Loading...
11-01-12 Meeting CITY OF SCANDIA WASTEWATER ADVISORY COMMITTEE Thursday,November 1, 2012 7:00 P.M. Scandia Community/Senior Center Board Room 1. Call to Order, Chair Chris Ness 2. Review Notes of Previous Meeting (September 20, 2012) 3. "201" Community Wastewater System a) Update on Testing/Monitoring (verbal report) b) Discuss Connection Policy 4. Uptown Wastewater System a) Review Proposed Ordinance Governing the Uptown Wastewater Treatment System b) Review Proposed Ordinance Establishing Rates c) Draft 2013 Budget 5. Set Future Meeting Date(s)/Agendas 6. Adjournment Committee Members: Staff/Ex-Officio: Chris Ness,Councilmember/Chair Kristina Handt,City Administrator Jim Schneider,Councilmember/Vice Chair Phil Gravel,City Engineer Steven Philippi,Planning Commissioner Tim Kieffer,Maintenance Superintendent Daniel Cartier James(Moose)Malmquist Wayne Schmitt Holly Kaufhold Micheal Peterson Doug Salmela Brad Bergo September 20, 2012 A meeting of the Scandia Wastewater Advisory Committee was held on the above date. The meeting was called to order by Vice Chair Jim Schneider at 7:07 p.m. In attendance were: Daniel Cartier, Holly Kaufhold, Brad Bergo, Council member Jim Schneider, Staff Kristina Handt, Tim Keiffer, Colleen Firkus, Engineer Phil Gravel. Members absent were James Malmquist, Wayne Schmidt, Mike Peterson, Doug Salmela, Councilmember/Chair Chris Ness, and Planning Commissioner Steven Philippi, which resulted in no quorum. A discussion of issues followed. Council member Schneider reviewed the minutes from the previous meeting, asking for additions or corrections. There were none. "201" Community Wastewater Se s� Draft Bud�et- The proposed 2013 budget was presented by Treasurer Firkus as well as cash balance projections for 2012 and 2013. Cartier questioned the need to have $5,500.00 as depreciation. It was explained that the $5,500.00 was actually to build up the replacement fund. A replacement fund is required as a condition of the "201" grant used to build the system. The city has also been warned by the State Auditor's office about the insufficiency of its replacement fund. Cartier suggested changing the wording from "Depreciation" to "Contingency Replacement" for the $5,500 line item as the auditors already depreciate the system by $30,000 annually. Staff also recommended a rate increase of 5%, or $32.04. The new total rate would be $690.76 annually or $172.69 quarterly. Rates have been level since 2009. The cash balance of the "201" fund is projected to decrease this year due to the engineering study and upgrades to the system.A rate increase is necessary to recover those costs and continue to add to the contingency/replacement fund. Committee members were in agreement with recommending a 5% rate increase, except for Cartier who strongly objected, stating that the $5,500 "Contingency Replacement" expense was sufficient being 9% of expenditures. Anderson-Erickson Collector Se s�em Engineer Gravel presented the monitoring report for this system. His recommendation was to continue testing before allowing any new connections. The two samples taken were so different (nitrates high in March and low in July); further testing is needed to see if the March reading was an anomaly. Mr. Christensen, attorney for Continenzas, asked what happens if additional testing shows high nitrates. Gravel said we would have to pre-treat to get the levels down. Gravel also stated that even if the system could handle additional flow with new connections, extra nitrates could push the system over its limit. Another sample will be done in October and then another round next year. Gravel said a policy needs to be developed to deal with requests for connections. Those present had a consensus to July 19, 2 012 Page 2 accept the engineer's recommendation for more testing before allowing new connections and to work on a policy at the next committee meeting. Bliss Collector System There were no questions about the Operating Agreement with EcoCheck/Natural System Utilities. EcoCheck will take over as operator effective December 1, 2012 for two years, and the city's contract with Washington County will terminate at the end of the year. Cost is $6,660.00 per year, subject to adjustments for inflation. Untown Wastewater System The City Council awarded the bid for the Uptown Wastewater Improvement Project to Septic Check in the amount of$138,683.25 at their August 21, 2012 meeting. Engineer Brian Malm reported at that meeting that he hopes to reduce the cost by approximately $13,750 by making some changes to the plan. The work is to be coordinated with Washington County's curb and gutter work on Olinda Trail. Future Meeting Date / Agenda The next meeting is scheduled for November 1, at 7:00 p.m. Items to be discussed will be: 1) adequacy of current connection fee of$4,250.00, 2) identify the number of potential connections for Bliss &A-F., systems, 3) policy to handle connection requests, and 4) the Uptown Sewer ordinance and rates. Meeting adjourned at 7:55 p.m. Respectfully submitted, Colleen Firkus Treasurer r3 � � ��� ���, v � � ✓ SCANDIA Staff Renort Date of Meeting: November l, 2012 To: Wastewater Advisory Committee From: Kristina Handt, City Administrator Re: Connection Policy Agenda Item#: 3.b) At the last meeting, the members discussed the need to develop a connection policy for new sewer hook ups. Phil Gravel has prepared a list of questions/points of discuss for the committee to review and answer to help staff develop a policy. Phil's letter is attached. Also attached are some maps showing which properties are currently connected and also which properties are believed to be seasonal. The committee previously reviewed this information at the first meeting so this is just a refresher to help give direction in the drafting of the new policy. �,..