City of Piney Point Village 7676 WOODWAY DR., SUITE 300 OUSION,TA7063-1523 TELEHONE (713)782-0271 FAX( (713)782-0281 THE CITY OF PINEY POINT VILLAGE SPECIAL COUNCIL MEETING MONDAY, MARCH 30, 2020 NOTICE IS HEREBY GIVEN THAT THE CITY COUNCIL OF THE CITY OF PINEY POINT VILLAGE WILL HOLD A SPECIAL MEETING ON MONDAY, MARCH 30, 2020 AT 6:30 P.M. VIA ZOOM TO DISCUSS THE AGENDA ITEMS LISTED BELOW. THE MARCH 30, 2020 6:30 P.M. MEETING WILL BE HELD VIRTUALLY THROUGH THE USE OF ZOOM. THE DIAL IN NUMBER IS 884-841-6839 DECLARATION OF QUORUM AND CALL TO ORDER PLEDGE OF ALLEGIANCE CITIZENS WISHING TO ADDRESS COUNCIL - At this time, any person with city-related business may speak to the Council. In compliance with the Texas Open Meetings Act, if a member of the public comments or inquiries about a subject that is not specifically identified on the agenda, a member of Council or a Staff Member may only respond by giving a statement of specific factual information or by reciting existing policy. The City Council may not deliberate or vote on the matter 1. 2. 3. 4. 5. Discuss and take possible action on the MVPD monthly report Discuss and take possible action on the VFD monthly report Discuss and take possible action on Landscape Plan = Echo Lane & Taylorcrest Discuss and take possible action on Monthly Landscape Maintenance Discuss and take possible action on the City Administrator's monthly report, including but not limited to: February 2020 Financials Coronavirus 6. 7. 8. Discuss and take possible action on MVWA Ground Storage Tank Discuss and take possible action on 2019 Maintenance Projects Discuss and take possible action on the City Engineer's monthly report 9. Discuss and take possible action on the minutes oft the February 24, 2020 Council meeting 10. Discuss and take possible action on any future agenda items, meeting dates, etc. 11. Adjourn CERTIFICATION I'certify that a copy of the March 30, 2020 agenda ofi items to be considered by the Piney Point Village City Council was posted in a place convenient to the general public in Compliance with Chapter 551, of the Texas Government Code on March 27, 2020. TaW Roger Nelson City Administrator Inc compliance with the Americans with Disabilities Act, the City of Piney Point Village will provide for reasonable accommodations for persons attending City Council meetings. This facility is wheelchair accessible and accessible parking spaces are available. To better serve you, your requests should be received 48 hours prior to the meeting. Please contact Karen Farris, City Secretary, at713-782-0271. The City Council reserves the right to adjourn into a Closed Executive Session at any time under the Texas Government Code, Section 551.071, to consult with an attorney. Memorial Villages Police Department 11981 Memorial Drive Houston, Texas 77024 Tel.(713)365-3701 Raymond Schultz ChiefofPolice a March 9, 2020 TO: FROM: REF: MVPD Police Commissioners R. Schultz, ChiefofPolice February Monthly Report During the month ofFebruary MVPD responded/handled a total of6,182 calls/incidents. 4,519 House watch checks were conducted. 