.00, plus any applicable charge for same day service. B. Repair. It shall be the responsibility of each customer to maintain the water and sewer lines from the point of connection to the District’s water and sewer system to the building served. The District reserves the right to repair any damage to the District’s System and appurtenances without prior notice and to assess against any customer such penalties as are provided by law and such penalties provided for in this Rate Order in addition to those charges necessary to repair the portion of the System so damaged. C. Video. If at any time a resident/customer wishes to have the District video their sewer line to help the resident determine the condition of their sewer line, the fee will be $150.00 payable to the District assessed on the next month’s bill. Section 3.06. Requested Temporary Disconnection. If service is temporarily disconnected at the customer’s request, the charge for such voluntary disconnection shall be $10.00, and the charge for subsequently reconnecting the service shall also be $10.00. These charges apply to connects and disconnects that are completed during normal business hours. Section 3.07. Easements. Before service is begun to any customer, or once begun before reconnection is made, the person requesting such service shall grant an 1313 Trophy Club MUD No. 1 Rate Order 2004-0608A 14 easement of ingress and egress to and from the meter(s) for such maintenance and repair as the District, in its judgment, may deem necessary. Section 3.08. Required Service. No service will be given from the District’s water and sewer system unless the customer agrees to take both water and sewer service, except that permanent irrigation only services may receive water only, and projects under construction may, if they wish, receive water service only during the period of such construction. ARTICLE IV INDUSTRIAL WASTE 4.01. Policy. The following policy regarding industrial waste shall be effective: A. Definition. “Industrial waste” shall mean the water-borne solids, liquids, and/or gaseous wastes (including Cooling Water), resulting from any industrial, manufacturing, trade, business, commercial, or food processing operation or process, or from the development of any natural resource, or any mixture of such solids, liquids, or wastes with water or domestic sewage. The Clean Water Act of 1977, as amended, and the General Pretreatment Regulations contained in 40 C.F.R. §403 contain the requirements for user’s discharge of industrial waste into wastewater facilities. B. Industrial Waste Discharge-Charges and Rates. If any customer of the District’s sanitary sewer system proposes to discharge industrial waste into such system, the Board of Directors of the District shall request the recommendation of the District Engineer and shall establish rates and charges to provide for an equitable assessment of costs whereby such rates and charges for discharges of industrial waste correspond to the cost of waste treatment, taking into account the volume and strength of the industrial, domestic, commercial waste, and all other waste discharges treated and techniques of the treatment required. Such rates shall be an equitable system of cost recovery which is sufficient to produce revenues, in proportion to the percentage of industrial wastes proportionately relative to the total waste load to be treated by the District for the operation and maintenance of the treatment works, for the amortization of the District’s indebtedness for the cost as may be necessary to assure adequate waste treatment on a continuing basis. C. Pretreatment. The Board of Directors of the District shall rely upon the