HomeMy WebLinkAbout2015-09-25 Public Hearing and Special Meeting agenda packet Amended
BOARD OF DIRECTORS
PUBLIC HEARING‐AMENDED
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
100 MUNICIPAL DRIVE
TROPHY CLUB, TEXAS 76262
September 25, 2015 6:00 P.M. Svore Municipal Boardroom
PUBLIC HEARING – SPECIAL MEETING
CALL TO ORDER AND ANNOUNCE A QUORUM
PUBLIC HEARING
1. Trophy Club Municipal Utility District No. 1 will conduct a Public Hearing regarding adoption of the
District Tax Rate for Fiscal Year 2016 beginning on October 1, 2015 and ending on September 30, 2016.
SPECIAL SESSION
2. Consider and take appropriate action regarding Resolution 2015‐0925A, adopting the budget for
Trophy Club Municipal Utility District No. 1 for the fiscal year beginning October 1, 2015 and ending
September 30, 2016.
attachment: Resolution No. 2015‐0925A Adopting budget
Proposed Budget
3. Consider and take appropriate action regarding Resolution 2015‐0925B, fixing and levying Trophy Club
Municipal Utility District No. 1 tax rate for debt service for the fiscal year beginning October 1, 2015
and ending, September 30, 2016.
attachment: Resolution 2015‐0925B Tax Rate for debt service
4. **Consider and take appropriate action regarding Resolution 2015‐0925C, fixing and levying Trophy
Club Municipal Utility District No. 1 tax rate for Operation and Maintenance, including the portion of
such tax rate to support the Fire Department for the fiscal year beginning October 1, 2015 and ending,
September 30, 2016.
attachment: Resolution 2015‐0925C Tax Rate for Operation and Maintenance
5. Consider and take appropriate action to approve Resolution 2015‐0925D approving FY 2015‐2016 Tax
Roll for Trophy Club Municipal Utility District No. 1.
attachment: Resolution 2015‐0925D Approving Tax Roll
6. Consider and take appropriate action to approve Order 2015‐0925 establishing rules and regulations
regarding sanitation and pollution control of the areas in proximity to District public water supply
wells.
attachment: Order 2015‐0925 Establishing rules and regulations regarding sanitation and pollution
control.
Trophy Club Municipal Utility District No. 1 1 of 57 September 25, 2015 Public Hearing Agenda Packet
7. Consider and take appropriate action to award contract for mowing services to D & D Commercial
Landscape Management, and authorize General Manager to execute all necessary documents.
attachment: Staff Report
Bid tab
8. Announce October Regular Meeting date for October 14, 2015 at 6:00 p.m.
ADJOURN
CERTIFICATION
THE STATE OF TEXAS §
COUNTIES OF DENTON AND TARRANT §
THIS CERTIFIES THAT ON SEPTEMBER 22, 2015 BY 4:00 P.M. A COPY OF THE ABOVE NOTICE OF TROPHY
CLUB MUNICIPAL UTILITY DISTRICT NO. 1, BOARD OF DIRECTORS SPECIAL MEETING TO BE HELD ON
FRIDAY, SEPTEMBER 25, 2015 AT 6:00 P.M., WAS POSTED ON THE FRONT WINDOW OF TROPHY CLUB
MUNICIPAL UTILITY DISTRICT NO. 1, ADMINISTRATION BUILDING LOCATED AT 100 MUNICIPAL DRIVE,
TROPHY CLUB, TEXAS, WHICH IS A PLACE CONVENIENT TO THE PUBLIC WITHIN THE BOUNDARIES OF THE
DISTRICT. A COPY OF THIS NOTICE WAS ALSO PROVIDED TO THE COUNTY CLERKS OF DENTON AND
TARRANT COUNTIES TO BE POSTED ON THEIR WEBSITES OR AT A PLACE CONVENIENT TO THE PUBLIC
PURSUANT TO SECTION 49.063 OF THE WATER CODE AND SECTION 551.054 OF THE OPEN MEETINGS ACT,
CHAPTER 551 OF THE TEXAS GOVERNMENT CODE.
LAURIE SLAGHT, DISTRICT SECRETARY
Trophy Club Municipal Utility District No. 1 2 of 57 September 25, 2015 Public Hearing Agenda Packet
RESOLUTION NO. 2015-0925A
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
A RESOLUTION OF TROPHY CLUB MUNICIPAL UTILITY DISTRICT
NO. 1, OF DENTON AND TARRANT COUNTIES, TEXAS; APPROVING
AND ADOPTING A BUDGET FOR THE FISCAL YEAR OCTOBER 1,
2015 THROUGH SEPTEMBER 30, 2016, PROVIDING THAT
EXPENDITURES FOR SAID FISCAL YEAR BE MADE IN
ACCORDANCE WITH SAID BUDGET, PROVIDING A SEVERABILITY
CLAUSE, AND PROVIDING AN EFFECTIVE DATE
WHEREAS, an annual budget for the fiscal year beginning October 1, 2015 and ending
September 30, 2016, has been duly created by the Finance Department of the Trophy Club
Municipal Utility District No. 1 (the “District”) in accordance with Section 49.057(b) of the
Texas Water Code; and
WHEREAS, a public hearing was held on September 25, 2015, in accordance with
Section 49.057(b) of the Texas Water Code, following due publication of notice thereof at which
time all citizens and parties of interest were given the opportunity to be heard regarding the
proposed 2015-2016 fiscal year budget; and
WHEREAS, after full and final consideration, it is the opinion of the Board of the
District, that the 2015-2016 fiscal year budget of revenues and expenditures, as hereinafter set
forth, should be adopted and approved.
NOW THEREFORE BE IT RESOLVED BY THE BOARD OF DIRECTORS OF
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1:
Section 1. That the annual budget of revenues and expenditures necessary for
conducting affairs of the District for the fiscal year 2015-2016, attached hereto and
incorporated herein as Exhibit A, providing for a financial plan for the ensuing fiscal year
is hereby approved and adopted.
Section 2. That the expenditures during the fiscal year shall be made in accordance
with this budget unless otherwise authorized by proper amendment. Said budget
document shall be on file for public inspection in the office of the District.
Section 3. That unless otherwise modified by the Board of the District, the remaining
budget for all capital improvements from fiscal year 2014-2015, attached hereto and
incorporated herein as Exhibit B, not completed or started as of September 30, 2015, will
be automatically carried over into fiscal year 2015-2016.
Section 4. That if any word, sentence, section, subsection, subdivision, paragraph,
clause, phrase or provision of this resolution shall be judged invalid or held
Trophy Club Municipal Utility District No. 1 3 of 57 September 25, 2015 Public Hearing Agenda Packet
unconstitutional, the same shall not affect the validity of this resolution as a whole or any
part of the provision hereof other than the part so decided to be invalid or
unconstitutional.
Section 5. That all provisions of the resolutions of the District Board of Directors in
conflict with the provisions of this resolution shall be and the same are hereby repealed
and all other provisions of the resolutions of the District are not in conflict with the
provisions of this resolution shall remain in full force and effect.
Section 6. That this resolution shall become effective immediately upon its passage.
ADOPTED AND APPROVED by the Board of Directors of Trophy Club Municipal
Utility District No. 1, this the 25th day of September, 2015.
_________________________________
Jim Moss, President
Board of Directors
_________________________________ (SEAL)
Kevin R. Carr, Secretary/Treasurer
Board of Directors
_________________________________
Laurie Slaght, District Secretary
Trophy Club Municipal Utility District No. 1 4 of 57 September 25, 2015 Public Hearing Agenda Packet
CERTIFICATE OF RESOLUTION 2015-0925A
THE STATE OF TEXAS §
COUNT OF DENTON AND TARRANT §
I, the undersigned member of the Board of Directors of Trophy Club Municipal Utility
District No. 1 of Denton and Tarrant Counties, Texas (the "District"), hereby certify as follows:
1. That I am the duly qualified Secretary of the Board of Directors of the District, and
that, as such, I have custody of the minutes and records of the District.
2. That the Board of Directors of the District convened in Open Session at a Special
Meeting on September 25, 2015, at the regular meeting place thereof, and the roll was called of
the duly constituted officers and members of the Board of Directors, to wit:
Jim Moss President
Neil Twomey Vice President
Kevin R. Carr Secretary/Treasurer
James C. Thomas Director
Jim Hase Director
and Directors Moss, Hase, Carr, and Twomey were present, thus constituting a quorum, absent
was Director Thomas, and whereupon, among other business, the following was transacted at
such meeting: a written
RESOLUTION 2015-0925A
ADOPTING FISCAL YEAR 2015-2016 BUDGET
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
was duly introduced for the consideration of the Board of Directors of the District. It was then
duly moved and seconded that such Resolution be adopted and, after due discussion, such
motion, carrying with it the adoption of such Resolution, prevailed and carried by the following
vote:
AYES: ____
NOES: ____
Trophy Club Municipal Utility District No. 1 5 of 57 September 25, 2015 Public Hearing Agenda Packet
3. That a true, full and correct copy of such Resolution adopted at such meeting is
attached to and follows this certificate; that such resolution has been duly recorded in the
minutes of the Board of Directors for such meeting; that the persons named in the above
and foregoing Paragraph 2 were the duly chosen, qualified and acting officers and
members of the Board of Directors as indicated therein, that each was duly and
sufficiently notified officially and personally, in advance, of the time, place and purpose
of such meeting, and that such Resolution would be introduced and considered for
adoption at such meeting, and that each consented, in advance, to the holding of such
meeting for such purpose; that the canvassing of the officers and members of the Board
of Directors present at and absent from such meeting and of the votes of each on such
motion, as set forth in the above and foregoing Paragraph 2, is true and correct; and that
sufficient and timely notice of the hour, date, place and subject of such meeting was
given and posted as required by Chapter 551, Texas Government Code, as amended.
ADOPTED, SIGNED and APPROVED on this 25th day of September, 2015.
____________________________________
Kevin R. Carr, Secretary
Board of Directors
(SEAL)
____________________________________
Laurie Slaght
District Secretary
Trophy Club Municipal Utility District No. 1 6 of 57 September 25, 2015 Public Hearing Agenda Packet
EXHIBIT “A”
(Budget – pending Board’s approval)
Trophy Club Municipal Utility District No. 1 7 of 57 September 25, 2015 Public Hearing Agenda Packet
General FundFire FundTax Debt Service FundRevenue Debt Service FundRevenue7,835,458Revenue71,075 Revenue214,519 Revenue444,838FY 2016 Tax Collections58,181FY 2016 Tax Collections 889,963 FY 2016 Tax Collections 671,998FY 2016 PID Surcharges146,125FY 2016 PID Assessment 404,346 PID Surcharge119,706Reserve Funds8,020Reserve Funds0Total Revenue 8,047,784Total Revenue 1,365,384Total Revenue 1,006,223Total Revenue 444,838Water Expense4,475,834Fire Expense1,365,384 Debt Service Expense1,004,533 Debt Service Expense444,838Wastewater Expense1,912,109 Board of Directors Expense26,573 Administration Expense1,210,322 Non-Departmental Expense422,945Total Expense 8,047,784Total Expense 1,365,384Total Expense 1,004,533Total Expense 444,838Net Budget Surplus/Deficit0Net Budget Surplus/Deficit0 Net Budget Surplus/Deficit 1,690 Net Budget Surplus/Deficit0 2016 Property Value SummaryTax Rate SummaryMUD Tarrant Co.299,983,6612015 2016MUD Denton Co.932,292,617O&M (General Fund) Tax 0.01486 0.00472PID559,559,219I & S (Debt Service) Tax 0.04126 0.05420Out of District & PID313,864Fire Tax0.07727 0.07222Total Value:1,792,149,361Total Tax Rate:0.13339 0.13114 Increase/Decrease:-0.00225 PID Fire Assessment Rate0.07727 0.07222 Reduction: -0.00505 Budget SummaryTROPHY CLUB M.U.D. NO. 1FY 2016 BUDGET September 25, 20151Trophy Club Municipal Utility District No. 18 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015GENERAL FUNDAccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15CommentsGeneral Fund Revenues135‐40000‐000‐000 Property Taxes167,857 167,85758,181 166,927 SEE SCHEDULE TAX_ASSESS135‐40002‐000‐000 Property Taxes/Delinquent000424135‐40015‐000‐000 Property Taxes/P & I900900650602135‐40025‐000‐000 PID Surcharges133,997 133,997146,125 104,709 SEE SCHEDULE TAX_ASSESS135‐47000‐000‐000 Water5,286,045 4,747,7895,080,244 2,086,645 SEE SCHEDULE GF‐D135‐47005‐000‐000 Sewer2,270,982 2,270,9822,413,776 1,407,508 SEE SCHEDULE GF‐E135‐47025‐000‐000 Penalties63,416 80,00090,985 65,132 SEE SCHEDULE GF‐D135‐47030‐000‐000 Service Charges (Disconnect Fees)8,000 10,0009,0007,974 SEE SCHEDULE GF‐D135‐47035‐000‐000 Plumbing Inspections2,000 2,0002,0001,700135‐47045‐000‐000 Sewer Inspections5,000 5,0005,5005,100135‐47070‐000‐000 TCCC Effluent Charges86,815 86,81561,330 18,418 SEE SCHEDULE GF‐E135‐48005‐000‐000 Utility Fees184,000 184,00069,000 188,600 SEE SCHEDULE GF‐D135‐49010‐000‐000 Interest Income5,000 5,0006,0004,523 ADDITIONAL INTEREST DUE TO BOND PROCEEDS 135‐49016‐000‐000 Cell Tower Revenue10,164 10,16410,9268,195 $910.53 PER MONTH135‐49018‐000‐000Building Rent Income7,000 7,0007,0005,250 $583.33 PER MONTH: COLLECTION BARN RENT FROM TOWN135‐49030‐000‐000 Vending Revenue350000 NO LONGER PROVIDING VENDING AT WWTP135‐49035‐000‐000 Prior Year Reserves0 929,6038,0200 STW SERVER UPGRADE REQUIRED DUE TO NO LONGER SUPPORTING EXISTING ‐ FUNDS FROM 137135‐49036‐000‐000 GASB Reserves74,706 74,7060 74,706 UNNECESSARY ACCOUNT LEFT FROM WHEN USED TOWN IT: EXPENSE SHOWN IN HARDWARE135‐49075‐000‐000 Oversize Meter Reimbursement84,000 42,00015,778 44,776 SEE SCHEDULE GF‐D135‐49141‐000‐000 Interfund Transfer In0 19,6070 36,767135‐49900‐000‐000 Miscellaneous Income54,000 68,99463,249 104,732 INCLUDES $3108 FROM TOWN FOR JANITORIAL; PID LOC INTEREST135‐49901‐000‐000 Records Management Revenue1001002012 REDUCED REVENUE135‐49903‐000‐000 Recovery of Prior Year Expense0000Total8,444,333 8,846,5148,047,784 4,332,698 General Fund ExpensesWater & Distribution135‐50005‐010‐000Salaries & Wages301,101 244,578265,614 146,657 SEE SCHEDULE GF‐H135‐50010‐010‐000 Overtime19,500 19,50019,500 10,323 SEE SCHEDULE GF‐H135‐50016‐010‐000 Longevity5,343 2,7052,9452,705 SEE SCHEDULE GF‐H135‐50017‐010‐000 Certification4,800 3,9004,2002,050 SEE SCHEDULE GF‐H135‐50020‐010‐000 Retirement29,349 23,98725,558 14,442 SEE SCHEDULE GF‐J135‐50026‐010‐000 Medical Insurance44,988 51,48751,398 23,679 SEE SCHEDULE GF‐I 135‐50027‐010‐000 Dental Insurance3,288 4,1883,9991,909 SEE SCHEDULE GF‐I135‐50028‐010‐000Vision Insurance834990910446SEE SCHEDULE GF‐I135‐50029‐010‐000 Life Insurance & Other3,074 3,0742,8031,569 SEE SCHEDULE GF‐I135‐50030‐010‐000 Social Security Taxes21,135 17,19218,5639,882 SEE SCHEDULE GF‐H135‐50035‐010‐000 Medicare Taxes4,943 4,0214,3412,311 SEE SCHEDULE GF‐H135‐50040‐010‐000 Unemployment Taxes1,242 1,2421,24218 SEE SCHEDULE GF‐H135‐50045‐010‐000 Workman's Compensation16,020 16,02014,7546,401 TML INVOICE AMOUNT135‐50060‐010‐000Pre‐emp Physicals/Testing1,000 1,3001,3001,037135‐50070‐010‐000 Employee Relations300300300148135‐55005‐010‐000 Engineering10,000 10,0005,000‐2,090135‐55080‐010‐000 Maintenance & Repairs71,242 81,11385,000 54,929 ADDITIONAL MAINTENANCE FY 16 135‐55090‐010‐000 Vehicle Maintenance8,000 8,0008,0005,523135‐55105‐010‐000 Maintenance‐Heavy Equipment3,500 3,5003,5003,463135‐55135‐010‐000 Lab Analysis ‐ MUD5,500 5,5005,5003,290 TCEQ ESTIMATE + MONTHLY BAC T & REDUCED FOR PID PORTION2Trophy Club Municipal Utility District No. 19 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015AccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15Comments135‐60010‐010‐000 Communications/Pagers/Mobiles4,913 4,9135,4002,803 INCREASE IN COSTS135‐60020‐010‐000 Electricity170,765 160,765166,823 84,680 SEE SCHEDULE GF‐K135‐60066‐010‐000 Publications/Books/Subscripts500500500739135‐60070‐010‐000 Dues & Memberships5005005000135‐60080‐010‐000 Schools & Training4,138 4,1385,7731,173 SEE SCHEDULE GF‐G135‐60090‐010‐000 Safety Program4004004000135‐60100‐010‐000 Travel & per diem1,500 1,5001,40099 SEE SCHEDULE GF‐G135‐60105‐010‐000 Rent/Lease Equipment1,500 1,5001,5000 EMERGENCY EQUIPMENT RENTAL IF NEEDED135‐60135‐010‐000TCEQ Fees & Permits ‐ MUD49,275 49,27549,275 20,657 REG. ASSESSMENT ($22,500), WATER SYSTEM FEES ($6,775) & NTGW WELL FEES ($20,000)135‐60150‐010‐000 Wholesale Water2,928,308 2,928,3082,948,742 1,039,926 SEE SCHEDULE GF‐C135‐60245‐010‐000 Miscellaneous Expenses2002002000135‐60280‐010‐000 Property Maintenance3,500 3,5003,5001,265135‐60285‐010‐000 Lawn Equipment & Maintenance2502502500135‐60360‐010‐000 Furniture/Equipment < $50003,500 3,5002,500925135‐65005‐010‐000Fuel & Lube29,17319,17335,9479,035SEE SCHEDULE GF‐M135‐65010‐010‐000 Uniforms3,620 3,6204,6083,075 SEE SCHEDULE GF‐F135‐65030‐010‐000 Chemicals7,000 10,00012,0007,568 