741 traffic stops were initiated with 795 citations being issued for 1415 violations. (Note: 21 Assists in Hedwig, 193 in Houston, Oins Spring Valley and Oin! Hillshire) Calls/Events by Village were: Village Bunker Hill: Piney Point: Calls/YTD House Watches/YTD Accidents Citations Response Time 2148/5396 1578/3744 1690/4423 1135/2825 1672/3286 3 8 6 246 283 266 5@2:20 4@3:06 8@2:47 17@2:43 Hunters Creek: 2201/4318 Type and frequency dfalspor.eniceleliation: include: CallType False. Alarms: Accidents: ALPR Hits: Assist Fire: Assist EMS: # 160 17 34 29 31 CallT Type Ord. Violations: Info Reports: Suspicious Situations: 97 Welfare Checks: # 8 44 13 Citations Speeding: Exp. Registration: 253 No Ins: Equipment Stop Sign: # 256 136 300 25 This month the department generated a total of101 police reports. Crimes Against ofPersons Assault Assault (DV) Crimes Against Property Burglary ofa Vehicle Theft - Misd (3) 1 1 (16) 4 3 Sexual Assault Forgery/FraudID 9 Petty/Ouality ofLife Crimes/Events (82) Poss. ofa a Controlled Sub/Para. ALPR Hits Warrants Warrants Class 3. Arrests 2 7 31 31 7 Public Intoxication Misc. Reports Recovered Stolen Vehicle 2 I 39 Arrest Summary: Individuals Arrested (42) DWI Felony 0 4 Budget YTD: Expense 608,343 221,776 830,119 50 830,170 Budget 4,815,125 896,837 5,711,962 138,000 5,849,962 % 12.6% 24.7% 14.5% 0% 14% Personnel Expense: Operating Expense: Total M&0 Expenditures: Capital Expenses: Net Expenses: Follow-upon Previous Month Items/Requests from Commission TML was contacted in reference to increasing the department Cyber Security and Ransomware coverage. The department was able to increase our coverage to tier 2 level for a $40 per yeari increase in premiums. Coverage aggregate limits increased MVPD personnel conducted a salary survey for the budget committee. Budget Committee held a workshop on February 25+, 2020. Scheduled 6 candidates for testing in March pending reviews of their initial The 2020 Maintenance of Effort (MOE) training cycle continues. Officers are receiving annual training and certifications in CPR, defensive tactics, BEOC/harassment policies, less-than-lethal procedures and use oft the STOP sticks. ALPR system had a total of6 60 hits, resulting in 3 recovered vehicles, one set of stolen license plates. The system also assisted in identifying a suspect involved in a hit and run accident. The MVPD. ALPR System was also featured on a syndicated radio talk show resulting in several inquiries from across the country. The department equipped all vehicles with additional cleaning equipment to combat the appearance of the Coronavirus in the US. All vehicles and jail cells have a bleach On 2/9/20 MVPD personnel investigated a death call on Steppingstone. The victim had apparently fell and was unable to get up and attempted to use her cane to pull items closer tol her causing a suspicious looking environment. Detectives and M.E. personnel investigated the incident to ensure there was no foul play. It was On 2/16/20 officers began an investigation into a statutory sex assault case involving 2students. Due to the age difference a mandated investigation was initiated. Prosecution is not expected as the age difference is within 7 days oft being legal. Body worn camera (BWC) system was installed and all officers were issued BWC's The new. Axon in car video (ICV) systems were installed during the week of February 9, 2020. All marked patrol units now have the equipment installed and are Held a conference call with Houston City Attorneys Office in reference to gaining access to Houston ROW for the. ALPR system. An attorney has been assigned to assist in this on-going project and we are seeing movement after multiple prior failed from $50,000 to $100,000. Personnel Changey/lsur/Uplts