-= Stantec Consulting Serviaes inc. � 2335 Highway 36 West St P�ul MAI 5b113 �� � Tel: (651)636-4800 � Fax:(651)63fi-1311 �� October 24,2012 Kristina Handt,Administrator City of Scandia 14727 209th Street N Scandia, MN 55073 Re: Anderson/Erickson Sewage Treatment System (201 Collector System) Future Connection Discussion Items for Wastewater Advisory Committee Meeting Our Project No.: 193802153 Dear Kristina; At the last Wastewater Advisory Committee Meeting the group discussed the need to develap some criteria and a policy fior determining when to allow additional connections to ihe Anderson-Erickson Wastewater System. A policy for determining how connection requests will be evaluated should be estab(ished given that there is a limited amount of available capaciiy in the sysfem. Some people who were around when the original system was construction have said that one reason for the original system was to provide a service for properties that had no other feasible alternative for wastewater treatment. We have prepared some discussion items on that topic based on knowledge of the area and a review of prgvious information. The items below are some of the issues that should be discussed as part of the process of developing a connection policy. 1. Service Area. We should establish an ultimate service area. This has essentially been done by previous studies. At this time we can review the parcel map and canfirm an ultimate service area. 2. Parcel size. One criterion that could be established would be that a parcel must not have space for an individual onsite system. This criteria can be established by referencing existing County requirements for siting onsite sewage treatment systems. 3. Multiple lots and one�wner. There are several dwellings in the service area where there is one house and 2 or 3 parcels (lots). We should have a discussion on how we would handle possible additional homes build in these areas. It's possible that exisiing shoreline criteria would prohibit any new homes, but we should clarify that. 4. Flow limits. We could conside�taking steps to limit the flow from any future connections. For example,we could set a maximum allowable flow and require meters on new homes. Similarly, a limit on#he size of structures or the number of bedrooms could be considered. 5. Other. We can discuss other possible connection criteria too. We suggest that the Wastewater Advisory Committee discuss the items above at the November 1s`mee#ing. The informaiion from that discussion can be used to draft a policy. For reference purposes, we can use the previously distributed maps of the area. Eventually we should be able to accurately estimate the number of ultimate tuture connectians and the ultimate design flow(under 10,000 gpd?). The ultimate flaw information will be used to develop a future expansion program that can be used to evaluate funding optior�s and set charges/connection fees. The goal should be to get to this point by early 2013. Feel free to contact us if you have any questions or require any additional information. Sincereiy, STANTEC '�, ��� Phil Gravel ��E • . . .� ��� : i, ��t� i �'� � ��.oTr_ � . . �E'• c�'ey,.00:a , , � �e ` • � •. �y ��-� . � �°i k p ' . '.. ♦ �..�n .�. .. � ���. F ` ..� , a',.,' 4 r M .� , �(/ 1z ��;�: � / .L 77.. �. f�*t , �� t.:; :.... � ' � ���� � � + J' pAYLLKG� �a I R���. ��.�e � [x rl ICr��4'^-t��,� ��., ,w . ..��7� . � � `"� r �:-ri�g `�" � -� «,� + � � � �, ��� � � k� � ^� n:si �ixifi` �tM ' .. 9 � ,�,. i ri*���� �� i . �j VtJ��A/�j4r� l� � +lwN�f'+'7� � _ � .i ;r��� . . � ' i � .. a...,�'1 f �j.♦ 01l1 Q!��iYH . q~ j _ 4 f«fi`T—$ M1 � . f i L �,�.i„ r� � .. .. 1 =`c � x ._ «.���; . . � + �'. �cu+R)iN�.- FNaa. ,:�+^ . . ����- .-�� � � . � �.� �� ��`� ��a� � : ��K�"' �� �`� � �� �� 4 #� �T.�'''�` ;��.r"4e'".��ixtr�ax- �„�,��� �. � {�etK`� yA..'A��zr� j �. _- �...�.�^�. _. !S��3�,5"1Z :.:44 i/�� . _ .. t S � 1 � _ � ��•.'. �cerAr�.rt e ir-i �7 e"1 ; �� � � y� �`�r�:�� ,� w .,��� = v' ( �.�Lal F} ..� .r . ( � Connected �' T �.�'�w '� � � �...d _n TF FEi1 � , : , `� ( � t t � , � A .:� �Y Seasonal ,�� E ,�.• ,� �- �.. i � � _ �,F —�-- �� (� T51 T{K titK. �� .,� A , �5 , �i��1����� ' � � �O ,� l � � Parcal Labol Format �'�f e� F a�� t, ,. . HOUSE NUABER--PI� � ��r�y� ��� '.,' OWAIER NAME y�.��c�'�s�ru� ��a`�,�r,. +�_ i��� . j "�%� w � t;# �" . . .. r <��:�` .e:. ��:.:�. ... � . � s' ..� a� -w+f++�. ^• .,4�,'" . . . /�'-3 4 �F rn�-l�.., �`.�j�' , � . . M N i7�1 1,�cC K:x�µ5 E� �M,�.: � � ._ � �*%.�. . .,y... ��, ..� � �CA0... Y ���:�a w '.� , Y;� . � el ., n . . . 1 ,'.Jti2 64 L f5,�'' �t�µ ' _�`„d�' � � �. ,. 1 , � � i'�1F'R Vfi 58'Mf 4t . 1 .� ; �" � . � ���k�� �S � • . � [i476hP ,f,.:at,�'°; 3t 4� � " I_�`_�.r. .�;„� . '#�Y: ...,i. a�S ��'. y .. �. . �� Y � '��,� '�tp'q � . . �:'^�. �.��� F .. �IJI�..�^'�F7 uT FE•���i'}3 ,� � . . w i .t�l�£Y'i. •��Y/ � }� .. � �� ��ry��`l . ., h�I-at� .=.�.��'") . �,�-- S� .5"r"♦` y . _$EiDVi`F11fid1N*� J +-�, � `�` . �� 4 ...k' ,y�r:. . . Y'F' '�! �`C � �'�.x . .. - - r.3, �34� �.i.Y e�tlA/r.L:.: '- . �- �'a- p Y"r. At�t yg"'. � `T a`�� . � , �, t � r.• R�w/C " "'� ,.� . . �����,tt 'r��1 � _ �"" s Y ax.�.� `�. � . � � .. ?t Y,_ • � /{ ��� � ���... ( ��r =.. . ., r.- . r r e— �� . T�J' •"���_ r'x"`�+�+.a _�... �...� .. .��� e � ,�., t�i� °' ���"f~aa�Y,p �,r ,.. , . � , , � . '� ,�y.�'"��, , �., . w, , . ,: . - ., __ y .�_ + ...;., : , •e� . DRAINFIELD EXISTING CONDITION AND CAPACITY ASSESSMENT �., City of Scandia MN � 3717 23rd Street 5 � Projeet Area Map 1 sr.aw,a,MN 56301 14727 209th Street North 320)251-4553 ]ob No. Scale Date s� t Scandia, MN 55073 193802153 i��=zoo ft z�zanoiz , _ _ . ,:. '"�;.�, � ,r��' ' , ,�.. � ,x# {�,,`� ��#'� t -� • �� '+��,�t „ T .._ . ;� 'w. ..�' '� _ � � -_,, ",� � ✓ S�.�ik �� Y� .�y � yw � �c.�Y ���Ip� �s�" ��"�' " �a f � . �'. y - _ �4 ' - ..� 'r`�f'� ".�'�� � � ��-� � ���,. '� �� ��-� '�y;:r i �>s�� �'1' ,'.3+,��t�-�i: ��. . --�k�' -/.`5'r , ' i?IR �'> ,�� "��" y�..a'f�� � . r'p s�``�•''��'�._.�`�� il f"+'r - �ja .�^f! .:,�'k� ..�s,.N'� iR' ..`�' .. 7 e� .,�+II- r 1'' 1��� tJ1'xy"��.��� .✓y,•� �{;�- � �• � ��I'1,•—_p` i:�`� 1t/ .. G*.�'��^` �+L . �'�� ' 'F i R s+^` a++'A%Z ��� �,. L .r `.� ! 