recommendation of the District Engineer and shall require pretreatment of any industrial waste that would otherwise be detrimental to the treatment works or to its proper and efficient operation and maintenance or will otherwise prevent the entry of such industrial waste into the treatment plant. ARTICLE V ENFORCEMENT/CIVIL PENALTIES 1414 Trophy Club MUD No. 1 Rate Order 2004-0608A 15 Section 5.01. Enforcement. A. Civil Penalties. The Board hereby imposes the following civil penalties for breach of any rule of the District: The violator shall pay the District twice the costs the District has sustained due to the violation up to $5,000.00. A penalty under this Section is in addition to any other penalty provided by the laws of this State and may be enforced by complaints filed in the appropriate court of jurisdiction in the county in which the District’s principal office or meeting place is located. If the District prevails in any suit to enforce its rules, it may, in the same action, recover any reasonable fees for attorneys, expert witnesses, and other costs incurred by the District before the court. The court shall fix the amount of the attorneys’ fees. B. Liability for Costs. Any person violating any of the provisions of this Order and/or the rules and regulations governing water and sanitary sewer facilities, service lines, and connections shall become liable to the District for any expense, loss or damage occasioned by the District by reason of such violation, and enforcement thereof shall be in accordance with Paragraph A of Section 5.01 of this Order. Section 5.02. Non-waiver. The failure on the part of the District to enforce any section, clause, sentence, or provision of this Order shall not constitute a waiver of the right of the District later to enforce any section, clause, sentence, or provision of this Order. Section 5.03. Appeal. Any determination by the District of any dispute regarding the terms and provisions of this order may be appealed to the Board of the District, which shall conduct a hearing on the matter. The District shall provide the customer with information regarding appeals and hearing procedures upon the customer’s request. ARTICLE VI MISCELLANEOUS Section 6.01. Amendments. The Board of the District has and specifically reserves the right to change, alter or amend any rate or provision of this Order at any time. Section 6.02. Severability. The provisions of this Order are severable, and if any provision or part of this Order or the application thereof to any person or circumstance shall ever be held by any court of competent jurisdiction to be invalid or unconstitutional for any reason, the remainder of this Order and application of such provision or part of this Order shall not be affected thereby. Section 6.03. Headings. The section and paragraph headings used herein are for reference only and are not to be construed as part of the text of the section or paragraph. 1515 Trophy Club MUD No. 1 Rate Order 2004-0608A 16 ARTICLE VII REPEAL OF PREVIOUS ORDERS This Rate Order shall be known as the “2005 Rate Order” (Order #2005-0608) of the District. All previous orders adopted by the Board of Directors pertaining to the subject matter hereof are each hereby repealed in their entirety as of the effective date hereof. ARTICLE VIII EFFECTIVE DATE This Order shall be effective as of June 25, 2005.. ARTICLE IX PUBLIC MEETING It is hereby found that the meeting at which this order is adopted is open to the public as required by law, and that public notice of the time, place, and subject matter of said meeting and of the proposed adoption of this Order was given as required by law. PASSED, ADOPTED, ORDERED, AND