applications. Maior/Significant Events cleaning solution and disinfectant wipes available. determined to be a natural death. Status Updateo on any Major Projects on 2/11/20. The system is now operational. operational. attempts. V-LINC new registrations in February: +44 BH -1 1167/1250 (+25) PP -8 819/1160 (+6) HC-1 1104/1514(+12) Out of Area - 401 (+1) February 2020 VFD Assists Calls received directly by MVPD via 911/3700 Priority Events Total-7 Fire- 0 EMS-7 ByVillage BH Fire-0 BH EMS-1 PP Fire-0 PPI EMS-2 HC Fire -0 HC EMS-4 Average Response Times 2:52 N/A 2:52 N/A 2:12 N/A 3:06 N/A 2:57 Combined VFD Events (Priority + Radio) Total-36 Fire-18 EMS-18 3:44 3:04 4:24 Radio Call Events Total-29 Fire- 18 EMS-11 3:56 3:04 5:20 758 Memorai Cty Mofl 759 GaylordDr enise Dr 758 760 Hedwig 761 760 HEDWI ILLAGE Lindenwood HOA V Longwoods HOA AdChoices PSpeed Trailer Memagial Dr 1 Bunker Hill Beinhorn Rd Piney Point HUNTERS CREEK VILLAGE In Process Houston CountryClub Hunters Creek BUNKER HILL VILLAGE PINEY T VILLAGE 69 le Mobile Locations Durretre Dr 3 Wink Rd 2021 Requested Locations - Dr ponay" Sugar HillDr D 36 Memorial Dr St Sanrepes San Felipe St A 2020 ALPR Hit Locations With Recovery 02/29/20 la 758 Meniorul Cty Mol 759 Gaylord Dr nise Dr 758 760 LAG Hedwig 761 760 Lindenwood HOA AdChoices Bunker Hill Bemho (1 PSpeed Trailer al Dr Rd Longwoods HOA Piney Point HUNTERS CREEK VILLAGE InF Process Houston CountryClub Hunters Creek BUNKER HILL VILLAGE PINEY T VILLAGE o) A Mobile Locations Ourrecte Dr Wink Rd / Dr PPOOHaN Sugar Bill Dr Memorial San Felpest 9 San Felipe St e 62 01/3 a 2020 ALPR Hit Locations January 759 Gaylord Dr enise Dr 758 760 Hedwig 761 760 Memorul Cry Moll HEDWI LLAGE Lindenwood HOA AdChoices Bunker Hill Beinhorn Ro PSpeed Trailer magialDr Taylorb Rd Longwoods HOA Piney Point HUNTERS CREEK VILLAGE InF Process Houston GountryClub Hunters Creek BUNKER HILL VILLAGE PINEY TVILLAGE o) Mobile Locations Durrette Dr Wink Rd 4 / 9 PpOOHayo yDr Sugar Hill Dr ab Memorial Imruas " - San Felipe St 60 02/29 2020 ALPR Hit Locations February 759 GavtordDr Dunise D 1760 761 2020 Burglary Map Alarm POE Hedwig Village Address Minoetn Barryknollin Boinhorn Rd emorial"t Taylorcrest Rd- 5 Hunters Creek Village Bosener D jonal Dr Bunker Hill Village Piney Point Village Duretto RG RIAIVIPw Way, 4 ort 2020F Robberie acangr Sug: Address MO Memorial Dri Samfwibesi Sar 09 Bnargrove Burgoynerd Briar Forest Dr Daytime Burglary Nighttime Burglary Robbery Ola 3/1/20 769 Ssviorao Dese D- 760 2020 Auto Burglary Map 761 L6u Address 12210 Valley Star 11910 Broken Bough 9331 Hickory Hollow 12126 Tara emorial 12330 Tealwood North POE Side Window UNL UNL Door Side Door Window UNL Door Hedwig Village Mirlsndelini Barryknollt" Beinhorn Rd Taylorcrest Rd - Hlunters Creek Village 1orial Bunker Hill Viltage Piney Point Village CMPY DurretteDr Vay / Dr -oduny e MemorialDr: Sanfelipes St Briar ForestDr Daytime Burglary Nighttime Burglary Bnargrove BurgoyneRa Ole 0@ 3/1/20 2019 Officer Committed-Time to Service Report Employee Name BAKER, BRIAN C BIEHUNKO, JOHN BOGGUS, LARRY BRACHT, DANIEL BURLESON, Jason CADENA, VANESSA CANALES, RALPH EDWARD CERNY, BLAIR C. HARWOOD, NICHOLAS JARVIS, RICHARD JOLIVET, CHARLES JONES, ERIC KELSOJ JR, RONALDK LERMA, FRANK MCELVANY, ROBERT MILLER, OSCAR NASH, CHRISTOPHER NOWLIN, DONALDL OWENS, LANE PAVLOCK, JAMES ADAM RODRIGUEZ, CHRISTOPHER: SCHANMEIR, CHRISTIAN SCHULTZ, RAYMOND