8 �! ��i 1 4.1�II��=��v�� ���. '�• -c[ "� -�9t�"�+ � ♦ .yy p l� j�V�'' �a ��+F"j�' *f^7 �� .Y� :�:. � ����� {�•� �'WF1N*"ft . ..IP z. i t /ty $ ��di ���..� y� \� 1 'r�, i "b °�' �+t;�l �i.rR1:� v� r .x ��_' �S �°^�T r f F` ; � �'} �,'�``n,�"' t "-� � ��`a� y� � ,:r r .�..�,� ��t ✓a„� �TT •"i di t�n n� ��-�"t � � `o. ...� � .��t�"�" � ��.s � . � ,. . ,��. y �� � ��} �`yl�hir r ,L �_t a ��� t � �. .c.. M ���x � s ♦ �tT� �. `4e�w� � 1".1 �'!�� � y:, � s � � y! yr :3 ! •�' iwr;u'�'h�i ��. t ;. , ',Y� ! i� ��`�`� ,�yq� i !�-r-v`� ' i / t .� "'� _ t�'�„ .. � ., � ��.�;��,`���,.� .ti�,��A�%���':' r + 4 I • ��l�+�'1" j �r .�►►�,1 �, ��,;a�� _,; � , 1 1�)� � .� s '�"""S� '�j. yo . _R,! �'� 'rij �\�� �� ,j �'' �.' � o�� .� �� „�r ( '�>Y w �'Z"�+1 � ' �`��tr� ✓ a ;'' � : :�l''�, ��\�`` , � � 11�R�� i� � x �, .�% �'� ��� s a* r.� .y �`ti��`' �� a ,+�', ,�!i� 1 � e• �.�� ' ,,'.'`' r .:-t . R��-' ' y�� !. .. 7 �.�. a` :I "( 7 ���� -�,� � . ��• 1 ,+ ��'� :S � ��� t� � � ��.f j� � �iq�.+ .��, �� +� � � ��+''� l ` ��; / J I, . , �'r'' i,'. � ,,.,, � `'`r� r o- t`s, �. �. �` � ' / 4 ti�, �,�� ' ' �. v <t � ��/ ; �lif',� �'�� � ����� t` l� i��: �, ; r 1;.,��.... lo.T.... • y�J � �f1'� •�' 1Y.G� yr .t..' /,�'��`,.. >o��,�t��u. .�:`_ ,� �,.�. � �.�; �:��r , �.�:�:� .�w �;,� � ���,� �r � �. ; ��E \ ', : i ,..,fqh7'> � Connected , �. '�Y} � 'F� Seasonal �;�=`� - `' ��-,;.�. : _,. Paro•1 Lab•I Formn HOUSE NUTABER—PID pVVNER NAME DRAINFIELD EXISTING CONDITION AND CAPACITY ASSESSMENT � City of Scandia MN Pro'ect Area Ma 2 � 371�23rd street s ' J P s�.ao�d,MN 56301 14727 209th Street North y� (320)251�553 Scandia MN 55073 ��No. Scale Date � 193802153 Sin=2�ft 2/24/2012 C� � : �, � ��� ��#� � �� � SC�TDIA Staff Renort Date of Meeting: November 1, 2012 To: Wastewater Advisory Committee From: Kristina Handt, City Administrator Re: Uptown Wastewater Ordinance Agenda Item#: 4.a) The Wastewater Advisory Committee first reviewed a draft of the ordinance for the Uptown System at the July 2012 meeting. Changes were made to the draft following the comments received at the July meeting. • Page 4, Section 8B: language has been added to clarify the"maintenance, repair and operation of the Private Portion of the system" for which the users are responsible. • Page 5, Section 8I: a table has been added to show the volume of wastewater allocated to each user, to clarify the limits on their discharge. This gives the city a tool to work with users who generate"extra"volume to the system to work with them to reduce their flows. It also says that the city can change the table/allocation of flow so long as the total volume stays within the system's limits. • Page 5, Section 9E: changes the limits on the discharge of fats, wax grease or oils from 100 mg/1 to 50 mg/1. This limit is consistent with state standards. We have elevated FOG in the system (sampling data showed 83mg/1 at the drainfield tanks and 76 mg/1 in the Uptown tank; and this is causing problems. The city will need to work with the users to get this level down. Possible corrective action could include installing grease traps where there currently are not any and ensuring those installed are properly maintained. � � n ���� . � ��, � ��: , :�� � � � � � �� �� � � �� „ g . ��* �� ��� �������� ������ � � � � � � ���,� � ,�n � � � � �� CITY OF SCANDIA ������� ���'�������� �_ � ����� ORDINANCE NO. xxx ��� � ����' �` � ���� ,; "`��`,��` � � �� � ������z� ` 7 AN ORDINANCE GOVERNING THE"UPTOWN" �: � � � .� ������� WASTEWATER TREATMENT SYSTEM �° � ;� � � �t � ' ., �_ �;� ��',��� '��..;�. ��� €� . x . The City Council of the City of Scandia,Washington County,Minnesota hereby ordains: ��" �����`�°� � �����'���:e : �� �' ������ ��������� x �x SECTION 1. TITLE. ���, �, � �� �.� .: � � a � � �-wr� � �� � This Ordinance shall be known,cited and referred to as the Dptown Wastewater ;_� ' �.��� Treatment System Ordinance, except as referred to herein, where it shall be know,as"this - Ordinance." � �� ��� ���� �, �� �'��� ��;h � � �,� �`� � SECTION 2. PURPOSE AND INTEl\'T. ,���- ��� � ��������3� � ��� r � rt � �������� �� ��. ��� � �; � ����� ����� ,�, ,,� �� The purpose of this Ordinance is to establish the requirements far the operation, �'� ����� �� ���� '�� � : maintenance and administraYion of Uptown Wastewater Treatment System(UWTS)owned and ���� '���.�,���������`���"-� operated by the City of Scandia which serves the Village Center portion of the City and to ������ � ��� ''�"��`��`���:� ���� ' ��`� �� � ��' establish a mechanism for setting user charges therefor. This Ordi��ance is intended to provide :��; ���� � ��� � � , : for operation of the system in accordance with aLl applicable laws and in an e��vironmentally ��'��` ����" � � � ��� � "�� '� sound manner,and to provide for the collection of sufficient revenues to financially balance �;°�� � ��� ' �� :; revenues and expenditures for operation and maintenance of the system. ��� ����� � � � ��� ��� ��. � „t� �� M� ��� �,� �k�: � „���,r , SECTION 3. RULES AND DEFINITIONS. ��� � �-:�����'� � �� _ ��� �� �„��� ��� ��, � r� � ��, � =; In the event of conflictin rovisions in the text of this Ordinance,and/or other �'�`���W �" � �� � � � �� ° g P �, 3 s`� ,� ,��a���s., � � -i Ordinances.the more resh-ictive provisions shall apply. The City Council shall determine in its � ���*� ��'=' ��� ����� � � sole discretion which is more"restrictive." Words used in the present tense shall include the past ���� ��� � � �� � � � and futw�e tertse;thesingular includes theplw-al and the plural includes the singular. The word '�������� "�� � � '" ��� � =�i� r.; ���` "shall"is mandatory ai�d#he word"may"is permissive. - F���; 'r � � �� � ��fallowing capitalized terms are defined as follows far purposes of this Ordinance: � .