MORE WATER TREATED135‐65035‐010‐000 Small Tools1,200 1,2001,200290135‐65040‐010‐000 Safety Equipment1,000 1,0001,000457135‐65050‐010‐000 Meter Expense161,500 165,000115,000 92,664135‐65053‐010‐000 Meter Change Out Program0050,0000 FY 16 SCHEDULED METER REPLACEMENTS: 148 RESIDENTIAL METERS & 7 COMMERCIAL METERS135‐69005‐010‐000Capital Outlays1,089,0061,457,597201,000 234,151 SEE SCHEDULE GF‐A135‐69006‐010‐000 Long Term Debt Payment from Water Sales0000 SEE SCHEDULE GF‐B: FUNDS TO TRANSER TO DEBT SERVICE BUDGET TO COVER REVENUE BONDS135‐69008‐010‐000 Short Term Debt‐Principal129,000 129,000130,720 129,000 SEE SCHEDULE GF‐B135‐69009‐010‐000 Short Term Debt‐Interest3,612 3,6121,2092,416 SEE SCHEDULE GF‐B135‐69195‐010‐000 Gasb34/Reserve for Replacement75,000 75,00075,000 75,000 1/10 MAJOR MAINTENANCE COST TOWN'S ELEVATED STORAGE TANK $45,000135‐69281‐010‐000 Tank Inspection Contract151,507 151,507126,958 126,958 ANNUAL MAINTENANCE CONTRACT135‐55135‐010‐001 Lab Analysis ‐ PID5,000 5,0005,0002,514 PID PORTION135‐60135‐010‐001 TCEQ Fees & Permits‐ PID5,000 5,0005,0002,419 WATER SYSTEM FEES ($2.15/CONNECTION) AND OTHERSubtotal Water5,386,025 5,688,5554,475,834 2,126,506135‐50005‐020‐000 Salaries & Wages305,744 307,875351,671 212,670 SEE SCHEDULE GF‐H135‐50010‐020‐000 Overtime19,500 24,50019,500 21,297 SEE SCHEDULE GF‐H135‐50016‐020‐000 Longevity5,617 5,6176,1255,615 SEE SCHEDULE GF‐H135‐50017‐020‐000 Certification6,600 6,6007,2004,950 SEE SCHEDULE GF‐H135‐50020‐020‐000 Retirement29,948 30,31733,652 21,840 SEE SCHEDULE GF‐J135‐50026‐020‐000 Medical Insurance61,001 56,24465,989 41,678 SEE SCHEDULE GF‐I 135‐50027‐020‐000 Dental Insurance4,146 3,6964,1842,665 SEE SCHEDULE GF‐I135‐50028‐020‐000Vision Insurance990912972618SEE SCHEDULE GF‐I135‐50029‐020‐000 Life Insurance & Other3,194 3,1943,6552,556 SEE SCHEDULE GF‐I135‐50030‐020‐000 Social Security Taxes21,680 21,81224,665 13,693 SEE SCHEDULE GF‐H135‐50035‐020‐000 Medicare Taxes5,070 5,1015,7683,188 SEE SCHEDULE GF‐H135‐50040‐020‐000 Unemployment Taxes1,242 1,2421,44914 SEE SCHEDULE GF‐H135‐50045‐020‐000 Workman's Compensation16,020 16,0209,3176,401 TML INVOICE AMOUNT135‐50060‐020‐000 Pre‐emp Physicals/Testing150300300126135‐50070‐020‐000 Employee Relations550650650451135‐55070‐020‐000 Independent Labor0050,0000 ENGINEERING FEES FOR PERMIT RENEWAL135‐55080‐020‐000 Maintenance & Repairs58,000 72,60072,600 71,631Wastewater 3Trophy Club Municipal Utility District No. 110 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015AccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15Comments135‐55090‐020‐000 Vehicle Maintenance3,000 3,0005,0003,325 REPLACE TIRES ON GAP VAX; REPLACE WINDSHIELD ON ON CALL TRUCK135‐55105‐020‐000 Maintenance‐Heavy Equipment500500500129135‐55125‐020‐000 Dumpster Services55,000 55,00055,000 36,716135‐55135‐020‐000 Lab Analysis25,000 25,00035,000 18,680 INCREASE FOR PERMIT RENEWAL TESTING135‐60010‐020‐000 Communications/Pagers/Mobiles4,662 4,6625,4003,992 INCREASE IN COSTS135‐60020‐020‐000 Electricity149,292 139,292161,582 94,077 SEE SCHEDULE GF‐K135‐60066‐020‐000 Publications/Books/Subscripts400400400135135‐60070‐020‐000Dues & Memberships250250300307135‐60080‐020‐000 Schools & Training4,065 3,0653,7711,326 SEE SCHEDULE GF‐G135‐60090‐020‐000 Safety Program5505505500135‐60100‐020‐000 Travel & per diem1,600 2,0001,6001,797 SEE SCHEDULE GF‐G135‐60105‐020‐000 Rent/Lease Equipment9,000 7,5009,0001 EMERGENCY EQUIPMENT RENTAL IF NEEDED135‐60135‐020‐000 TCEQ Fees & Permits17,150 17,15037,1509,019 REG. ASSESSMENT($8,550), ANNUAL FEE ($8,600), PERMIT RENEWAL ($20,000)135‐60243‐020‐000Prior Year Expense0000135‐60245‐020‐000 Miscellaneous Expenses3003003000135‐60285‐020‐000 Lawn Equipment & Maintenance500500500273135‐60331‐020‐000 Interfund Transfer Out‐Tax I&S0 65,255119,7060 TRANSFER OF PID SURCHARGE135‐60332‐020‐000 Interfund Transfer Out‐ Revenue I&S0 136,989444,8310 SEE SCHEDULE GF‐B2: FUNDS TO TRANSFER TO DEBT SERVICE BUDGET TO COVER REVENUE BONDS13560333‐020‐000 Interfund Transfer Out‐Reserve071,946123,33641,112 TRANSFER FOR BOND RESERVE135‐60360‐020‐000 Furniture/Equipment < $50000000135‐65005‐020‐000 Fuel & Lube36,328 20,32832,021 14,026 SEE SCHEDULE GF‐M135‐65010‐020‐000 Uniforms2,778 2,7784,2412,598 SEE SCHEDULE GF‐F135‐65030‐020‐000 Chemicals30,000 24,00027,000 14,086 INCREASE IN CHEMICALS NEEDED135‐65035‐020‐000 Small Tools2,000 1,5002,000879135‐65040‐020‐000 Safety Equipment750750750626135‐65045‐020‐000 Lab Supplies13,000 13,00013,000 10,151135‐69005‐020‐000 Capital Outlays150,000 142,000150,000 118,396 SEE SCHEDULE GF‐A135‐69007‐020‐000Long Term Debt Payment from WW Sales357,538000135‐69008‐020‐000 Short Term Debt‐Principal56,991 56,99121,280 21,000 SEE SCHEDULE GF‐B135‐69009‐020‐000 Short Term Debt‐Interest2,011 2,011197393 SEE SCHEDULE GF‐BSubtotal Wastewater1,462,115 1,353,3971,912,109 802,434Board of Directors135‐50005‐026‐000 Salaries & Wages10,000 10,00012,5009,400 MORE MEETINGS135‐50030‐026‐000 Social Security Taxes620620775583 MORE MEETINGS135‐50035‐026‐000 Medicare Taxes145145181136 MORE MEETINGS135‐50040‐026‐000 Unemployment Taxes23023023062 MORE MEETINGS135‐50045‐026‐000 Workman's Compensation36363726 TML INVOICE AMOUNT135‐60066‐026‐000 Publications/Books/Subscripts1501501500135‐60070‐026‐000 Dues & Memberships50050050035135‐60075‐026‐000 Meetings1,2009501,200176 MORE MEETINGS135‐60080‐026‐000 Schools & Training4,0004,0004,0001,330135‐60100‐026‐000 Travel & per diem5,000 4,2505,0002,558135‐60245‐026‐000 Miscellaneous Expenses1,000 2,0002,0001,625Subtotal Board of Directors22,881 22,88126,573 15,931Administration 135‐50005‐030‐000 Salaries & Wages477,578 470,732488,508 324,012 SEE SCHEDULE GF‐H135‐50010‐030‐000 Overtime1,000 1,0001,000495 SEE SCHEDULE GF‐H135‐50016‐030‐000 Longevity3,283 3,2833,8233,283 SEE SCHEDULE GF‐H4Trophy Club Municipal Utility District No. 111 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015AccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15Comments135‐50020‐030‐000 Retirement42,840 42,18443,202 29,274 SEE SCHEDULE GF‐H135‐50026‐030‐000 Medical Insurance65,015 62,00068,196 43,544 SEE SCHEDULE GF‐I (Updated with Board approved plan rates)135‐50027‐030‐000 Dental Insurance4,944 4,4944,8072,517 SEE SCHEDULE GF‐I135‐50028‐030‐000 Vision Insurance1,158 1,1161,114726 SEE SCHEDULE GF‐I135‐50029‐030‐000 Life Insurance & Other4,333 4,3334,4313,277 SEE SCHEDULE GF‐I135‐50030‐030‐000 Social Security Taxes30,079 29,65430,823 19,167 SEE SCHEDULE GF‐I135‐50035‐030‐000Medicare Taxes7,4227,3177,5994,482 SEE SCHEDULE GF‐H135‐50040‐030‐000 Unemployment Taxes1,449 1,4491,449144 SEE SCHEDULE GF‐H135‐50045‐030‐000 Workman's Compensation1,636 1,6361,554786 TML INVOICE AMOUNT135‐50060‐030‐000 Pre‐emp Physicals/Testing50050050038135‐50070‐030‐000 Employee Relations5,000 5,0005,0002,462135‐55030‐030‐000 Software & Support75,588 121,63578,483 101,224 SEE SCHEDULE GF‐L135‐55070‐030‐000 Independent Labor8,000 32,55012,000 30,114135‐55080‐030‐000 Maintenance & Repairs4,500 4,50029,500440INCLUDES MOWING CONTRACT $25,000135‐55100‐030‐000 Building Maint & Supplies6,500 6,5007,0005,447 INCREASE IN COSTS135‐55120‐030‐000 Cleaning Services8,100 8,10010,1255,020 CLEANING CONTRACT INCREASE135‐55160‐030‐000 Professional Outside Services58,000 61,95061,075 16,600 M3 IT SERVICES $51,075 ‐SEE SCHEDULE GF‐L135‐55161‐030‐000 Town Personnel Contract6,170 26,1700 26,170 SERVICES NET ZERO THIS YEAR135‐55165‐030‐000 Collection Fees2002002000135‐55205‐030‐000 Utility Billing Contract8,2008,2008,2004,915COST FOR PRINTING MONTHLY STATEMENTS135‐60005‐030‐000 Telephone13,360 13,36016,3499,084 SEE SCHEDULE GF‐L AND $2,500 AFTER HOURS ANSWERING SERVICE135‐60010‐030‐000 Communications/Mobiles4,057 4,0574,1503,077 INCREASE IN COSTS135‐60020‐030‐000 Electricity14,978 12,00010,7685,113 SEE SCHEDULE GF‐K135‐60025‐030‐000 Water1,500 1,5001,500601135‐60035‐030‐000 Postage28,500 28,50028,932 21,309 INCREASE OF $432 FOR POSTAGE MACHINE RENTAL135‐60040‐030‐000 Bank Service Charges & Fees32,000 32,00044,000 31,998 CREDIT CARD FEES CONTINUING TO INCREASE135‐60050‐030‐000Bad Debt Expense6,200 6,2003,5001,712135‐60055‐030‐000 Insurance48,751 48,75152,797 36,921 TML INVOICE AMOUNT135‐60066‐030‐000 Publications/Books/Subscripts1,000 1,6001,6001,224135‐60070‐030‐000 Dues & Memberships5,000 6,0006,0004,335135‐60075‐030‐000 Meetings40040040060135‐60079‐030‐000 Public Education5,000 4,0795,0003,385135‐60080‐030‐000 Schools & Training10,235 10,2359,9352,938 SEE SCHEDULE GF‐G135‐60100‐030‐000 Travel & per diem5,400 5,4005,4001,546 SEE SCHEDULE GF‐G135‐60110‐030‐000Physicals/Testing2002002000135‐60115‐030‐000 Elections007,5000 ELECTION TO BE HELD IN FY 16135‐60125‐030‐000 Advertising2,500 2,5007,5005,631 INCREASED ADVERTISING135‐60235‐030‐000 Security1,350 1,3501,35060 SEE SCHEDULE GF‐L135‐60245‐030‐000 Miscellaneous Expenses & DM Discretionary17,500 17,50017,5006,088135‐60270‐030‐000 4th of July Celebration10,000 10,00000135‐60336‐030‐000 Intergov Trans Out (MUD I&S)0 14,00000135‐60344‐030‐000 Intergov Trans Out (Fire Dept.)0000135‐60360‐030‐000 Furniture/Equipment < $500010,475 10,4752,5005,036135‐65010‐030‐000 Uniforms1,855 1,8551,8551,043 SEE SCHEDULE GF‐F135‐65055‐030‐000 Hardware IT75,966 35,22629,594 34,203 SEE SCHEDULE GF‐L 135‐65085‐030‐000 Office Supplies9,000 9,0009,0005,970 ALL DEPARTMENTS COMBINED.135‐65090‐030‐000 Printer Supplies & Maintenance4,732 4,7324,0032,730 SEE SCHEDULE GF‐L135‐65095‐030‐000 Maintenance Supplies5,000 5,0005,0003,272135‐65097‐030‐000 Vending Machine Supplies20020000 NO LONGER PROVIDING VENDING AT WWTP 5Trophy Club Municipal Utility District No. 112 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015AccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15Comments135‐65105‐030‐000 Printing4,800 4,8004,8001,333 ADDITIONAL PRINTING FOR CUSTOMER PUBLICATIONS 135‐69005‐030‐000 Capital Outlays125,000 62,00056,000 61,822 SEE SCHEDULE GF‐A135‐69170‐030‐000 Copier Lease Installments4,236 4,2364,6003,027 SEE SCHEDULE GF‐L135‐69195‐030‐000 Gasb34/Reserve for Replacement IT16,329 16,3290 16,329 UNNECESSARY ACCOUNT LEFT FROM WHEN USED TOWN IT: EXPENSE SHOWN IN HARDWARESubtotal Administration1,287,018 1,277,9881,210,322 893,982Non Departmental135‐55045‐039‐000 Legal250,000 467,403386,130 433,588 PLAN FOR RATE CHALLENGE135‐55055‐039‐000Auditing22,49122,49122,75016,836 FY 16 CONTRACT PRICE135‐55060‐039‐000 Appraisal10,000 10,00010,2657,964135‐55065‐039‐000 Tax Admin Fees3,800 3,8003,8002,456Subtotal Non Departmental286,291 503,694422,945 460,845Total General Fund Revenues8,444,333 8,846,5148,047,784 Total General Fund Expenses8,444,333 8,846,5148,047,784Net Budget Surplus (Deficit)0006Trophy Club Municipal Utility District No. 113 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015FIRE DEPARTMENTAccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15Revenues122‐40001‐000‐000 Assessment ‐ Emerg Svcs357,462 357,462404,346 356,068 SEE SCHEDULE TAX_ASSESS122‐40003‐000‐000 Emer Svcs Assessmen/Delinquent0008,402122‐40010‐000‐000 Property Taxes/MUD Fire872,859 872,859889,963 867,999 SEE SCHEDULE TAX_ASSESS122‐40011‐000‐000 Property Taxes/Fire‐Delinquent0003,879122‐40015‐000‐000 Property Taxes/Assessments P&I7507507503,295122‐40020‐000‐000 Property Taxes/Fire P&I4,500 4,5004,5003,585122‐42014‐000‐000 Fire Permits/Sprinkler6,000 6,0005,0005,200122‐43400‐000‐000 Fire Inspections700950825975122‐43415‐000‐000 Denton/Tarrant Cty Pledge‐Fire10,000 10,00010,000 10,000122‐49035‐000‐000 Prior Year Reserves 125,670 171,03000122‐49900‐000‐000 Miscellaneous Income6,000 9,00050,000 10,404 $40,000 FROM SALE OF 1996 LADDER TRUCKTotal1,383,940 1,432,551 1,365,384 1,269,808Expenses 122‐50005‐045‐000 Salaries & Wages469,067 469,067508,226 327,853 SEE SCHEDULE GF‐H122‐50010‐045‐000 Overtime46,745 46,74548,735 27,604 SEE SCHEDULE GF‐H122‐50011‐045‐000 Holiday Pay14,930 14,93015,852 14,526 SEE SCHEDULE GF‐H122‐50016‐045‐000 Longevity5,505 5,5055,7615,319 SEE SCHEDULE GF‐H122‐50017‐045‐000 Certification4,800 4,8004,2003,732 SEE SCHEDULE GF‐J122‐50020‐045‐000 Retirement91,396 75,32775,571 51,854 SEE SCHEDULE GF‐I122‐50026‐045‐000 Medical Insurance59,169 59,16965,546 40,769 SEE SCHEDULE GF‐I122‐50027‐045‐000Dental Insurance4,390 4,3904,8853,140 SEE SCHEDULE GF‐I122‐50028‐045‐000 Vision Insurance811811859546 SEE SCHEDULE GF‐I122‐50029‐045‐000 Life Insurance & Other4,030 4,0304,5852,762 SEE SCHEDULE GF‐I 122‐50030‐045‐000 Social Security Taxes33,421 33,42136,132 21,591 SEE SCHEDULE GF‐H122‐50035‐045‐000 Medicare Taxes7,292 7,2928,4505,048 SEE SCHEDULE GF‐H122‐50040‐045‐000 Unemployment Taxes1,657 1,6571,724‐293 SEE SCHEDULE GF‐H122‐50045‐045‐000Workman's Compensation8,6928,6929,3795,931 SEE SCHEDULE GF‐H122‐50060‐045‐000 Pre‐employment Physicals/Test250250250148122‐50075‐045‐000 Tuition Reimbursement30030000 MUD FY 2016 SHARE122‐55030‐045‐000Software & Support7,378 7,3786,6612,818 SEE SCHEDULE GF‐L122‐55045‐045‐000 Legal1,500 1,5002,0001,800122‐55080‐045‐000 Maintenance & Repairs18,552 18,55216,3706,565 INCLUDES FIRE EXTINGUISHERS & MISC OF $1260122‐55090‐045‐000 Vehicle Maintenance12,000 12,00010,0009,833122‐60005‐045‐000 Telephone50505051122‐60010‐045‐000 Communications/Mobiles5,000 6,4136,6533,861 ACTIVE 911 $240122‐60020‐045‐000 Electricity/Gas9,026 9,0267,4123,857 SEE SCHEDULE GF‐K: 50% PAID BY TOWN122‐60025‐045‐000 Water1,200 1,2001,200965 50% PAID BY TOWN122‐60026‐045‐000 Cable1,920 1,9201,9201,388122‐60030‐045‐000 Rent And/Or Usage 211,829 211,829214,379 211,829 SEE SCHEDULE FD‐B122‐60035‐045‐000 Postage1001005016122‐60055‐045‐000 Insurance12,179 12,17914,0778,461 TML INVOICE 7Trophy Club Municipal Utility District No. 114 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015AccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15122‐60066‐045‐000 Publications/Books/Subscrips200220350219 AERIAL TRAINING BOOK122‐60070‐045‐000 Dues & Memberships15,180 15,68915,582 15,419 SEE SCHEDULE FD‐A122‐60080‐045‐000 Schools & Training4,280 4,2807,8802,513 SEE SCHEDULE FD‐A122‐60096‐045‐000 Emergency Management1,400 1,4001,000220122‐60100‐045‐000 Travel & per diem13,577 13,5774,0815,194 SEE SCHEDULE FD‐A122‐60110‐045‐000 Physicals/Testing2,000 2,0004,7000 ALL STAFF WILL DO PHYSICALS AND 2 HAZMAT FIT FOR DUTY122‐60125‐045‐000 Advertising5,100 5,100500124 VOLUNTEER PROGRAM ADVERTISMENT122‐60160‐045‐000 Programs & Special Projects4,500 4,5007,5001,325 $2750 FIRE EDUCATION SCHOOL; $3000 FIRE CAMP & CFA; EVENT COVERAGE122‐60180‐045‐000 Fire Inspection/Enforcement1,000 1,000500194122‐60195‐045‐000 Flags & Repair2,000 2,0003,184‐110 ADDITIONAL POLE MAINTENANCE122‐60243‐045‐000 Prior Year Expense0000122‐60245‐045‐000 Miscellaneous Expense1,000 1,0001,000574122‐65005‐045‐000 Fuel & Lube10,454 10,45415,1224,184 SEE SCHEDULE GF‐M122‐65010‐045‐000 Uniforms2,000 3,0003,1402,049122‐65015‐045‐000 Protective Clothing5,200 35,2009,000 14,777 TWO SETS OF GEAR & ADVANCED CLEANING122‐65030‐045‐000 Chemicals200200600134 FOAM FOR NEW TRUCK122‐65035‐045‐000 Small Tools2,500 2,5002,000849122‐65055‐045‐000 Hardware 9,000 9,0007500 SEE SCHEDULE GF‐L REPLACEMENT122‐65085‐045‐000 Office Supplies50050050080122‐65105‐045‐000 Printing54854849838 SEE SCHEDULE GF‐L122‐69005‐045‐000 Capital Outlays0 250,0000 1,057,316122‐69008‐045‐000 Short Term Debt ‐Principal158,262000122‐69009‐045‐000 Short Term Debt ‐Interest50,000000122‐69050‐045‐000 Radios23,500 23,5008,0000 CONTINUATION OF RADIO REPLACEMENTS122‐69195‐045‐000 GASB34/Reserve for Replacement17,950 17,95081,420 17,950 1/10 COST OF NEW FIRE ENGINE; $40,000 FUNDED FROM SALE OF 1996 LADDER TRUCK122‐69255‐045‐000 Airpacks20,400 10,4000 10,235 REPLACEMENT PROGRAM FOR NFPA STANDARDS; 4 REPLACED PER YEAR ON 3 YEAR CYCLE122‐69305‐045‐000 Capital Leases00127,1490 LEASE PAYMENT NO. 1 OF 7 FOR LADDER TRUCKTotal1,383,940 1,432,551 1,365,384 1,895,258Total Fire Revenues1,383,940 1,432,551 1,365,384Total Fire Expenses1,383,940 1,432,551 1,365,384Net Budget Surplus (Deficit)000 8Trophy Club Municipal Utility District No. 115 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1FY 2016 Budget 09/25/2015TAX DEBT SERVICE FUND (I&S)AccountDescriptionOriginal Amend #2 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15CommentsDebt Service Revenues533‐40000‐000‐000 Property Taxes466,019 466,019667,898 463,487 533‐40002‐000‐000 Property Taxes/Delinquent2,500 2,5002,3001,750 533‐40015‐000‐000 Property Taxes/P & I1,600 1,6001,8001,665 533‐48005‐000‐000 Reserve Funds (PID Utility Fees/Other)100,000 14,00000 533‐48015‐000‐000 WW Sales Revenue Transfer for Debt357,538000SEE DEBT SVC I&S REVENUE533‐49010‐000‐000Interest Income3753751403,441 533‐49015‐000‐000 Lease/Rental Income211,829 211,829214,379 211,829 SEE SCHEDULE FD‐B 533‐49110‐000‐000 Premium on Bonds Sold0004,958 533‐49141‐000‐000 Interfund Transfer In‐PID Surchg0 65,255119,7060 Total1,139,861 761,5781,006,223 687,129 Debt Service Expenses533‐70005‐051‐000 Paying Agent Fee2,550 2,5502,5501,250 533‐70025‐051‐000 Bond Interest Expense‐Tax403,103 283,984316,98389,254 SEE SCHEDULE GF‐B1 (LONG TERM DEBT)533‐70035‐051‐000Bond Principal Payment‐Tax440,000 440,000685,0000 SEE SCHEDULE GF‐B1 (LONG TERM DEBT)533‐70040‐051‐000 Bond Interest Expense‐Rev Bonds292,283000SEE DEBT SVC I&S REVENUE533‐70045‐051‐000 Bond Principal Payment‐Rev Bonds0000SEE DEBT SVC I&S REVENUETotal1,137,936 726,5341,004,53390,504 Total Debt Service Fund Revenues1,139,861 761,5781,006,223 Total Debt Service Fund Expenses1,137,936 726,5341,004,533Net Budget Surplus (Deficit)1,92535,0441,6909Trophy Club Municipal Utility District No. 116 of 57September 25, 2015 Public Hearing Agenda Packet