SILLIMAN, ERIC SISSION,KYLE! SPRINKLE, MICHAEL TAYLOR, CRAIG TORRES, PATRICK TUGGLE, JAMES VALDEZ, JUAN WHITE, TERRY Dispatch Committed Time 911 Phone Calls 3700 Phone Calls DP General Phone Calls" This ist the minimal time as all internald calls route through the 3700 number. Jan Feb Mar Apr May Jun Jul 7:46:27 4:07:52 13:02:04 14:54:33 20:23:44 15:24:33 14:03:18 15:34:43 7:45:56 13:35:03 20:57:17 17:39:42 14:39:35 13:47:14 4:49:50 19:25:49 13:39:36 14:10:55 38:52:26 22:25:37 17:12:39 18:35:09 1:40:48 0:00:00 2:44:33 6:12:45 5:38:37 15:52:34 8:18:04 14:18:27 : 2:42:40 2:51:20! 28:31:10 15:29:03 11:12:43 28:35:23 0:14:42 1:30:29 6:22:26 11:48:32 5:12:41 4:39:42 12:06:22 14:35:02 1:23:48 0:44:16 7:52:27 17:00:02 0:00:00 0:00:00 4:11:54 10:11:38 15:47:28 18:58:41 1:01:08 1:02:53 13:39:46 14:26:44 19:48:46 16:17:39 16:06:36 28:42:38 = Admin Asmt. Aug Sep Oct Nov Dec Reports Cites 13 4 18 61 9 3 24 2 39 4 49 o 19 6 35 51 33 59 2 26 0 10 8 123 38 0 2 45 0 13 17 0 U o 6 4 2 59 3 0 4 42 20 5 59] 101 795 Totals 970 4918 422 548 2612 2306 62:09:26 63:05:30 2020 Total Incidents 2020 Crimes Crimes Qualityo of Against Against Life Total Arrests incidents House YTDE BH YTDBH YTDPP YTDPP YTDHC YTDHC Persons Property Incidents Checks 7824 6112 6182 4519 INC 3248 HC INC HC INC HC January February March April May June July August September October November December Total 1 3 10 16 96 82 107 51 101 42 2733 2166 1690 2117 1614 2148 1690 1578 1135 2201 1672 4 26 178 208 93 14006 10631 5396 4423 3744 2825 4318 3286 2019 Totals 19 Difference %Change 159 1001 1179 580 113459 91672 40711 34541 28785 22638 40905 34223 Village Fire Department 2020 Strategio Plan Performance 1st Qtr Report Standards/Base Jan 100.0% $6,365,470.00 $591,371.56 $505,962.84 $5,608,280.00 $541,753.83 $444,960.84 $105,000.00 $79,000.00 $5,253.60 $678,190.00 $44,364.13 $61,002.00 2020 OPERATING BUDGETA Percentage fs spending 100% budget Actual Percentage Budget Spent Department Budget Personnel Expenses Total Percentage Personnel Budget Spent Overtime Percentage Overtime Budget Spent Capital Expenditures Percentage Capital Budget Spent Operational Expenditures Percentage Operational Budget Spent EMERGENCYOPRATONS Byn month Average Dispatch Time, high priority calls 60 Seconds Average Turnout Times, high priority calls 60s seconds Average Total Response high priority EMS Average Total Response high priority fires #incidents # Responses VFDI Patients VFDPatients Transported Houston Ambulance Patient Transports Total Patients Transported EMSI REVENUE: EMS Collection Percentage Revenue Collected, Avg Per Patient Amount Bliled Total Revenue Received from Patients Revenue Returned to Cities FIRE MARSHAL: #ofGeneral Plans Reviewed BofSprinkler Systems Reviewed #Fires Investigated (Fire Citations Written INSPECTIONS YTD Fire Prevention Permits Residentlal Sprinklers tod date #OF COMMUNITY Ed Events of Homes with Sprinkler Systems Feb 8.3% 7.95% 7.93% 1.44% $0.00 0.00% 0.0% 0:36 0:42 3:04 5:01 189 333 74 51 1 52 18% 15% 436.01 4 12 0 0 59 3 2027 16 30.22% Mar 8.3% 9.29% 9.66% 6,291.19 $1,513.50 5.99% 6.65% 6.5% 0:31 0:32 3:23 4:22 225 408 79 63 4 67 19% 16% 406.44 156,813.94 147,246.30 25,605.55 22,236.70 6 10 1 0 25 5 2022 8 30.14% QtrTotal 16.6% 17.24% 1,097,334.40 986,714.67 7,804.69 17.59% 7.43% 5,253.60 105,366.13 6.65% 6.54% 0:33 0:37 3:13 4:41 414 741 153 114 5 119 18% 419.67 16% $304,060.24 $47,842.25 10 22 25 8 2027 24 30.22% 6:30 6:50 %ofCalls, second Rescue Amb. Needed LessThan 20%. 