City Commission Packet 03-27-2012

View the PDF version Google Docs PDF Viewer

  CITY OF MUSKEGON
   CITY COMMISSION MEETING
                   MARCH 27, 2012
 CITY COMMISSION CHAMBERS @ 5:30 P.M.
                            AGENDA

CALL TO ORDER:
PRAYER:
PLEDGE OF ALLEGIANCE:
ROLL CALL:
HONORS AND AWARDS:
INTRODUCTIONS/PRESENTATION:
  A. Social Justice Committee.
CONSENT AGENDA:
  A. Approval of Minutes. CITY CLERK
  B. 2012-13 Healthcare & Wellness Program. FINANCE
  C. Request to Submit a Grant Application to Reconstruct Getty Street from
     Evanston to Apple Avenue. ENGINEERING
  D. Sale of Buildable Vacant Lot at 1660 7th Street.        PLANNING &
     ECONOMIC DEVELOPMENT
  E. Sale of Buildable Vacant Lot at 354 McLaughlin Avenue. PLANNING &
     ECONOMIC DEVELOPMENT
PUBLIC HEARINGS:
  A. Request for the Establishment of an Industrial Development District at
     444 Irwin Avenue. PLANNING & ECONOMIC DEVELOPMENT
COMMUNICATIONS:
CITY MANAGER’S REPORT:
UNFINISHED BUSINESS:
NEW BUSINESS:
  A. DDA On-Premise Liquor License for Curry Kitchen.        PLANNING &
     ECONOMIC DEVELOPMENT
       B. Water Rate Increase. FINANCE
   ANY OTHER BUSINESS:
   PUBLIC PARTICIPATION:
   Reminder: Individuals who would like to address the City Commission shall do the following:
   Fill out a request to speak form attached to the agenda or located in the back of the room.
    Submit the form to the City Clerk.
   Be recognized by the Chair.
   Step forward to the microphone.
   State name and address.
   Limit of 3 minutes to address the Commission.
   (Speaker representing a group may be allowed 10 minutes if previously registered with City Clerk.)

   CLOSED SESSION:
   ADJOURNMENT:
ADA POLICY: The City of Muskegon will provide necessary auxiliary aids and services to individuals who
want to attend the meeting upon twenty four hour notice to the City of Muskegon. Please contact Ann
Marie Becker, City Clerk, 933 Terrace Street, Muskegon, MI 49440 or by calling (231) 724-6705 or TDD:
(231) 724-4172.
Date:     March 27, 2012
To:       Honorable Mayor and City Commissioners
From:     Ann Marie Cummings, City Clerk
RE:       Approval of Minutes




SUMMARY OF REQUEST: To approve minutes of the March 12th
Commission Worksession Meeting and the March 13th City Commission
Meeting.


FINANCIAL IMPACT: None.


BUDGET ACTION REQUIRED: None.


STAFF RECOMMENDATION: Approval of the minutes.
                                        City of Muskegon
                                  City Commission Worksession
                                         March 12, 2012
                                   City Commission Chambers
                                             5:30 PM

                                           MINUTES

2012-14
Present: Commissioners Warmington, Gawron (arrived 5:37 p.m.), Hood, Wierengo, German,
Turnquist, and Spataro.
Absent: None.

Solid Waste Proposal.
This is a request to begin negotiations with Republic Services (Allied Waste) on a contract
extension. Republic Services submitted a letter proposing an extension to our current solid waste
contract which is slated to expire at the end of 2012.

This item has been placed on the March 13, 2012 agenda for Commission consideration.

Restriction to Lawn Parking.
Vice Mayor Gawron questioned terrace parking. Individuals with alley access are parking on the
terrace onto sidewalks and front yards as well as adjacent property owner’s terrace.

Motion by Commissioner Spataro, seconded by Commissioner Turnquist to suspend on-
street parking restrictions as of March 17 at 12:01 a.m. for the rest of the season and direct
staff to review the ordinance for next year.

Ayes: Hood, Spataro, German, Gawron, Wierengo, Turnquist, and Warmington.
Nays: None.
                                                               MOTION PASSES

Anti-Discrimination Policy Request.
Roberta King, 3393 Fulton Avenue, Muskegon, is requesting that the City add a provision to
protect lesbian, gay, bi-sexual, and transgender (LGBT) individuals to its anti-discrimination
language.

Aaron Wilson, 1233 Dunham, Grand Rapids, supports the proposed changes to the anti-
discrimination language.

Gloria White-Gardner, 3742 Fairview Drive, Norton Shores, supports the proposed changes.

Staff was directed to write the correct language to add to the city’s policy and take to the City
Commission for approval.
Adjournment.
Motion by Commissioner Hood, seconded by Commissioner German to adjourn at 6:48
p.m.

                                                               MOTION PASSES



                                                  ____________________________
                                                   Ann Marie Cummings, MMC
                                                        City Clerk
     CITY OF MUSKEGON
       CITY COMMISSION MEETING
                      MARCH 13, 2012
    CITY COMMISSION CHAMBERS @ 5:30 P.M.
                               MINUTES

The Regular Commission Meeting of the City of Muskegon was held at City Hall,
933 Terrace Street, Muskegon, MI at 5:30 p.m., Tuesday, March 13, 2012.
Mayor Warmington opened the meeting with a prayer from Vice Mayor
Stephen Gawron after which the Commission and public recited the Pledge of
Allegiance to the Flag.
ROLL CALL FOR THE REGULAR COMMISSION MEETING:
Present: Mayor Stephen Warmington, Vice Mayor Stephen Gawron,
Commissioners Lawrence Spataro, Willie German, Sue Wierengo, Byron Turnquist,
and Eric Hood, City Manager Bryon Mazade, City Attorney John Schrier, and
City Clerk Ann Marie Cummings.
2012-15 CONSENT AGENDA:
     A. Approval of Minutes. CITY CLERK
SUMMARY OF REQUEST:        To approve minutes of the February 28th City
Commission Meeting.
FINANCIAL IMPACT: None.
BUDGET ACTION REQUIRED: None.
STAFF RECOMMENDATION: Approval of the minutes.
     B. National Bike to Work Week Proclamation. CITY CLERK
SUMMARY OF REQUEST:        The City Commission is asked to adopt the
proclamation supporting National Bike to Work Week May 14 through May 18,
2012.
FINANCIAL IMPACT: None.
BUDGET ACTION REQUIRED: None.
STAFF RECOMMENDATION: To approve the proclamation.
     C. Approval of Amendment to Norton Shores CDBG Contract with the City