Trophy Club MUD No.1 FY 2016 Budget 09/25/2015REVENUE DEBT SERVICE FUND (I&S)AccountDescriptionOriginal Amend #1 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15CommentsDebt Service Revenues534‐49010‐000‐000 Interest Income00710,440 534‐49110‐000 Bond Premium0004,615 534‐49142‐000‐000 Interfund Transfer In‐Water Sales0000 Water Sales Revenue Transfer for Revenue Debt Payment534‐49143‐000‐000 Interfund Transfer In‐ WW Sales0 136,989444,8310 WW Sales Revenue Transfer for Revenue Debt PaymentTotal0 136,989444,8380 Debt Service Expenses534‐70040‐051‐000Bond Interest Expense‐Rev Bonds0 136,989234,8380 See Schedule GF‐B2 (Long Term Debt)534‐70045‐051‐000 Bond Principal Payment‐Rev Bonds00210,0000 See Schedule GF‐B2 (Long Term Debt)Total0 136,989444,8380 Total Debt Service Fund Revenues0 136,989444,838 Total Debt Service Fund Expenses0 136,989444,838Net Budget Surplus (Deficit)00010Trophy Club Municipal Utility District No. 117 of 57September 25, 2015 Public Hearing Agenda Packet
Debt Reserve Fund*AccountDescriptionOriginal Amend #1 PROPOSED YTD TotalBudget Budget FY 2016 thru 6/30/15CommentsDebt Reserve Revenues528‐49141‐000‐000 Interfund transfer In‐General Fund0 71,946 123,336 41,112 $10,278 FOR 12 MONTHSTotal0 71,946 123,336 41,112Debt Reserve Expenses0000Total0000*Revenue bond covenants require 1 year debt service in reserves; usually allow 5 years from issuance date to accumulate the reserve.Total Debt Service Fund Revenues0 71,946 123,336 41,112 Total Debt Service Fund Expenses0000Net Budget Surplus (Deficit)0 71,946123,336 41,11211Trophy Club Municipal Utility District No. 118 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE TAX_ASSESSTAX RATE AND PID ASSESSMENT & SURCHARGE CALCULATIONSFIRE TAX/ASSESSMENT RATEOVERALL TAX RATE FY 2016:$0.13114NET TAX VALUETARRANT COUNTY: 299,983,6617/30/2015DENTON COUNTY:932,292,6177/30/2015 DENTON CO. PID:559,559,2197/30/2015OUT OF DISTRICT & PID313,8648/27/2015REQUIRED REVENUETAX/ASSESS RATE = REQUIRED REVENUE/TOTAL VALS/100FIREVals/100 = 17,921,493.61FY 2016 Tax/Assess Rate = 0.072221,294,309TAX COMPARISON TO FY 2015Revenue from MUD Tax =889,963$ 2015 2016Revenue from PID Assess =404,346$ O&M (General Fund) Tax 0.01486 0.00472Total: 1,294,309$ I & S (Debt Service) Tax 0.041256 0.05420Fire Tax0.077273 0.07222O&M TAX/SURCHARGE RATETotal Tax Rate:0.13339 0.13114NET TAX VALUEIncrease/Decrease:-0.00225TARRANT COUNTY:299,983,661 DENTON COUNTY:932,292,617 PID Fire Assessment Rate0.07727 0.07222DENTON CO. PID:559,559,219 Reduction:-0.00505REQUIRED REVENUETAX/SURCHARGE RATE = REQUIRED REVENUE/TOTAL VALS/100O&MVals/100 = 17,918,354.97FY 2015 Tax/Surcharge Rate = 0.00472 84,600 Revenue from MUD Tax =58,181$ Revenue from PID Surcharge =26,419$ Total: 84,600$ I&S TAX/SURCHARGE RATENEW DEBT: CALCULATE AMOUNT DUE FROM PIDNET TAX VALUETARRANT COUNTY: 299,983,661 DENTON COUNTY:932,292,617 DENTON CO. PID: 559,559,219 REQUIRED REVENUETAX/SURCHARGE RATE = REQUIRED REVENUE/TOTAL VALS/100TAX NEW DEBT (I&S)Vals/100 = 17,918,354.97FY 2015 PID Surcharge Rate = 0.02139NOT FINAL TAX RATE: ONLY USED TO CALCULATE PID SHARE383,325Revenue from MUD Tax =263,619$ Revenue from PID Surcharge = 119,706$ Total: 383,325$ MUD DEBT: CALCULATE MUD TAXNET TAX VALUETARRANT COUNTY: 299,983,661 DENTON COUNTY:932,292,617 REQUIRED REVENUETAX/SURCHARGE RATE = REQUIRED REVENUE/TOTAL VALS/100 I&S MUD DEBTVals/100 = 12,322,762.78FY 2016 Tax Rate =0.05420 667,898Revenue from MUD Tax = 667,898$ Revenue from PID = N/A-$ Total: 667,898$ 12Trophy Club Municipal Utility District No. 119 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE FD‐A Fire Department Dues, Training, and TravelAccountDescriptionFY 2016 BudgetDetail122‐60070 Dues & MembershipsTexas Commission on Fire Protection$1,445$85.00 per FF X 17 Annual feeTCFP Training Facility$170Annual feeSFFMA (Volunteer) $275$100 per dept, $35 per FF (5)NEFDA $12,997Annual fee increase due to equipment replacementDenton County Chiefs$280Annual fee Tarrant County Chiefs$100Annual feeTexas Fire Chiefs$150Annual feeInternational Fire Chiefs$165Annual feeTOTAL: $15,582122‐60080 Schools and TrainingTCCC Live Fire Training$700TCFP Annual Certification classes TCCC / NFA$2,0008 NFA classesTCFP / TEEX / NFA on site classes$500Instructor cost Haz‐Mat Certification $1,480(2) staff cert Conference regestration $1,700SFR / Homeland / FMC / FDICOffice Management Classes(Excel, Access)$1,500TOTAL: $7,880122‐60100 Travel and Per DiemSouthwest Fire / Rescue (Chief Conf)$720Chief or training officer conference. Homeland Security Conference $800EMC and Training officer (1)Texas Fire Marshal Conference$840Fire Marshal Fire Department Instructor Conf (FDIC) International Fire Chiefs$1,721Chief or Training OfficerTOTAL: $4,08113Trophy Club Municipal Utility District No. 120 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE FD‐B RENT CALCULATION FOR FIRE STATIONFYBond Payment Reimburse Reserve ($933,700)*Total Rent2016146,28368,096214,3792017148,65868,096216,7542018150,85868,096218,9542019147,88368,096215,9792020149,90868,096218,0042021151,75868,096219,8542022153,43368,096221,5292023153,43368,096221,5292024153,18368,096221,2792025152,68368,096220,7792026148,08368,096216,1792027153,36868,096221,4642028153,24368,096221,3392029152,78368,096220,8792030152,11368,096220,2092031151,16368,096219,259 *Based on ave. rate of 3.9% for 20 years14Trophy Club Municipal Utility District No. 121 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF ‐ A FY 16 CAPITAL OUTLAYS WATER ‐ PURCHASESWATER ‐ MAINTENANCE & REPAIRSADMINISTRATION ‐ PURCHASESDESCRIPTIONAMOUNTDESCRIPTIONAMOUNTDESCRIPTIONAMOUNT1/2 Ton Truck27,000 Valley Wood Looping Water Line35,000Catepillar 416F Backhoe63,000 Transfer Switch Water Plant26,000Cost of $77,000 less projected trade in of $14,000FY 16 Valve Replacements30,000Refurnish Pump Housings Water Plant20,000 Total:90,000Total: 111,000Total:0WASTEWATER ‐ PURCHASESWASTEWATER ‐ MAINTENANCE & REPAIRSADMINISTRATION ‐ MAINTENANCE & REPAIRSDESCRIPTIONAMOUNTDESCRIPTIONAMOUNTDESCRIPTIONAMOUNTPortable generator55,000 Lift Station Control Panels35,000 RESTROOM ADA REMODEL56,000 Lift Station Pumps ‐ LS#3 & LS#545,000Fence15,000Total:55,000Total: 95,000Total:56,00015Trophy Club Municipal Utility District No. 122 of 57September 25, 2015 Public Hearing Agenda Packet
LONG TERM TAX DEBTMUD/PID PaidPar Principle FY 16 Interest 3/01 Interest 9/01 Subtotal Interest TotalMaturity DateFirst Callable DateProject/ReasonSeries 2010 (Tax)MUD$2,000,000 $75,000 $35,641 $35,641 $71,283 $146,2839/1/20319/1/2020Trophy Club Fire Station and costs related to the issuance of the Bonds.Series 2012 (Tax)MUD$2,355,000 $200,000 $24,675 $24,675 $49,350 $249,3509/1/20239/1/2020Refund MUD #2 Unlimited Tax Bonds, 2002 and costs related to the issuance of the Bonds.Series 2013 (Tax)MUD$1,905,000 $175,000 $24,013 $24,013 $48,025 $223,0259/1/20239/1/2023Refund MUD #2 Unlimited Tax Bonds Series 2003 and MUD #2 Unlimited Tax Refunding Bonds Series 2005 and costs related to the issuance of the Bonds.SUBTOTAL MUD‐ONLY TAX BONDS:$6,260,000$450,000$84,329 $84,329 $168,658 $618,658Series 2014 (Tax) MUD/PID $5,765,000 $235,000 $74,163 $74,163 $148,325 $383,3259/1/20359/1/2024Tax Bonds for Wastewater Plant Expansion Issued 10/1/2014SUBTOTAL ALL MUD/PID TAX BONDS:$5,765,000 $235,000 $74,163 $74,163 $148,325 $383,325TOTAL ALL BONDS:$12,025,000 $685,000 $158,491 $158,491 $316,983 $1,001,983SCHEDULE GF ‐ B1TAX DEBT PAYMENTS16Trophy Club Municipal Utility District No. 123 of 57September 25, 2015 Public Hearing Agenda Packet
LONG TERM REVENUE DEBTMUD/PID PaidPar Principle FY 16 Interest 3/01 Interest 9/01 Subtotal Interest TotalMaturity DateFirst Callable DateProject/ReasonSeries 2015 (Revenue)$9,230,000 $210,000 $117,419 $117,419 $234,838 $444,8389/1/20359/1/2024Revenue Bonds for WWTP ExpansionSUBTOTAL REVENUE BONDS:$9,230,000 $210,000 $117,419 $117,419 $234,838 $444,838TOTAL ALL BONDS:$9,230,000 $210,000 $117,419 $117,419 $234,838 $444,838 SHORT TERM REVENUE DEBTOriginal PAR Outstanding Debt Principle FY 15 Interest 3/01 Interest 9/01 Subtotal Interest TotalPayoff DateProject/ReasonDepartment2013 Revenue Note$445,000$152,000 $152,000 $1,406$0$1,406 $153,4069/1/20162013 Capital Projects86% WATER & 14% WWTotal:$445,000$152,000 $152,000 $1,406$0$1,406$153,406 SCHEDULE GF ‐ B2REVENUE DEBT PAYMENTS17Trophy Club Municipal Utility District No. 124 of 57September 25, 2015 Public Hearing Agenda Packet
ANNUALIZE GROWTH IN WATER METERS =2.00%PROJECTED NO. OF ACTIVE METERS ON OCT. 1, 2015 =4,500 ITEMMONTHPROJECTEDAVERAGEPROJECTEDNO.EOM AND AVERAGEWATER USEMONTHLY ANNUAL NO. OFPER METERWATER WATERFOR LASTUSE PER METERS3 YEARSMONTH(GALLONS)(GALLONS)3892 84,661,333 1OCT4,50821,75198,041,6963911 59,494,000 2NOV4,51515,21268,682,2183941 41,381,667 3DEC4,52310,50047,487,9833955 37,389,667 4 JAN 4,530 9,453 42,822,6863978 35,620,000 5 FEB 4,538 8,953 40,627,6194021 44,318,000 6MAR4,54511,02150,091,2564030 57,479,000 7APR4,55314,26364,935,0574075 81,762,333 8MAY4,56020,06691,508,0874095 101,693,333 9JUN4,56824,834113,438,3984113 115,294,000 10JUL4,57628,029128,250,0474146 132,760,000 11AUG4,58332,019146,747,5924135 113,284,333 12SEP4,59127,394125,762,310AVERAGE4,54918,625TOTAL1,018,394,947CALCULATED AVERAGE WATER USE PER METER PER MONTH =(GALS/METER/MN)18,625PROJECTED TOTAL NO. OF NEW RETAIL METERS IN FY16 =(METERS)91Growth Rate Meters set June 2014 through May 2015:15 per monthGrowth Rate = Ave. New Meters Set/Total Meters at May 2015(15*12)/4268 x 100% =4.2%2.0% recommendedONLY 46 PID METERS LEFT 6/15Purchased Water (gallons):1,018,394,947$2.2542 per 1000 gals$2,295,666 7.34% Increase$54,398 per month$652,776 1.90% Increase$25 per month$300 Total:$2,948,742METERS FOR LAST THREE YEARS COMBINEDWATER USE FOR LAST THREE YEARS COMBINEDService ChargeSCHEDULE GF-C PROJECTED WATER USEPROJECTED RETAIL WATER SALESPurchased Water Expense (Projected Fort Worth Costs) Out of District Volumetric Charge Rate of Use Charge 18Trophy Club Municipal Utility District No. 125 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐DPROJECTED WATER REVENUEFY 2012BeginningEnd Block Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% ConsumptionBlockBlockValueAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy Block- 1,000 1,000 172 61,000 3,449,000 4.06%261 99,000 3,438,000 6.32%314 105,000 3,451,000 8.37%409 175,000 3,443,000 11.05%381 149,000 3,476,000 10.83%377 144,000 3,533,000 9.85%310 108,000 3,555,000 7.49%210 58,000 3,655,000 4.30%195 45,000 3,683,000 3.19%200 32,000 3,690,000 2.63%118 31,000 3,793,000 2.54%189 75,000 3,760,000 3.41%3,136 1,082,000 42,926,000 4.63%1,000 2,000 1,000 67 134,000 3,388,000 3.99%187 374,000 3,339,000 6.14%198 396,000 3,346,000 8.11%273 546,000 3,268,000 10.48%282 564,000 3,327,000 10.37%254 508,000 3,389,000 9.44%171 342,000 3,447,000 7.26%87 174,000 3,597,000 4.23%51 102,000 3,638,000 3.15%40 80,000 3,658,000 2.61%41 82,000 3,762,000 2.51%66 132,000 3,685,000 3.35%1,717 3,434,000 41,844,000 4.51%2,000 3,000 1,000 100 300,000 3,321,000 3.91%245 735,000 3,152,000 5.80%268 804,000 3,148,000 7.63%398 1,194,000 2,995,000 9.61%380 1,140,000 3,045,000 9.49%370 1,110,000 3,135,000 8.74%267 801,000 3,276,000 6.90%75 225,000 3,510,000 4.13%67 201,000 3,587,000 3.11%41 123,000 3,618,000 2.58%46 138,000 3,721,000 2.49%88 264,000 3,619,000 3.29%2,345 7,035,000 40,127,000 4.33%3,000 4,000 1,000 105 420,000 3,221,000 3.79%292 1,168,000 2,907,000 5.35%328 1,312,000 2,880,000 6.98%478 1,912,000 2,597,000 8.33%484 1,936,000 2,665,000 8.30%446 1,784,000 2,765,000 7.71%297 1,188,000 3,009,000 6.34%88 352,000 3,435,000 4.04%61 244,000 3,520,000 3.05%52 208,000 3,577,000 2.55%35 140,000 3,675,000 2.46%81 324,000 3,531,000 3.21%2,747 10,988,000 37,782,000 4.07%4,000 5,000 1,000 90 450,000 3,116,000 3.67%234 1,170,000 2,615,000 4.81%381 1,905,000 2,552,000 6.19%435 2,175,000 2,119,000 6.80%419 2,095,000 2,181,000 6.80%370 1,850,000 2,319,000 6.46%275 1,375,000 2,712,000 5.71%107 535,000 3,347,000 3.94%66 330,000 3,459,000 3.00%56 280,000 3,525,000 2.52%48 240,000 3,640,000 2.43%86 430,000 3,450,000 3.13%2,567 12,835,000 35,035,000 3.78%5,000 6,000 1,000 112 672,000 3,026,000 3.56%243 1,458,000 2,381,000 4.38%322 1,932,000 2,171,000 5.26%348 2,088,000 1,684,000 5.40%377 2,262,000 1,762,000 5.49%339 2,034,000 1,949,000 5.43%267 1,602,000 2,437,000 5.13%102 612,000 3,240,000 3.81%83 498,000 3,393,000 2.94%36 216,000 3,469,000 2.48%35 210,000 3,592,000 2.40%89 534,000 3,364,000 3.06%2,353 14,118,000 32,468,000 3.50%6,000 7,000 1,000 101 707,000 2,914,000 3.43%227 1,589,000 2,138,000 3.93%278 1,946,000 1,849,000 4.48%285 1,995,000 1,336,000 4.29%270 1,890,000 1,385,000 4.32%257 1,799,000 1,610,000 4.49%226 1,582,000 2,170,000 4.57%87 609,000 3,138,000 3.69%79 553,000 3,310,000 2.87%49 343,000 3,433,000 2.45%43 301,000 3,557,000 2.38%84 588,000 3,275,000 2.97%1,986 13,902,000 30,115,000 3.25%7,000 8,000 1,000 115 920,000 2,813,000 3.31%177 1,416,000 1,911,000 3.52%245 1,960,000 1,571,000 3.81%198 1,584,000 1,051,000 3.37%224 1,792,000 1,115,000 3.47%221 1,768,000 1,353,000 3.77%208 1,664,000 1,944,000 4.10%107 856,000 3,051,000 3.59%90 720,000 3,231,000 2.80%45 360,000 3,384,000 2.41%58 464,000 3,514,000 2.35%79 632,000 3,191,000 2.90%1,767 14,136,000 28,129,000 3.03%8,000 9,000 1,000 130 1,170,000 2,698,000 3.18%171 1,539,000 1,734,000 3.19%193 1,737,000 1,326,000 3.21%148 1,332,000 853,000 2.74%169 1,521,000 891,000 2.78%171 1,539,000 1,132,000 3.15%186 1,674,000 1,736,000 3.66%149 1,341,000 2,944,000 3.46%90 810,000 3,141,000 2.72%69 621,000 3,339,000 2.38%48 432,000 3,456,000 2.31%103 927,000 3,112,000 2.83%1,627 14,643,000 26,362,000 2.84%9,000 14,000 5,000 634 7,644,000 11,608,000 13.66%619 7,266,000 6,415,000 11.80%582 6,725,000 4,242,000 10.28%399 4,536,000 2,475,000 7.94%424 4,874,000 2,548,000 7.94%517 6,001,000 3,568,000 9.94%686 8,070,000 6,216,000 13.10%608 7,334,000 12,797,000 15.05%537 6,475,000 14,212,000 12.31%368 4,481,000 15,679,000 11.19%355 4,283,000 16,353,000 10.93%510 6,176,000 14,081,000 12.79%6,239 73,865,000 110,194,000 11.88%14,000 17,000 3,000 395 6,311,000 5,398,000 6.35%228 3,626,000 2,582,000 4.75%155 2,470,000 1,488,000 3.61%101 1,605,000 806,000 2.59%85 1,336,000 785,000 2.45%144 2,292,000 1,176,000 3.28%283 4,509,000 2,290,000 4.82%402 6,417,000 6,144,000 7.23%332 5,335,000 7,233,000 6.26%289 4,621,000 8,414,000 6.00%268 4,313,000 8,916,000 5.96%372 5,956,000 7,129,000 6.47%3,054 48,791,000 52,361,000 5.65%17,000 20,000 3,000 339 6,428,000 4,265,000 5.02%188 3,561,000 1,949,000 3.58%104 1,970,000 1,078,000 2.61%51 958,000 553,000 1.77%58 1,094,000 573,000 1.79%94 1,786,000 806,000 2.25%191 3,630,000 1,553,000 3.27%382 7,249,000 4,964,000 5.84%350 6,653,000 6,199,000 5.37%332 6,321,000 7,520,000 5.37%302 5,747,000 8,062,000 5.39%360 6,832,000 6,013,000 5.46%2,751 52,229,000 43,535,000 4.69%20,000 25,000 5,000 383 8,799,000 5,224,000 6.15%188 4,312,000 2,252,000 4.14%116 2,631,000 1,191,000 2.89%54 1,223,000 643,000 2.06%49 1,114,000 664,000 2.07%77 1,725,000 830,000 2.31%162 3,710,000 1,610,000 3.39%489 11,217,000 6,007,000 7.07%496 11,325,000 8,085,000 7.00%535 12,294,000 10,324,000 7.37%533 12,243,000 11,333,000 7.57%512 11,781,000 7,816,000 7.10%3,594 82,374,000 55,979,000 6.04%25,000 29,000 4,000 238 