APPROVED this 8th day of June 2005. ___________________________ DEAN HENRY, President Board of Directors, Trophy Club Municipal Utility District No. 1 ATTEST: __________________________ CONSTANCE S. WHITE, Secretary Board of Directors, Trophy Club Municipal Utility District No. 1 1616 Trophy Club MUD No. 1 Rate Order 2004-0608A 17 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.D.1 Receive District Manager's Report (mm) 1717 Trophy Club MUD No. 1 Rate Order 2004-0608A 18 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.D.2 Review and Approve Minutes a. April 13, 2005 - Regular Session minutes b. May 12, 2005 - Special Session minutes (mm) Attachments: 1. Minutes for April and May 1818 Trophy Club MUD No. 1 Rate Order 2004-0608A 19 MINUTES OF REGULAR SESSION TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1 April 13, 2005 The Board of Directors of the Trophy Club Municipal Utility District No. 1 of Tarrant and Denton Counties met in Regular Session on Wednesday, April 13, 2005, at 6:00 p.m., in the Boardroom of the Trophy Club Administration Building, 100 Municipal Drive, Trophy Club, Texas 76262. DIRECTORS PRESENT: Dean Henry President Ted Neidenberger Vice President Connie White Secretary/Treasurer Jim Hase Asst. Secretary/Treasurer Gary Cantrell Director STAFF AND GUESTS PRESENT: Walter Fitzpatrick District Manager Roger Unger Finance Director Mary Moore Recording Secretary Bob West MUD 1 Attorney Arrived at 6:07 p.m. REGULAR SESSION A.1 Call meeting to order President Henry announced a quorum and called the meeting to order at 6:03 p.m. A.2 Public comments or presentations None. B.1 Discuss and take appropriate action on proposed Oil, Gas & Mineral Lease, Non- Drill Site/Pooling Agreement with EnCana Oil & Gas (USA), Inc., relating to wastewater treatment plant site for a 3 year term, 25% royalty, and other terms substantially the same as executed by the Town of Trophy Club on land at Harmony Park, and authorizing officers to sign a Lease when final revisions have been made and approved by the attorney(s) for the District. District Manager Fitzpatrick updated the Board, advising that EnCana Oil has agreed to pay the MUDs about $500 an acre; plus we will receive 25% of production for royalty on this non- drilling site. EnCana Oil paid the Town $175 an acre for the Harmony Park lease. District Manager Fitzpatrick advised that a consent subordination agreement would be brought to Master District meeting tomorrow, and Attorney West will have the lease ready for Board’s signature. President Henry requested the revenue go into the Master District account. Attorney West arrived. Attorney West updated the Board and addressed the Board’s questions. Attorney West confirmed that the Water Code states that MUD Boards are not required to go out to bid for leases of any type. 1919 Trophy Club MUD No. 1 Rate Order 2004-0608A 20 Director Neidenberger moved to approve the proposed lease by EnCana Oil and Gas for the basic business terms of a 25% royalty for a three-year term and other terms substantially the same as executed by the Town of Trophy Club on land at Harmony Park, and authorizing officers of the Board to execute said Lease when final revisions have been made and approved by the attorney(s) for the District; and said proceeds are to be used or deposited into the general operating account of the Master District. Director White seconded the motion. Discussions were held. Motion carried unanimously. B.2 Discuss and take appropriate action with regard to Town of Westlake's proposed amendment to 43.071, Local Government Code. Attorney West provided the Board with the background regarding the lawsuit between Westlake and