                                     1
         of Muskegon. COMMUNITY & NEIGHBORHOOD SERVICES
SUMMARY OF REQUEST: To approve the amendment to the contract for City of
Norton Shores’ two-year agreement with the City of Muskegon for CDBG
Administration.
After an Environment Review audit by HUD, HUD has requested the agreement
between the City of Norton Shores and the City of Muskegon be amended to
include compliance with National Environmental Policy Act of 1969 (NEPA) and
Part 58 for the Environmental Certification compliance forms.
FINANCIAL IMPACT: None.
BUDGET ACTION REQUIRED: None.
STAFF RECOMMENDATION: To approve the amendment to the contract by the
City of Norton Shores for the two-year agreement with the City of Muskegon for
CDBG Administration to include compliance with NEPA and Part 58 for the
Environmental Certification compliance forms.
COMMITTEE RECOMMENDATION: The Norton Shores City Council approved the
amendment at their February 21st meeting.
      D. Lakeshore Trails Improvement Fund Agreement. FINANCE
SUMMARY OF REQUEST: The Lakeshore Trails Improvement Fund was established
as a small “grow-a-fund” entity at the Community Foundation several years ago
using taxpayer-designated income tax refunds as seed money. The fund has
now grown to a level (>$10,000) at which it qualifies to be managed and
invested as a full-fledged endowment fund by the Foundation.
The organization endowment fund agreement allows this transition to take
place. The agreement has been reviewed by staff and the City Attorney.
FINANCIAL IMPACT: There is no immediate financial impact on the City. Longer-
term, it is hoped that the fund will continue to grow and someday be used to
help fund repairs and enhancements to the Trail – costs that would otherwise be
borne by the City.
BUDGET ACTION REQUIRED: None.
STAFF RECOMMENDATION: Authorization for the Mayor to sign the agreement.
      E. Water Filtration Plant East Clarifier Solids Pump Replacement. PUBLIC
         WORKS
SUMMARY OF REQUEST: Authorize staff to purchase a Gorman-Rupp solids pump
from the lowest responsible bidder Dubois-Cooper Associates, Inc. and contract
with Allied Mechanical Services, Inc. to install for a total cost of $12,410.
FINANCIAL IMPACT: $12,410.
BUDGET ACTION REQUIRED: None.

                                      2
STAFF RECOMMENDATION: Authorize staff to purchase a Gorman-Rupp solids
pump for the Water Filtration Plant East Clarifier sump from Dubois-Cooper
Associates, Inc. for $8,010.
Enter into a contract with Allied Mechanical to install the Gorman-Rupp solids
pump and remove old pump for a cost of $4,400.
      F. Solid Waste Proposal. PUBLIC WORKS
SUMMARY OF REQUEST: Authorize staff to begin negotiation with Republic
Services (Allied Waste) on a contract extension. Republic Services submitted the
letter proposing an extension to our current solid waste contract which is slated
to expire at the end of 2012. Staff’s recommendation will be brought back to
you for consideration at a later date.
FINANCIAL IMPACT: None.
BUDGET ACTION REQUIRED: None.
STAFF RECOMMENDATION: Authorize staff to negotiate with Republic Services a
possible contract extension.
      G. City – MDOT Agreement for Milling and Resurfacing of M-120
         (Causeway). ENGINEERING
SUMMARY OF REQUEST: To approve the contract with MDOT for the Milling &
Resurfacing of M-120 (Causeway) from US-31 BR to Northerly City Limits, and to
approve the resolution authorizing the Mayor and City Clerk to sign the
contracts.
FINANCIAL IMPACT: The City’s required participation on this MDOT project is
expected to be around $15,800.
BUDGET ACTION REQUIRED: The City’s share of $15,800 will need to be
incorporated into the 2012/2013 CIP budget.
STAFF RECOMMENDATION: Approve the resolution and authorize the Mayor and
Clerk to sign the contracts as well as authorize staff to incorporate this project
into the 2012/2013 budget.
Motion by Vice Mayor Gawron, second by Commissioner Wierengo to approve
the Consent Agenda as presented.
ROLL VOTE: Ayes: German, Gawron, Wierengo, Turnquist, Warmington, Hood,
           and Spataro
            Nays: None
MOTION PASSES
2012-16 PUBLIC HEARINGS:




                                        3
      A. Recommendation for Annual Renewal of Liquor Licenses. CITY CLERK
SUMMARY OF REQUEST: To adopt a resolution recommending non-renewal of
those liquor license establishments who are in violation of Section 50-146 and 50-
147 of the Code of Ordinances for the City of Muskegon. These establishments
have been found to be in non-compliance with the City Code of Ordinances
and renewal of their liquor licenses should not be recommended by the City
Commission. If any of these establishments come into compliance by March 22,
2012, they will be removed from this resolution, and recommendation for their
renewal will be forwarded to the Liquor Control Commission.
FINANCIAL IMPACT: None.
BUDGET ACTION REQUIRED: None.
STAFF RECOMMENDATION: Adoption of the resolution.
The Public Hearing opened to hear and consider any comments from the
public. Comments were heard from Jen Osborn, 3125 Tule, Grand Rapids,
representing CJ’s on the Beach.
Motion by Commissioner Spataro, second by Vice Mayor Gawron to close the
Public Hearing and adopt the resolution with the removal of Shoreline Inn from
the list.
ROLL VOTE: Ayes: Gawron, Wierengo, Turnquist, Warmington, Hood, Spataro,
           and German
            Nays: None
MOTION PASSES
ANY OTHER BUSINESS: Street lighting on Jefferson and concern of vandalism
reports at Heritage Landing. Off street parking will be rescinded as of Saturday,
March 17, this will be listed on NIXLE.com.
PUBLIC PARTICIPATION: Public comments received.
2012-17 CLOSED SESSION: To Discuss Attorney/Client Information.
Motion by Commissioner Spataro, second by Vice Mayor Gawron to go into
Closed Session to discuss attorney/client information.
ROLL VOTE: Ayes: Wierengo, Turnquist, Warmington, Hood, Spataro, German,
           and Gawron
            Nays: None
MOTION PASSES
Motion by Commissioner Spataro, second by Commissioner German to come
out of Closed Session.
ROLL VOTE: Ayes:    Warmington, Hood, Spataro, German, Gawron, Wierengo,


                                        4
           and Turnquist
           Nays: None
MOTION PASSES
ADJOURNMENT: The City Commission Meeting adjourned at 6:40 p.m.