6,486,000 2,852,000 3.36%88 2,405,000 1,213,000 2.23%36 988,000 648,000 1.57%13 350,000 373,000 1.20%18 498,000 400,000 1.25%20 548,000 484,000 1.35%52 1,423,000 827,000 1.74%259 7,074,000 3,219,000 3.79%298 8,152,000 4,854,000 4.20%347 9,536,000 6,457,000 4.61%387 10,664,000 7,241,000 4.84%315 8,642,000 4,527,000 4.11%2,071 56,766,000 33,095,000 3.57%29,000 34,000 5,000 198 6,303,000 2,466,000 2.90%75 2,382,000 1,092,000 2.01%26 833,000 649,000 1.57%18 572,000 395,000 1.27%16 501,000 397,000 1.24%27 858,000 485,000 1.35%44 1,394,000 778,000 1.64%204 6,473,000 2,812,000 3.31%326 10,403,000 4,509,000 3.91%389 12,408,000 6,177,000 4.41%378 12,037,000 7,000,000 4.68%284 9,023,000 4,067,000 3.69%1,985 63,187,000 30,827,000 3.32%34,000 39,000 5,000 105 3,869,000 1,679,000 1.98%37 1,359,000 801,000 1.47%14 518,000 542,000 1.31%6 222,000 333,000 1.07%10 372,000 342,000 1.07%15 548,000 373,000 1.04%32 1,182,000 594,000 1.25%132 4,863,000 1,970,000 2.32%191 7,019,000 3,130,000 2.71%270 9,951,000 4,471,000 3.19%296 10,919,000 5,300,000 3.54%185 6,833,000 2,898,000 2.63%1,293 47,655,000 22,433,000 2.42%39,000 44,000 5,000 61 2,538,000 1,234,000 1.45%24 1,002,000 646,000 1.19%12 509,000 481,000 1.17%7 292,000 299,000 0.96%8 343,000 301,000 0.94%7 290,000 317,000 0.88%12 508,000 480,000 1.01%92 3,838,000 1,385,000 1.63%125 5,216,000 2,321,000 2.01%178 7,451,000 3,319,000 2.37%226 9,472,000 3,973,000 2.66%124 5,167,000 2,066,000 1.88%876 36,626,000 16,822,000 1.81%44,000 50,000 6,000 41 1,943,000 1,183,000 1.39%20 939,000 635,000 1.17%10 477,000 505,000 1.22%4 185,000 321,000 1.03%3 139,000 313,000 0.98%7 334,000 344,000 0.96%17 804,000 482,000 1.02%65 3,050,000 1,162,000 1.37%120 5,670,000 2,046,000 1.77%176 8,370,000 2,942,000 2.10%192 9,087,000 3,465,000 2.32%100 4,724,000 1,806,000 1.64%755 35,722,000 15,204,000 1.64%50,000 59,000 9,000 44 2,400,000 1,370,000 1.61%15 832,000 811,000 1.49%16 874,000 632,000 1.53%4 217,000 449,000 1.44%8 454,000 441,000 1.37%6 332,000 455,000 1.27%13 724,000 596,000 1.26%42 2,290,000 1,270,000 1.49%93 5,058,000 2,055,000 1.78%122 6,641,000 2,917,000 2.08%149 8,093,000 3,541,000 2.37%85 4,618,000 1,826,000 1.66%597 32,533,000 16,363,000 1.76%59,000 69,000 10,000 22 1,399,000 1,181,000 1.39%11 708,000 759,000 1.40%8 516,000 584,000 1.42%5 325,000 460,000 1.48%9 559,000 368,000 1.15%7 461,000 448,000 1.25%8 506,000 534,000 1.13%31 2,010,000 1,071,000 1.26%44 2,807,000 1,601,000 1.39%78 4,974,000 2,232,000 1.59%105 6,705,000 2,680,000 1.79%40 2,559,000 1,419,000 1.29%368 23,529,000 13,337,000 1.44%69,000 +108 26,009,000 18,557,000 21.84%70 16,426,000 11,596,000 21.33%54 10,641,000 6,915,000 16.76%43 7,686,000 4,719,000 15.14%34 7,462,000 5,116,000 15.94%40 8,174,000 5,414,000 15.09%50 10,668,000 7,218,000 15.21%89 18,441,000 12,300,000 14.47%139 37,838,000 28,247,000 24.47%186 50,837,000 38,003,000 27.12%217 54,013,000 39,040,000 26.09%122 33,892,000 25,474,000 23.14%1,152 282,087,000 202,599,000 21.84%3,560 84,963,000 84,963,000 100.00% 3,600 54,366,000 54,366,000 100.00% 3,660 41,249,000 41,249,000 100.00% 3,677 31,172,000 31,172,000 100.00% 3,708 32,095,000 32,095,000 100.00% 3,766 35,885,000 35,885,000 100.00% 3,757 47,464,000 47,464,000 100.00% 3,807 85,018,000 85,018,000 100.00% 3,833 115,454,000 115,454,000 100.00% 3,858 140,148,000 140,148,000 100.00% 3,880 149,614,000 149,614,000 100.00% 3,874 110,109,000 110,109,000 100.00% 44,980 927,537,000 927,537,000 100.00%FY 2013BeginningEnd Block Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% ConsumptionBlockBlockValueAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy Block- 1,000 1,000 225 88,000 3,786,000 4.42%211 87,000 3,799,000 5.09%282 151,000 3,810,000 7.88%273 124,000 3,795,000 9.40%357 187,000 3,796,000 10.87%306 136,000 3,838,000 8.83%245 104,000 3,889,000 6.72%240 83,000 3,929,000 5.00%206 75,000 3,967,000 4.48%217 53,000 3,978,000 3.60%184 53,000 4,035,000 3.05%186 57,000 4,036,000 3.49%2,932 1,198,000 46,658,000 5.12%1,000 2,000 1,000 104 208,000 3,698,000 4.32%96 192,000 3,712,000 4.97%238 476,000 3,659,000 7.57%198 396,000 3,671,000 9.10%343 686,000 3,609,000 10.33%200 400,000 3,702,000 8.52%160 320,000 3,785,000 6.54%112 224,000 3,846,000 4.89%77 154,000 3,892,000 4.39%76 152,000 3,925,000 3.55%59 118,000 3,982,000 3.01%44 88,000 3,979,000 3.44%1,707 3,414,000 45,460,000 4.99%2,000 3,000 1,000 118 354,000 3,594,000 4.20%132 396,000 3,616,000 4.84%287 861,000 3,421,000 7.08%292 876,000 3,473,000 8.61%467 1,401,000 3,266,000 9.35%324 972,000 3,502,000 8.06%199 597,000 3,625,000 6.27%117 351,000 3,734,000 4.75%111 333,000 3,815,000 4.31%62 186,000 3,849,000 3.48%56 168,000 3,923,000 2.96%73 219,000 3,935,000 3.40%2,238 6,714,000 43,753,000 4.80%3,000 4,000 1,000 125 500,000 3,476,000 4.06%155 620,000 3,484,000 4.67%337 1,348,000 3,134,000 6.48%381 1,524,000 3,181,000 7.88%606 2,424,000 2,799,000 8.01%405 1,620,000 3,178,000 7.31%261 1,044,000 3,426,000 5.92%155 620,000 3,617,000 4.60%126 504,000 3,704,000 4.18%62 248,000 3,787,000 3.43%69 276,000 3,867,000 2.92%60 240,000 3,862,000 3.34%2,742 10,968,000 41,515,000 4.56%4,000 5,000 1,000 160 800,000 3,351,000 3.92%177 885,000 3,329,000 4.46%367 1,835,000 2,797,000 5.79%432 2,160,000 2,800,000 6.94%457 2,285,000 2,193,000 6.28%409 2,045,000 2,773,000 6.38%274 1,370,000 3,165,000 5.47%161 805,000 3,462,000 4.40%147 735,000 3,578,000 4.04%78 390,000 3,725,000 3.37%63 315,000 3,798,000 2.87%63 315,000 3,802,000 3.29%2,788 13,940,000 38,773,000 4.26%5,000 6,000 1,000 150 900,000 3,191,000 3.73%180 1,080,000 3,152,000 4.22%309 1,854,000 2,430,000 5.03%443 2,658,000 2,368,000 5.87%361 2,166,000 1,736,000 4.97%330 1,980,000 2,364,000 5.44%270 1,620,000 2,891,000 5.00%164 984,000 3,301,000 4.20%148 888,000 3,431,000 3.87%73 438,000 3,647,000 3.30%64 384,000 3,735,000 2.82%64 384,000 3,739,000 3.23%2,556 15,336,000 35,985,000 3.95%6,000 7,000 1,000 159 1,113,000 3,041,000 3.55%176 1,232,000 2,972,000 3.98%282 1,974,000 2,121,000 4.39%387 2,709,000 1,925,000 4.77%272 1,904,000 1,375,000 3.94%311 2,177,000 2,034,000 4.68%277 1,939,000 2,621,000 4.53%169 1,183,000 3,137,000 3.99%148 1,036,000 3,283,000 3.71%81 567,000 3,574,000 3.24%49 343,000 3,671,000 2.77%93 651,000 3,675,000 3.18%2,404 16,828,000 33,429,000 3.67%7,000 8,000 1,000 152 1,216,000 2,882,000 3.37%175 1,400,000 2,796,000 3.74%259 2,072,000 1,839,000 3.80%311 2,488,000 1,538,000 3.81%211 1,688,000 1,103,000 3.16%232 1,856,000 1,723,000 3.97%242 1,936,000 2,344,000 4.05%154 1,232,000 2,968,000 3.77%136 1,088,000 3,135,000 3.54%102 816,000 3,493,000 3.16%60 480,000 3,622,000 2.74%84 672,000 3,582,000 3.10%2,118 16,944,000 31,025,000 3.41%8,000 9,000 1,000 136 1,224,000 2,730,000 3.19%178 1,602,000 2,621,000 3.51%215 1,935,000 1,580,000 3.27%209 1,881,000 1,227,000 3.04%144 1,296,000 892,000 2.55%206 1,854,000 1,491,000 3.43%251 2,259,000 2,102,000 3.63%206 1,854,000 2,814,000 3.58%158 1,422,000 2,999,000 3.39%97 873,000 3,391,000 3.07%76 684,000 3,562,000 2.69%106 954,000 3,498,000 3.02%1,982 17,838,000 28,907,000 3.17%9,000 14,000 5,000 713 8,543,000 11,531,000 13.47%828 9,891,000 10,514,000 14.08%711 8,366,000 5,237,000 10.83%621 7,190,000 3,586,000 8.89%368 4,258,000 2,846,000 8.15%663 7,723,000 4,866,000 11.20%777 9,055,000 7,432,000 12.85%841 10,110,000 11,376,000 14.47%828 9,922,000 12,535,000 14.15%626 7,634,000 15,340,000 13.89%446 5,423,000 16,609,000 12.55%598 7,179,000 15,767,000 13.63%8,020 95,294,000 117,639,000 12.91%14,000 17,000 3,000 396 6,323,000 5,234,000 6.12%389 6,175,000 4,407,000 5.90%201 3,190,000 1,735,000 3.59%122 1,952,000 1,069,000 2.65%120 1,903,000 1,003,000 2.87%207 3,286,000 1,633,000 3.76%290 4,638,000 2,930,000 5.07%400 6,371,000 4,872,000 6.19%399 6,346,000 5,602,000 6.32%412 6,591,000 7,591,000 6.87%325 5,244,000 8,839,000 6.68%440 7,055,000 7,957,000 6.88%3,701 59,074,000 52,872,000 5.80%17,000 20,000 3,000 340 6,446,000 4,101,000 4.79%301 5,684,000 3,342,000 4.48%107 2,015,000 1,234,000 2.55%64 1,211,000 756,000 1.87%60 1,141,000 721,000 2.06%98 1,844,000 1,129,000 2.60%198 3,749,000 2,141,000 3.70%332 6,266,000 3,727,000 4.74%373 7,066,000 4,448,000 5.02%401 7,617,000 6,365,000 5.76%376 7,143,000 7,768,000 5.87%406 7,708,000 6,650,000 5.75%3,056 57,890,000 42,382,000 4.65%20,000 25,000 5,000 362 8,273,000 4,948,000 5.78%340 7,768,000 3,893,000 5.21%127 2,887,000 1,442,000 2.98%68 1,539,000 894,000 2.22%73 1,636,000 811,000 2.32%138 3,119,000 1,254,000 2.89%237 5,385,000 2,390,000 4.13%375 8,571,000 4,371,000 5.56%429 9,761,000 5,241,000 5.92%589 13,501,000 8,051,000 7.29%579 13,318,000 10,538,000 7.96%632 14,499,000 8,439,000 7.29%3,949 90,257,000 52,272,000 5.74%25,000 29,000 4,000 207 5,678,000 2,807,000 3.28%152 4,169,000 2,101,000 2.81%61 1,671,000 778,000 1.61%32 885,000 529,000 1.31%18 497,000 483,000 1.38%47 1,280,000 633,000 1.46%114 3,122,000 1,212,000 2.10%186 5,075,000 2,321,000 2.95%252 6,862,000 2,802,000 3.16%324 8,903,000 4,571,000 4.14%373 10,229,000 6,452,000 4.87%347 9,547,000 4,748,000 4.10%2,113 57,918,000 29,437,000 3.23%29,000 34,000 5,000 181 5,763,000 2,489,000 2.91%122 3,848,000 1,865,000 2.50%41 1,305,000 701,000 1.45%20 641,000 516,000 1.28%21 661,000 492,000 1.41%30 939,000 579,000 1.33%69 2,200,000 1,029,000 1.78%163 5,186,000 2,014,000 2.56%195 6,180,000 2,350,000 2.65%295 9,363,000 4,043,000 3.66%398 12,651,000 6,054,000 4.57%305 9,692,000 4,167,000 3.60%1,840 58,429,000 26,299,000 2.89%34,000 39,000 5,000 107 3,952,000 1,754,000 2.05%90 3,305,000 1,350,000 1.81%15 556,000 556,000 1.15%13 476,000 424,000 1.05%9 327,000 416,000 1.19%19 701,000 470,000 1.08%44 1,610,000 724,000 1.25%101 3,739,000 1,355,000 1.72%102 3,757,000 1,604,000 1.81%195 7,198,000 2,828,000 2.56%265 9,730,000 4,340,000 3.28%196 7,201,000 2,877,000 2.49%1,156 42,552,000 18,698,000 2.05%39,000 44,000 5,000 73 3,037,000 1,265,000 1.48%49 2,067,000 1,016,000 1.36%8 338,000 496,000 1.03%10 420,000 370,000 0.92%13 549,000 372,000 1.06%11 461,000 392,000 0.90%19 793,000 567,000 0.98%51 2,122,000 928,000 1.18%72 3,012,000 1,159,000 1.31%130 5,457,000 1,997,000 1.81%184 7,697,000 3,221,000 2.43%136 5,681,000 2,037,000 1.76%756 31,634,000 13,820,000 1.52%44,000 50,000 6,000 60 2,851,000 1,141,000 1.33%32 1,505,000 937,000 1.25%9 425,000 539,000 1.12%9 420,000 378,000 0.94%4 196,000 392,000 1.12%12 560,000 392,000 0.90%15 715,000 583,000 1.01%26 1,229,000 883,000 1.12%48 2,252,000 998,000 1.13%92 4,364,000 1,696,000 1.54%168 7,955,000 2,795,000 2.11%92 4,347,000 1,739,000 1.50%567 26,819,000 12,473,000 1.37%50,000 59,000 9,000 32 1,749,000 1,256,000 1.47%32 1,743,000 1,115,000 1.49%10 551,000 726,000 1.50%5 283,000 519,000 1.29%10 554,000 522,000 1.49%8 439,000 507,000 1.17%17 942,000 731,000 1.26%38 2,064,000 1,019,000 1.30%40 2,176,000 1,103,000 1.25%64 3,513,000 1,807,000 1.64%134 7,284,000 2,726,000 2.06%73 3,961,000 1,814,000 1.57%463 25,259,000 13,845,000 1.52%59,000 69,000 10,000 18 1,160,000 1,148,000 1.34%17 1,079,000 986,000 1.32%13 849,000 702,000 1.45%5 307,000 502,000 1.24%2 130,000 512,000 1.47%4 248,000 492,000 1.13%10 624,000 644,000 1.11%14 898,000 882,000 1.12%13 850,000 983,000 1.11%45 2,869,000 1,424,000 1.29%73 4,683,000 2,026,000 1.53%42 2,683,000 1,455,000 1.26%256 16,380,000 11,756,000 1.29%69,000 +105 25,404,000 18,159,000 21.22%91 19,940,000 13,661,000 18.30%62 13,680,000 9,402,000 19.45%49 10,218,000 6,837,000 16.94%50 9,047,000 5,597,000 16.02%48 9,813,000 6,501,000 14.96%61 13,811,000 9,602,000 16.60%81 19,678,000 14,089,000 17.91%90 24,169,000 17,959,000 20.27%121 29,741,000 21,392,000 19.36%165 38,198,000 26,813,000 20.26%125 32,580,000 23,955,000 20.70%1,048 246,279,000 173,967,000 19.10%3,923 85,582,000 85,582,000 100.00% 3,923 74,668,000 74,668,000 100.00% 3,941 48,339,000 48,339,000 100.00% 3,944 40,358,000 40,358,000 100.00% 3,966 34,936,000 34,936,000 100.00% 4,008 43,453,000 43,453,000 100.00% 4,030 57,833,000 57,833,000 100.00% 4,086 78,645,000 78,645,000 100.00% 4,098 88,588,000 88,588,000 100.00% 4,142 110,474,000 110,474,000 100.00% 4,166 132,376,000 132,376,000 100.00% 4,165 115,713,000 115,713,000 100.00% 48,392 910,965,000 910,965,000 100.00%FY 2014BeginningEnd Block Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% Consumption Number of Consumption% ConsumptionBlockBlockValueAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy BlockAccountsReportedTotalBy Block- 1,000 1,000 213 73,000 4,054,000 4.86%310 129,000 4,029,000 8.15%390 182,000 4,014,000 11.62%342 133,000 4,036,000 9.93%359 147,000 4,049,000 10.17%294 131,000 4,127,000 7.70%260 103,000 4,146,000 6.18%233 104,000 4,202,000 5.15%184 66,000 4,236,000 4.19%170 62,000 4,232,000 4.44%170 56,000 4,279,000 3.68%172 64,000 4,259,000 3.73%3,097 1,250,000 49,663,000 5.66%1,000 2,000 1,000 104 208,000 3,981,000 4.77%230 460,000 3,900,000 7.89%318 636,000 3,832,000 11.09%224 448,000 3,903,000 9.60%265 530,000 3,902,000 9.80%183 366,000 3,996,000 7.45%166 332,000 4,043,000 6.02%105 210,000 4,098,000 5.02%85 170,000 4,170,000 4.13%91 182,000 4,170,000 4.38%56 112,000 4,223,000 3.63%56 112,000 4,195,000 3.68%1,883 3,766,000 48,413,000 5.52%2,000 3,000 1,000 140 420,000 3,877,000 4.65%344 1,032,000 3,670,000 7.42%501 1,503,000 3,514,000 10.17%365 1,095,000 3,679,000 9.05%435 1,305,000 3,637,000 9.13%307 921,000 3,813,000 7.11%236 708,000 3,877,000 5.77%138 414,000 3,993,000 4.89%85 255,000 4,085,000 4.04%113 339,000 4,079,000 4.28%72 216,000 4,167,000 3.58%64 192,000 4,139,000 3.63%2,800 8,400,000 46,530,000 5.31%3,000 4,000 1,000 137 548,000 3,737,000 4.48%439 1,756,000 3,326,000 6.73%586 2,344,000 3,013,000 8.72%515 2,060,000 3,314,000 8.15%483 1,932,000 3,202,000 8.04%354 1,416,000 3,506,000 6.54%284 1,136,000 3,641,000 5.42%154 616,000 3,855,000 4.72%116 464,000 4,000,000 3.96%122 488,000 3,966,000 4.16%85 340,000 4,095,000 3.52%80 320,000 4,075,000 3.57%3,355 13,420,000 43,730,000 4.99%4,000 5,000 1,000 171 855,000 3,600,000 4.31%391 1,955,000 2,887,000 5.84%532 2,660,000 2,427,000 7.02%495 2,475,000 2,799,000 6.89%500 2,500,000 2,719,000 6.83%402 2,010,000 3,152,000 5.88%258 1,290,000 3,357,000 5.00%155 775,000 3,701,000 4.53%110 550,000 3,884,000 3.84%126 630,000 3,844,000 4.04%92 460,000 4,010,000 3.45%102 510,000 3,995,000 3.50%3,334 16,670,000 40,375,000 4.60%5,000 6,000 1,000 178 1,068,000 3,429,000 4.11%348 2,088,000 2,496,000 5.05%443 2,658,000 1,895,000 5.48%467 2,802,000 2,304,000 5.67%468 2,808,000 2,219,000 5.57%357 2,142,000 2,750,000 5.13%288 1,728,000 3,099,000 4.62%182 1,092,000 3,546,000 4.34%105 630,000 3,774,000 3.74%140 840,000 3,718,000 3.90%100 600,000 3,918,000 3.37%71 426,000 3,893,000 3.41%3,147 18,882,000 37,041,000 4.22%6,000 7,000 1,000 199 1,393,000 3,251,000 3.90%303 2,121,000 2,148,000 4.34%314 2,198,000 1,452,000 4.20%384 2,688,000 1,837,000 4.52%318 2,226,000 1,751,000 4.40%283 1,981,000 2,393,000 4.46%276 1,932,000 2,811,000 4.19%169 1,183,000 3,364,000 4.12%115 805,000 3,669,000 3.63%142 994,000 3,578,000 3.76%102 714,000 3,818,000 3.28%108 756,000 3,822,000 3.35%2,713 18,991,000 33,894,000 3.87%7,000 8,000 1,000 166 1,328,000 3,052,000 3.66%226 1,808,000 1,845,000 3.73%244 1,952,000 1,138,000 3.29%303 2,424,000 1,453,000 3.58%273 2,184,000 1,433,000 3.60%288 2,304,000 2,110,000 3.94%207 1,656,000 2,535,000 3.78%169 1,352,000 3,195,000 3.91%128 1,024,000 3,554,000 3.52%144 1,152,000 3,436,000 3.61%87 696,000 3,716,000 3.20%95 760,000 3,714,000 3.26%2,330 18,640,000 31,181,000 3.56%8,000 9,000 1,000 156 1,404,000 2,886,000 3.46%180 1,620,000 1,619,000 3.27%156 1,404,000 894,000 2.59%225 2,025,000 1,150,000 2.83%198 1,782,000 1,160,000 2.91%237 2,133,000 1,822,000 3.40%209 1,881,000 2,328,000 3.47%179 1,611,000 3,026,000 3.71%128 1,152,000 3,426,000 3.39%162 1,458,000 3,292,000 3.46%108 972,000 3,629,000 3.12%116 1,044,000 3,619,000 3.17%2,054 18,486,000 28,851,000 3.29%9,000 14,000 5,000 803 9,598,000 12,006,000 14.39%662 7,768,000 5,695,000 11.52%435 4,983,000 2,583,000 7.47%562 6,467,000 3,224,000 7.93%598 6,845,000 3,283,000 8.24%776 9,053,000 6,114,000 11.40%793 9,496,000 8,989,000 13.39%935 11,132,000 12,277,000 15.04%775 9,341,000 14,981,000 14.83%869 10,428,000 13,912,000 14.60%685 8,295,000 16,310,000 14.03%731 8,838,000 16,119,000 14.14%8,624 102,244,000 115,493,000 13.17%14,000 17,000 3,000 425 6,806,000 5,362,000 6.43%237 3,785,000 2,087,000 4.22%90 1,431,000 810,000 2.34%123 1,960,000 958,000 2.36%116 1,834,000 954,000 2.40%236 3,765,000 2,180,000 4.07%346 