Roanoke, concerning the legal jurisdiction over an area of extra-territorial jurisdiction (ETJ) that is in both Westlake and Roanoke. The area of concern is located on the north side of Hwy. 170. District Manager Fitzpatrick addressed the Board’s questions regarding current understandings of the lawsuit. The consensus of the Board was to not attempt to influence the AWBD one way or another concerning the proposed amendment. No action taken. B.3 Discuss and take appropriate action to explore MUD options in connection with proposed new development in Trophy Club. Discussion was held regarding the new development coming to Trophy Club. Attorney West presented an article from the Editors Page of the Fort Worth Star Telegram, which ran on Tuesday, April 12, 2005. No action taken. B.4 Discuss and take appropriate action to designate a representative to meet with prospective developers and express MUD's position. By consensus of the Board, it was agreed that the representatives from MUD 1 would be according to title; i.e., the first representative would be President Dean Henry, the second would be Vice President Neidenberger, and third representative would be Secretary White. B.5 Discuss and take appropriate action regarding a resolution nominating Constance White to the Board of Trustees of the Association of Water Board Directors – Texas. Director Cantrell moved to approve the resolution nominating Constance White to the Board of Trustees of the Association of Water Board Directors. Director Neidenberger seconded; motion carried unanimously. 2020 Trophy Club MUD No. 1 Rate Order 2004-0608A 21 C.1 Finance Update - Roger Unger, Director of Finance a. 2005-2006 budget update Finance Director Unger updated the Board with regard to projections, advising that MUD 1 may be able to lower their taxes later in the year. C.2 Receive District Manager's Report District Manager Fitzpatrick updated the Board and addressed the Board’s questions. D.1 Review and Approve Minutes a. January 12, 2005 regular session b. February 3, 2005 workshop c. February 10, special meeting Director Henry moved to approve the January 12, February 3, and February 10, 2005 minutes. Director Neidenberger seconded the motion. Motion carried unanimously. D.2 Review and Approve Disbursements a. December 2004 b. January 2005 c. February 2005 Director Neidenberger moved to approve the December 2004, and the January and February 2005 disbursements. Director Cantrell seconded the motion. Motion carried unanimously. D.3 Review Monthly Tax Collection Report The Board reviewed and discussed the monthly tax collection report with no action taken. D.4 Set Next Meeting Date a. Wednesday, June 8, 2005 at 6:00 p.m. The Board agreed to hold their next meeting at the above date and time. E.1 Closed meeting of the Board of Directors in accordance with Sections 551.071 and 551.072 Tex. Gov. Code: Adjourn into Closed Meeting for the following purposes: (1) To deliberate the lease of real property regarding matters where deliberation in an open meeting would have a detrimental effect on the position of the District in negotiations with a third party, as allowed by Section 551.072 of the Texas Government Code, and (2) for the Board to conduct a private consultation with its attorney(s) to seek advice on legal matters relating to the lease of real property, pursuant to Section 551.071 of the Texas Government Code. It was agreed without dissent that a Closed Session would not be required, and accordingly none was held. E.2 Discuss and take appropriate action concerning discussions held in Closed Session. Closed session was not held. 2121 Trophy Club MUD No. 1 Rate Order 2004-0608A 22 F.1 Adjourn. Meeting