                                       Respectfully submitted,




                                       Ann Marie Cummings, MMC
                                       City Clerk




                                   5
Date: March 27, 2012
To:     Honorable Mayor and City Commissioners

From:      Finance Director

RE:     2012-13 Healthcare & Wellness Program



SUMMARY OF REQUEST: It is time to renew the City's healthcare coverage for 2012-13 plan year (6/1/12-
5/31/13). Renewal premiums for the City's current healthcare program have come in at a 7.90% increase over the
current year. Last year we experienced an 8.83% increase and in 2010 the increase was 9.45%. In comparative
terms, the rate increase is moderate as many employers are experiencing double-digit increases. Also, the City’s
healthcare costs remain well below the “hard cap limits” set by PA 152 and remain cost competitive with the
standards set by EVIP for new hires.

For 2012-13, the City will continue to pay the HRA deductible if the employee and spouse complete the four-step
wellness initiative prior to April 30th; non-participants in the wellness program pay the first $500 (single)/ $1,000
(double/family) of the deductible.

FINANCIAL IMPACT:           Following is an estimate of gross premium costs for the Priority Health HMO program
compared with the current year:

                                                                 2012 13                                            2011 12
                                                Single          Double         Family              Single          Double         Family
                  Monthly Premium           $      411.99 $         926.96 $      1,112.37     $      381.84 $         859.12 $     1,030.95
                  Annual Premium                4,943.88         11,123.52      13,348.44          4,582.08         10,309.44      12,371.40
                  Current # Employees                   35               40            134                 35               40           134
                  Total Annual Premium        173,035.80        444,940.80 $ 1,788,690.96      $ 160,372.80 $      412,377.60 $ 1,657,767.60
                                                              2,406,667.56     7.90%                             2,230,518.00
                                                                              Increase
                  Add: HRA Deductibles Paid by City             140,056.47
                  Less: Employee Premium Copays                (182,471.00)
                                                            $ 2,364,253.03
                  Equals: Employer Cost

                                                          PA 152 Hard Cap Limits
                                            $     5,500.00 $     11,000.00 $       15,000.00
                                                192,500.00      440,000.00      2,010,000.00

                                                            $ 2,642,500.00

                                                       EVIP Standards for New Hires
                                            $     5,085.22 $     10,170.85 $      14,035.73


Most employees currently pay 10% of the above premium costs via payroll deduction. Fire employees will start
paying 10% effective 1/1/13. The contract for Police Patrol is currently unsettled.

BUDGET ACTION REQUIRED: Employee and retiree healthcare costs will be included in the forthcoming
2012-13 budget.

STAFF RECOMMENDATION:                                    Authorize staff to execute documents with Priority Health to renew
healthcare coverage.



                                                                                                                                 1
Date:         May 27, 2012
To:           Honorable Mayor and City Commission
From:         Engineering
RE:           Request to Submit a Grant Application to reconstruct:
              Getty St. from Evanston to Apple Ave.


SUMMARY OF REQUEST:
Authorize staff to submit a grant application to MDOT for TEDF-F funds to reconstruct
Getty Street from Evanston to Apple Ave. The request is for $375,000 and will require a
match of up to $350,000 which will have to be budgeted for in the spring of 2013 since the
grant application is 2014.


FINANCIAL IMPACT:
A local share of $350,000 match plus engineering costs.



BUDGET ACTION REQUIRED:
None at this time.


STAFF RECOMMENDATION:
Authorize staff to submit the application.

COMMITTEE RECOMMENDATION:
               Commission Meeting Date: March 27, 2012

Date:                March 20, 2012
To:                  Honorable Mayor & City Commission
From:                Planning & Economic Development Department
RE:                  Sale of Buildable Vacant Lot at 1660 7th St.


SUMMARY OF REQUEST:
To approve the sale of a vacant buildable lot at 1660 7th St (Parcel # 24-205-440-0004-
00) to Theresa Strother, 1640 7th St (adjacent properties). The lot is 101 x 134 ft. and Mrs.
Strother is offering $1,000 plus the fee to register the deed. The City has owned the
property since 1996 and there have been no inquiries for potential construction.

FINANCIAL IMPACT:
The sale of this lot will generate additional tax revenue for the City and will place the
property back on the City’s tax rolls thus relieving the City of continued maintenance costs.

BUDGET ACTION REQUIRED:
None

STAFF RECOMMENDATION:
To approve the attached resolution and to authorize both the Mayor and the Clerk to sign
said resolution and deed.

COMMITTEE RECOMMENDATION:
None
                                           Resolution No. _______

                                  MUSKEGON CITY COMMISSION



RESOLUTION APPROVING THE SALE OF A BUILDABLE LOT AT 1660 7TH ST FOR $1,000.

WHEREAS, Theresa Strother will be allowed to purchase the parcel designated as parcel number 24-205-440-
0004-00, located at 1660 7th St for $1,000; and

WHEREAS, the price for parcel number 24-205-440-0004-00 is set by the City at $1,500, which is 25% of the
True Cash Value (TCV) listed in the City Assessor’s Office; and

WHEREAS, Theresa Strother offered $1,000 for the property so this may be combined with her adjacent
property; and

WHEREAS, the sale would generate additional tax revenue for the City and relieve the City of further
maintenance costs; and



WHEREAS, the sale is not consistent with City policy regarding the disposition of buildable lots, in that, this
property will be combined with the adjacent property located at 1660 7th St and sold for the price of $1,000.



NOW THEREFORE BE IT RESOLVED, that parcel number 24-205-440-0004-00, located at 1660 7th St be sold
to Theresa Strother for $1,000.

                     CITY OF MUSKEGON REVISED PLAT OF 1903 LOT 5 BLK 261

Adopted this 27th day of March 2012




Ayes:

Nays:

Absent
                                                                           By: _________________________
                                                                            Stephen J. Warmington
                                                                             Mayor

                                                                         Attest: ________________________
                                                                            AnnCummings, MMC
                                                                            City Clerk




                                                                                                     2
I hereby certify that the foregoing constitutes a true and complete copy of a resolution adopted by the City
Commission of the City of Muskegon, County of Muskegon, Michigan at a regular meeting held on March 27,
2012.




                                                                          By: ________________________
                                                                          Ann Cummings, MMC
                                                                          City Clerk




                                                                                                  3
The owner of 1640 7th St. would like to purchase the adjacent buildable City-owned lot at 1660 7th St. They do
not plan on building on the property, however, there is a lot of unwanted traffic on this lot with people hanging
out late at night and also dumping trash and spraying graffiti. Mrs. Strother plans on fencing off the property if
she purchases it.

The City purchased this property from the State on 5/20/1996 and spends roughly $250 per year on
maintenance. The asking price is $1,500 and Mrs.Strother has offered $1,000. Staff feels that is an acceptable
price.