5,532,000 3,628,000 5.40%491 7,827,000 5,216,000 6.39%519 8,314,000 7,060,000 6.99%514 8,191,000 6,236,000 6.55%468 7,531,000 8,083,000 6.95%488 7,837,000 7,857,000 6.89%4,053 64,813,000 50,431,000 5.75%17,000 20,000 3,000 356 6,701,000 4,087,000 4.90%167 3,173,000 1,453,000 2.94%47 887,000 586,000 1.70%56 1,054,000 654,000 1.61%67 1,271,000 675,000 1.69%178 3,351,000 1,510,000 2.82%255 4,842,000 2,682,000 3.99%383 7,244,000 3,847,000 4.71%441 8,371,000 5,563,000 5.51%431 8,138,000 4,759,000 5.00%422 7,989,000 6,653,000 5.72%491 9,323,000 6,355,000 5.57%3,294 62,344,000 38,824,000 4.43%20,000 25,000 5,000 411 9,325,000 4,780,000 5.73%136 3,098,000 1,563,000 3.16%52 1,178,000 708,000 2.05%52 1,181,000 801,000 1.97%59 1,337,000 767,000 1.93%141 3,193,000 1,643,000 3.06%269 6,123,000 3,023,000 4.50%376 8,571,000 4,361,000 5.34%527 12,044,000 6,684,000 6.62%482 11,065,000 5,595,000 5.87%638 14,570,000 8,350,000 7.18%584 13,295,000 7,660,000 6.72%3,727 84,980,000 45,935,000 5.24%25,000 29,000 4,000 220 6,024,000 2,584,000 3.10%66 1,802,000 836,000 1.69%16 437,000 429,000 1.24%27 734,000 479,000 1.18%32 865,000 425,000 1.07%70 1,916,000 902,000 1.68%140 3,825,000 1,589,000 2.37%225 6,139,000 2,262,000 2.77%307 8,415,000 3,656,000 3.62%228 6,225,000 2,949,000 3.10%358 9,828,000 4,678,000 4.02%323 8,842,000 4,311,000 3.78%2,012 55,052,000 25,100,000 2.86%29,000 34,000 5,000 183 5,841,000 2,194,000 2.63%43 1,373,000 766,000 1.55%17 545,000 457,000 1.32%22 706,000 483,000 1.19%13 411,000 419,000 1.05%50 1,570,000 790,000 1.47%107 3,420,000 1,362,000 2.03%145 4,592,000 1,847,000 2.26%231 7,363,000 3,154,000 3.12%202 6,433,000 2,595,000 2.72%288 9,160,000 4,118,000 3.54%273 8,706,000 3,854,000 3.38%1,574 50,120,000 22,039,000 2.51%34,000 39,000 5,000 85 3,111,000 1,456,000 1.74%19 691,000 590,000 1.19%11 412,000 388,000 1.12%10 374,000 399,000 0.98%13 483,000 361,000 0.91%15 552,000 637,000 1.19%50 1,844,000 939,000 1.40%89 3,272,000 1,261,000 1.54%147 5,427,000 2,184,000 2.16%124 4,576,000 1,760,000 1.85%199 7,298,000 2,847,000 2.45%170 6,214,000 2,649,000 2.32%932 34,254,000 15,471,000 1.76%39,000 44,000 5,000 63 2,632,000 1,095,000 1.31%16 676,000 517,000 1.05%10 422,000 332,000 0.96%8 332,000 345,000 0.85%7 289,000 301,000 0.76%14 591,000 570,000 1.06%24 1,007,000 746,000 1.11%44 1,816,000 895,000 1.10%94 3,925,000 1,544,000 1.53%84 3,532,000 1,236,000 1.30%127 5,319,000 2,046,000 1.76%109 4,569,000 1,988,000 1.74%600 25,110,000 11,615,000 1.32%44,000 50,000 6,000 38 1,800,000 1,004,000 1.20%12 556,000 514,000 1.04%9 421,000 331,000 0.96%7 331,000 371,000 0.91%6 276,000 318,000 0.80%9 420,000 600,000 1.12%21 995,000 755,000 1.12%38 1,796,000 850,000 1.04%62 2,944,000 1,386,000 1.37%43 2,013,000 1,039,000 1.09%82 3,859,000 1,775,000 1.53%103 4,871,000 1,725,000 1.51%430 20,282,000 10,668,000 1.22%50,000 59,000 9,000 24 1,307,000 1,205,000 1.44%9 479,000 677,000 1.37%7 383,000 429,000 1.24%8 430,000 480,000 1.18%4 209,000 432,000 1.08%21 1,143,000 768,000 1.43%21 1,153,000 940,000 1.40%20 1,090,000 999,000 1.22%59 3,193,000 1,467,000 1.45%33 1,802,000 1,232,000 1.29%79 4,290,000 1,915,000 1.65%61 3,319,000 1,799,000 1.58%346 18,798,000 12,343,000 1.41%59,000 69,000 10,000 23 1,481,000 1,114,000 1.34%14 888,000 642,000 1.30%4 256,000 420,000 1.22%9 584,000 463,000 1.14%9 575,000 424,000 1.06%14 901,000 685,000 1.28%13 825,000 858,000 1.28%18 1,162,000 930,000 1.14%30 1,936,000 1,226,000 1.21%17 1,089,000 1,116,000 1.17%51 3,299,000 1,530,000 1.32%38 2,428,000 1,506,000 1.32%240 15,424,000 10,914,000 1.24%69,000 +99 21,516,000 14,685,000 17.60%58 12,190,000 8,188,000 16.56%40 7,665,000 4,905,000 14.19%41 10,336,000 7,507,000 18.47%38 10,020,000 7,398,000 18.57%61 13,757,000 9,548,000 17.81%80 17,312,000 11,792,000 17.56%83 19,626,000 13,899,000 17.03%106 24,649,000 17,335,000 17.16%103 25,623,000 18,516,000 19.44%124 30,686,000 22,130,000 19.03%132 31,605,000 22,497,000 19.73%965 224,985,000 158,400,000 18.06%4,194 83,439,000 83,439,000 100.00% 4,210 49,448,000 49,448,000 100.00% 4,222 34,557,000 34,557,000 100.00% 4,245 40,639,000 40,639,000 100.00% 4,261 39,829,000 39,829,000 100.00% 4,290 53,616,000 53,616,000 100.00% 4,303 67,140,000 67,140,000 100.00% 4,331 81,624,000 81,624,000 100.00% 4,354 101,038,000 101,038,000 100.00% 4,340 95,260,000 95,260,000 100.00% 4,393 116,290,000 116,290,000 100.00% 4,367 114,031,000 114,031,000 100.00% 51,510 876,911,000 876,911,000 100.00%PROJECTED REVENUEProjected Number of Meters - Oct 1st4,498 Projected Growth Rate2.00%Projected Accounts4,505 4,513 4,521 4,529 4,537 4,545 4,553 4,561 4,569 4,577 4,585 4,593 4,601 Projected Average Con per Account21,859 15,293 10,574 9,428 8,937 10,956 14,196 20,142 24,981 28,316 32,269 27,439 18,823 Projected Consumption98,473,756 69,019,457 47,803,352 42,698,963 40,548,411 49,795,242 64,633,132 91,867,519 114,140,041 129,601,659 147,953,812 126,026,974 86,605,993 Dist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenueDist %Dist (Gal)RateRevenue- 1,000 1,000 4.44% 4,376,930 3.03 13,262$ 6.31% 4,356,592 3.03 13,200$ 9.08% 4,341,559 3.03 13,155$ 10.05% 4,291,632 3.03 13,004$ 10.59% 4,295,794 3.03 13,016$ 8.65% 4,306,344 3.03 13,048$ 6.72% 4,344,184 3.03 13,163$ 4.80% 4,414,219 3.03 13,375$ 3.90% 4,446,927 3.03 13,474$ 3.44% 4,458,919 3.03 13,511$ 3.04% 4,497,531 3.03 13,628$ 3.55% 4,470,330 3.03 13,545$ 52,600,962 3.03 159,381$ 1,000 2,000 1,000 4.36% 4,290,857 3.03 13,001 6.14% 4,234,780 3.03 12,831 8.73% 4,172,902 3.03 12,644 9.67% 4,127,184 3.03 12,505 10.14% 4,112,518 3.03 12,461 8.34% 4,152,412 3.03 12,582 6.54% 4,226,115 3.03 12,805 4.71%4,322,459 3.03 13,097 3.84% 4,377,339 3.03 13,263 3.40% 4,403,838 3.03 13,344 3.00% 4,445,524 3.03 13,470 3.49% 4,397,648 3.03 13,325 51,263,577 3.03 155,329 2,000 3,000 1,000 4.25% 4,184,235 3.03 12,678 5.85% 4,036,402 3.03 12,230 8.12% 3,882,566 3.03 11,764 9.05% 3,862,621 3.03 11,704 9.31% 3,774,804 3.03 11,438 7.86% 3,913,837 3.03 11,859 6.25% 4,039,828 3.03 12,241 4.58% 4,208,602 3.03 12,752 3.77% 4,297,649 3.03 13,022 3.34% 4,326,275 3.03 13,109 2.97% 4,387,573 3.03 13,294 3.44% 4,336,091 3.03 13,138 49,250,484 3.03 149,229 3,000 4,000 1,000 4.11% 4,045,433 3.03 12,258 5.44% 3,757,589 3.03 11,385 7.27% 3,475,942 3.03 10,532 8.11% 3,461,018 3.03 10,487 8.11% 3,288,345 3.03 9,964 7.11% 3,538,933 3.03 10,723 5.84% 3,776,704 3.03 11,443 4.45% 4,085,007 3.03 12,378 3.68% 4,199,252 3.03 12,724 3.28% 4,245,340 3.03 12,863 2.92% 4,322,935 3.03 13,098 3.37% 4,252,654 3.03 12,886 46,449,152 3.03 140,741 4,000 5,000 1,000 3.96% 3,903,141 3.03 11,827 4.95% 3,414,971 3.03 10,347 6.26% 2,994,231 3.03 9,073 6.88% 2,937,983 3.03 8,902 6.64% 2,691,464 3.03 8,155 6.20% 3,087,624 3.03 9,356 5.35%3,461,104 3.03 10,487 4.28% 3,936,318 3.03 11,927 3.58% 4,085,890 3.03 12,380 3.21% 4,156,911 3.03 12,595 2.87% 4,252,725 3.03 12,886 3.31% 4,170,701 3.03 12,637 43,093,064 3.03 130,572 5,000 6,000 1,000 3.80% 3,739,912 3.03 11,332 4.50% 3,104,835 3.03 9,408 5.23% 2,501,354 3.03 7,579 5.67% 2,419,515 3.03 7,331 5.35% 2,169,336 3.03 6,573 5.31% 2,645,304 3.03 8,015 4.89% 3,158,623 3.03 9,571 4.11% 3,777,891 3.03 11,447 3.47% 3,965,046 3.03 12,014 3.13% 4,059,490 3.03 12,300 2.82% 4,177,314 3.03 12,657 3.24% 4,077,624 3.03 12,355 39,796,244 3.03 120,583 6,000 7,000 1,000 3.62% 3,569,317 3.53 12,600 4.07% 2,806,688 3.53 9,908 4.37% 2,087,799 3.53 7,370 4.54% 1,940,637 3.53 6,850 4.22% 1,711,715 3.53 6,042 4.54% 2,261,037 3.53 7,981 4.41% 2,849,395 3.53 10,058 3.93% 3,610,102 3.53 12,744 3.36% 3,839,338 3.53 13,553 3.06% 3,966,190 3.53 14,001 2.77% 4,103,389 3.53 14,485 3.17% 3,994,558 3.53 14,101 36,740,163 3.53 129,693 7,000 8,000 1,000 3.44% 3,391,355 3.53 11,971 3.67% 2,533,676 3.53 8,944 3.66% 1,751,256 3.53 6,182 3.60% 1,538,653 3.53 5,431 3.42% 1,385,385 3.53 4,890 3.90%1,942,312 3.53 6,856 3.96% 2,557,409 3.53 9,028 3.76% 3,450,926 3.53 12,182 3.25% 3,711,385 3.53 13,101 2.98% 3,864,271 3.53 13,641 2.72% 4,031,322 3.53 14,231 3.09% 3,888,872 3.53 13,728 34,046,821 3.53 120,185 8,000 9,000 1,000 3.27% 3,223,474 3.53 11,379 3.35% 2,310,161 3.53 8,155 3.06% 1,463,230 3.53 5,165 2.88% 1,229,552 3.53 4,340 2.75% 1,116,732 3.53 3,942 3.34% 1,664,785 3.53 5,877 3.58% 2,311,151 3.53 8,158 3.58% 3,289,878 3.53 11,613 3.14% 3,578,942 3.53 12,634 2.90% 3,755,234 3.53 13,256 2.67% 3,955,168 3.53 13,962 3.01% 3,793,199 3.53 13,390 31,691,506 3.53 111,871 9,000 14,000 5,000 13.84% 13,626,292 3.53 48,101 12.68% 8,748,760 3.53 30,883 9.72% 4,644,601 3.53 16,395 8.28% 3,534,487 3.53 12,477 8.12% 3,292,519 3.53 11,623 10.94% 5,448,660 3.53 19,234 13.13% 8,484,839 3.53 29,951 14.86% 13,651,645 3.53 48,190 13.68% 15,611,760 3.53 55,110 12.99% 16,835,603 3.53 59,430 12.37% 18,303,656 3.53 64,612 13.53% 17,045,846 3.53 60,172 129,228,669 3.53 456,177 14,000 17,000 3,000 6.30% 6,201,136 3.53 21,890 5.09% 3,509,713 3.53 12,389 3.25% 1,552,950 3.53 5,482 2.53% 1,078,428 3.53 3,807 2.57%1,040,462 3.53 3,673 3.75% 1,868,529 3.53 6,596 5.13% 3,316,423 3.53 11,707 6.62% 6,079,383 3.53 21,460 6.52% 7,443,346 3.53 26,275 6.43% 8,333,682 3.53 29,418 6.49% 9,598,349 3.53 33,882 6.75% 8,507,905 3.53 30,033 58,530,305 3.53 206,612 17,000 20,000 3,000 4.90% 4,828,232 4.09 19,747 3.78% 2,607,922 4.09 10,666 2.33% 1,115,906 4.09 4,564 1.75% 747,248 4.09 3,056 1.84% 747,144 4.09 3,056 2.59% 1,290,255 4.09 5,277 3.70% 2,389,863 4.09 9,775 5.11% 4,695,866 4.09 19,206 5.31% 6,064,672 4.09 24,805 5.39% 6,985,889 4.09 28,572 5.65% 8,352,028 4.09 34,160 5.60%7,052,405 4.09 28,844 46,877,431 4.09 191,729 20,000 25,000 5,000 5.89% 5,797,135 4.09 23,710 4.32% 2,980,704 4.09 12,191 2.69% 1,286,488 4.09 5,262 2.08% 889,998 4.09 3,640 2.10% 850,735 4.09 3,480 2.80% 1,395,873 4.09 5,709 4.07% 2,632,373 4.09 10,766 6.01% 5,520,208 4.09 22,578 6.56% 7,486,372 4.09 30,619 6.93% 8,981,536 4.09 36,734 7.59% 11,226,555 4.09 45,917 7.04% 8,868,349 4.09 36,272 57,916,325 4.09 236,878 25,000 29,000 4,000 3.25% 3,195,946 4.75 15,181 2.33% 1,604,816 4.75 7,623 1.49% 714,287 4.75 3,393 1.23%525,700 4.75 2,497 1.22% 496,325 4.75 2,358 1.52% 756,176 4.75 3,592 2.10% 1,359,853 4.75 6,459 3.18% 2,922,089 4.75 13,880 3.71% 4,232,176 4.75 20,103 4.04% 5,237,169 4.75 24,877 4.61% 6,824,494 4.75 32,416 4.00% 5,038,068 4.75 23,931 32,907,099 4.75 156,309 29,000 34,000 5,000 2.81% 2,771,784 4.75 13,166 2.09% 1,439,694 4.75 6,839 1.46% 695,805 4.75 3,305 1.24% 530,649 4.75 2,521 1.22% 496,325 4.75 2,358 1.39% 694,378 4.75 3,298 1.84% 1,187,810 4.75 5,642 2.72% 2,499,244 4.75 11,871 3.28% 3,746,179 4.75 17,794 3.71% 4,801,768 4.75 22,808 4.31%6,379,087 4.75 30,301 3.56% 4,482,568 4.75 21,292 29,725,291 4.75 141,195 34,000 39,000 5,000 1.92% 1,895,545 4.75 9,004 1.54% 1,059,952 4.75 5,035 1.20% 572,200 4.75 2,718 1.03% 440,050 4.75 2,090 1.05% 424,609 4.75 2,017 1.11% 554,304 4.75 2,633 1.31% 845,973 4.75 4,018 1.87% 1,717,598 4.75 8,159 2.27% 2,588,242 4.75 12,294 2.62% 3,394,399 4.75 16,123 3.14% 4,638,695 4.75 22,034 2.48% 3,123,854 4.75 14,838 21,255,420 4.75 100,963 39,000 44,000 5,000 1.42% 1,393,453 4.75 6,619 1.22% 842,625 4.75 4,002 1.05% 504,044 4.75 2,394 0.90% 385,996 4.75 1,833 0.91% 369,588 4.75 1,756 0.96% 479,024 4.75 2,275 1.04% 672,055 4.75 3,192 1.31% 1,201,495 4.75 5,707 1.65% 1,879,637 4.75 8,928 1.89% 2,455,028 4.75 11,661 2.32% 3,432,493 4.75 16,304 1.79% 2,258,713 4.75 10,729 15,874,150 4.75 75,402 44,000 50,000 6,000 1.31% 1,290,320 4.75 6,129 1.17% 806,662 4.75 3,832 1.11% 529,458 4.75 2,515 0.95% 407,313 4.75 1,935 0.96% 388,181 4.75 1,844 1.00% 500,372 4.75 2,377 1.06% 682,176 4.75 3,240 1.18% 1,084,266 4.75 5,150 1.45% 1,657,403 4.75 7,873 1.64%2,127,167 4.75 10,104 2.02% 2,984,857 4.75 14,178 1.55% 1,954,263 4.75 9,283 14,412,437 4.75 68,459 50,000 59,000 9,000 1.51% 1,485,341 5.52 8,199 1.46% 1,006,587 5.52 5,556 1.44% 688,103 5.52 3,798 1.29% 551,205 5.52 3,043 1.31% 529,338 5.52 2,922 1.30% 647,937 5.52 3,577 1.31% 849,721 5.52 4,690 1.34% 1,231,457 5.52 6,798 1.52% 1,730,358 5.52 9,552 1.72% 2,231,708 5.52 12,319 2.05% 3,039,465 5.52 16,778 1.60% 2,016,933 5.52 11,133 16,008,153 5.52 88,365 59,000 69,000 10,000 1.36% 1,334,907 5.52 7,369 1.34% 923,059 5.52 5,095 1.37% 656,913 5.52 3,626 1.27% 542,450 5.52 2,994 1.22% 494,807 5.52 2,731 1.22% 608,611 5.52 3,360 1.18% 763,137 5.52 4,213 1.18% 1,079,772 5.52 5,960 1.25% 1,425,441 5.52 7,868 1.38% 1,788,064 5.52 9,870 1.57% 2,316,561 5.52 12,787 1.29% 1,624,226 5.52 8,966 13,557,950 5.52 74,840 69,000 +20.24% 19,929,010 5.52 110,008 18.74% 12,933,269 5.52 71,392 17.09% 8,171,757 5.52 45,108 16.99% 7,256,642 5.52 40,057 16.95% 6,872,284 5.52 37,935 16.14% 8,038,534 5.52 44,373 16.59% 10,724,399 5.52 59,199 16.42% 15,089,094 5.52 83,292 20.83%23,772,690 5.52 131,225 22.53% 29,193,178 5.52 161,146 22.09% 32,684,092 5.52 180,416 21.16% 26,672,168 5.52 147,230 201,337,117 5.52 1,111,381 100.00% 98,473,756 399,431$ 100.00% 69,019,457 271,913$ 100.00% 47,803,352 182,025$ 100.00% 42,698,963 160,505$ 100.00% 40,548,411 152,232$ 100.00% 49,795,242 188,597$ 100.00% 64,633,132 249,808$ 100.00% 91,867,519 363,766$ 100.00% 114,140,041 468,611$ 100.00% 129,601,659 541,683$ 100.00% 147,953,812 625,496$ 100.00% 126,026,974 521,828$ 1,022,562,319 4,125,893$ Total BaseProjected Revenue Summary:Base Charges RatesProjectedRevenueRate Current Meter MonthlyVolumetric Revenue4,125,893$ 5/8" x 3/4"12.9954,588 709,098$ IncrementCountRevenueBase Charge Revenue1"20.397.40 1,650 12,210$ Base709,098$ 1 1/2"32.2319.24 19 366 Increment (x 12)245,253 2"46.4333.44 104 3,478 Base Subtotal954,351$ 3"79.5866.59 28 1,865 4"126.93113.94 16 1,823 6"245.29232.30 3 697 Total Projected Revenue5,080,244$ 20,438$ TABLE GF-D 2AB C DEMONTH SHUTOFFS FOR NON-PAYMENTNEW METERS SET (TAP FEES)LATE FEES ($/Month)PID MUD$9,000SERVICE CHGSJan-1526 0 12 7881.32$90,985PENALTIESFeb-1535 0 3 7049.42$15,778Mar-1530 0 2 5199.87$69,000Apr-1522 0 5 5449.08May-1529 0 3 7979.14Jun-1428 0 2 4078.88Jul-1433 5 3 8881.23Aug-1427 5 2 10281.2Sep-1436 5 2 7896.83Oct-1437 5 6 9480.95Nov-1433 5 3 11438.62Dec-1425 5 3 5368.81Total361 30 61 $90,985Average Per Mh30 3 4 $7,582MARCHOCTOBER NOVEMBER DECEMBER JANUARY FEBURARYTOTALAPRIL MAY JUNE JULY AUGUST SEPTEMBEROCTOBER NOVEMBER DECEMBER JANUARY FEBURARY MARCHTOTALJULY AUGUST SEPTEMBERAPRIL MAY JUNEOCTOBER NOVEMBER DECEMBER JANUARY FEBURARY MARCHTOTALJULY AUGUST SEPTEMBERAPRIL MAY JUNEOCTOBER NOVEMBER DECEMBER JANUARY FEBURARY MARCHTOTALAUGUST SEPTEMBERIncrement Above BaseAPRIL MAY JUNE JULYREVENUE FOR MUD TAP FEES:REVENUE FOR PID UTILITY FEES:GROWTH RATE : 2.00% recommendedOTHER REVENUE SOURCESREVENUE FOR SHUTOFFS (MO. AVE. X 12 x $25):TOTAL LATE FEES:19Trophy Club Municipal Utility District No. 126 of 57September 25, 2015 Public Hearing Agenda Packet