adjourned at 7:22 p.m. _________________________________ Dean Henry, President (SEAL) ____________________________________ Constance S. White, Secretary/Treasurer ____________________________________ Mary Moore, Recording Secretary 2222 Trophy Club MUD No. 1 Rate Order 2004-0608A 23 MINUTES OF SPECIAL SESSION TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1 May 12, 2005 The Board of Directors of the Trophy Club Municipal Utility District No. 1 of Tarrant and Denton Counties met in Special Session on Thursday, May 12, 2005, at 7:00 p.m., in the Boardroom of the Trophy Club Administration Building, 100 Municipal Drive, Trophy Club, Texas 76262. DIRECTORS PRESENT: Dean Henry President Connie White Secretary/Treasurer Jim Hase Asst. Secretary/Treasurer DIRECTORS ABSENT: Ted Neidenberger Vice President Gary Cantrell Director STAFF AND GUESTS PRESENT: Walter Fitzpatrick District Manager Roger Unger Finance Director Mary Moore Recording Secretary Melinda Smith MUD 1 Attorney Pam Liston MUD 2 Attorney SPECIAL SESSION A.1 Call meeting to order President Henry announced a quorum and called the meeting to order at 8:48 p.m. A.2 Public comments or presentations None. B.1 Discuss and take appropriate action regarding 2005 Interlocal Cooperation Agreement between MUD 1 and Denton County for property tax collection. Finance Director Unger advised that the only change in this annual agreement with Denton County for collection of property taxes is a 20% increase, which has been built into the preliminary budget. Finance Director Unger advised that it has been five years since Denton County has had an increase. Finance Director Unger asked the Board to designate either himself or District Manager Fitzpatrick as the liaison for the District. Director White moved to approve the Agreement with Denton County for Tax Collection and designated Roger Unger as the District’s liaison. Director Hase seconded the motion; motion carried unanimously. B.2 Discussion regarding preliminary MUD 1 budget for FY 2005-2006. Tabled for discussion at the next MUD 1 meeting. 2323 Trophy Club MUD No. 1 Rate Order 2004-0608A 24 D.1 Set Next Meeting Date a. Next meeting date is scheduled for Wednesday, June 8, 2005 at 6:00 p.m. The Board agreed to hold their next meeting on the above date and time. F.1 Adjourn. Meeting adjourned at 8:50 p.m. _________________________________ Dean Henry, President (SEAL) ____________________________________ Constance S. White, Secretary/Treasurer ____________________________________ Mary Moore, Recording Secretary 2424 Trophy Club MUD No. 1 Rate Order 2004-0608A 25 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.D.3 Review and Approve Disbursements a. March 2005 b. April 2005 EXPLANATION: The disbursements are distributed electronically and are attached at the very end of the online pdf document. Attached is MUD 1’s Budget Variance Report (rau) 2525 Trophy Club MUD No. 1 Rate Order 2004-0608A 26 2626 Trophy Club MUD No. 1 Rate Order 2004-0608A 27 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.D.4 Review Monthly Tax Collection Report a. April 2005 (mm) Attachments: 1. Tax Collection Report 2727 Trophy Club MUD No. 1 Rate Order 2004-0608A 28 2828 Trophy Club MUD No. 1 Rate Order 2004-0608A 29 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.D.5 Set Next Meeting Date a. Thursday, July 14, 2005 or August 11, 2005 at 6:00 p.m. (mm) Attachments: 1. Calendar 2929 Trophy Club MUD No. 1 Rate Order 2004-0608A 30 3030 Trophy Club MUD No. 1 Rate Order 2004-0608A 31 3131 Trophy Club MUD No. 1 Rate Order 2004-0608A 32 MUNICIPAL UTILITY DISTRICT #1 From: The Office of the Municipal Utility District#1 Date: 6-8-2005 Subject: Agenda Item No.F.1 Adjourn. (mm) 3232 glptbds RGONZALE Trophy Club Entities Page 43 10:53 04/12/05 BUDGET SUMMARY Fund: 132 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 03/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 132-40000-000-000 Property Taxes │ 53,227.00-│ │ 325.74-│ 52,454.66-│ 98.549 772.34- 132-40010-000-000 Property Taxes/MUD Fire │ 440,350.00-│ │ 2,565.47-│ 444,911.28-│ 101.036 4,561.28 132-40015-000-000 Property Taxes/P & I │ 500.00-│ │ 28.18-│ 236.80-│ 47.360 263.20- 132-40020-000-000 Property Taxes/Fire P&I │ 2,300.00-│ │ 199.52-│ 821.18-│ 35.703 1,478.82- Subtotal: │ 496,377.00-│ │ 3,118.91-│ 498,423.92-│ 100.412 2,046.92 132-49010-000-000 Interest Income │ 2,500.00-│ │ 4.27-│ 2,952.13-│ 118.085 452.13 132-49035-000-000 Reserves │ 25,065.65-│ │ │ │ 25,065.65- Subtotal: │ 27,565.65-│ │ 4.27-│ 2,952.13-│ 10.709 24,613.52- Program number: │ 523,942.65-│ │ 3,123.18-│ 501,376.05-│ 95.693 22,566.60- Department number: Revenues │ 523,942.65-│ │ 3,123.18-│ 501,376.05-│ 95.693 22,566.60- Revenues Subtotal - - - - - - │ 523,942.65-│ │ 3,123.18-│ 501,376.05-│ 95.693 22,566.60- . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 44 10:53 04/12/05 BUDGET SUMMARY Fund: 132 TROPHY CLUB M.U.D. 1 Department: 50 Operating & Maintenance Program: Period Ending: 03/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 132-50005-050-000 Salaries & Wages │ 9,600.00 │ │ 300.00 │ 2,000.00 │ 20.833 7,600.00 132-50030-050-000 Social Security Taxes │ 600.00 │ │ 18.60 │ 124.00 │ 20.667 476.00 132-50035-050-000 Medicare Taxes │ 140.00 │ │ 4.35 │ 29.00 │ 20.714 111.00 132-50040-050-000 Unemployment Taxes │ 240.00 │ │ 21.10-│ 18.00 │ 7.500 222.00 132-50045-050-000 Workman's Compensation │ 84.00 │ │ │ 40.97 │ 48.774 43.03 Subtotal: │ 10,664.00 │ │ 301.85 │ 2,211.97 │ 20.742 8,452.03 132-55045-050-000 Legal │ 12,000.00 │ │ 384.00 │ 2,528.44 │ 21.070 9,471.56 132-55055-050-000 Auditing │ 5,000.00 │ │ │ 7,650.00 │ 153.000 2,650.00- 132-55065-050-000 Tax Admin Fees │ 12,000.00 │ │ │ 3,509.91 │ 29.249 8,490.09 132-55160-050-000 Professional Outside Services │ 1,000.00 │ │ │ │ 1,000.00 Subtotal: │ 30,000.00 │ │ 384.00 │ 13,688.35 │ 45.628 16,311.65 132-60055-050-000 Insurance │ 4,500.00 │ │ │ 2,826.37 │ 62.808 1,673.63 132-60070-050-000 Dues & Memberships │ 1,150.00 │ │ │ 585.00 │ 50.870 565.00 132-60080-050-000 Schools & Training │ 1,500.00 │ │ │ 680.00 │ 45.333 820.00 132-60100-050-000 Travel & per diem │ 6,000.00 │ │ │ 1,909.40 │ 31.823 4,090.60 132-60245-050-000 Miscellaneous Expenses │ 200.00 │ │ │ │ 200.00 132-60345-050-000 Fire Dept. Funding │ 440,350.00 │ │ 220,175.04 │ 220,175.04 │ 50.000 220,174.96 Subtotal: │ 453,700.00 │ │ 220,175.04 │ 226,175.81 │ 49.851 227,524.19 132-65085-050-000 Office Supplies │ 200.00 │ │ │ │ 200.00 Subtotal: │ 200.00 │ │ │ │ 200.00 132-69150-050-000 WW Plant Renovation │ │ │ │ 2,002.42 │ 2,002.42- 132-69290-050-000 To MUD2 Water Plant Renovation │ 29,378.65 │ │ │ │ 29,378.65 Subtotal: │ 29,378.65 │ │ │ 2,002.42 │ 6.816 27,376.23 Program number: │ 523,942.65 │ │ 220,860.89 │ 244,078.55 │ 46.585 279,864.10 Department number: 50 Operating & Maintenance │ 523,942.65 │ │ 220,860.89 │ 244,078.55 │ 46.585 279,864.10 Expenditures Subtotal - - - - - - │ 523,942.65 │ │ 220,860.89 │ 244,078.55 │ 46.585 279,864.10 Fund number: 132 TROPHY CLUB M.U.D. 1 O & M │ │ │ 217,737.71 │ 257,297.50-│ 257,297.50 . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 64 10:53 04/12/05 BUDGET SUMMARY Fund: 532 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 03/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 532-40000-000-000 Property Taxes │ 639,015.60-│ │ 3,708.48-│ 642,603.90-│ 100.562 3,588.30 532-40015-000-000 Property Taxes/P & I │ 4,000.00-│ │ 285.78-│ 1,209.49-│ 30.237 2,790.51- Subtotal: │ 643,015.60-│ │ 3,994.26-│ 643,813.39-│ 100.124 797.79 532-49010-000-000 Interest Income │ 3,500.00-│ │ 3.74-│ 1,312.29-│ 37.494 2,187.71- 532-49070-000-000 Roanoke Annual Water Line Pmt │ 11,831.40-│ │ │ 11,831.40-│ 100.000 Subtotal: │ 15,331.40-│ │ 3.74-│ 13,143.69-│ 85.731 2,187.71- Program number: │ 658,347.00-│ │ 3,998.00-│ 656,957.08-│ 99.789 1,389.92- Department number: Revenues │ 658,347.00-│ │ 3,998.00-│ 656,957.08-│ 99.789 1,389.92- Revenues Subtotal - - - - - - │ 658,347.00-│ │ 3,998.00-│ 656,957.08-│ 99.789 1,389.92- . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 65 10:53 04/12/05 BUDGET SUMMARY Fund: 532 TROPHY CLUB M.U.D. 1 Department: 51 Interest & Sinking Program: Period Ending: 03/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 532-70005-051-000 Paying Agent Fee │ 3,000.00 │ │ │ 636.00 │ 21.200 2,364.00 532-70025-051-000 Bond Interest Expense │ 130,347.00 │ │ │ 61,678.75 │ 47.319 68,668.25 532-70035-051-000 Bond Principal Payment │ 525,000.00 │ │ │ │ 525,000.00 Subtotal: │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Program number: │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Department number: 51 Interest & Sinking │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Expenditures Subtotal - - - - - - │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Fund number: 532 TROPHY CLUB M.U.D. 1 I & S │ │ │ 3,998.00-│ 594,642.33-│ 594,642.33 ******* End of Report ********* │ │ │ │ │ Bank Balance Form Month March 2005 MUD 1 FUND CASH G/L ACCOUNT NAME BANK AMOUNT 132 10100 MUD 1 O&M NW Bank $27,882.06 532 10100 MUD 1 I&S NW Bank $32,466.01 132 10250 MUD 1 O&M Texpool $488,441.76 532 10250 MUD 1 I&S Texpool $589,208.83 Total $1,137,998.66 Total O&M $516,323.82 Total I&S $621,674.84 glptbds RGONZALE Trophy Club Entities Page 45 10:10 05/10/05 BUDGET SUMMARY Fund: 132 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 04/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 132-40000-000-000 Property Taxes │ 53,227.00-│ │ 391.49-│ 52,846.15-│ 99.284 380.85- 132-40010-000-000 Property Taxes/MUD Fire │ 440,350.00-│ │ 2,391.35-│ 447,302.63-│ 101.579 6,952.63 132-40015-000-000 Property Taxes/P & I │ 500.00-│ │ 63.82-│ 300.62-│ 60.124 199.38- 132-40020-000-000 Property Taxes/Fire P&I │ 2,300.00-│ │ 299.27-│ 1,120.45-│ 48.715 1,179.55- Subtotal: │ 496,377.00-│ │ 3,145.93-│ 501,569.85-│ 101.046 5,192.85 132-49010-000-000 Interest Income │ 2,500.00-│ │ 1,389.53-│ 4,341.66-│ 173.666 1,841.66 132-49035-000-000 Reserves │ 25,065.65-│ │ │ │ 25,065.65- Subtotal: │ 27,565.65-│ │ 1,389.53-│ 4,341.66-│ 15.750 23,223.99- Program number: │ 523,942.65-│ │ 4,535.46-│ 505,911.51-│ 96.559 18,031.14- Department number: Revenues │ 523,942.65-│ │ 4,535.46-│ 505,911.51-│ 96.559 18,031.14- Revenues Subtotal - - - - - - │ 523,942.65-│ │ 4,535.46-│ 505,911.51-│ 96.559 18,031.14- . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 46 10:10 05/10/05 BUDGET SUMMARY Fund: 132 TROPHY CLUB M.U.D. 1 Department: 50 Operating & Maintenance Program: Period Ending: 04/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 132-50005-050-000 Salaries & Wages │ 9,600.00 │ │ 600.00 │ 2,600.00 │ 27.083 7,000.00 132-50030-050-000 Social Security Taxes │ 600.00 │ │ 37.20 │ 161.20 │ 26.867 438.80 132-50035-050-000 Medicare Taxes │ 140.00 │ │ 8.70 │ 37.70 │ 26.929 102.30 132-50040-050-000 Unemployment Taxes │ 240.00 │ │ 1.80 │ 19.80 │ 8.250 220.20 132-50045-050-000 Workman's Compensation │ 84.00 │ │ │ 40.97 │ 48.774 43.03 Subtotal: │ 10,664.00 │ │ 647.70 │ 2,859.67 │ 26.816 7,804.33 132-55045-050-000 Legal │ 12,000.00 │ │ │ 2,528.44 │ 21.070 9,471.56 