�� �F n` � ��� ����� � �� ��` �'�z� ��-€ � a �� : Accoufi�:A record o�periodic costs for sewer service provided to each property ,m. � ��� -���� �`� �'�� ����� connected to the Scandia LG�TS. � � ��� � �� �� ����� t�� : Owner. The owner of a parcel of real property in the City which is served by the UWTS ���� � ��,� ������`� ; or u on which the Private Portion of the S stem or the Public Portion of the S 5tem are located. ���� ����� � ������� 'g� P y� y -m�� ��. �� ��.i� ��; � � <,. Private Portion of the System. That portion of the UWTS that resides within the individual parcel boundaries of the user and which has not been specifically defined as a public portion of the system,including water meters,building service lines,septic tanks,pumps and any ��� ' � � ����� "' �`�", �� � � other components serving individual users of the system. ��,�� � ��� x� � � " � � ��� � ���� �� � �.��� � � � �������# �� Public Portion of the SysYem. That portion of the UWTS tllat is owned and operated by �� ' � ��" �a� �. � � �� -��� �, � the City of Scai�dia,including the soil treatment systein,pre-treatment units,tanks,pumps, - ����� � �� _�` � u � " ,� �� �. 1 � � � �"���� �� _ �� � - � � � . � � r �,-4 '; ��.� � . �.,,�33`��'�.�� �����<.` .��e'#'�'" ' .. x�.X ���a rya.R.�. .. � �&�"k,j�r I a� � . �✓������.��� � � �.�,: � ��x�;,� .6"# . � ��� "# �� '��s�'�� u� x �3""-�:;�'� �� �� '�`�a-�'`�` 3«'�-�x'.. control panels,collection lines, force main and any other components serving more than one user �'�� of the system. X��`� �h ��, : � �� �� �� �� City.The City of Scandia,Washington Cou��ty, Minnesota. ��"'����������"`'�� �°�: ' '�-��� � � �� � � '. ��� � Uptown Wastewater Treatment System(UWTS). A wastewater treatment system that �,������ � ���,� � ��� �: � �� �.y serves the Village Center of Scandia,Minnesota and consisting of: collector lines,purnps, �� 3 � =��x sewage tanks, soil treatment unit and any related appurtenances. „ ;� ��fi� = s � �� x`£ � 3 User. The resident, inhabitant,occupant of an establishment that is causing or permitting -����� ������� w" �'�,":�T�=� the discharge of wastewater to the UWTS. ��.��� : �.` ° � � r�����.. � �< �; SECTION 4. USER CHARGES AND BILLING. A. A schedule of User charges and other fees sh��l�b�adopted from time to time by ordinance as allowed by and in accordance with Minnesota Statutes. Such ordinailce shall be kept on file and ope��to inspection in the office of the City Clerk and shall be � uniformly enforced. B. Bills shal]be mailed for each account on or before the fifth day of each month and specify the charges in accordance���ith the cun-ent schedule of user charges and fees. All charges shall be due upon receiE�t a��d considered�delinquent after the fifth day of the following month. � � „� SECTION 5. ACCOUNTS. '�.����„$��.�. k .��.#� � �� * � �k N A. All accounts shall be earried in the name of the �er of the ro ert at the mailin � � � � ��'�� ��� P p Y, g ;�����£���� � � �$ ��� � �� address to which property tax bills aresent by Washington County unless a written ���� �,�, �.��� ,�,� request for an alternative billing address is�ubmitted to tl�e City by the Owner. ��� �'��°� fi� � � � ��,��: B. The Owner shall be liable for the sewei service su lied to the ro ert whether he � ��� � -�� �� � � PP P P Y, �� , � ��� � or she is occupying the property or na�'and in addition to any other remedy available ��;�������� � ���'����-� ,�� to the City,including�those identi�ied in Section 6 below,any unpaid charges shall be ; �, ��-�`�� ���� ��;������ a lien upon the property to the f�il extent allowed by law. as ���� � � ����,��,y��� -���� �� Y # � � ����ab"�'�"3"��-.s� � � �: SECTION 6. DELINQUENT ACGOUNTS. ����,`"��.��.��� ��``� �„ ��. � � ,��- � � � �� � �� ��x �� A. Late payment penalties shall be assessed on alI delinquent accounts in accordance �w � � with the schedule adopted by resolution of the City Council fro�n time to time. �.� � ���;�� � � B. Partial paytnents on delinquent accounts shall first be applied to any penalties and �����km.�� �� � ����,� � � ��'����� �, �� �� � � �; tllen to user charges. ����°���� ���� a� ����� � C All delinquent accounts as of October 15 of each year shall be certified to the county ���"�����`� � ���"����`� �� �' auditor for collection with taxes in the following year,according to the fbllowing ;`�� �` ����� � � ��� procedure: ' ��� ���:�� 1. Notice of the delinquent charges shall be sent to each account holder by first class �" �.�� � � n"� inail and to the address of the Owner in accordance with Section 5 above,not less ' � � �;��� than 10 days prior to the date of a City Council hearing to consider the charges • � � ��t �� � �° ' � � � � �� ������ �� 3 proposed to be certified for collectioi�with property taxes far the property. b� ; �; � ��� ��* . �� .�n°� ; � � r� i 2 _ � � �;� ���< ��'":.. i ���_: � �-_� ���,�,� ;�������-��w,w., : . . 2. The notice shall state that if payment is not made before the date for certification, � � the entire amotiint plus penalties will be certified to the county auditor for collection as other taxes are collected. „�� 3. A hearing shall be held by the City Council at its regular meeting dw-ing the � � � ��3; k , � month of November. Accountholders and property Owners with unpaid accounts ��� �������` ,���� ; ' � shall have the opportunity to object to the certification of unpaid charges to be �-�, ���� � ." �:� ` collected as taxes are collected. If, after the hearing, the City Council finds that ��,� � � �� �,� �� ���" � �� all or any portion of the amounts claimed as delinquent are actually due and �������`��� ��-�� ���� ������, �,v. �,�� ����� �q unpaid, and there is no legal reason why the unpaid charges should not be ��� �� �� � � � �,�;,. certified for collection with taxes against the property in accordance with this � � �� ' � � �� Ordinance,the City may certify the ui�paid cl�arges to the county auditor for ������ ; = �� �� � ��.� � collection as other taxes against the property are cpllected. � � �� �: � � 4. For each certification sustained,the property Owner shall have the following �����"r � • � �� ��� � - �� , o tions after tlle hearin � �'��� ��`� � a) to pay the delinqueig amount listed on the preliminary assessment roll,but ���'� ������� � � � ��� � . ^�'�-� % � ��� �- �= �--� z � �, without addirional interest after the hearing,within ten days of the hearing �;� ��,.