                 1660 7th St                                                1660 & 1640 7th St




                                   Aerial Photo. 1660 7th in blue and 1640 7th in red




                                                                                                          4
               Commission Meeting Date: March 27, 2012

Date:                March 20, 2012
To:                  Honorable Mayor & City Commission
From:                Planning & Economic Development Department
RE:                  Sale of Buildable Vacant Lot at 354 McLaughlin
                     Ave.


SUMMARY OF REQUEST:
To approve the sale of a vacant buildable lot at 354 McLaughlin Ave (Parcel # 24-205-261-
0005-00) to Maria Jaimes, 1242 Spring St (adjacent properties). The lot is 67 x 132 ft. and
Mrs. Jaimes is offering $1,000 plus the fee to register the deed. The City has owned the
property since 2006 and there have been no inquiries for potential construction.

FINANCIAL IMPACT:
The sale of this lot will generate additional tax revenue for the City and will place the
property back on the City’s tax rolls thus relieving the City of continued maintenance costs.

BUDGET ACTION REQUIRED:
None

STAFF RECOMMENDATION:
To approve the attached resolution and to authorize both the Mayor and the Clerk to sign
said resolution and deed.

COMMITTEE RECOMMENDATION:
None
                                           Resolution No. _______

                                  MUSKEGON CITY COMMISSION



RESOLUTION APPROVING THE SALE OF A BUILDABLE LOT AT 354 MCLAUGHLIN AVE FOR $1,000.

WHEREAS, Maria Jaimes will be allowed to purchase the parcel designated as parcel number 24-205-261-
0005-00, located at 354 McLaughlin Ave for $1,000; and

WHEREAS, the price for parcel number24-205-261-0005-00 is set by the City at $1,500, which is 25% of the
True Cash Value (TCV) listed in the City Assessor’s Office; and

WHEREAS, Maria Jaimes offered $1,000 for the property so this may be combined with her adjacent property;
and

WHEREAS, the sale would generate additional tax revenue for the City and relieve the City of further
maintenance costs; and



WHEREAS, the sale is not consistent with City policy regarding the disposition of buildable lots, in that, this
property will be combined with the adjacent property located at 1242 Spring St and sold for the price of $1,000.



NOW THEREFORE BE IT RESOLVED, that parcel number 24-205-261-0005-00, located at 354 McLaughlin
Ave be sold to Maria Jaimes for $1,000.

                     CITY OF MUSKEGON REVISED PLAT OF 1903 LOT 5 BLK 261

Adopted this 27th day of March 2012




Ayes:

Nays:

Absent
                                                                            By: _________________________
                                                                              Stephen J. Warmington
                                                                              Mayor

                                                                          Attest: ________________________
                                                                             AnnCummings, MMC
                                                                             City Clerk




                                                                                                      2
I hereby certify that the foregoing constitutes a true and complete copy of a resolution adopted by the City
Commission of the City of Muskegon, County of Muskegon, Michigan at a regular meeting held on March 27,
2012.




                                                                          By: ________________________
                                                                          Ann Cummings, MMC
                                                                          City Clerk




                                                                                                  3
The owner of 1242 Spring St. would like to purchase the adjacent buildable City-owned lot at 354 McLaughlin
Ave. They do not plan on building on the property, however, there is a lot of unwanted traffic on this lot with
people hanging out late at night and also dumping trash. Mrs. Jaimes plans on fencing off the property if she
purchases it.

The City purchased this property from the State on 2/28/2006 and spends roughly $325 per year on
maintenance. The asking price is $1,500 and Mrs. Jaimes has offered $1,000. Staff feels that is an acceptable
price.



                 354 McLaughlin Ave                                    1242 Spring St




                            Aerial Photo. 354 McLaughlin in blue and 1242 Spring in red




                                                                                                        4
                    Commission Meeting Date: March 27, 2012




Date:         March 21, 2012
To:           Honorable Mayor and City Commissioners
From:         Planning & Economic Development
RE:           Public Hearing - Request for the establishment of an Industrial
              Development District at 444 Irwin Ave.


SUMMARY OF REQUEST:

Pursuant to Public Act 198 of 1974, as amended, Graphics House Sports Promotions, Inc
has requested to establish an Industrial Development District at 444 Irwin Ave. The
company has recently purchased the property and will eventually be making improvements
to real and personal property on site. The establishment of the district will allow the
company to become eligible for Industrial Facilities Tax Abatements (IFTs).

FINANCIAL IMPACT:

None

BUDGET ACTION REQUIRED:

None

STAFF RECOMMENDATION:

Approval of the establishment of the Industrial Development District.

COMMITTEE RECOMMENDATION:

None




3/21/2012
                                           Resolution No. _______

                                       MUSKEGON CITY COMMISSION

          RESOLUTION APPROVING AN INDUSTRIAL DEVELOPMENT DISTRICT AT 444 IRWIN AVE,
                                    MUSKEGON, MI 49442
                         GRANPHICS HOUSE SPORTS PROMOTIONS, INC



WHEREAS, pursuant to PA 198 of 1974, as amended, the City Commission of the City of Muskegon has the
authority to establish an Industrial Development Districts within the City of Muskegon; and

WHEREAS, Graphics House Sports Promotions, Inc has petitioned the City Commission of the City of
Muskegon to establish an Industrial Development District on its property located in the City of Muskegon
hereinafter described; and

WHEREAS, construction, acquisition, alteration, or installation of a proposed facility has not commenced at the
time of filing the request to establish this district; and

WHEREAS, written notice has been given by mail to all owners of real property located within the district, and to
the public by newspaper advertisement in the Muskegon Chronicle and public posting of the hearing on the
establishment of the proposed district; and

WHEREAS, on March 27, 2012 a public hearing was held at which all owners of real property within the
proposed Industrial Development District and all residents and taxpayers of the City of Muskegon were afforded
an opportunity to be heard thereon; and

WHEREAS, the City Commission of the City of Muskegon deems it to be in the public interest of the City of
Muskegon to establish the Industrial Development District as proposed.

NOW, THEREFORE, BE IT RESOLVED by the City Commission of the City of Muskegon that the following
described parcel of land situated in the City of Muskegon, Muskegon County, and State of Michigan, to wit:


CITY OF MUSKEGON REVISED PLAT OF 1903 THAT PART OF BLK 96 & VAC NIMS ST DESC AS
COM AT SW COR OF SD BLK FOR POB TH N ALG W LN OF SD BLK 330 FT TH E AT RT ANGLESTO
W LN 235.86 FT TO NELY LN OF BLK 96 & SWLY LN OF SD VAC NIMS ST TH N 48D 47M

is established as an Industrial Development District pursuant to the provisions of PA 198 of 1974, as amended,
to be known as Irwin Industrial Development District.


Adopted this 27th Day of March 2012.