132-55055-050-000 Auditing │ 5,000.00 │ │ │ 7,650.00 │ 153.000 2,650.00- 132-55065-050-000 Tax Admin Fees │ 12,000.00 │ │ │ 3,509.91 │ 29.249 8,490.09 132-55160-050-000 Professional Outside Services │ 1,000.00 │ │ │ │ 1,000.00 Subtotal: │ 30,000.00 │ │ │ 13,688.35 │ 45.628 16,311.65 132-60055-050-000 Insurance │ 4,500.00 │ │ │ 2,826.37 │ 62.808 1,673.63 132-60070-050-000 Dues & Memberships │ 1,150.00 │ │ │ 585.00 │ 50.870 565.00 132-60080-050-000 Schools & Training │ 1,500.00 │ │ │ 680.00 │ 45.333 820.00 132-60100-050-000 Travel & per diem │ 6,000.00 │ │ │ 1,909.40 │ 31.823 4,090.60 132-60115-050-000 Elections │ │ │ 101.33 │ 101.33 │ 101.33- 132-60245-050-000 Miscellaneous Expenses │ 200.00 │ │ │ │ 200.00 132-60345-050-000 Fire Dept. Funding │ 440,350.00 │ │ 35,744.48 │ 255,919.52 │ 58.117 184,430.48 Subtotal: │ 453,700.00 │ │ 35,845.81 │ 262,021.62 │ 57.752 191,678.38 132-65085-050-000 Office Supplies │ 200.00 │ │ │ │ 200.00 Subtotal: │ 200.00 │ │ │ │ 200.00 132-69150-050-000 WW Plant Renovation │ │ │ │ 2,002.42 │ 2,002.42- 132-69290-050-000 To MUD2 Water Plant Renovation │ 29,378.65 │ │ │ │ 29,378.65 Subtotal: │ 29,378.65 │ │ │ 2,002.42 │ 6.816 27,376.23 Program number: │ 523,942.65 │ │ 36,493.51 │ 280,572.06 │ 53.550 243,370.59 Department number: 50 Operating & Maintenance │ 523,942.65 │ │ 36,493.51 │ 280,572.06 │ 53.550 243,370.59 Expenditures Subtotal - - - - - - │ 523,942.65 │ │ 36,493.51 │ 280,572.06 │ 53.550 243,370.59 Fund number: 132 TROPHY CLUB M.U.D. 1 O & M │ │ │ 31,958.05 │ 225,339.45-│ 225,339.45 . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 66 10:10 05/10/05 BUDGET SUMMARY Fund: 532 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 04/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 532-40000-000-000 Property Taxes │ 639,015.60-│ │ 3,374.97-│ 645,978.87-│ 101.090 6,963.27 532-40015-000-000 Property Taxes/P & I │ 4,000.00-│ │ 408.51-│ 1,618.00-│ 40.450 2,382.00- Subtotal: │ 643,015.60-│ │ 3,783.48-│ 647,596.87-│ 100.712 4,581.27 532-49010-000-000 Interest Income │ 3,500.00-│ │ 1,290.62-│ 2,602.91-│ 74.369 897.09- 532-49070-000-000 Roanoke Annual Water Line Pmt │ 11,831.40-│ │ │ 11,831.40-│ 100.000 Subtotal: │ 15,331.40-│ │ 1,290.62-│ 14,434.31-│ 94.149 897.09- Program number: │ 658,347.00-│ │ 5,074.10-│ 662,031.18-│ 100.560 3,684.18 Department number: Revenues │ 658,347.00-│ │ 5,074.10-│ 662,031.18-│ 100.560 3,684.18 Revenues Subtotal - - - - - - │ 658,347.00-│ │ 5,074.10-│ 662,031.18-│ 100.560 3,684.18 . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 67 10:10 05/10/05 BUDGET SUMMARY Fund: 532 TROPHY CLUB M.U.D. 1 Department: 51 Interest & Sinking Program: Period Ending: 04/2005 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 532-70005-051-000 Paying Agent Fee │ 3,000.00 │ │ │ 636.00 │ 21.200 2,364.00 532-70025-051-000 Bond Interest Expense │ 130,347.00 │ │ │ 61,678.75 │ 47.319 68,668.25 532-70035-051-000 Bond Principal Payment │ 525,000.00 │ │ │ │ 525,000.00 Subtotal: │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Program number: │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Department number: 51 Interest & Sinking │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Expenditures Subtotal - - - - - - │ 658,347.00 │ │ │ 62,314.75 │ 9.465 596,032.25 Fund number: 532 TROPHY CLUB M.U.D. 1 I & S │ │ │ 5,074.10-│ 599,716.43-│ 599,716.43 ******* End of Report ********* │ │ │ │ │ Bank Balance Form Month April 2005 MUD 1 FUND CASH G/L ACCOUNT NAME BANK AMOUNT 132 10100 MUD 1 O&M NW Bank $14,636.83 532 10100 MUD 1 I&S NW Bank $36,253.62 132 10250 MUD 1 O&M Texpool $469,827.87 532 10250 MUD 1 I&S Texpool $590,495.32 Total $1,111,213.64 Total O&M $484,464.70 Total I&S $626,748.94