� �� � �`�;���_ � date;or '� �� �- � � , ��` } b) to pay the certified charges as billed to the property owner by Washington ;��; ��� �` =� � _ County on the owner's property tax stateinent with a collection�term of one `°���` � ��� _ ��� f��� year. 5. Fifteen days after the hearing,the certified roll,minus any payments, shall be delivered to Washington County. D. The City may in lieu of or in addition to certification as provided in Section 6(C) above, in its discretion, file suit in a civil action against the Owner of the property to � collect such amounts as are delinquent and due against the occupant or user of the � real estate and shall collect,as well,all costs and attorney's fees incurred by the City ':��"������ � � �� � �`'� � in filing the civil action. Such attorney's fees shall be fixed by arder of the Court. '�,� � � � � � �� ����� ��� � ���; SECTION 7. CONNECTIONS TO THE UPTOWN WASTEWATER TREATMENT � � � � �� ` ' � �� w � ��������� �r������� ��� ��� SYSTEM. �����.`������'���t��� ����-��.��� 4,,: , � � ,�������'� f , � A. . No unauthorized person shall uncover,make any connections with,or opening into, �'���r ���� � ° � use, alter or disturb any public or private portion of the UWTS or appurtenance ���-� �� �; � �� � �:��hereof without fir-st obtaining a written permit from the City or County as may be ��� , ������������� �� �� � a�p�icable. � ` �i � B. All��sewer connections shall conform to applicable requirements of the State Building and Plumbing Code and all applicable rules and regulations of the City or County. All coni�ectipns shall be made gas-tight and water-tight,and verified by proper testing �� � �� � to prevent the infusion of infiltration/inflow. Any deviation from the prescribed � � ����� :` � . ������� procedures and materials sl�all be approved prior to installation. The connection and �*����������,� b "����� � �� inspection shall be made under the supervision of the City Building Official or his �� ��`��� � ''���� � �`�� �`�'� �� ��� ��`" � � � � ���„. *�-' designee. C. New connections to the UWTS System shall be prohibited unless the City determines that sufficient capacity is available in all downstream facilities. Any person proposing a new connection to the system shall be responsible for the cost of any a� � � engineering studies or other use of City consultants necessary to determine whether �����"� � ����� , �� �,�m � �`��� � ' there is sufficient capaciry in the collection and treatment system,and for the cost of �� °� ��������.�� ��� . any improvements or modifications to the system necessitated by the new connection. ��� ��_�� ��,Y. �,����: �� �;��£z ��� ��-��� � � �.3. 4 �x ' � 4 ,u�� �� � � I � i All costs and expense incident to the installation and connection of the building sewer shall be borne by the User. New Users connecting to the system shall pay to the City a sewer connection fee to be determined by the City Council at the time the connection is made. D. Each User shall install and maintain a water meter of a type approved by the City. SECTION 8. MAINTENANCE AND OPERATION OF THE SYSTEM. A. Subject to any assessment or other right to seek reimbursement from benefitted properties or Owners,the City shall bear the expense for the maintenance,repair and operation of the Public Portion of the System. Users and Owners shall allow access to the Public Portion of the System on their property. The User shall bear the expense for the maintenance,repair and operation of the Private Portion of the System. __ _. ��»n��in accurclar�c� ��iti� :Vli� Ruie>C�haE�t�r _ _, . and the Citv of Scandia's Operating Permit for the system,repair of leaking tanks�or pipes,repair or replacement of pumps,control ���nel•anri acce���rie�. and an��other�,����rk as�lctern�ined h��the('it��of Scandia ac _ ___ __. ___ -.-. -- ___. ____ _. ------- Formatted:(none) � ��.t�,_ The User shall allow the City access to inspect the Private Portion of the System. If the User fails to provide needed maintenance or repairs,the City may make the repair and bill it to the User. If the User fails to pay such charge within 60 days of the date of such bill,City may assess the cost against the User and collect such assessment as an additional charge for the use of the system or may pursue any other method of collection of the costs the City deems appropriate � F.D,____The City will read water meters on a periodic basis to monitor the use of the system and for billing purposes. The Users and Owners shall allow access to and testing of the meter as determined necessary by the City. If a meter is found to be inaccurate it shall be replaced by the User or Owner at its expense with an accurate meter. I ��.E.___It shall be unlawful for any person to tamper with the meter or in any way cause it to provide an inaccurate reading. � '-_)_.___ Users are required to report any sewer problems or backups to the City. The User shall immediately repair any plumbing malfunction(including but not limited to leaking or running toilets or urinals,or malfunctioning water softener or other appliance)that has the potential to cause an increase in wastewater flow to the system. I ? :G._ Replacement of any plumbing fixture shall be by"low flow"fixtures as defined by the plumbing code. � �;�.1 L Users shall not do anything to cause a violation of the conditions of any permit,law, __ _ rule,standard or ordinances of any governing bodies or agencies that apply to the system,ineluding but not limited to the ardinances of the City of Scandia, Washington County or requirements of the Minnesota Pollution Control Agency. Users shall not contribute a volume of wastewater to the system at a rate greater than � Formatted:Normal 4 � J c��; —VCCjr I � ���nrc�i I�� rc�iu��' '� � h�l<��� ,�rn�ittccf ic�ci;. i i�c�itti� ma��r��i,� t��„tahle oy�rcducin�or inerea�int�in�livi�lual user's nermitted flow,such that the total flow is not exceeded,upon a�reement by all ��cr.��"�rr•tc�i � i!