OctNovDecJanFebMarAprMayJunJulAugSepAccountsUsageAccountsUsageAccountsUsageAccountsUsageAccountsUsageAccountsUsage AccountsUsageAccountsUsageAccountsUsageAccountsUsage AccountsUsage AccountsUsage0 to 1,000 235 4,376,930 301 4,356,592 377 4,341,559 391 4,291,632 417 4,295,794 368 4,306,344 307 4,344,184 255 4,414,219 218 4,446,927 218 4,458,9191744,497,5312034,470,3301,000 to 2,000 106 4,290,857 197 4,234,780 288 4,172,902 265 4,127,184 338 4,112,518 240 4,152,412 187 4,226,115 113 4,322,459 79 4,377,339 77 4,403,838584,445,524614,397,6482,000 to 3,000 138 4,184,235 277 4,036,402 404 3,882,566 403 3,862,621 487 3,774,804 377 3,913,837 264 4,039,828 123 4,208,602 98 4,297,649 80 4,326,275644,387,573834,336,0913,000 to 4,000 142 4,045,433 341 3,757,589 478 3,475,942 524 3,461,018 598 3,288,345 454 3,538,933 317 3,776,704 148 4,085,007 113 4,199,252 88 4,245,340704,322,935824,252,6544,000 to 5,000 162 3,903,141 308 3,414,971 489 2,994,231 520 2,937,983 523 2,691,464 445 3,087,624 304 3,461,104 158 3,936,318 120 4,085,890 96 4,156,911754,252,725934,170,7015,000 to 6,000 170 3,739,912 297 3,104,835 411 2,501,354 480 2,419,515 458 2,169,336 387 2,645,304 311 3,158,623 167 3,777,891 125 3,965,046 92 4,059,490734,177,314834,077,6246,000 to 7,000 177 3,569,317 272 2,806,688 334 2,087,799 403 1,940,637 327 1,711,715 321 2,261,037 293 2,849,395 159 3,610,102 127 3,839,338 101 3,966,190724,103,3891063,994,5587,000 to 8,000 167 3,391,355 222 2,533,676 286 1,751,256 310 1,538,653 269 1,385,385 279 1,942,312 247 2,557,409 160 3,450,926 132 3,711,385 108 3,864,271764,031,322963,888,8728,000 to 9,000 163 3,223,474 203 2,310,161 216 1,463,230 222 1,229,552 194 1,116,732 231 1,664,785 243 2,311,151 199 3,289,878 140 3,578,942 122 3,755,234863,955,1681203,793,1999,000 to 14,000 829 13,626,292 811 8,748,760 661 4,644,601 604 3,534,487 528 3,292,519 737 5,448,660 850 8,484,839 890 13,651,645 796 15,611,760 69116,835,603 548 18,303,656 681 17,045,84614,000 to 17,000 469 6,201,136 328 3,509,713 171 1,552,950 132 1,078,428 122 1,040,462 221 1,868,529 346 3,316,423 482 6,079,383 465 7,443,346 451 8,333,6823919,598,3494818,507,90517,000 to 20,000 399 4,828,232 252 2,607,922 99 1,115,906 65 747,248 70 747,144 139 1,290,255 243 2,389,863 409 4,695,866 433 6,064,672 432 6,985,889405 8,352,028 465 7,052,40520,000 to 25,000 446 5,797,135 255 2,980,704 113 1,286,488 66 889,998 69 850,735 134 1,395,873 252 2,632,373 463 5,520,208 540 7,486,372 596 8,981,53664511,226,5556408,868,34925,000 to 29,000 257 3,195,946 118 1,604,816 43 714,287 27 525,700 26 496,325 52 756,176 115 1,359,853 250 2,922,089 319 4,232,176 333 5,237,169 412 6,824,4943655,038,06829,000 to 34,000 217 2,771,784 92 1,439,694 32 695,805 23 530,649 19 496,325 40 694,378 83 1,187,810 191 2,499,244 280 3,746,179 329 4,801,768 392 6,379,0873194,482,56834,000 to 39,000 115 1,895,545 56 1,059,952 15 572,200 11 440,050 12 424,609 18 554,304 47 845,973 120 1,717,598 164 2,588,242 218 3,394,399 280 4,638,6952043,123,85439,000 to 44,000 76 1,393,453 34 842,625 11 504,044 10 385,996 11 369,588 12 479,024 21 672,055 70 1,201,495 108 1,879,637 145 2,455,028 198 3,432,493 1372,258,71344,000 to 50,000 54 1,290,320 25 806,662 11 529,458 8 407,313 5 388,181 11 500,372 20 682,176 48 1,084,266 86 1,657,403 115 2,127,167 163 2,984,857 109 1,954,26350,000 to 59,000 39 1,485,341 22 1,006,587 13 688,103 6 551,205 8 529,338 13 647,937 19 849,721 37 1,231,457 71 1,730,358 81 2,231,708 133 3,039,465 81 2,016,93359,000 to 69,000 24 1,334,907 16 923,059 10 656,913 7 542,450 8 494,807 9 608,611 12 763,137 24 1,079,772 32 1,425,441 52 1,788,064 84 2,316,561 44 1,624,22669,000 + + 120 19,929,010 84 12,933,269 60 8,171,757 51 7,256,642 46 6,872,284 56 8,038,534 72 10,724,399 94 15,089,094 125 23,772,690 152 29,193,178187 32,684,092 140 26,672,168WASTEWATER RATES FOR ALL METER SIZES Gallons Included in Minimum Bill =0% of Sewer Meters not Subject to Cap2.25%$ Amount of Minimum Bill =15.35 MIN BILL =$15.350 to 6,999$2.637,000 to 18,000$2.63Oct 10 Nov 11 Dec 12 Jan 1 Feb 2 Mar 3 Apr 4 May 5 Jun 6 Jul 7 Aug 8 Sep 9Base * Accts Usage Base * Accts Usage Base * Accts Usage Base * Accts Usage Base * Accts Usage Base * Accts Usage Base * Accts Usage Base * Accts Usage Base * Accts UsageAccountsUsage AccountsUsage AccountsUsage0 to 1,000 $3,612 $11,511 $4,617 $11,458 $5,788 $11,418 $5,999 $11,287 $6,401 $11,298 $5,650 $11,326 $4,711 $11,425 $3,912 $11,609 $3,340 $11,695 $3,342$11,727$2,671$11,829$3,109$11,7571,000 to 2,000$1,629$11,285$3,029$11,137$4,426$10,975$4,072$10,854$5,193$10,816$3,684$10,921$2,873$11,115$1,741$11,368$1,216$11,512$1,179$11,582$883$11,692$943$11,5662,000 to 3,000$2,120$11,005$4,257$10,616$6,198$10,211$6,181$10,159$7,481$9,928$5,789$10,293$4,058$10,625$1,890$11,069$1,501$11,303$1,230$11,378$984$11,539$1,279$11,4043,000 to 4,000$2,173$10,639$5,231$9,882$7,343$9,142$8,050$9,102$9,179$8,648$6,968$9,307$4,867$9,933$2,274$10,744$1,730$11,044$1,344$11,165$1,069$11,369$1,256$11,1844,000 to 5,000$2,493$10,265$4,735$8,981$7,513$7,875$7,980$7,727$8,029$7,079$6,830$8,120$4,665$9,103$2,423$10,353$1,844$10,746$1,480$10,933$1,149$11,185$1,426$10,9695,000 to 6,000$2,606$9,836$4,552$8,166$6,304$6,579$7,370$6,363$7,037$5,705$5,933$6,957$4,769$8,307$2,566$9,936$1,918$10,428$1,418$10,676$1,126$10,986$1,273$10,7246,000 to 7,000$2,718$9,387$4,168$7,382$5,130$5,491$6,187$5,104$5,018$4,502$4,921$5,947$4,503$7,494$2,434$9,495$1,952$10,097$1,549$10,431$1,098$10,792$1,620$10,5067,000 to 8,000$2,564$8,919$3,413$6,664$4,391$4,606$4,757$4,047$4,131$3,644$4,285$5,108$3,798$6,726$2,463$9,076$2,021$9,761$1,657$10,163$1,160$10,602$1,466$10,2288,000 to 9,000$2,499$8,478$3,123$6,076$3,311$3,848$3,410$3,234$2,982$2,937$3,551$4,378$3,734$6,078$3,058$8,652$2,147$9,413$1,867$9,876$1,313$10,402$1,847$9,9769,000 to 14,000$12,732$35,837$12,452$23,009$10,143$12,215$9,269$9,296$8,111$8,659$11,311 $14,330 $13,041 $22,315 $13,654$35,904$12,217$41,059 $10,607 $44,278$8,408$48,139 $10,451$44,83114,000 to 17,000$7,201$16,309$5,042$9,231$2,618$4,084$2,027$2,836$1,873$2,736$3,395$4,914$5,312$8,722$7,405$15,989$7,136$19,576$6,918$21,918$6,003$25,244$7,388$22,37617,000 to 20,000$6,129$1,312$3,873$803$1,514$320$1,002$212$1,080$225$2,140$435$3,723$765$6,283$1,330$6,645$1,472$6,627$1,523$6,224$1,537$7,143$1,61420,000 to 25,000$6,846$1,490$3,920$833$1,732$366$1,019$223$1,056$227$2,059$427$3,862$802$7,102$1,516$8,289$1,831$9,144$2,063$9,901$2,323$9,820$2,16925,000 to 29,000$3,938$849$1,807$398$663$153$422$102$397$96$792$177$1,769$377$3,837$816$4,893$1,070$5,118$1,167$6,326$1,463$5,598$1,23629,000 to 34,000$3,328$721$1,417$323$493$124$352$90$292$78$619$145$1,272$283$2,932$639$4,293$941$5,044$1,129$6,020$1,386$4,899$1,08634,000 to 39,000$1,759$407$862$207$235$73$170$54$187$56$283$80$728$172$1,844$411$2,512$574$3,353$762$4,300$995$3,131$70939,000 to 44,000$1,167$278$525$138$176$59$146$47$163$49$185$59$318$93$1,071$250$1,661$389$2,232$519$3,038$712$2,097$48544,000 to 50,000$823$214$378$111$164$59$117$44$76$36$162$57$306$92$739$188$1,313$318$1,771$422$2,501$595$1,676$39650,000 to 59,000$592$187$331$115$194$73$100$49$128$53$202$72$295$100$573$169$1,096$286$1,247$341$2,048$523$1,245$32859,000 to 69,000$373$141$248$96$147$63$111$51$117$49$145$60$179$75$361$124$497$168$797$239$1,296$354$682$21069,000 + +$1,848$1,489$1,293$982$916$637$779$560$712$526$862$620$1,104$820$1,449$1,136$1,912$1,727$2,334$2,118$2,863$2,414$2,154$1,939REVENUE:$69,152$150,560$69,275$116,606$69,397$88,372$69,520 $81,442$69,643$77,347$69,766 $93,735 $69,889 $115,421 $70,011 $150,772 $70,134 $165,410 $70,257 $174,412 $70,380 $186,079 $70,503$175,692PROJECTED ANNUAL REVENUE GENERATED FROM PROPOSED RATES =$0AMOUNT FROM BASE:$837,926AMOUNT FROM USAGE:$1,575,850TOTAL:$2,413,776TROPHY CLUB COUNTRY CLUB EFFLUENT REVENUEMonthMil Gals ChargesJul-14 17.924 $12,547Aug-14 19.676 $13,773Sep-14 23.703 $16,592Oct-14 10.225 $7,158Nov-147.211$5,048Dec-140.847$593Jan-15 0.401$281Feb-15 1.252$876Mar-15 0.843$590Apr-15 1.891$1,324May-15 0$0Jun-15 3.641$2,549TOTAL: 87.614 $61,330Usage GroupsSCHEDULE GF-E PROJECTED RETAIL WASTEWATER SALES FY 15WATER USECATEGORYPROJECTED FY 2015 RETAIL WASTEWATER REVENUES 20Trophy Club Municipal Utility District No. 127 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF-FUNIFORMSWATERITEM NUMBER EMPLOYEES NUMBER PER EMPLOYEE TOTAL # TO PURCHASE COST EACH SUBTOTALUNIFORM SHIRTS 6 10 60 $14 $810POLO SHIRTS 6 4 24 $17 $408SWEATSHIRTS 6 5 30 $18 $540PANTS 6 7 42 $25 $1,050BOOTS 6 1 6 $175 $1,050JACKET 5 1 5 $150 $750 TOTAL: $4,608WASTEWATERITEM NUMBER EMPLOYEES NUMBER PER EMPLOYEE TOTAL # TO PURCHASE COST EACH SUBTOTALUNIFORM SHIRTS 7 6 42 $18 $756POLO SHIRTS 1 4 4 $35 $140SWEATSHIRTS 7 5 35 $27 $945PANTS 7 5 35 $25 $875BOOTS 7 1 7 $175 $1,225JACKET 2 1 2 $150 $300TOTAL: $4,241ADMINISTRATIONITEM NUMBER EMPLOYEES NUMBER PER EMPLOYEE TOTAL # TO PURCHASE COST EACH SUBTOTALPOLO SHIRTS 7 5 35 $35 $1,225(Director) SHIRTS 5 2 10 $35 $350SWEATER 7 1 7 $40 $280PANTS 0 0 0 $25 $0TOTAL: $1,85521Trophy Club Municipal Utility District No. 128 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF-GTRAVEL & TRAININGTrainingNumber to AttendEstimated Class Cost/Person Total TrainingEstimated Travel & Per Diem Cost Per PersonTotal Travel & Per DiemTotal Dept. CostWATERWater/WW Classes 12 $325 $3,900 $50 $300CSI Class 0 $170 $0 $50 $0CSI Renewals 0 $111 $0 $50 $0 Management Classes0$350$0$100$0Management Conferences1$350$350$400$400 License Renewal8$111$888$100$400CDL Renewal1$75$75$0$0Miscellaneous Mileage/Travel (Miles)1,000$0.56$560$0$300 $5,773 $1,400 $7,173WASTEWATERWastewater/Distribution Classes8$325$2,600$50$400Management Classes0$350$0$200$400Management Conferences1$350$350$400$400License Renewal1$111$111$100$100CDL Renewal2$75$150$0$0Miscellaneous Mileage/Travel (Miles)1,000$0.56$560$0$300 $3,771 $1,600 $5,371ADMINISTRATIONManagement Classes2$350$700$300$600Management Conferences4$350$1,400$400 $1,600Elections Training2$350$700$400$800Public Funds Inv. Training2$300$600$100$200Govmt Accounting Conference2$350$700$400$800Software Training4$300$1,200$50$200Photoshop 1$975$975$100$100Customer Service Conferences2$350$700$400$800CPA/CFE Classes/Renewal1$900$900$0$0Miscellaneous Mileage/Travel (Miles)1,000$0.56$560$0$300Miscellaneous Travel (Legal)3$500$1,500$0$0 $9,935 $5,400 $15,33522Trophy Club Municipal Utility District No. 129 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐HSALARY WITHOUT FIRE STIPEND WORKSHEETCOLA Merit 50% Town Total SocialTWC WORKERSBase Pay Base Pay Pay Pay Stipend Salaries OT Holiday LongevityCertificationSecurity MediUNEMP COMPFIRE DEPARTMENT%No Split With Split 0.0% 4%* ($)& Wages Pay Pay Rate Longevity Rate Certification6.2% 1.45%2.3% TO $4500 (9/year)Fire Chief50.00% 106,318 53,159 0 1,605 0 54,765 0 0 728 72800 3,441 805 104 1,015Fire Captain50.00% 69,334 34,667 0 1,047 0 35,714 3,304 1,301 439 439 600600 2,564 600 104662Fire Captain50.00% 78,263 39,132 0 1,182 0 40,313 3,738 1,468 874 874 450450 2,904 679 104747Fire Captain50.00% 74,602 37,301 0 1,126 0 38,427 3,556 1,399 563 563 600600 2,762 646 104712Fire Fighter/EMT‐P50.00% 51,680 25,840 0 780 0 26,620 2,475 969 368 368 450450 1,915 448 104494Fire Fighter/EMT‐P50.00% 50,724 25,362 0 766 0 26,128 2,383 951 281 28100 1,844 431 104484Engineer ‐ Fire Fighter/EMT‐P 50.00% 64,018 32,009 0 967 0 32,976 3,061 1,201 593 593 450450 2,373 555 104611Engineer ‐ Fire Fighter/EMT‐P 50.00% 62,690 31,345 0 947 0 32,292 2,990 1,178 435 435 450450 2,315 542 104600Engineer ‐ Fire Fighter/EMT‐P 50.00% 62,792 31,396 0 948 0 32,344 3,007 1,178 473 473 600600 2,331 545 104600Fire Fighter/EMT‐P50.00% 57,602 28,801 0 870 0 29,671 2,743 1,081 473 473 300300 2,125 497 104550Fire Fighter/EMT‐P50.00% 54,123 27,062 0 817 0 27,879 2,575 1,015 390 390 300300 1,994 466 104517Fire Fighter/EMT‐P50.00% 49,171 24,586 0 246 0 24,832 2,250 887 0 000 1,734 406 104483Fire Fighter/EMT‐P50.00% 50,356 25,178 0 760 0 25,938 2,349 945 0 9000 1,818 425 104481Fire Fighter/EMT‐P50.00% 49,706 24,853 0 751 0 25,604 2,317 933 58 5800 1,792 419 104475Fire Fighter/EMT‐P50.00% 49,171 24,586 0 246 0 24,832 2,250 887 0 000 1,734 406 104462Fire Fighter/EMT‐P NEW 50.00% 35,780 17,890 0 179 0 18,069 1,537 459 0 000 1,244 291 104266Part‐Time Staff50.00% 23,646 11,823 0 0 0 11,823 0 0 0 000 733 17168220FTO50.00%0 0 0 0 0 0 0 0 0 0000 000 50.00%0 0 0 0 0 N/A0 0 0 0000 000 50.00%0 0 0 0 0 N/A0 0 0 0000 000Special Event OT50.00%0 0 0 0 0 N/A 8,200 0 0 000 508 11900TOTAL:989,977 494,988 0 13,237 0 508,226 48,735 15,8525,7614,200 36,132 8,450 1724 9,379* Merit up to 2% 10/1/16 and up to 2% 4/01/16 Total w/OT:** New position funded 3/4 of a yearCOLAMeritMeritTotalSocialTWC UNEMP WORKERS Pay Pay Pay Salaries OT Holiday Longevity CertificationSecurity Medicare2.30% COMPADMINISTRATION % Base Pay Base Pay 2.5% 0% ($)& Wages Pay Pay Rate Longevity Rate Certification6.2% 1.45%UP TO $9000 General Manager100% 110,591 110,591 2,765 0 1,500 114,856 0 0 210 21000 7,147 1,772 207222District Secretary100% 75,000 75,000 1,875 0 1,100 77,975 0 0 450 45000 4,890 1,208 207222Administration Manager100% 82,500 82,500 2,063 0 1,100 85,663 0 0 180 18000 5,333 1,322 207222Finance Manager100% 86,741 86,741 2,169 0 1,100 90,009 0 0 2,000 2,00000 5,829 1,419 207222Utility Billing Clerk100% 43,617 43,617 1,090 0 1,040 45,747 0 0 668 66800 2,919 715 207222Reception/Utility Billing Clerk 100% 27,540 27,540 689 0 1,040 29,269 0 0 60 6000 1,822 452 207222Communications Specialist 100% 41,902 41,902 1,048 0 1,040 43,989 0 0 255 25500 2,759 682 207222Overtime Pay1,00062 15DM Discretionary1,00062 15TOTAL:467,890 467,890 11,697 0 7,920 488,508 1,000 03,8230 30,823 7,599 1,449 1,554556,96123Trophy Club Municipal Utility District No. 130 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐HSALARY WORKSHEET COLA Merit Merit TotalSocialTWC UNEMP WORKERS Pay Pay Pay Salaries OT Holiday Longevity CertificationSecurity Medicare2.30% COMPWATER & DISTRIBUTION% Base Pay Base Pay 2.5% 0% ($)& Wages Pay Pay Rate Longevity Rate Certification6.2% 1.45%UP TO $9000Water Superintendent100% 71,000 71,000 1,775 0 1,500 74,275 0 0 1553 155300 4,798 1,122 207 2,459Crew Leader100% 47,625 47,625 1,191 0 1,040 49,856 0 0 1253 1253 15001500 3,432 803 207 2,459Utility Field Worker100% 36,811 36,811 920 0 1,040 38,771 0 0 140 140 900900 2,533 592 207 2,459Utility Field Worker100% 37,440 37,440 0 0 1,040 38,480 0 0 0 0 600600 2,460 575 207 2,459Utility Field Worker100% 33,280 33,280 832 0 1,040 35,152 0 0 0 0 900900 2,291 536 207 2,459Utility Field Worker100% 27,040 27,040 0 0 1,040 28,080 0 0 0 0 300300 1,778 416 207 2,459Overtime Pay19,5001,209 283DM Discretionary1,00062 15TOTAL:253,196 253,196 4,718 0 6,700 265,614 19,500 02,9454,200 18,563 4,341 1,242 14,754 COLA Merit Merit TotalSocialTWC UNEMP WORKERS Pay Pay Pay Salaries OT Holiday Longevity CertificationSecurity Medicare2.30% COMPWASTEWATER & COLLECTIONS % Base Pay Base Pay 2.5% 0% ($)& Wages Pay Pay Rate Longevity Rate Certification6.2% 1.45%UP TO $9000Wastewater Superintendent 100% 71,300 71,300 1,782.50 0 1,400 74,483 0 0 200 200‐ ‐ 4,643 1,086 207 1,331Wastewater Shift Supervisor 100% 28,500 28,500‐ 0 28,500 0 0 0 0 600 600 1,841 431 207 1,331Crew Leader100% 55,248 55,248 1,381.21 0 1,040 57,669 0 0 1583 1,583 1,800 1,800 3,995 934 207 1,331Utility Field Worker100% 49,243 49,243 1,231.08 0 1,040 51,514 0 0 1193 1,193 1,800 1,800 3,565 834 207 1,331Utility Field Worker100% 39,183 39,183 979.58 0 1,040 41,203 0 0 683 683 1,200 1,200 2,788 652 207 1,331Crew Leader100% 53,504 53,504 1,337.60 0 1,040 55,881 0 0 1,665 1,665 1,200 1,200 3,820 893 207 1,331Utility Field Worker100% 39,395 39,395 984.88 0 1,040 41,420 0 0 803 803 600600 2,742 641 207 1,331Overtime Pay19,500‐ 00‐ ‐ 1,209 283DM Discretionary1,000‐ ‐ 00‐ ‐ 62 15TOTAL:336,374 336,374 7,697 0 6,600 351,671 19,500 06,1257,200 24,665 5,768 1,449 9,317 24Trophy Club Municipal Utility District No. 131 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐H.1FIRE SALARY WORKSHEETCOLA MeritMeritMeritBase Pay Base Pay PayPayPayPayTotal FIRE DEPARTMENT% No Split With Split 0.0% 2.0%1.0%Total Salary 10/1/2015 4/1/2016 For FY 16 FY 16 100.0% Town's SSFire Chief50.00% 106,318 53,159 01,0635421,605 54,765 109,529 109,117Fire Captain50.00% 69,334 34,667 06933541,047 35,714 71,428 71,187Fire Captain50.00% 78,263 39,132 07833991,182 40,313 80,627 80,337Fire Captain50.00% 74,602 37,301 07463801,126 38,427 76,855 76,589Fire Fighter/EMT‐P50.00% 51,680 25,840 0517264780 26,620 53,241 53,053Fire Fighter/EMT‐P50.00% 50,724 25,362 0507259766 26,128 52,256 52,061Engineer ‐ Fire Fighter/EMT‐P 50.00% 64,018 32,009 0640326967 32,976 65,951 65,731Engineer ‐ Fire Fighter/EMT‐P 50.00% 62,690 31,345 0627320947 32,292 64,584 64,463Engineer ‐ Fire Fighter/EMT‐P 50.00% 62,792 31,396 0628320948 32,344 64,688 64,463Fire Fighter/EMT‐P50.00% 57,602 28,801 0576294870 29,671 59,342 59,144Fire Fighter/EMT‐P50.00% 54,123 27,062 0541276817 27,879 55,758 55,561Fire Fighter/EMT‐P50.00% 49,171 24,586 00246246 24,831 49,663 49,663Fire Fighter/EMT‐P50.00% 50,356 25,178 0504257760 25,938 51,877 51,703Fire Fighter/EMT‐P50.00% 49,706 24,853 0497254751 25,604 51,207 51,041Fire Fighter/EMT‐P50.00% 49,171 24,5860246246 24,831 49,663 49,663Fire Fighter/EMT‐P NEW 50.00%35,78017,89000179179 18,069 36,1380TOTAL:966,331 483,165 08,3224,91513,237 496,403 992,805 953,77625Trophy Club Municipal Utility District No. 132 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐IBENEFITS WORKSHEETAdded Benefits for New Fire Position‐FamilyFIRE DEPARTMENTADMINISTRATIONNO. EMPLOYEESANNUAL RATE (TCMUD Share @ 50%)DISTRICT ANNUAL COST PROJECTED NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED Employee Only3 $207 $621 No coverage 0 $0 $0Employee & Spouse 3 $283$849Employee Only 2$463 $925Employee & Children 1 $291$291Employee & Spouse 2$635 $1,271Family 8.75 $357$3,124Employee & Children 1$724 $724 Family 2$944 $1,887TOTAL15.75 $4,885TOTAL 7$4,807NO. EMPLOYEESANNUAL RATE (TCMUD Share @ 50%)DISTRICT ANNUAL COST PROJECTED NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED Employee Only 8 $41 $324 No coverage 0 $0 $0Employee and Family 7.75$69 $535Employee Only 2$119 $239 Employee & Spouse 2$161 $323 Employee & Children 1$156 $156 Family 2$198 $396TOTAL15.75 $859TOTAL 7$1,114NO. EMPLOYEESANNUAL RATE (TCMUD Share @ 50%)DISTRICT ANNUAL COST PROJECTED NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED Employee Only5 $2,868 $14,340 No coverage 0 $ - $0Employee & Spouse 4$4,475 $17,900Employee Only 3 8,247$ $24,741Employee & Children 1 $3,728$3,728Employee & Spouse 2 11,564$ $23,127Family 5.75 $5,144$29,578Employee & Children 2 10,164$ $20,327 Family 0 13,480$ $0TOTAL15.75 $65,546TOTAL 7$68,196 DISTRICT ANNUAL COST PROJECTED DISTRICT ANNUAL COST PROJECTED TOTAL $4,585TOTAL$4,431BENEFITS WORKSHEETDENTALDENTALMEDICALMEDICALLIFE & OTHERLIFE & OTHERVISIONVISION26Trophy Club Municipal Utility District No. 133 of 57September 25, 2015 Public Hearing Agenda Packet