6708 2 Total Number ofl Incidents 2020 5 10 11 teThreatening Response Time 12 13 14 15 16 %offiret type firez alarm Ufel Threatening (LT)EMSI Incldents Nati Stand. 6:30 of90% Nati. Stand: 10:30 af90% #LTFire NatiStand. 6:50 of90% of2019Calls are: Fire Alarms %of Fire Calls Fire EMS Total #LTEMS 1st Resp. Time 34 51 85 28 8 3 11 0 ALS Resp Time Fire EMS Bunker Hill Village 34 22 56 9 Hunters Creek Village 65 28 93 12 Piney Point Village 33 16 49 6 Spring Valley Village 32 34 66 14 3:26 100% 5:44 100% 2 3:17 100% 3:17 100% 4 3:33 100% 6:30 100% 0 3:10 100% 4:45 100% 3 2:44 100% 5:20 100% 3 3:14 100% 5:07 100% 14 5:46 100% 61% 39% 16 47% 4:38 100% 40% 60% 10 29% 6:19 100% 73% 27% 3 100% 70% 30% 19 29% 4:48 100% 67% 33% 12 36% 2:41 100% 48% 52% 11 34% 4:50 100% 63% 37% 71 36% Hedwig Village Hilshire Village 100% 100% 2 38% Houston Totals 54 0 54 260 154 414 69 Notes: ALL Response Time categories Include fromt ther receipt ofthec calle att the Primary! Dispatch to arrival lonk location oft ther responding units. Column 1: Reflects thec cities! listed within the chart. Column 2:Reflects they yeart to dater number of "fire" type calls withine eachj jurisdiction. Includes: fires, vehicle collisions, gas! leaks, rescues, treei ini roadways, and others. Column 3: Reflects they yeart to date number of" "EMS" calls within each) jurisdiction. Column 4: Reflects they yeart to date, totalr number ofallo calls within each) jurisdiction. Column5 5: Reflects the) year to date, number of" "Ife threatening EMS" calls withine each) jurisdiction. Includes: heart attacks, strokes, seizures, cardiac arrest, seizures and others. Column 6, RowA: Reflects the' "National Standard fort total response time for Ilfe threatening EMS Calls of6 minutes 305 seconds. Column6 6: Reflects they yeart to date, first responder's response times for each) jurisdiction. Column 7, Row A, Reflects the! National Standard ofthep percentage ofcalls whicht the national standards should be met: 90% Column 7: Reflects the year to date, percentage of calls whicht the national standardi Is met during! life threatening EMS calls. Column8 RowA: Reflects the National Standard fort total response time forl lifet threatening EMS calls fora arrival of Advanced Ufe SupportE Equipment and Personnel: 10minutes! 30s seconds. Column8: Reflects they yeart to date, Advanced Ufes Supporte equipment and personnel response time for! lifet threatening calls withine each jurisdiction. Column9R RowA A, Reflects the National Standardoft the percentage of calls which the ALS standard should ber met: 90% Column9: Reflects the year to date, percentage af calls, which ther national standerdsl Is met ofA ALS response fore each jurisdiction. Column 10: Reflects they yeart to date, number ofi lifet threatening' "Fire Type" calls withine eachj jurisdiction. Column 11: Reflects the year to date, average total response timet tot firet type calls withine each jurisdiction. Column 12: Reflects the yeart to date, percentage oflife threatening firet type calls which meeto ore exceed the National Standard. Column: 13: Reflects they year to date, percentage ofd calls which our" "firet type" calls. Column 14: Reflects they year to date, percentage ofcall which our* "EMS" calls. Column 15: Reflects they yeart to dater number ofFire Alarms within each) jurisdiction. Column 16: Reflects the percentage off fire