_J Any proposed change in land use,application for a building pennit for interior alterations,and/or application for a plumbing or mechanical permit for a property served by the UWTS shall be reviewed by the City for its potential impact on the UWTS. No zoning permit ar building permit shall be issued if it is found by the City to create the potential for the design flow of the UWTS to be exceeded. SECTION 9. PROHIBITED WASTE DISCHARGES. A. No User shall make or maintain connection of roof downspouts,exterior foundation drains,surface runoff or groundwater to a building sewer or indirectly into the UWTS. B. No User shall discharge into the UWTS any incompatible waste,defined as waste that either singly by interaction with other wastes interferes with any waste treatment process,constitutes a hazard to humans or animals,creates a public nuisance,or creates a hazard in the treatment system. C. No User shall discharge any garbage or food waste,nor shall a garbage grinder or garbage disposal be installed in any premises served by the UWTS. D. No User shall discharge into the UWTS any solid or viscous substances in quantities of or such size capable of causing obstruction to the flow in sewers or other interference with the proper operation of the treatment system. E. No User shall discharge any water or waste containing fats,wax,grease or oils, I whether emulsified or not,in excess of mg/I or containing substances which may solidify or become viscous at temperatures between 32 degrees and 150 degrees F(0 and 65 degrees C). 5 SECTION 10. COST OF REPAIRS. In addition to any penalties that may be imposed for violation of any provision of this Ordinance,the City may assess against any User the cost of repairing or restaring sewers or associated facilities damaged as a result of actions by any user, including discharge of excessive flows or prohibited wastes.and may collect such assessment as an additional charge for the use of the system in the manner provided in Section 6 or may pursue any other method of collection of the costs it deems appropriate. SECTION ll. SEVERABILITY. � If any provision of this Ordinance is found to be invali�l for any reason by a court of competent jurisdiction,the validity of the remaining provisions shall not be affected. SECTION 12. ADMINISTRATION AND ENFORCEMEN7'. A. The City Administrator shall be responsible for administration and enforcement of the Ordinance, and the collection of the User charges as set forth in this Ordinance. The City Cowlcil shall hear and decide appeals and review any order, decision or determination made by the Administrator regarding the cnforcement of this Ordinance. B. The City hereby establishes an Uptown Wastewater Treatment System Fund into which all revenue collected fi-om users sl�all be deposited,and from which all expenditures necessaiy for the operation and maintenance of the system shail be paid. G Any person who ��iolates any provision of this Ordinance shall be guilty of a misdemeanor,and upon calviction thereof.the violator shall be subject to a fine, imprisonment or both,plus the cost ofprosecution. D. The City reserves the right to disconneet service to any User or property found to be in violation of this Ordinance. Service shall not be disconnected until notice and an opportunity for a hearing before the City Council have been provided to the User and to the Owner of the premises involved. SI?CTIOl\ 13. REPEAI.. Anv ordinance or provision of an ordinance heretofare existing pertaining to the subjects U�eated in this ardinance. including Ordinance No.55(An Ordinance Establishing the Charges for the Operation.Maintenauce. and Administration of the Central Community Sewage Treahnent System), shall be deemed repealed from and after the effective date of this ordinance. � r � ����'�� � -"`�,� ~���,r,r,.� "' v�, a,�'.' .. +£w� � � �. .,,,� �,�, �,�} � "" *z�� . � - .. `€.��� .� �r�:C, , w€��, u: 6 ;� � � ��, � � � � � � : �� �� s �,�����`�-�'�� �'�* � '� y z � �� ���.�. �� ��t���;� � F�� `^� '"�r'� SECTION 14. EFFECTIVE DATE. This Ordinance shall be in full force and upon its �- .� �` � � "� adoption and publication according to law. � � � �' � � � ��x ����� � ����, : �� '. i ��� � ������ � � "� /�-S��TM�„ Y,�_£� � _ 4'� K. '� - # �kr7,,3.Y� �`3s?. ������ '� i''��`"_w,�: n,g°!* _4 . -�������:'���'��"g`-�s��"a':-a � ✓ y � Passed and adopted by the City Council of the City of Scandia this day of �� �`�, �� ,2012. ����� � ����;��,� � � �, ; ����������� �� � � ��� ���� � � � � � � � � , ` : � _.x������.� .s, .., , . r .: Randall Simonson,Mayor ATTEST: � ��� Kristina Handt,Clerk/Administrator � � � � ��, �� � " ��^�:��: *� " , �� �' � � ��.� r.���.�w�^" ��^�; �� '���"�'��`�` � € ��� ���� � -.p�-�3'� �:� �`�.� ���� �`� �=� z .":;� ,, � rx�,� `�C . .s:« r= �s _ s�--# _ .�..�,� ��, ....� �� # ���� '� .,� �� �'� .� zf c��. � . II� ':' � : '� f - � �. . �a�a��`��`w� 5"'" , ...- 's�, �.,�.�� ����"��,�����„�� ��s��:.��'�''�; . " '�..� .� �A �n� k s a�"'�: :'.``;:.a.. �:.�� �,'.s tf"" w j � +.; �.� ' �� * " � �����'�sV�'��"������`�`.'-�-.�'����m���•%. y ��. '�"'�.� �"# <- %w' : '� � ✓ � �. � jh � y f �� � x ` s' ��� � �� �*�����, �� ��-���� � - ,� �',�.����-�.;��'����,��..�}�s ���z,"x � � .- ,���.��r�'��'���*�s.;���, ��''� �;,.,�^'. x ? . �..�` -���.�.�=��'� �.., *x#�w :�;-y�;-� �;� �.. x ����... € ° ��=�:�"'" �.. <r� ,r...., .�. ¥ . � � � � � ������� # � �,�'��cv- ,� � � ��. e -'�'��z" �'"��`.r-a.��'�.��`s���� ��� ;�"'�`" k�-������ � <s'�.'`�-�v���- �' "s�`�^�,'� � � ��.�f%��������` '�.