Ayes:

Nays:

Absent:




3/21/12
                                                   BY: __________________________________
                                                          Stephen J. Warmington
                                                          Mayor

                                              ATTEST: __________________________________
                                                         Ann Cummings
                                                         Clerk




                                               CERTIFICATION

I hereby certify that the foregoing constitutes a true and complete copy of a resolution adopted by the Muskegon
City Commission, County of Muskegon, Michigan, at a regular meeting held on March 27, 2012.

                                                            ______________________________
                                                            Ann Cummings
                                                            Clerk




3/21/12
        Commission Meeting Date: March 27, 2012


Date:      March 20, 2012

To:        Honorable Mayor & City Commission

From:      Planning & Economic Development Department

RE:        DDA On-Premise Liquor License for Curry
           Kitchen.




SUMMARY OF REQUEST: To approve the attached Resolution
approving a Downtown Development Authority On-Premise Liquor
License for Curry Kitchen. The Liquor Control Code allows for
additional liquor licenses within Downtown Development Authority
Districts under certain conditions.


FINANCIAL IMPACT: Approval of the Liquor License will allow for a
new restaurant in the downtown area which should result in increased
revenue for the City.


BUDGET ACTION REQUIRED: None.


STAFF RECOMMENDATION: To approve the attached resolution.


COMMITTEE RECOMMENDATION: None.
                               CITY OF MUSKEGON
                           MUSKEGON COUNTY, MICHIGAN

                               RESOLUTION NO. _________

A resolution concerning the issuance of a Downtown Development Authority
District On-Premises Liquor License pursuant to 436.1521a(1)(b) of the Michigan
Compiled Laws.

The City Commission of the City of Muskegon hereby RESOLVES:

                                        Recitals

   1. Curry Kitchen, Inc. has applied for a Downtown Development Authority District
      On-Premises Liquor License for the premises at 1141 Third Street, which is
      located within an area established by the City Commission as a redevelopment
      project area pursuant to 436.1521a(1)(b) of the Michigan Compiled Laws.

   2. It is required that the City Commission approve a specific applicant, at a specific
      location “ABOVE ALL OTHERS”.

   3. This resolution was approved at the regular meeting of the City Commission on
      March 27, 2012.

                               City Commission Findings

   The City Commission is satisfied that:

   1. That the applicant has sufficiently demonstrated a commitment for a capital
      investment of not less than $75,000 for the build-out and improvements of the
      building that will house the licensed premises, which amounts shall be expended
      before the issuance of the license.

   2. That the licensed business shall be engaged in dining, entertainment or recreation,
      that is open to the general public, with a seating capacity of not less than 50
      persons.

   NOW, THEREFORE, THE CITY COMMISSION RESOLVES:

      The City Commission deems it to be in the best interest of the City of Muskegon
      to approve the application of Curry Kitchen, Inc., for a Downtown Development
      Authority District On-Premises Liquor License for the premises at 1141 Third
      Street, pursuant to 436.1521a(1)(b) of the Michigan Compiled Laws, and
      recommends to the Michigan Liquor Control Commission the issuance of said
      requested license “ABOVE ALL OTHERS”.
Adopted this 27th day of March, 2012.

   AYES:         ______________________________________________________

   NAYES:        ______________________________________________________

   ABSENT:       ______________________________________________________


                                        By:   ________________________
                                                Stephen J. Warmington
                                                Its Mayor


                                        By:   ________________________
                                                Ann Cummings, MMC
                                                Its Clerk
Date: March 27, 2012
To:    Honorable Mayor and City Commissioners

From:     Finance Department

RE:    Water Rate Increase



SUMMARY OF REQUEST: City water rates were last increased January 1st 2005.                  The economic downturn
has caused water usage to drop even while costs for electricity, treatment chemicals and labor have risen steadily
over this period. In FY 2011, the City’s water fund experienced a $330,504 net loss – the third consecutive year of
losses (including the shortened fiscal period ended 6/30/10). Accordingly, staff is recommending a 10% water rate
increase (from $1.40/HCFT to $1.54/HCFT) effective July 1, 2012.

Attached are documents highlighting the need for this rate increase:

    x a three-year history and financial ratio analysis of water fund operations and,
    x a financial projection showing the expected impact of the rate increase.


FINANCIAL IMPACT:            The rate increase will generate an estimated $410,000 in additional water revenue
annually. The following table compares existing and proposed rates to other area communities and provides an
estimate of the monthly impact on typical households:

                                                  7,500 Gallons/month                  15,000 Gallons/month
                        Rate   Measure      Commodity     Fixed      Total        Commodity     Fixed      Total
Muskegon (Current)       1.40 100 Cu. Ft.       14.00                  14.00          28.00                  28.00
Whitehall                2.00 1000 Gal.         15.00                  15.00          30.00                  30.00
Muskegon (Proposed)      1.54 100 Cu. Ft.       15.40                  15.40          30.80                  30.80
Grand Haven              1.86 1000 Gal.         13.98         7.00     20.98          27.96        10.32     38.28
Muskegon Hts.            1.98 1000 Gal.         14.85         7.79     22.64          29.70         7.79     37.49
Montague                 2.25 1000 Gal.         16.88         7.00     23.88          33.75         7.00     40.75
Grand Rapids             1.72 100 Cu. Ft.       17.20        10.17     27.37          34.40        10.17     44.57
Norton Shores            3.55 1000 Gal.         26.63         8.22     34.85          53.25         8.22     61.47
North Muskegon           3.10 100 Cu. Ft.       31.00         8.33     39.33          62.00         8.33     70.33
Roosevelt Park           3.38 1000 Gal.         25.35        24.93     50.28          50.70        24.93     75.63




BUDGET ACTION REQUIRED:                     Revenue estimates included in the forthcoming 2012-13 budget will be
based on the new rate structure.



STAFF RECOMMENDATION: Approval of the attached increasing water rates effective 7/1/2012.


                                                                                            1
                                                      CITY OF MUSKEGON

                                                       Resolution No. _____

                                    A Resolution amending the general fee resolution of the City.

                                                            RECITALS

                  A review of the water rates has been undertaken by staff. City staff recommends and the City Commission has
                  determined that an increase in the rates for water service is justified in the opinion of the City Commission.

          THEREFORE, BE IT RESOLVED BY THE CITY COMMISSION:

          1. For service provided after July 1, 2012, the rate for water shall be increased 10% from $1.40 per hundred cubic feet
             to $1.54 per hundred cubic feet.
          2. All fixed monthly charges for fire line service shall be increased 10% effective July 1, 2012.

          This resolution passed.