type calls which aref fires alarms. MEMORANDUM CITY OF PINEY POINT VILLAGE TO: The Honorable Mayor and Members oft the City Council FROM: Roger Nelson, City Administrator MEETING DATE: March 30, 2020 SUBJECT: Echo Lane and Taylorcrest Agenda Item: 3 This agenda item calls for the City Council to consider approving the installation of landscaping at the intersection of] Echo Lane and' Taylorcrest. The Beautification Committee has been working with Carol Bright and the property owner to the south oft the site. The wall to the south oft this area is private property and extends approximatelyl0 feet to the north oft the wall. This area will be landscaped by the owner of the property. The City right-of-way is approximately 14 feet deep and will be the City's responsibility. The Beautification Committee has been working with the property owners for several months and the property owners have agreed to allow the City to use the exiting irrigation in the City's portion oft the landscaping. JEY POINT YILLAGE YLORCRPT AT EUHO LN. DOBLAHLHKED. MAKNAA ALEIAUK_ENE BASLESTPN HDLLY DAFL YAPONLHRIS ASIKN_IASHINE, FAGLESTON HOLLY CHSDAA PITOSPbRUN PEMAE YALPON TEE VIBIZNI SADHAKWA M WAY 1GU5RVH VARIEG DIANELLA LAING PINE IZEES-OrTONNL BY OUNER/CITY FALIMALASRU WSGOLIANTAA MLINMOS ROCK NEW GOLD LAMTANA MOS ROCL 50p pE KPANLITE_GEN/EL EANSPLMAIED.9A6DVALH ZELDCATED BOULDER BauLD EXISTN4 DRAIN BULLROCK NEW. GOLA LANTANA EHTAILTEENE 2EPPEINLVIS TEMLPLBNTED DA62 PALHSI ASIAAL JASMINE DESIGNS RES 3-26-20 Bright Landscape Designs, Inc 9302 Reid] Lake Drive Houston, TX 77064 Estimate DATE 11/18/2019 ESTIMATE# 10957 City ofPiney Point Village 7676 Woodway Drive Suite 300 Houston, TX 77024 PROJECT November: 2019- -Taylorcrest and Echo DESCRIPTION SIZE QTY COST TOTAL INTERSECTION OF TAYLORCREST ANDE ECHO LANE- ASPERI DESIGN DD Blanchard, Magnolia- full to ground (8-9)OR2-458 30gal DDI Blanchard Magnolia- - fullt to ground (10-12)@ $1260.00 Tree Wax Ligustrum 6'- fullt to ground OR4 4-B&B Tree 30gal Wax Ligustrum (9-10) @s $1542.24 Holly- Eagleston (8'-9) Female Yaupon (6-6.5) OR3-30g Holly Eagleston 30g gal (8'-9)@ $1020.60 Loropetalum (16"-18") OR. -15g Loropetalum (3'-4)@ 7gal $1603.80 Viburnum Sandankwa (22"-26") OR 13- 15g Viburnum 7g Yaupon- - Dwarf(I0-12)OR 13-7g Yaupon Dwarf 3gal Dianela-Variegated OR21-3g Variegated Aztec Grass @ 3gal 2 333.00 297.00 340.20 315.00 61.56 78.57 20.41167 23.32769 24.2281 8.91 3.16798 240.00 88.50 90.00 82.50 50.55 240.00 666.00 1,188.00 1,360.80 945.00 554.04 1,021.41 244.94 303.26 508.79 409.86 266.11 420.00 531.00 180.00 505.50 82.50 840.00 30g gal 4 3 9 13 12 13 21 46 1.75 84 6 2 1 10 3.5 Sandankwa (3'-4) @ $2211.30 (16-18)@5741.78 Fern-F Foxtail $576.87 Lantana New Gold Asian Jasmine Moss Rock Boulder 6-200# and 4-500# Bull Rock- 2"-4" Landscape Fabric/300 sq ftroll Landscape Fabric Staples 3gal Igal 1gal ton 300 cy sq ftr roll box/500 Bendaboard- 4"X: 20'- includes stakes and: screws OR 4"X20' piece 13. -Steell Edging. 