WATERWASTEWATERNO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED No coverage0$0$0No coverage0$0$0Employee Only3$463$1,388Employee Only2.5$463$1,156Employee & Spouse0$635$0Employee & Spouse1$635$635Employee & Children 1$724$724Employee & Children 2$724$1,449Family2$944$1,887Family1$944$944TOTAL6 $3,999TOTAL 6.5$4,184NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED No coverage0$0$0No coverage0$0$0Employee Only3$119$358Employee Only2.5$119$299Employee & Spouse0$161$0Employee & Spouse1$161$161Employee & Children 1$156$156Employee & Children 2$156$313Family2$198$396Family1$198$198TOTAL6 $910TOTAL 6.5$971NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED NO. EMPLOYEESANNUAL RATE (TCMUD Share)DISTRICT ANNUAL COST PROJECTED No coverage0$0$0No coverage0$0$0Employee Only58,247$ $41,235Employee Only2.58,247$ $20,617Employee & Spouse011,564$ $0Employee & Spouse111,564$ $11,564Employee & Children 110,164$ $10,164Employee & Children 210,164$ $20,327Family013,480$ $0Family113,480$ $13,480TOTAL6 $51,398TOTAL 6.5$65,989 DISTRICT ANNUAL COST PROJECTED DISTRICT ANNUAL COST PROJECTED TOTAL $2,803TOTAL$3,655LIFE & OTHERDENTALVISIONMEDICALMEDICALLIFE & OTHERDENTALVISIONFOR ALL DEPARTMENTS (EXCLUDING FIRE) A 10% INCREASE IN EMPLOYEE BENEFITS WAS BUDGETED AS RENEWAL IS NOT UNTIL DECEMBER 201527Trophy Club Municipal Utility District No. 134 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐JRETIREMENT WORKSHEETFIRE DEPARTMENT Oct‐Dec Jan‐Sept TMRS TMRS TMRS TOTAL FY 2016 SALARY 13.62% 12.75% FY 16 TotalWATEROct‐Dec Jan‐SeptFire Chief55,492 1890 5306 7196TCDRS TCDRS TCDRSFire Lieutenant41,358 1408 3955 5363TOTAL FY 2016 SALARY 8.91% 8.73% FY 16 TotalFire Lieutenant46,843 1595 4479 6074Water Superintendent75,828 1689 4965 6654Fire Lieutenant44,545 1517 4260 5776Crew Leader52,608 1172 3445 4616Fire Fighter/EMT‐P30,882 1052 2953 4005Utility Field Worker39,811 887 2607 3493Fire Fighter/EMT‐P29,743 1013 2844 3857Utility Field Worker39,080 871 2559 3429Engineer ‐ Fire Fighter/EMT‐P38,280 1303 3661 4964Utility Field Worker36,052 803 2361 3164Engineer ‐ Fire Fighter/EMT‐P37,345 1272 3571 4843Utility Field Worker28,380 632 1858 2490Engineer ‐ Fire Fighter/EMT‐P37,602 1280 3596 4876Overtime Pay19,500 434 1277 1711Fire Fighter/EMT‐P34,267 1167 3277 4444TOTAL:291,259 6,488 19,070 25,558Fire Fighter/EMT‐P32,159 1095 3075 4170Fire Fighter/EMT‐P27,969 952 2674 3627Fire Fighter/EMT‐P29,322 998 2804 3802Fire Fighter/EMT‐P 28,911 984 2765 3749Fire Fighter/EMT‐P 27,969 952 2674 3627WASTEWATEROct‐Dec Jan‐SeptFire Fighter/EMT‐P NEW20,065 683 1919 2602TCDRS TCDRS TCDRSPart‐Time Staff11,823 403 1131 1533TOTAL FY 2016 SALARY 8.91% 8.73% FY 16 Total 0 0 0 0 Wastewater Superintendent74,683 1,664 4890 6553Overtime Pay (Total)8,200 279 784 1063Wastewater Shift Supervisor29,100 648 1905 2554TOTAL:582,774 19,843 55,728 75,571Crew Leader61,052 1,360 3997 5357Utility Field Worker54,507 1,214 3569 4783Utility Field Worker43,085 960 2821 3781Crew Leader58,746 1,309 3846 5155Utility Field Worker42,823 954 2804 3758ADMINISTRATION Oct‐Dec Jan‐SeptOvertime Pay19,500 434 1277 1711 TCDRS TCDRS TCDRSTOTAL:383,496 8,542 25,109 33,652 TOTAL FY 2016 SALARY 8.91% 8.73% FY 16 TotalGeneral Manager115,066 2,563 7,534 10,097District Secretary78,425 1,747 5,135 6,882Administration Manager85,843 1,912 5,621 7,533Finance Manager92,009 2,050 6,024 8,074Utility Billing Clerk46,415 1,034 3,039 4,073Reception/Utility Billing Clerk29,329 653 1,920 2,574Communications Specialist44,244 986 2,897 3,882Overtime Pay1,000 22 65 88TOTAL:492,330 10,967 32,235 43,20228Trophy Club Municipal Utility District No. 135 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐KElectricity & Gas Analysis for FY 2015‐2016Hudson EnergyFY 2016ESID # Expense Acct LocationKWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed KWH Ttl Billed Total KWHAnnual Total $ Cost per KWH5% INCREASE2836193 135‐60020‐010 Water Well #1, Well #394,800 $7,361 87,360 $6,884 151,625 $12,073 38,215 $2,997 64080 $5,450 13680 $2,214 13440 $1,472 12480 1587 12,000 $1,369 13,920 $1,907 19920 $2,376 33600 $3,150 555,120 48,840 0.087980491 $51,2822770721 135‐60020‐010 Elevated Tank‐TW King145 $23 185 $27 312 $45 83 $11 216 $29 661 $71 927 $88 1011 $94 1,160 $108 999 $94 860 $82 834 $80 7,393 751 0.101609631 $7892828381 135‐60020‐010 Paluxy Well #413,600 $1,052 12,240 $964 20,591 $1,646 5,329 $418 12320 $977 12720 $1,002 11440 $835 12560 $881 12,320 $863 13,360 $921 11120 $795 12720 $891 150,320 11,244 0.074803552 $11,8072829590 135‐60020‐010 Paluxy Well #215,762 $1,223 15,150 $1,175 24,128 $1,921 6,253 $487 14475 $922 15006 $1,410 16123 $1,127 15236 $1,054 14,758 $1,030 16,081 $1,112 13622 $975 15398 $1,072 181,992 13,508 0.074224746 $14,1842836131 135‐60020‐010 Water Plant/Water Barn1,753 $237 1,677 $232 2,988 $1,679 624 $96 1298 $329 4030 $531 6462 $657 4944 $661 6,443 $726 1,832 $291 1177 $228 1314 $183 34,542 5,850 0.169361357 $6,1432836162 135‐60020‐010 Water plant pump station33,600 $5,885 34,800 $6,021 40,907 $8,080 3,493 $1,136 4400 $1,544 4400 $613 5800 $824 5000 $1,461 6,800 $1,604 2,400 $1,275 9600 $2,459 39600 $4,901 190,800 35,802 0.187644025 $37,5938644641 135‐60020‐010 100 Municipal Dr, Unit B34600 $3,815 33100 $3,717 78953 $7,784 24047 $2,243 45700 $4,593 32600 $3,718 27800 $3,218 26000 $2,796 24100 $2,907 35000 $3,534 23400 $2,856 300 $593 385,600 41,775 0.108337085 $43,8649130039 135‐60020‐010 2901 Bobcat Unit A, Elev Tank754 $80 683 $73 1095 $117 274 $29 724 $77 702 $75 703 $69 795 $76 1507 $137 1523 $138 1369 $125 1206 $112 11,335 1,108 0.097775033 $1,164TOTAL:$166,8232828536 135‐60020‐020 Sewer Plant131,898 $10,423 121,322 $9,710 211,950 $16,910 56014 $4,434 128748 $10,386 134459 $10,723 130929 $9,321 118297 $8,465 127,224 $17,464 134,108 $9,296 119940 $8,695 128970 $17,856 1,543,859 133,683 0.086590045 $140,367TOTAL:$140,3678611313 135‐60020‐021 Maintenance Barn493 $89 173 $61 336 $102 104 $27 213 $140 5146 $474 7787 $584 4582 $397 6,766 $912 1,582 $228 412 $138 378 $250 27,972 3,401 0.121599814 $3,5718251800 135‐60020‐021 310 Skyline‐Lift Sta #6600 $164 500 $97 956 $253 244 $52 400 $84 400 $92 600 $108 800 $167 700 $287 700 $112 500 $179 600 $290 7,000 1,884 0.269167143 $1,9785437067 135‐60020‐021 Lift Sta #2 Guard Light70 $13 70 $13 112 $21 28 $5 70 $13 70 $13 70 $13 70 $13 70 $25 70 $13 70 $13 70 $25 840 181 0.214904762 $1902820941 135‐60020‐021 Lift Station Trophy 20424 $49 244 $32 362 $49 92 $12 223 $30 262 $34 277 $33 240 $30 285 $63 301 $35 309 $36 431 $83 3,450 486 0.140918841 $5106245046 135‐60020‐021 Lift Station #21,632 $373 1,437 $210 2,298 $353 597 $103 1309 $382 1306 $195 1458 $184 1269 $192 1,374 $540 1,370 $290 1383 $224 1449 $536 16,882 3,582 0.212201161 $3,7619215255 135‐60020‐021 Lift Station #1800 $192 700 $125 1116 $164 284 $42 700 $103 700 $143 900 $109 800 $127 900 $242 900 $108 1000 $144 1000 $294 9,800 1,793 0.182982653 $1,8839843774 135‐60020‐021 Lift Station #7204 $28 158 $24 330 $46 69 $10 193 $27 189 $27 238 $29 245 $30 203 $57 226 $29 252 $31 276 $64 2,583 402 0.155520712 $4228306586 135‐60020‐021 PID Lift Station #8557 $61 509 $57 928 $102 236 $26 617 $67 571 $62 601 $61 716 $70 567 $57 633 $63 672 $66 634 $63 7,241 755 0.104297749 $7930051720 135‐60020‐021 PID Lift Station #9300 $40 300 $40 401 $48 81 $12 300 $40 300 $40 200 $29 400 $46 200 $28 400 $47 300 $38 300 $38 3,482 448 0.128546812 $4700199280 135‐60020‐021 Lift Station #4 (new)850 $96 650 $76 1195 $156 305 $35 700 $80 850 $95 1000 $102 1000 $101 900 $93 950 $97 1000 $102 1000 $102 10,400 1,134 0.109075962 $1,191TOTAL:$14,7708797254 122‐60020‐045 Fire Station7241 $623 6710 $585 10966 $932 2425 $213 4385 $411 4339 $410 4885 $399 4315 $365 4,432 $378 4858 $394 9070 $758 5595 $456 69,221 5,925 0.085590644 $6,221MUD SHARE ONLYMUD SHARE ONLYTOTAL:$6,221Direct Energy (Split with Town) MUD 1/2 usage2836100 135‐60020‐030 MUD & PW Bldgs10,950 $916 10,230 $877 5,576 $499 3,814 $341 7,560 $888 11,880 $1,073 14,220 $1,204 12,000 $1,050 12,090 $1,149 8,280 $750 7,440 $695 8,527 $813 112,567 10,256 0.091106008 $10,768TOTAL:$10,768Tri‐CountyMeter #165775 135‐60020‐021 Lift Station 33689 $405 3380 $364 3322 $341 2827 $294 2878 $306 3053 $308 2584 $245 2653 $250 2806 $263 3459 $328 3792 $357 4437 $357 38,880 3,818 0.098200874 $4,009170037 135‐60020‐021 Lift Station 5 2020 $233 1776 $204 1650 $182 1383 $157 1394 $162 1390 $154 1143 $123 1209 $128 1232 $130 1545 $161 1708 $175 2074 $175 18,524 1,984 0.107091341 $2,083170038 135‐60020‐021 Lift Station 5 (Backup)24 $28 24 $28 28 $28 23 $28 24 $28 28 $28 24 $28 24 $28 23 $28 27 $28 25 $28 26 $28 300 336 1.119266667 $353TOTAL:$6,444Atmos ‐ Gas @ Fire Station (Measures by Thousand Cubic Feet)MUD 1/2 usageMeter S/N11N37543122‐60020‐045 Fire Station22 $37 24 $39 29 $51 15 $25 96 $91 199 $166 415 $311 188 $137 330 $155 37 $38 11 $25 31 $59 1,397 1,134 0.811911238 $1,191TOTAL:$1,191Jun‐15 Jul‐14 Aug‐14 Sept‐14Oct‐14Nov‐14Dec‐14Jan‐15Feb‐15Mar‐15Apr‐15May‐1529Trophy Club Municipal Utility District No. 136 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐LINFORMATION TECHNOLOGYAccountDescriptionAmount135-55160-030Professional Outside ServicesM3- It & Cell Phone Support$51,075Totals:51,075$ 135-55030-030Software & SupportUsed R For Recurring, NR For Non-Recurring.R-Internet Connectivity-WSC15,600$ R-Internet Connectivity-ATT (Backup & WWTP)1,560$ R-E-Fax96$ R-STW-Annual Support36,133$ R-Clear Rec Annual Maintenance600$ R-Web Hosting360$ R-Web Maintenance (Domains, SSL Cert, etc)70$ R-Mail Chimp240$ R-Photoshop120$ R- Timeclock Plus Support487$ Replacement for Connect CTY3,650$ R-Annual Support for Website-Four Man Furnace2,000$ R-Automatic Meter Reading -Badger3,950$ R-Pipelogix Maintenance1,980$ R-AudioTel Remit Plus Annual Support1,802$ R-AudioTel Annual Scanner Support585$ ORS software for Meter Reading9,250$ Totals:78,483$ 135-60005-030TelephoneMain Phone Numbers & Long Distance 50% Shared4,817$ WWTP Phone Service5,784$ Phone System Maintenance, 50% Shared.2,248$ Repairs (Non‐Maintenance), 50% Shared.1,000$ Totals:13,849$ 135-60235-030SecurityR-Access Control System, 50% Shared1350Totals: 1,350$ 122-55030-045DescriptionAmountSoftware & Support - Fire Dept.R-Firehouse Support and Maintenance263$ R-Denton County RMS Bandwidth, 50% shared5,700$ R-Web Maintenance (Domains, SSL Cert, etc) 50% shared-$ R-Symantec Image Maintenance, 50% shared-$ 30Trophy Club Municipal Utility District No. 137 of 57September 25, 2015 Public Hearing Agenda Packet
R-Anti-Virus Maintenance and Support, 50% shared.80$ R-Malware-Bytes Maintenance and Support, 50% shared.48$ R-Hosted Exchange, 50% shared510$ R-Web Hosting, 50% shared60$ Totals:6,661$ 122-65055-045DescriptionAmountHardwareR-Repair and Maintenance750$ NR-Replacement Computers-$ NR-Replacement Copiers & Printers-$ NR-Replacement First Responders MDT, 50% sharedTotals:750$ 135-65055-030DescriptionAmountHardwareR-A/V Miscellaneous Equipment, 50% Shared.1,200$ Meter Reading Laptop per MM16,000$ Replacement Hardware12,394$ Totals:29,594$ 122-65105-045annual costs. We take the average toner yieldPrintingand divide it by the page counts to determinethe amount of toner needed per device. Wehave also included a few maintenance kits forthe older printers.It does include all the plotter supplies.498$ Totals:498$ We use the following formula to determine the135-65090-030annual costs. We take the average toner yieldPrinter Suppliesand divide it by the page counts to determinethe amount of toner needed per device. Wehave also included a few maintenance kits forthe older printers.It does include all the plotter supplies.4,003$ Totals:4,003$ 135-69170-030Copier Rental/LeaseDescriptionAmountMonthly lease for the following copiers.4,600$ Totals:4,600$ 135-69195-030Transfer to Future Replacment ReserveDescriptionAmountInformation Systems Replacement Fund-$ ($50,893 Total Assets)Totals:-$ 31Trophy Club Municipal Utility District No. 138 of 57September 25, 2015 Public Hearing Agenda Packet
SCHEDULE GF‐MFUEL & ROUTINE VEHICLE & GENERATOR MAINTENANCE COSTSWater DepartmentGallonsPrice Average Price /GallonNo. Vehicles No./Year Total/Year Cost Each Total Amt.OIL CHANGES7 4 28 $50 $1,400MISC Gas100.00$280.00$2.80Generator Maint.2 22 2,500$ $5,000MISC Diesel300.00 $1,023.00$3.412001 Ford F650300.00 $882.00$2.942007 Dodge 1,085.35 $2,712.50$2.502002 Ford F1501,800.00 $4,500.00$2.502011 Ford F150750.00 $1,875.00$2.502012 Ford F150850.00 $2,125.00$2.502015 Ford F3501,133.00 $2,923.88$2.582015 Ford Escape450.00 $1,125.00$2.50Portable Generators100.00$300.00$3.00Caterpillar Generator750.00 $2,250.00$3.00350 kw Generator1,200.00 $3,600.00$3.00Total Fuel and Lube:$35,947Average:8818.35 $23,596.38$2.779700.19$29,547$3.0510% IncreaseWastewater DepartmentMISC Gas142.51 $356.28$2.50MISC Diesel826.08 $2,326.07$2.822013 Chevy C15001,490.37 $3,725.90$2.502013 Chevy C15001,576.58 $3,941.50$2.502009 Gap Vax692.19 $1,803.31$2.61No. Vehicles No./Year Total/Year Cost Each Total Amt.2001 GMC Camera Van70.34$175.85$2.50OIL CHANGES6 4 24 $50 $1,2002002 Ford F350 580.64 $1,451.60$2.50OIL‐ GAP VAX1 11 $1,200 $1,2002015 Chevy 3500667.60 $1,845.36$2.76Generator Maint.2 22 2000 $4,00058 kW Portable Generator300.00 $900.00$3.0041 kw Generator @ Lift Station #1500.00 $1,500.00$3.00600 kw Generator1,000.00 $3,000.00$3.00Total Fuel and Lube:$32,021AVERAGE:7846.31 $21,025.87$2.708630.94$25,621$2.9710% IncreaseFire DepartmentMISC Gas7.74 $21.86$2.82No. Vehicles No./Year Total/Year Cost Each Total Amt.Vehicle U681-2011 Ford 150448.83 $1,122.10$2.50OIL CHANGES‐Gas1 11 $60 $60Vehicle Q681-1996 Ladder Truck303.16$835.26$2.76OIL CHANGES‐Diesel1 11 $120 $120Vehicle BRUS 681- 2001 Ford Brush 160.98$430.50$2.67Pierce Fire Engine1 11 $1,295 $1,295Vehicle ENG 681- 2007 Fire Engine1,054.10 $2,876.43$2.731995 Ladder Truck1 11 $1,295 $1,295160 kW Generator750.00 $2,250.00$3.002015 Ladder Truck1 11 $1,295 $1,295AVERAGE:2724.81 $7,536.15$2.75Generator Maint.1 11 $2,000 $2,0002997.29$9,057$3.0210% IncreaseTotal Fuel and Lube:$15,12232Trophy Club Municipal Utility District No. 139 of 57September 25, 2015 Public Hearing Agenda Packet
EXHIBIT “B”
Fort Worth Water Line $838,924
Pin Oak, Timberline Ct., and Pebble Beach Street Project $282,076
Force Main Upgrade at Lift Station #2 $ 38,233
Trophy Club Municipal Utility District No. 1 40 of 57 September 25, 2015 Public Hearing Agenda Packet
RESOLUTION NO. 2015-0925B
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
A RESOLUTION TO SET THE COMPONENT OF
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
TAX RATE FOR DEBT SERVICE FOR FY 2015-2016
RESOLVED: Pursuant to Section 26.05 of the Texas Tax Code, and Sections 49.211(a),
49.212(a), 54.601 and 54.602 of the Texas Water Code, the Board of Directors of Trophy Club
Municipal Utility District No. 1 hereby finds that a tax rate of $0.05420 per $100 of taxable
value, if applied to the total taxable value of property on the District's appraisal roll for the 2015
tax year, will impose the total amount of taxes needed to pay the District’s debt obligations
during the next year, and that such tax rate is reasonable and necessary to service the District's
debt obligations during the next year, including payments of lawfully incurred contractual
obligations providing security for the payment of the principal of and interest on bonds and other
evidences of indebtedness issued on behalf of the District.
It is therefore ordered by the Board of Directors of the District that the component of the
2015 tax rate for debt service is hereby set at $0.05420 per $100 of taxable value of each
property included on the appraisal roll for the District for the 2015 tax year.