                  Ayes_______________________

                  Nays_______________________

                                                                      CITY OF MUSKEGON

                                                                      By___________________________
                                                                        Ann Marie Cummings, Clerk

                                                          CERTIFICATE

         This resolution was adopted at a meeting of the City Commission, held on ___________, 2012. The meeting was
properly held and noticed pursuant to the Open Meetings Act of the State of Michigan, Act 267 of the Public Acts of 1976.

                                                                      CITY OF MUSKEGON

                                                                      By___________________________
                                                                        Ann Marie Cummings, Clerk




9/18/97                                                                                                2
                                                                                                                                                                    3/20/2012




                                                                                                CITY OF MUSKEGON

                                                                                   ENTERPRISE FUND RATIO ANALYSIS

                                                                                                    2009 - FY2011




                                                                                                                                WATER FUND
                                                                                                                   2009            2010*               2011

                                                      I. BALANCE SHEET DATA:

                                                      ASSETS

                                                      CURRENT ASSETS
                                                        Cash and temporary investments                        $    2,301,294    $    2,456,123    $    2,913,169
                                                        Receivables
                                                          Accounts                                                   920,727         1,010,843           910,827
                                                              Prepaid insurance                                       14,048            63,999            58,510
                                                        Special assessments                                                 -                 -                 -
                                                        Inventory                                                     92,189            97,448            97,501
                                                        Due from other governments                                    63,215            64,580            57,812
                                                        Due from other funds                                                -                 -                 -

                                                                                                                   3,391,473         3,692,993         4,037,819

                                                      PROPERTY AND EQUIPMENT - AT COST
                                                        Capital assets (net of depreciation)                      44,513,346        43,655,150        41,974,151

                                                                                                                  44,513,346        43,655,150        41,974,151
                                                          Less accumulated depreciation                                     -                 -                 -

                                                                                                                  44,513,346        43,655,150        41,974,151
                                                        Land and improvements                                               -                 -                 -
                                                        Deferred debt expense                                         59,152           134,250           108,619

                                                                                                                  44,572,498        43,789,400        42,082,770

                                                      RESTRICTED ASSETS
                                                        Cash and securities                                          672,000           672,000           672,000

                                                                                                                     672,000           672,000           672,000

                                                      OTHER ASSETS
                                                        Wastewater Facility Rights                                          -                 -                 -

                                                                                                                            -                 -                 -

                                                                                                              $ 48,635,971      $ 48,154,393      $ 46,792,589

                                                      LIABILITIES

                                                      CURRENT LIABILITIES
                                                        Current maturities of long-term debt                  $    1,168,600    $    1,214,000    $    1,247,000
                                                        Accounts payable                                             113,374            56,288           166,092
                                                        Due to other funds                                                  -                 -                 -
                                                        Due to other governments                                      25,475            25,475            99,396
                                                        Accrued liabilities                                          124,509           110,293           142,005

                                                                                                                   1,431,958         1,406,056         1,654,493

                                                      NON-CURRENT LIABILITIES
                                                        Advances from other funds                                           -                 -                 -
                                                        Bonds and other obligations payable                       17,037,309        16,655,787        15,376,050

                                                                                                                  17,037,309        16,655,787        15,376,050

                                                      NET ASSETS
                                                        Invested in capital assets, net of related debt           26,477,964        25,902,015        25,451,943
                                                        Restricted for debt service                                  672,000           672,000           672,000
                                                        Unrestricted                                               3,016,740         3,518,535         3,638,103

                                                                                                                  30,166,704        30,092,550        29,762,046

                                                                                                              $ 48,635,971      $ 48,154,393      $ 46,792,589




* 2010 data is for six-months. This was a transition period as the City changed its fiscal year.          1
                                                                                                                                                                   3/20/2012




                                                                                               CITY OF MUSKEGON

                                                                                    ENTERPRISE FUND RATIO ANALYSIS

                                                                                                     2009 - FY2011




                                                                                                                               WATER FUND
                                                                                                                 2009             2010*              2011
                                                      II. INCOME STATEMENT DATA:

                                                      OPERATING REVENUES
                                                       Charges for services                                  $    5,686,529    $    2,795,713    $    5,221,839
                                                       Other revenues                                               197,301            95,456           232,921

                                                                                                                  5,883,830         2,891,169         5,454,760

                                                      OPERATING EXPENSES
                                                       Operating and administrative                                 516,365           259,451           541,950
                                                       Wastewater treatment                                                -                 -                 -
                                                       Filtration plant operation                                 1,409,738           666,691         1,367,569
                                                       Water distribution                                         1,572,160           649,133         1,385,011
                                                       Bad debts                                                           -                 -                 -
                                                       Depreciation                                               1,974,113         1,074,308         2,119,038

                                                                                                                  5,472,376         2,649,583         5,413,568

                                                          Operating profit (loss)                                    411,454         241,586             41,192

                                                      OTHER (INCOME) OR DEDUCTIONS
                                                       Interest income                                               22,483            13,566            13,025
                                                       Gain on sale of fixed assets                                        -                 -                 -
                                                       State grant                                                         -                 -                 -
                                                       Interest expense                                            (576,789)         (329,306)         (404,795)

                                                                                                                   (554,306)         (315,740)         (391,770)

                                                      Income (loss) before
                                                        operating transfers and extraordinary loss                 (142,852)          (74,154)         (350,578)
                                                      Capital contribution                                                 -                -            20,074
                                                      Operating transfers in (out)                                         -                -                  -

                                                      Net income (loss) before extraordinary loss                  (142,852)          (74,154)         (330,504)

                                                       Extraordinary loss/claim                                            -                 -                 -

                                                              NET INCOME (LOSS)                                    (142,852)          (74,154)         (330,504)

                                                      Net assets at start of year                                30,309,556        30,166,704        30,092,550

                                                      Equity transfer in (out)                                             -                 -                 -

                                                      Net assets at end of year                              $ 30,166,704      $ 30,092,550      $ 29,762,046




* 2010 data is for six-months. This was a transition period as the City changed its fiscal year.         2
                                                                                                                                                                       3/20/2012




                                                                                                 CITY OF MUSKEGON

                                                                                   ENTERPRISE FUND RATIO ANALYSIS

                                                                                                     2009 - FY2011




                                                                                                                                WATER FUND
                                                                                                                   2009            2010*                2011
                                                      III. FINANCIAL RATIOS

                                                      INDICATORS OF SOLVENCY
                                                        Debt/Equity Ratio                                                 0.61              0.60              0.57
                                                             This ratio looks at current and long-term debt in comparison to the retained earnings of the
                                                             fund. If the ratio is greater than 1, it indicates the enterprise fund is using more external long-
                                                             term financing than internal financing.
                                                        Debt Ratio (Total Liabilities/Total Assets)                    37.97%             37.51%           36.40%
                                                            A debt ratio of greater than 1 indicates that a company has more debt than assets,
                                                            meanwhile, a debt ratio of less than 1 indicates that a company has more assets than debt.
                                                        Times Interest Earned                                         0.71             0.73               0.10
                                                            This ratio indicates how many times the city can cover interest costs with operating profits.