� r Wa'�,* `"� - -� v��. �=`-�� - '�s 7 �� f � `�� i��' '^� �""+ (-"� � �� �^"�,." � a� SC.A►NDIA Staff Renort Date of Meeting: November 1, 2012 To: Wastewater Advisory Committee From: Kristina Handt, City Administrator Re: Proposed Rates for Uptown Wastewater System Agenda Item#: 4.b) Background: Under the current structure, users are billed annually(in August of each year) for usage on the Uptown Sewer System. Expenses were allocated based solely on water usage. Annual rates for each user in 2012 and 2011 are included on the attached spreadsheets. Costs varied greatly over the years not only because of the maintenance style of Washington County, whom the City previously contracted with,but also because of Council decisions regarding when and how much general property tax dollars would be used to cover some expenses. Below is a chart outlining the general fund dollars contributed to the Uptown budget over the last five years. Year Property Tax Revenue 2007 $35,668 2008 $1,492 2009 $21,739 2010 $8,144 2011 $1,211 Ave over last 5 years $13,650 Issue: What should rates be set at for the Uptown Sewer System? Proposal Details: Attached are a number of proposals with varying debt amounts and terms added to the operational costs of running the system for 2013. I've used an estimate of$155,000 for the Uptown Sewer System Improvement Project,however all of the costs have not been finalized. In addition to the contract for $124,943.25 with Septic Check there will also be legal, engineering, utility, and other supply expenses related to the project. Each sheet corresponds to a specific interest rate for the loan either 0%, 2% or 4%. The top half of the sheet shows the rates if the entire cost of the Uptown Wastewater Improvement Project was passed onto the users and paid back to the City's Capital Improvement Fund over a period of ten years. The bottom half of the sheet shows the rates if the City were to forgive $77,500 of the loan and the users only had to pay back $77,500 to the City's Capital Improvement Fund over 10 years. The rates include a base rate and a volume rate. The rates are structured so that the base rate covers the fixed costs associated with the system such as operating supplies, engineering, legal, contractual permit fees, insurance, the base contract rate with EcoCheck, and staff time for billing and regular maintenance. The volume charge covers those costs which are related to the amount of usage such as pumping, utilities, machinery and equipment repair, and misc. contractual (i.e. emergency calls, items beyond EcoCheck's base rate, etc). Staff is recommending that half of the loan for the Uptown Wastewater Improvement Project be forgiven. While the long term goal is to make this fund self-supporting from user fees, one should not expect that to happen immediately particularly given the history of tax revenue contributions. For example, if the City continued to contribute the average of$13,650 each year for the next six years that would amount to more than the $77,500 being forgiven. Fiscal Impact: While the new rate structure impacts individual users to differing degrees, this proposal should result in the Uptown System becoming self sufficient,barring any large unplanned expenses. This would minimize the need in the future to budget from the general tax levy to subsidize this service. The proposed 2013 general fund budget does NOT include any allocation of property tax revenues. The Capital Improvement Fund balance is projected to be at $279,277 by the end of 2013. Forgiving $77,500 will reduce the fund to $201,777. Expenditures from the capital improvement fund are $120,500 in 2014 and $333,333 in 2015. Options: 1) Recommend approval of one of the options provided 2) Direct staff to structure the rates in some alternative format Recommendation: Staff recommends the Wastewater Advisory Committee recommend the prepared Ordinance No. XXX to the Council for adoption. This would cover the cost of operations in 2013 and provide a debt payment sufficient enough to repay$77,500 back to the City's Capital Improvement Fund at 0%interest over 10 years. 0% INT,$155,000 LOAN FOR 10 YRS Ave Monthly Ave Annual 2012 2011 Water Use Water Use Ave Monthly Ave Annual Annual Annual User (gal) (gal) Sewer Bill Sewer Bill Rates Rates Schmitt Mall 7,513 90,156 $380.14 $4,561.68 $738.00 $3,234.00 Yoga Hus 327 3,924 $125.76 $1,509.07 $220.00 $113.00 R & B Auto 5,564 66,768 $311.15 $3,733.75 $100.00 $971.00 Scandia Store/Deli/Cafe 19,955 239,460 $820.59 $9,847.04 $3,030.00 $7,582.00 Elim Church & Parsonage 12,600 151,200 $560.22 $6,722.64 $2,744.00 $4,611.00 Community Center 5,490 65,880 $308.53 $3,702.31 $1,074.00 $2,199.00 Warming House 4,266 51,192 $265.20 $3,182.36 $285.00 $3,131.00 Gammelgarden 1,570 18,840 $169.76 $2,037.10 $282.00 $510.00 Edward Jones 262 3,144 $123.45 $1,481.46 $100.00 $100.00 Total 57,547 690,564 $3,064.78 $36,777.41 $8,573.00 $22,451.00 Base Rate $114.18/month Use Rate $35.40/1000 gal 50% LOAN FORGIVENESS: Ave Monthly Ave Annual Water Use Water Use Ave Monthly Ave Annual User (gal) (gal) Sewer Bill Sewer Bill Schmitt Mall 7,513 90,156 $287.35 $3,448.26 Yoga Hus 327 3,924 $121.72 $1,460.61 R & B Auto 5,564 66,768 $242.43 $2,909.16 Scandia Store/Deli/Cafe 19,955 239,460 $574.14 $6,889.71 Elim Church & Parsonage 12,600 151,200 $404.61 $4,855.32 Community Center 5,490 65,880 $240.72 $2,888.69 Warming House 4,266 51,192 $212.51 $2,550.14 Gammelgarden 1,570 18,840 $150.37 $1,804.42 Edward Jones 262 3,144 $120.22 $1,442.63 Total 57,547 690,564 $2,354.08 $28,248.94 Base Rate $114.18/month Use Rate $23.05/1000 gal 2%INT,$155,000 LOAN FOR 10 YRS Ave Monthly Ave Annual Ave 2012 Water Use Water Use Monthly Ave Annual Annual 2011 Annual User (gal) (gal) Sewer Bill Sewer Bill Rates Rates Schmitt Mall 7,513 90,156 $401.10 $4,813.22 $738.00 $3,234.00 Yoga Hus 327 3,924 $126.67 $1,520.02 $220.00 $113.00 R & B Auto 5,564 66,768 $326.67 $3,920.03 $100.00 $971.00 Scandia Store/Deli/Cafe 19,955 239,460 $876.26 $10,515.14 $3,030.00 $7,582.00 Elim Church & Parsonage 12,600 151,200 $595.37 $7,144.49 $2,744.00 $4,611.00 Community Center 5,490 65,880 $323.84 $3,886.12 $1,074.00 $2,199.00 Warming House 4,266 51,192 $277.10 $3,325.18 $285.00 $3,131.00 Gammelgarden 1,570 18,840 $174.14 $2,089.66 $282.00 $510.00 Edward Jones 262 3,144 $124.19 $1,490.23 $100.00 $100.00 Total 57,547 690,564 $3,225.34 $38,704.08 $8,573.00 $22,451.00 Base Rate $114.18/month Use Rate $38.19/1000 gal 50% LOAN FORGIVENESS: Ave Monthly Ave Annual Ave Water Use Water Use Monthly Ave Annual User (gal) (gal) Sewer Bill Sewer Bill Schmitt Mall 7,513 90,156 $297.87 $3,574.47 Yoga Hus 