PASSED AND APPROVED by the Board of Directors of Trophy Club Municipal
Utility District No. 1, Trophy Club, Texas this 25th day of September, 2015.
_________________________________
Jim Moss, President
Board of Directors
_________________________________ (SEAL)
Kevin R. Carr, Secretary/Treasurer
Board of Directors
_________________________________
Laurie Slaght, District Secretary
Trophy Club Municipal Utility District No. 1 41 of 57 September 25, 2015 Public Hearing Agenda Packet
CERTIFICATE OF RESOLUTION 2015-0925B
THE STATE OF TEXAS §
COUNTIES OF DENTON AND TARRANT §
I, the undersigned member of the Board of Directors of Trophy Club Municipal Utility
District No. 1 of Denton and Tarrant Counties, Texas (the "District"), hereby certify as follows:
1. That I am the duly qualified Secretary of the Board of Directors of the District, and
that as such, I have custody of the minutes and records of the District.
2. That the Board of Directors of the District convened in a Special Meeting on
September 25, 2015, at the regular meeting place thereof, and the roll was called of the duly
constituted officers and members of the Board of Directors, to wit:
Jim Moss President
Neil Twomey Vice President
Kevin R. Carr Secretary/Treasurer
James C. Thomas Director
Jim Hase Director
and Directors Moss, Hase, Carr, and Twomey were present, thus constituting a quorum, Director
Thomas was absent, and whereupon, among other business, the following was transacted at such
meeting: a written
RESOLUTION (2015-0925B) SETTING THE COMPONENT
OF TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO.
1 TAX RATE FOR DEBT SERVICE FOR FY 2015-2016
and duly introduced for the consideration of the Board of Directors. It was then duly moved and
seconded that such Resolution be adopted and, after due discussion, such motion, carrying with it
the adoption of such Resolution prevailed and carried by the following vote:
AYES: ____
NOES: ____
Trophy Club Municipal Utility District No. 1 42 of 57 September 25, 2015 Public Hearing Agenda Packet
3. That a true, full and correct copy of such Resolution adopted at such meeting is
attached to and follows this certificate; that such resolution has been duly recorded in the
minutes of the Board of Directors for such meeting; that the persons named in the above and
foregoing Paragraph 2 were the duly chosen, qualified and acting officers and members of the
Board of Directors as indicated therein, that each was duly and sufficiently notified officially and
personally, in advance, of the time, place and purpose of such meeting, and that such Resolution
would be introduced and considered for adoption at such meeting, and that each consented, in
advance, to the holding of such meeting for such purpose; that the canvassing of the officers and
members of the Board of Directors present at and absent from such meeting and of the votes of
each on such motion, as set forth in the above and foregoing Paragraph 2, is true and correct; and
that sufficient and timely notice of the hour, date, place and subject of such meeting was given
and posted as required by Chapter 551, Texas Government Code, as amended.
ADOPTED, SIGNED, AND SEALED this 25th day of September, 2015.
______________________________________
Kevin R. Carr, Secretary/Treasurer
Board of Directors
(SEAL)
______________________________________
Laurie Slaght, District Secretary
Trophy Club Municipal Utility District No. 1 43 of 57 September 25, 2015 Public Hearing Agenda Packet
RESOLUTION NO. 2015-0925C
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
A RESOLUTION TO SET THE COMPONENT OF TROPHY
CLUB MUNICIPAL UTILITY DISTRICT NO. 1 TAX RATE FOR
OPERATION AND MAINTENANCE EXPENDITURES FOR FY
2015-2016, INCLUDING THE PORTION OF SUCH TAX RATE
TO SUPPORT THE FIRE DEPARTMENT
RESOLVED: Pursuant to Section 26.05 of the Texas Tax Code and Sections
49.107 and 49.351 of the Texas Water Code, the Board of Directors of Trophy Club Municipal
Utility District No. 1 hereby finds that a tax rate of $0.07694 per $100 of taxable value, if
applied to the total taxable value of property on the District's appraisal roll for the 2015 tax year,
will impose the amount of taxes needed to fund Operation and Maintenance Expenditures of the
District for the next year, including the Fire Department Operations. The Board further finds
that of this tax rate for Operation and Maintenance Expenditures, $0.07222 per $100 of taxable
value is reasonable and necessary to support the Fire Department under the plan previously
approved by the District's electors, and that the remainder of $0.00472 per $100 taxable value is
reasonable and necessary to fund other Operation and Maintenance Expenditures of the District.
It is therefore ordered by the Board of Directors that the component of the 2015
tax rate for Operation and Maintenance Expenditures is hereby set at $0.07694 per $100 of
taxable value of each property included on the appraisal roll for the District for the 2015 tax year,
of which $0.07222 per $100 of taxable value shall be used to support the Fire Department and
the remaining $0.00472 per $100 of taxable value shall be used to fund other Operation and
Maintenance Expenditures of the District.
PASSED AND APPROVED by the Board of Directors of Trophy Club Municipal
Utility District No. 1, Trophy Club, Texas, this 25th day of September, 2015.
_________________________________
Jim Moss, President
Board of Directors
_________________________________ (SEAL)
Kevin R. Carr, Secretary/Treasurer
Board of Directors
_________________________________
Laurie Slaght, District Secretary
Trophy Club Municipal Utility District No. 1 44 of 57 September 25, 2015 Public Hearing Agenda Packet
CERTIFICATE OF RESOLUTION
2015-0925C
THE STATE OF TEXAS §
COUNTIES OF DENTON AND TARRANT §
I, the undersigned member of the Board of Directors of Trophy Club Municipal Utility
District No. 1 of Denton and Tarrant Counties, Texas (the "District"), hereby certify as follows:
1. That I am the duly qualified Secretary of the Board of Directors of the District, and
that as such, I have custody of the minutes and records of the District.
2. That the Board of Directors of the District convened in Open Session at a Special
Meeting on September 25, 2015, at the regular meeting place thereof, and the roll was called of
the duly constituted officers and members of the Board of Directors, to wit:
Jim Moss President
Neil Twomey Vice President
Kevin R. Carr Secretary/Treasurer
James C. Thomas Director
Jim Hase Director
and Directors Moss, Twomey, Carr, and Hase were present, thus constituting a quorum, Director
Thomas was absent, and whereupon, among other business, the following was transacted at such
meeting: a written
RESOLUTION 2015-0925C SETTING THE COMPONENT OF
THE TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
TAX RATE FOR MAINTENANCE AND OPERATION
EXPENDITURES FOR FY 2015-2016, INCLUDING THE
PORTION OF SUCH TAX RATE TO SUPPORT THE FIRE
DEPARTMENT.
was duly introduced for the consideration of the Board of Directors. It was then duly moved and
seconded that Resolution be adopted and, after due discussion, such motion, carrying with it the
adoption of such Resolution prevailed and carried by the following vote:
AYES: ___
NOES: ___
3. That a true, full and correct copy of such Resolution adopted at such meeting is
attached to and follows this certificate; that such Resolution has been duly recorded in the
Trophy Club Municipal Utility District No. 1 45 of 57 September 25, 2015 Public Hearing Agenda Packet
minutes of the Board of Directors for such meeting; that the persons named in the above and
foregoing Paragraph 2 were the duly chosen, qualified and acting officers and members of the
Board of Directors as indicated therein, that each was duly and sufficiently notified officially and
personally, in advance, of the time, place and purpose of such meeting, and that such Resolution
would be introduced and considered for adoption at such meeting, and that each consented, in
advance, to the holding of such meeting for such purpose; that the canvassing of the officers and
members of the Board of Directors present at and absent from such meeting and of the votes of
each on such motion, as set forth in the above and foregoing Paragraph 2, is true and correct; and
that sufficient and timely notice of the hour, date, place and subject of such meeting was given
and posted as required by Chapter 551, Texas Gov. Code, as amended.
SIGNED AND SEALED the 25th day of September, 2015.
______________________________________
Kevin R. Carr, Secretary
Board of Directors
(SEAL)
______________________________________
Laurie Slaght
District Secretary
Trophy Club Municipal Utility District No. 1 46 of 57 September 25, 2015 Public Hearing Agenda Packet
RESOLUTION NO. 2015-0925D
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
A RESOLUTION TO APPROVE THE FY 2015-2016
TAX ROLL FOR TROPHY CLUB MUNICIPAL
UTILITY DISTRICT NO. 1
RESOLVED: Pursuant to Section 26.09 (e) of the Texas Tax Code, the
Board of Directors of Trophy Club Municipal Utility District No. 1 hereby approves the
2015 certified appraisal roll dated July 19, 2015 from Denton County Central Appraisal
District and July 19, 2015 from Tarrant Appraisal District, in which the net taxable
appraised value was listed as $932,292,617 and $299,983,661 respectively for a total of
$1,232,276,278. The current 2015 tax rate (A total of $0.13114/$100 assessed value)
approved by the Board of Directors of Trophy Club Municipal Utility District No. 1,
which has been imposed on each property included on the certified appraisal roll for the
District for 2015, totals $1,616,007 actual levy. The Board hereby declares that such
appraisal roll with amounts of tax entered shall constitute the District's tax roll for the
2015 tax year.
ADOPTED AND APPROVED by the Board of Directors of Trophy
Club Municipal Utility District No. 1, Trophy Club, Texas, this the 25th day of
September, 2015.
_________________________________
Jim Moss, President
Board of Directors
(SEAL)
_________________________________
Kevin R. Carr, Secretary/Treasurer
Board of Directors
_________________________________
Laurie Slaght, Secretary
Trophy Club Municipal Utility District No. 1 47 of 57 September 25, 2015 Public Hearing Agenda Packet
CERTIFICATE OF RESOLUTION 2015-0925D
THE STATE OF TEXAS §
COUNTIES OF DENTON AND TARRANT §
I, the undersigned member of the Board of Directors of Trophy Club Municipal
Utility District No. 1 of Denton and Tarrant Counties, Texas (the "District"), hereby
certify as follows:
1. That I am the duly qualified Secretary of the Board of Directors of the District,
and that as such, I have custody of the minutes and records of the District.
2. That the Board of Directors of the District convened in Open Session at a
Special Meeting on September 25, 2015, at the regular meeting place thereof, and the roll
was called of the duly constituted officers and members of the Board of Directors, to wit:
Jim Moss President
Neil Twomey Vice President
Kevin R. Carr Secretary/Treasurer
James C. Thomas Director
Jim Hase Director
and Directors Moss, Twomey, Carr, and Hase were present, thus constituting a quorum,
Director Thomas was absent, and whereupon, among other business, the following was
transacted at such meeting: a written
RESOLUTION 2015-0925D APPROVING TROPHY
CLUB MUNICIPAL UTILITY DISTRICT NO. 1 TAX
ROLL FOR FISCAL YEAR 2015-2016
and duly introduced for the consideration of the Board of Directors. It was then duly
moved and seconded that such Resolution be adopted and, after due discussion, such
motion, carrying with it the adoption of such Resolution prevailed and carried by the
following vote:
AYES: ____
NOES: ____
Trophy Club Municipal Utility District No. 1 48 of 57 September 25, 2015 Public Hearing Agenda Packet
3. That a true, full and correct copy of such Resolution adopted at such meeting is
attached to and follows this certificate; that such Resolution has been duly recorded in the
minutes of the Board of Directors for such meeting; that the persons named in the above
and foregoing Paragraph 2 were the duly chosen, qualified and acting officers and
members of the Board of Directors as indicated therein, that each was duly and
sufficiently notified officially and personally, in advance, of the time, place and purpose
of such meeting, and that such Resolution would be introduced and considered for
adoption at such meeting, and that each consented, in advance, to the holding of such
meeting for such purpose; that the canvassing of the officers and members of the Board
of Directors present at and absent from such meeting and of the votes of each on such
motion, as set forth in the above and foregoing Paragraph 2, is true and correct; and that
sufficient and timely notice of the hour, date, place and subject of such meeting was
given and posted as required by Chapter 551, Texas Gov. Code.
PASSED and APPROVED on this 25th day of September, 2015.
______________________________________
Kevin R. Carr, Secretary
Board of Directors
(SEAL)
______________________________________
Laurie Slaght
District Secretary
Trophy Club Municipal Utility District No. 1 49 of 57 September 25, 2015 Public Hearing Agenda Packet
TROPHY CLUB MUNICIPAL UTILITY DISTRICT NO. 1
ORDER NO. 2015-0915
AN ORDER OF TROPHY CLUB MUNICIPAL UTILITY DISTRICT
NO. 1, ESTABLISHING RULES AND REGULATIONS REGARDING
SANITATION AND POLLUTION CONTROL OF THE AREAS IN
PROXIMITY TO THE DISTRICT PUBLIC WATER SUPPLY WELLS.
WHEREAS, Trophy Club Municipal Utility District No. 1 (the "District"), owns and
operates water supply facilities within the District, including four (4) potable water wells and related
facilities (the "Wells"), which provide potable water to the residents of the District; and
WHEREAS, because maintenance of sanitary conditions around such Wells is vital to the
protection of the Wells and to the protection of the health and safety of the residents of the District,
the Board of Directors deems it necessary and proper to establish rules and regulations governing
the control of sanitary conditions around the Wells; and
WHEREAS, there is a need to set forth uniform requirements for the users and the
construction of facilities in or on land within one hundred fifty feet (150') of the Wells in order
to promote sanitary conditions in and around such Wells, to secure all such land from pollution
hazards, and to enable the District to comply with all applicable state and local regulations;
NOW THEREFORE, BE IT ORDERED BY THE BOARD OF DIRECTORS OF TROPHY
CLUB MUNICIPAL UTILITY DISTRICT NO. 1:
Section 1. Purpose.
This Order is to prevent certain uses and the construction of facilities in or on land surrounding the
Wells, which might create a danger of pollution to the water produced from such Wells and to protect
the water supply of the wells by means of sanitary control.
Section 2. Definitions.
Unless the context requires otherwise, the following terms and phrases, as used in this Order, shall
have the meanings hereinafter designated:
A. Board of Directors shall mean the Board of Directors of the Trophy Club Municipal Utility
District No. 1.
B. District shall mean the Trophy Club Municipal Utility District No. 1.
C. Order shall mean this Order Establishing Rules and Regulations Regarding Sanitary and
Pollution Control of the Area in Proximity to the District's Public Water Supply Wells.
D. Person shall mean any individual, partnership, co-partnership, firm, company, Corporation,
association, joint stock: company, trust, estate, governmental entity, or any other legal entity, or
its legal representatives, agents, successors, or assigns.
Trophy Club Municipal Utility District No. 1 50 of 57 September 25, 2015 Public Hearing Agenda Packet
E. Wells shall mean the water wells owned and operated by the District, which are more
specifically identified and described in Exhibit ''A" attached hereto and made a part hereof.
Section 3. Prohibited Activities.
The following activities are prohibited within the designated areas of land surrounding the Wells:
A. Construction and/or operation of any underground petroleum and/or chemical storage tank, liquid
transmission pipeline, stock pen, feedlot, dump grounds, privy, cesspool, septic tank, sewage
treatment plant, sewage wet well, sewage pumping station, sewage treatment drain fields,
drainage ditch which contains industrial waste discharges or tile wastes from sewage treatment
systems, solid waste disposal site, land on which sewage plant or septic tank sludge is applied,
land irrigated by sewage plant effluent, septic tank perforated drain field, absorption bed.
evapotranspiration bed, area irrigated by low dosage, low angle spray on-site sewage facility,
military facility, industrial facility, wood treatment facility, liquid petroleum and petrochemical
production, storage, and/or transmission facility, Class 1, 2, 3, and/or 4 injection well, pesticide
storage and/or mixing facility, abandoned well, inoperative well, improperly constructed water
well of any depth, and all other construction or operation that could create an unsanitary condition
is prohibited within, upon, or across all areas of land within a 150-foot radius of the Wells. For
the purposes of this Order, "improperly constructed water wells" are those wells that do not meet
the surface and subsurface construction standards for a public water supply well.
B. Construction and/or operation of tile or concrete sanitary sewers, sewer appurtenances, septic
tanks, storm sewers, and cemeteries is specifically prohibited within, upon, or across any area of
land within a 50-foot radius of the Wells.
C. Construction of homes or building upon any area of land within a 150-foot radius of the Wells is
permitted, provided the restrictions described in items A and B above are met.
D. Normal farming and ranching operations are not prohibited by this Order; provided, however,
livestock shall not be allowed within a 50-foot radius of the Wells.
Section 4. Right of Entry.
District employees, or authorized representatives of the District, bearing proper credentials and
identification, shall be permitted to immediately enter upon any premises located within a 150-foot
radius of any Well to conduct any inspection or observation necessary to enforce this Order.
Section 5. Penalty.
Any person who shall violate any provision of this Order shall be deemed guilty of a misdemeanor
and, upon conviction, shall be fined in an amount not to exceed $1,000.00. Each day of violation
shall constitute a separate offense.
Section 6. Required Removal.
Any person who shall violate any provision of this Order shall be required to remove the prohibited
Trophy Club Municipal Utility District No. 1 51 of 57 September 25, 2015 Public Hearing Agenda Packet
construction or potential source of contamination within 30 days after notification that they are in
violation of this Order.
Section 7. Superseding Regulation or Statute.
Whenever any applicable statute, regulation, or permit of any state, federal, or other agency, having
jurisdiction over the subject matter of this Order, is in conflict herewith, the stricter requirement shall
apply, unless mandated otherwise.
Section 8. Severability.
In the event any clause phrase, provision, sentence, or part of this Order or the application of the
same to any person or circumstances shall for any reason be adjudged invalid or held unconstitutional
by a court of competent jurisdiction, it shall not affect, impair, or invalidate this Order as a whole or
any part or provision hereof other than the part declared to be invalid or unconstitutional; and Trophy
Club Municipal Utility District No. 1, Board of Directors declares that it would have passed each and
every part of the same notwithstanding the omission of any such part thus declared to be invalid or
unconstitutional, whether there be one or more parts.
PASSED, APPROVED, AND ADOPTED on the 25th day of September 2015.
_______________________________
Jim Moss, President
Board of Directors
Attest:
_____________________________ (SEAL)
Kevin R. Carr, Secretary/Treasurer
Board of Directors
Trophy Club Municipal Utility District No. 1 52 of 57 September 25, 2015 Public Hearing Agenda Packet
EXHIBIT A
LOCATION OF WELLS
Trophy Club Municipal Utility District No. 1 53 of 57 September 25, 2015 Public Hearing Agenda Packet
TCMUD No. 1Well No. 4Well No. 3Well No. 2Well No. 1Plant No. 18967Trophy Club Municipal Utility District No. 154 of 57September 25, 2015 Public Hearing Agenda Packet
1
Laurie Slaght
From:Jennifer McKnight
Sent:Tuesday, September 22, 2015 10:31 AM
To:Laurie Slaght
Subject:FW: Termination of Mowing in ILA
From: Stephen Seidel [mailto:sseidel@trophyclub.org]
Sent: Thursday, September 10, 2015 12:37 PM
To: Jennifer McKnight <jmcknight@tcmud.org>
Cc: Jim Moss <jmoss@tcmud.org>; Kevin Carr <kcarr@tcmud.org>; Nick Sanders <nsanders@trophyclub.org>; Greg
Lamont <Lamont.TC@att.net>; Philip Shoffner <pshoffner@trophyclub.org>
Subject: RE: Termination of Mowing in ILA
Jennifer –
We have been discussing internally this item for a couple of days. As we discussed at our meeting on Wednesday, July
29 and confirmed via email on July 31, you and I agreed that the Town would no longer provide mowing services for all
the MUD properties, but that we would continue to maintain the mowing and lawn maintenance (including the flower
beds) for the Svore, Annex and Police buildings located at 100 Municipal Drive.
There are several other items we agreed to regarding services that are not outlined in the current SEMO agreement. I’m
comfortable with you moving forward with a service provider for maintenance of your property. The entire ILA
agreement probably needs to be evaluated because a lot of it is outdated at this point. Perhaps that can be tackled once
we get past budget.
Thanks –
Stephen
Stephen Seidel
Town Manager
Town of Trophy Club
From: Jennifer McKnight [mailto:jmcknight@tcmud.org]
Sent: Thursday, September 10, 2015 9:02 AM
To: Stephen Seidel
Cc: Jim Moss; Kevin Carr
Subject: RE: Termination of Mowing in ILA
Stephen:
I have not heard from you on the below email and I know the council only met this week. A response would be
appreciated as our agenda will go out tomorrow and I really need to get the new contract approved. Thank you for your
assistance.
Jennifer
Trophy Club Municipal Utility District No. 1 55 of 57 September 25, 2015 Public Hearing Agenda Packet
2
From: Jennifer McKnight
Sent: Thursday, September 03, 2015 9:01 AM
To: Stephen Seidel <sseidel@trophyclub.org>
Cc: Jim Moss <jmoss@tcmud.org>; Kevin Carr <kcarr@tcmud.org>
Subject: Termination of Mowing in ILA
Stephen:
Please provide written notice to me that the Town will not perform mowing services in FY 2016. The board is
uncomfortable approving a new contract for services with an outside party while another contract (ILA) is in place. The
ILA states that the governing boards are to terminate so I understand you may have to take this to council. If so, please
place it on the next agenda as I have to have the board approve our new contract at the September 15th meeting so we
can have a service in place by October 1st. Thank you for your assistance.
Jennifer
-- Attention: Please note any correspondence, such as e-mail or letters, sent to Town staff or officials may
become a public record and made available for public/media review.
-- Public Officials: A "reply to all" of this e-mail may lead to violations of the Texas Open Meetings Act. Please
reply only to the sender. [020415]
Trophy Club Municipal Utility District No. 1 56 of 57 September 25, 2015 Public Hearing Agenda Packet
Lawn Mowing Services
September 2015
SUMMARY
COMPANY NAME BID
Trophy Lawns Inc. ‐ UNABLE TO PROVIDE INSURANCE $24,050.00
D & D Commercial Landscape Management $24,510.00
SCOPE OF SERVICES:
Contract for services in accordance with the following schedule:
Month Number of Mowings
January None
February None
March One per month
April Bi‐weekly
May Bi‐weekly
June Bi‐weekly
July Bi‐weekly
August Bi‐weekly
September Bi‐weekly
October Bi‐weekly
November Bi‐weekly
December None
Contract for services will include 19 mowing events per year at the following sites:
Location
Water Plant
MUD Elevated Tank
PID Elevated Tank
Well #2
Well #4
Lift Station 1
Lift Station 2
Lift Station 3
Lift Station 5
Lift Station 6
Lift Station 7
Lift Station 8
Lift Station 9
Lift Station 20
Trophy Club Municipal Utility District No. 1 57 of 57 September 25, 2015 Public Hearing Agenda Packet