                                                      INDICATORS OF LIQUIDITY
                                                        Net Working Capital                                    $   1,959,515     $    2,286,937    $     2,383,326
                                                             be stable or growing.

                                                        Net Working Capital/Assets                                   4.03%                 4.75%              5.09%
                                                             This ratio compares net working capital to the total assets of the fund.

                                                        Current Ratio                                                  2.37            2.63                 2.44
                                                            This ratio compares current assets to current liabilities and measures the utility's ability to meet
                                                            its short-term obligations from readily 2.00 is considered minimal for most enterprise
                                                            operations.
                                                        Cash Ratio                                                     1.61            1.75                 1.76
                                                                                     p       g
                                                            payment. A ratio of 1.00 or greater is ideal.
                                                            liabilities that could be paid

                                                        Current Assets/Total Liabilities                                 0.18              0.20                 0.24
                                                            This ratio indicates the extent to which the utility could liquidate all outstanding liabilities (long-
                                                            term and short-term) with readily available assets. A ratio approaching 1.00 indicates an
                                                            extremely strong operation.




                                                      FUNDS MANAGEMENT RATIOS
                                                        Receivables/Sales                                              15.65%            34.96%             16.70%
                                                             This ratio indicates the percentage of total sales that have are uncollected as of the date of
                                                             the balance sheet. The lower ratio the better, indicating efficient collection procedures.

                                                        Days Sales in Receivables                                  57             128               61
                                                            This measure indicates the number of days revenues represented by receivables. Again, a
                                                            low number indicates effient collection procedures.

                                                        Payables/Operating Expenses                                     3.24%              3.57%              5.04%

                                                        Days Operating Expenses in Payables                     g p 12                        13                 18
                                                                                                     yp                                                  py
                                                            A low number indicates efficient inventory and disbursement procedures.

                                                        Sales/Fixed Assets                                             13.20%              6.60%            12.96%
                                                             This ratio indicates the percentage of which annual sales is to the capital investment in the
                                                             utility system (less depreciation).

                                                        Operating ratio                                          93.01%        91.64%          99.24%
                                                            This ratio measures the percentage of operating revenues consumed by operating expenses.
                                                            A ratio greater than 100% indicates unprofitable operations.




                                                      PROFITABILITY RATIOS
                                                        Return on Sales                                                 6.99%              8.36%              0.76%
                                                            This measure indicates the percent of total sales revenue which was not needed to cover
                                                            operating expenses for the period and which can be considered operating"profit" for the
                                                            period.
                                                        Return on Total Assets                                    -0.29%          -0.15%            -0.71%

                                                            This ratio measures the percent return on total assets of the system.
                                                        Return on Equity                                           -0.47%                 -0.25%             -1.11%

                                                            This ratio measures the percent return on the City's total investment in the system.
                                                        Operating Profit Margin                                     6.99%             8.36%           0.76%
                                                            Operating margin is a measurement of what proportion of a company's revenue is left over
                                                            after paying for costs of production such as wages, raw materials, etc. A healthy operating
                                                            margin is required to be able to pay fixed costs, such as interest.




* 2010 data is for six-months. This was a transition period as the City changed its fiscal year.           3
                                  2010-11        2011-12        2012-13        2013-14        2014-15
1. Actual and Projected Flows

                                   2,066,764      2,087,432      2,108,306      2,129,389      2,150,683
                       City
                                     334,075        340,757        347,572        354,523        361,614
         Muskegon County
                                     177,988        179,768        181,566        183,381        185,215
             Roosevelt Park
                                     216,240        218,402        220,586        222,792        225,020
          North Muskegon
                                     336,178        342,902        349,760        356,755        363,890
      Muskegon Township
                                       5,000          5,050          5,101          5,152          5,203
     Miscellaneous Outside
                    TOTAL          3,136,245      3,174,310      3,212,890      3,251,992      3,291,625

* Assumed Annual Increases:
                        City:       1%
 Muskegon County Northside:         2%
             Roosevelt Park:        1%
           North Muskegon:          1%
       Muskegon Township:           2%
              Norton Shores:        1%
      Miscellaneous Outside:        1%


2. Debt Service Requirements
Date of Issue: 4/1/10
$5,995,000
              Interest Payable      211,995        184,088        172,088        153,788        136,088
             Principal Payable      580,000        600,000        610,000        640,000        660,000
   Total Principal and Interest     791,995        784,088        782,088        793,788        796,088

Date of Issue: 3/2/04
$13,900,000
              Interest Payable      239,328        226,100        212,606        198,847        184,769
             Principal Payable      615,000        630,000        640,000        655,000        670,000
   Total Principal and Interest     854,328        856,100        852,606        853,847        854,769

                                   1,646,323      1,640,188      1,634,694      1,647,635      1,650,857
Total Debt Service




3. Actual and Projected Commodity Revenues

                      Rate $            1.40 $         1.40 $         1.54 $         1.54 $         1.54
                                   2,893,470      2,922,404      3,246,791      3,279,259      3,312,052
City
Muskegon County
                                     584,631        596,324        669,075        682,457        696,106
Northside
                                     336,397        339,761        349,514        353,009        356,539
Roosevelt Park
                                     408,694        412,781        458,599        463,185        467,817
North Muskegon
                                     635,376        648,084        727,150        741,693        756,527
Muskegon Township
                                      14,000         14,140         15,710         15,867         16,025
Miscellaneous Outside
                    TOTAL          4,872,568      4,933,494      5,466,839      5,535,470      5,605,066
                                   2010-11          2011-12       2012-13       2013-14       2014-15
4. Actual and Projected Capital Projects


Elevated Tank - Marshall &
                                                      185,000
Roberts, Interior Painting                  4,207                           -             -             -

Water Main Replacement
Project, various locations &
                                                      100,000
2" & 4" Mains replacement                      0                            -             -             -
                                                       70,000
Laketon, Henry to Park                         0                            -             -             -
Getty Street, Keating to
                                                       31,000
Laketon (STP)                                  0                            -             -             -
Getty St., Laketon to
                                                      225,000
Evanston                                       0                            -             -             -
                                                       40,000
Isabella, Peck to Terrace                      0                            -             -             -
High Service Switchgear
                                                      175,000
Repairs & Upgrades                             0                            -             -             -
                                                       10,000
Terrace, Apple to Western                      0                            -             -             -
GIS Update and
                                                       30,000
Maintenance                                29,225                           -             -             -
                                                       90,000
Mason, Sixth to Fifth                       3,034                           -             -             -
Inspections, plans, &
specs. - 3 elev. tanks, Plant
clearwell, and Harvey
                                                0
reservoir                                                     -             -             -             -
                                           40,319
Laketon, Barclay to Henry                                     -             -             -             -