327 3,924 $122.18 $1,466.10 R& B Auto 5,564 66,768 $250.22 $3,002.64 Scandia Store/Deli/Cafe 19,955 239,460 $602.08 $7,224.96 Elim Church & Parsonage 12,600 151,200 $422.25 $5,067.00 Community Center 5,490 65,880 $248.41 $2,980.93 Warming House 4,266 51,192 $218.48 $2,621.80 Gammelgarden 1,570 18,840 $152.57 $1,830.80 Wedward Jones 262 3,144 $120.59 $1,447.03 Total 57,547 690,564 $2,434.64 $29,215.73 Base Rate $114.18/month Use Rate $24.45/1000 gal 4%INT,$155,000 LOAN FOR 10 YRS Ave Monthly Ave Annual Ave 2012 Water Use Water Use Monthly Ave Annual Annual 2011 Annual User (gal) (gal) Sewer Bill Sewer Bill Rates Rates Schmitt Mall 7,513 90,156 $405.38 $4,864.61 $738.00 $3,234.00 Yoga Hus 327 3,924 $126.85 $1,522.25 $220.00 $113.00 R & B Auto 5,564 66,768 $329.84 $3,958.09 $100.00 $971.00 Scandia Store/Deli/Cafe 19,955 239,460 $887.64 $10,651.63 $3,030.00 $7,582.00 Elim Church & Parsonage 12,600 151,200 $602.56 $7,230.67 $2,744.00 $4,611.00 Community Center 5,490 65,880 $326.97 $3,923.67 $1,074.00 $2,199.00 Warming House 4,266 51,192 $279.53 $3,354.36 $285.00 $3,131.00 Gammelgarden 1,570 18,840 $175.03 $2,100.40 $282.00 $510.00 Edward Jones 262 3,144 $124.34 $1,492.02 $100.00 $100.00 Total 57,547 690,564 $3,258.14 $39,097.70 $8,573.00 $22,451.00 Base Rate $114.18/month Use Rate $38.76/1000 gal 50% LOAN FORGIVENESS: Ave Monthly Ave Annual Ave Water Use Water Use Monthly Ave Annual User (gal) (gal) Sewer Bill Sewer Bill Schmitt Mall 7,513 90,156 $291.04 $3,492.43 Yoga Hus 327 3,924 $121.88 $1,462.53 R & B Auto 5,564 66,768 $245.16 $2,941.88 Scandia Store/Deli/Cafe 19,955 239,460 $583.92 $7,007.05 Elim Church & Parsonage 12,600 151,200 $410.78 $4,929.41 Community Center 5,490 65,880 $243.41 $2,920.98 Warming House 4,266 51,192 $214.60 $2,575.22 Gammelgarden 1,570 18,840 $151.14 $1,813.65 Edward Jones 262 3,144 $120.35 $1,444.17 Total 57,547 690,564 $2,382.28 $28,587.32 Base Rate $114.18/month Use Rate $23.54/1000 gal CITY OF SCANDIA ORDINANCE NO.: XXX AN ORDINANCE ESTABLISHING USER CHARGES AND CONNECTION FEES FOR THE UPTOWN WASTEWATER TREATMENT SYSTEM The City Council of the City of Scandia, Washington County, Minnesota hereby ordains: Section 1. ESTABLISHMENT OF USER CHARGES. User charges and fees far the Uptown Wastewater Treatment System shall be as follows: Fee (A) Base charge: $114.18/month (B) Volume charge: $23.05/1,000 gallons (C) Late payment fee: $10.00 (D) Annual interest rate on account balances 30 days 12% past due: (E) Annual interest rate on delinquent accounts certified 12% for collection with property taxes: (F) Connection fee,per dwelling unit: $4,250.00 Section 2. EFFECTIVE DATE. This ordinance shall be in full force and effect on January 1, 2013, after publication according to law. Passed and adopted by the City Council of the City of Scandia this th day of December, 2012. Randall Simonson, Mayor ATTEST: Kristina Handt, Clerk/Administrator �' � .`{� ����. .---=� --� �--� �, r� � ._% SCANDIA Staff Report Date of Meeting: November 1, 2012 To: Wastewater Advisory Committee From: Kristina Handt, City Administrator Re: 2013 Draft Budget for Uptown Sewer System Agenda Item#: 4.c) A copy of the proposed expense budget for the Uptown System for 2013 is attached. Operating expenses are projected to be appro�mately$18,000 for 2013. Utilities will increase because of the recent improvements to the system. Transfers to the General Fund will increase because more routine items will be completed by the public warks staff. However, this budget overall is a significant decrease from previous years' expenses which ranged from the mid-$20,OOOs to the mid- $30,000 depending upon the year. Debt service assumes 0% interest on a 10 year loan of$77,500 from the Capital Improvement Fund. The revenues assume the adoptions of the rate structure recommended by staff on the previous agenda item are adopted. This would require 50% loan forgiveness, 0% interest and a 10 year payback to the Capital Improvement Fund. If both expenses and revenues performed to budget the fund could begin building a reserve account equal to about 10% of overall expenses. 2013 Draft Budget UPTOWN SEWER (FUND 612) EXPENSE 2012 08/31/12 2012 2013 Change Adopted Year-to-Date Estimated Proposed '12-'13 Materials&Supplies 200 Office Supplies 13 13 210 Operating Supplies& Equipment 500 221 Equipment Parts 950 159 159 240 Small Tools& Minor Equipment 100 Total Materials&Supplies 1,050 172 172 500 Contractual Services 303 Engineering Services 500 7,905 18,881 500 304 Legal Services 2,325 2,560 500 311 Contractual Permit Fees 500 855 317 Employee Training 500 361 Liability/Property Insurance 252 46 46 48 381 Utilities 175 85 175 500 385 Sewer(Pumping) 3,250 1,250 2,100 386 Operation& Maintenance 167 1,503 4,008 404 Machinery& Equipment Repair 1,660 3,765 1,500 438 Misc Contractual 600 5,072 1,500 Total Contractual Services 5,777 13,438 32,002 11,511 570 Office Equipment 1,412 1,412 1,412 Total Capital Outlays 101,013 1,412 101,013 Debt Service 602 Long Term Debt Interest 603 Long Term Debt Principal 7,750 Total Debt Service 7,750 1 Transfers 720 Operating Transfers 1,744 1,744 1,744 5,920 2 Total Transfers 1,744 1,744 1,744 5,920 Total Uptown Sewer (612) 109,584 16,765 134,931 25,681 Notes: 1. Assumes 0%, 10 yr payback, 50% loan forgiveness 1 of 1 UPTOWN SEWER 11:09 AM 10/26/2012 2013 Draft Budget UPTOWN SEWER FUND 612 REVENUE BUDGET 2012 08/31/12 2012 2013 Proposed Year-to-Date Estimated Proposed Account Description Revenue Revenue Revenue Revenue Notes: Taxes 31000 Washington Cty.Tax Settlement 0 0 0 0 Total Property Taxes 0 0 0 0 Proprietary Fund Revenues 34401 Sewer Charges 24,385 7,114 24,385 28,249 1 Total Proprietary Fund 24,385 7,114 24,385 28,249 Other Financing Sources 39203 Transfer from other Funds 99,601 99,601 99,601 2 Total Other Financing Sources 99,601 99,601 99,601 0 Total Uptown Sewer Fund 612 123,986 106,715 123,986 28,249 1.Assumes 50%loan forgiveness,0%int, 10 yr payback option is adopted 2. Loan from Capital Improvement Fund 1 of 1 UPTOWN SEWER 11:18 AM 10/26l2012