Water Main Replacement
Project, various locations &
2" & 4" Mains replacement                                     -             -             -             -
Laketon, Henry to Park                                        -             -             -             -
Getty Street, Keating to
                                       106,344
Laketon (STP)                                                 -             -             -             -
Getty St., Laketon to
Evanston                                 1,333                -             -             -             -
Isabella, Peck to Terrace              123,666                -             -             -             -
Viridian Drive/Terrace Point
                                           25,654
Dr. water looping                                             -             -             -             -
McGraft, Ruddiman to
Montgomery                                                    -             -             -             -
Leahy, Laketon to Larch                                       -             -             -             -
White/Scott from Wood to
                                            4,153
Oak Street                                                    -             -             -             -
Other                                      74,473             -             -             -             -
Blasting and painting
piping in valve vaults - elev.
tanks (2) & Harvey booster
                                                                     50,000
station                                         -             -                           -             -
Boltwood, Beach to Beach
                                                                    150,000
(2100')                                         -             -                           -             -
Drying bed roof (one-bed
                                                                     30,000
trial)                                          -             -                           -             -
                                  2010-11       2011-12       2012-13       2013-14       2014-15
Estes, Lakeshore Dr. to Fair
                                                                125,000
(850')                                      -             -                           -             -
Grand, Division to Franklin
                                                                 10,000
(1100')                                     -             -                           -             -
                                                                200,000
Houston, Third to ninth                     -             -                           -             -
Replace intake chemical
                                                                225,000
application line                            -             -                           -             -
Terrace, Laketon to Keating
                                                                 20,000
(1500')                                     -             -                           -             -
1937 Headworks roof
                                                                              250,000
replacement                                 -             -             -                           -
Barclay, Southern to
                                                                               10,000
Michigan (1200')                            -             -             -                           -
Fifth St., Laketon to Dale,
                                                                               90,000
(800')                                      -             -             -                           -
Larue, Minor to Lakeshore
                                                                               65,000
Dr. (650')                                  -             -             -                           -
Palmer, Laketon to
                                                                              250,000
Southern (2400')                            -             -             -                           -
Replace filter drain valves -
                                                                              200,000
1937 filters                                -             -             -                           -
Wash water pump motor &
elec. replacement to VFD's
                                                                              200,000
(3)                                         -             -             -                           -
Additional remote site
                                                                                             35,000
cameras & access pads                       -             -             -             -
Crowley, Pulaski to Barney
                                                                                             60,000
(600'), Gravel                              -             -             -             -
Distribution system
                                                                                             30,000
reliability study                           -             -             -             -
Replace headworks
                                                                                            300,000
transformer (1964 unit)                     -             -             -             -

                       TOTAL          412,408     956,000       810,000      1,065,000      425,000

5. Actual and Projected Operating Costs

Administration
  Salaries & Benefits                       -           -             -             -             -
  Operating Supplies                        -           -             -             -             -
                                      541,950
  Contractual Services                            536,007       536,007       536,007       536,007
                                       27,999
  Other Expenses                                    2,000         2,000         2,000         2,000
  Capital Outlays                                       0             0             0             0
  Other Financing Uses                                  0             0             0             0
                                      569,949     538,007       538,007       538,007       538,007
Maintenance
                                      816,927
  Salaries & Benefits                              768,795       768,795       768,795       768,795
                                      190,809
  Operating Supplies                               160,260       160,260       160,260       160,260
                                      299,637
  Contractual Services                             446,417       400,000       400,000       400,000
                                       66,107
  Other Expenses                                    53,230        53,230        53,230        53,230
                                       11,531
  Capital Outlays                                   16,500        16,500        16,500        16,500
  Other Financing Uses                                   0             0             0             0
                                    1,385,011    1,445,202     1,398,785     1,398,785     1,398,785
                                       2010-11        2011-12        2012-13        2013-14        2014-15
Filtration
                                         590,491
    Salaries & Benefits                                  655,881        655,881        655,881        655,881
                                         232,984
    Operating Supplies                                   275,095        275,095        275,095        275,095
                                         462,880
    Contractual Services                                 615,970        615,970        615,970        615,970
                                           1,153
    Other Expenses                                         2,600          2,600          2,600          2,600
                                         108,567
    Capital Outlays                                       45,300         45,300         45,300         45,300
    Other Financing Uses                                       0              0              0              0
                                        1,396,075      1,594,846      1,594,846      1,594,846      1,594,846

                       TOTAL            3,351,035      3,578,055      3,531,638      3,531,638      3,531,638

6. Actual and Projected Reserves

                                         672,000        672,000        672,000        672,000        672,000
Required Debt Reserve

7. Other Revenues

                                         178,394        170,000        170,000        170,000        170,000
Township Maintenance
                                                        145,000        145,000        145,000        145,000
Cell Phone Tower Leases                  143,269
                                                        150,000        150,000        150,000        150,000
Miscellaneous Services                   185,598
                                                         80,000         80,000         80,000         80,000
Penalties                                 82,592
                                                         20,000         20,000         20,000         20,000
Interest                                  13,025
                                                         80,000         80,000         80,000         80,000
All Other                                 86,090
                    TOTAL                688,968        645,000        645,000        645,000        645,000

SUMMARY

Commodity Revenues                 $    4,872,568 $    4,933,494 $    5,466,839 $    5,535,470 $    5,605,066
Other Revenues                            688,968        645,000        645,000        645,000        645,000
 Total Revenues                         5,561,536      5,578,494      6,111,839      6,180,470      6,250,066

Debt Service                            1,646,323      1,640,188      1,634,694      1,647,635      1,650,857
Capital Projects                          412,408        956,000        810,000      1,065,000        425,000
Operating Costs                         3,351,035      3,578,055      3,531,638      3,531,638      3,531,638
 Total Costs                            5,409,766      6,174,243      5,976,332      6,244,273      5,607,495

                                         151,770        (595,749)      135,507         (63,803)      642,571

Ending Balance                          3,585,169      2,989,420      3,124,927      3,061,124      3,703,695
Required Reserves                        (672,000)      (672,000)      (672,000)      (672,000)      (672,000)

                                   $    2,913,169 $    2,317,420 $    2,452,927 $    2,389,124 $    3,031,695

Top of Page


New Agenda Notifications

* indicates required