16' @ $765.44 OR 10-Bendaboard-6" x20-includes stakes and screws @ $868.50 Moss Rock- Stacking @ $840.000R. 3.5t tons Oklahoma ton Drystack @ $1680.00-3m rows Phone # 2814963576 E-mail Paget oempHliaspdtignsen Bright Landscape Designs, Inc 9302 Reid] Lake Drive Houston, TX 77064 Estimate DATE 11/18/2019 ESTIMATE# 10957 City of Piney Point Village 7676 Woodway Drive Suite 300 Houston, TX 77024 PROJECT November 2019-1 Taylorcrest and Echo DESCRIPTION SIZE QTY 30 25 10 22 2 COST 4.50 42.00 40.50 354.51 12.15 TOTAL 135.00 1,050.00 405.00 267.30 709.02 12,593.53 9,752.26 22,345.79 -1,117.29 21,228.50 StA Augustine Raleigh Sod OR: 3-cy Granite Gravel @ sqyd $279.00 ***Premium Mix Compost ***Pine Decol Mulch Metal" Tree Stake with strap 6' Pine (5-6)@51272.60 TOTALPLANTS. & MATERIALS LABOR, PICKUP, DELIVERY, DISPOSAL, INVENTORYI ITEMS, ETC. Subtotal REPEATCUSTOMER. DISCOUNT Subtotal cy cy each Japanese Black Pine (3'-4')OR 2-30g Japanese Black 15gal -5.00% NOTE: SODI ISNOTCOVERED BY GUARANTEE NOTE: SEASONALCOLOR: ISI NOT COVERED BY NOTE: ESTIMATE! DOESI NOTINCLUDE TREE REMOVAL OR STUMP/ROOT GRINDING, SPRINKLER SYSTEM OR LIGHTING OR ANY SIGNS ORI DRAINAGE. THIS DESIGN/ESTIMATE: ISI BASED ON ALL EXISTING TREES WILLI BEI REMOVED. AND STUMPS GROUND: BY CITYC CONTRACTOR GUARANTEE Phone # 2814963576 E-mail Pagez nemplimspdyusn Bright Landscape Designs, Inc 9302 Reid] Lake Drive Houston, TX 77064 Estimate DATE 11/18/2019 ESTIMATE# 10957 City ofPiney Point Village 7676 Woodway Drive Suite: 300 Houston, TX7 77024 PROJECT November 2019-Taylorcrest: andI Echo DESCRIPTION SIZE QTY COST TOTAL Notes: 1) Thise estimatei is based upon the above plants and materials and condition ofp property at time ofsite inspection by Bright) Landscape Designs, Inc. Deviations from original accepted estimate/design for plants, materials and labor will be adjusted at retail cost for plants andi materials and at $51 per man hour. 2)Please turn sprinkler system offifs set tor run the afternoon before or morning ofs scheduled work. 3)Any main line or water lines that run under area where we will bei installing patio itisr recommendedi thati itb be moved. But costi ist not included ine estimate. 4) Unless specified sprinkler adjustments/repairs or additions are noti includedi in estimate. 5)Options are not included in bottom line of estimate. 6) Therei is no guarantee ons seasonal color. 7) There ist no guarantee on Sod Payment Terms: 1)40% deposit due at time customer signs and returns estimate tol Bright Landscape Designs, Inc. 2) Remaining balance (adjusted for changes made at time ofi installation) due upon receipt ofi invoice. 3)Ifjob takes more than 2 weeks, there will be ani intermediate draw of35% oft remaining balançe. WANT1 TOI EARN YOURI BONUSE POINTS? WENOW ACCEPTMASTERCARDISADISCOVER PLEASE. INITIAL BELOW AND SIGN1 THE. ATTACHED (IF APPLICABLE). ANDI RETURNTO BRIGHT! LANDSCAPE! DESIGNS, INC. PRIOR" TO COMMENCEMENT OF WORK. Phone: # INITIALS 2814963576 TOTAL BEFORE SALES TAXES Sales Taxes (8.25%) $21,228.50 $0.00 $21,228.50 E-mail Page3 TOTAL oeplimaspdsguen MEMORANDUM CITY OF PINEY POINTVILLAGE TO: The Honorable Mayor and Members ofthe City Council FROM: Roger Nelson, City Administrator pH MEETING DATE: March 30,2020 SUBJECT: Landscape Maintenance Agenda Item: 4 This agenda item calls for the City Council to consider the City's landscape maintenance program. In the last few years the City has improved the appearance the triangle at Blalock and Memorial, the landscape installations at Flag Tree Park and Carol Tree Park. In addition, the City Since February, Bright Landscaping has been working with the City to provide monthly maintenance for the City's parks and medians. This includes mulching the planting areas, replacing plantings that have died and monitoring the irrigation systems. has improved seven medians along Memorial Drive. Bright Landscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice # 3937 Date 2/20/2020 BillTo City ofP Piney Point Village 7676 Woodway Drive Suite 300 Houston, TX77024 P.O.No. Qty Terms Rate Project January 2020- mainten... Amount Description MONTILYMAINIENANCE: FOR 6ESPLANADE BEDS AND 2PARKS ONI MEMORIAL DRIVEI FORI PINEY POINT TOTALI LABOR, PICKUP, DELIVERY, DISPOSAL, INVENTORYI ITEMS, ETC. Subtotal 1,573.28 1,573.28 1,573.28 1,573.28 -78.66 -47.20 1,447.42 REPEAT CUSTOMER DISCOUNT COURTESY DISCOUNT Subtotal -5.00% -3.00% ESTIMATE INCLUDES, TRIMMING AS NEEDED, DEWEEDING BEDS ONLY (NOT GRASS) ANDBLOWING. Subtotal Sales Tax (8.25%) Total Payments/Credits Balance Due Phone # 2814963576 Page 1 Bright Landscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice: # 3937 Date 2/20/2020 Bill To City of Piney Point Village 7676 Woodway Drive Suite 300 Houston, TX 77024 P.O.No. Qty Terms Rate Project January 2020- mainten... Amount Description NOTE: THIS ESTIMATE DOESI NOT INCLUDE THE3 ESPLANADES THATE HAVENOTI BEENI LANDSCAPED YET. NORI DOES ITI INCLUDE ANY MATERIALS. WE WILLL CHECK TOS SEE IF THERE ARE ANY SPRINKLER REPAIRSADIUSTMENTS NEEDED ANDI IF ANY FERTILIZING ORI PEST1 TREATMENTS. ARE1 NEEDED: BUT UNLESS THEY. AREI MINOR, THERE WILLI BE ADDITIONAL CHARGE FOR: SUCH ADDITIONAL WORKI IFI ITS SHOULDI BE NECESSARY. DEADI PLANTS WILL BEI REMOVED AND ESTIMATEDTOI BEI REPLACED. NOTE: ESTIMATE! DOES NOT INCLUDE. ANY SPRINKLER SYSTEM ADJUSTMENTS Subtotal Sales Tax (8.25%) Total rayments/Credits Balance Due Phone # 2814963576 Page 2 BrightLandscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice? # 3937 Date 2/20/2020 BillTo City of Piney Point Village 7676 Woodway Drive Suite 300 Houston, TX77024 P.O.No. Qty Terms Rate Project January 2020- mainten... Amount Description Notes: 1)This estimate is based upont the above plants and materials and condition ofproperty att time ofs site inspection by Bright Landscape Designs, Inc. Deviations from original accepted estimate/design for plants, materials and labor will be adjusted at retail cost for plants and materials and at $51 perr man hour. 2) Please turn sprinkler system offifsett to runt the afternoon before or morning ofs scheduled work. 3)A Any main line or water lines that run under area where we willl bei installing patio itisr recommended thati it be moved. But costi is noti included ine estimate. 4) Unless specified sprinkler adjustments/repairs: ora additions are not included in estimate.. 5)Options are not included in bottom line ofestimate. 6)1 There isr no guarantee ons seasonal color. 7) Therei isr no Payment Terms: 1)4 40% deposit due att time customer signs and returns estimate tol Bright Landscape Designs, Inc. 2) Remaining balance (adjusted for changes made att time ofi installation) due upon receipt ofi invoice. 3)Ifjobt takes more than 2 weeks, there will be an intermediate draw of359ofremainingl balance. guarantee on Sod Subtotal Sales Tax (8.25%) Total rayments/Credits Balance Due Phone: # 2814963576 Page 3 Bright Landscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice # 3937 Date 2/20/2020 BillTo City ofPiney Point Village 7676 Woodway Drive Suite 300 Houston, TX 77024 P.O.No. Qty Terms Rate Project January 2020- -I mainten... Amount Description WANT TO1 EARN YOURI BONUSI POINTS? WE1 NOW ACCEPT MASTICAIDWISADSCOVER Subtotal Sales Tax (8.25%) Total $1,447.42 $0.00 $1,447.42 $0.00 $1,447.42 rayments/Credits Balance Due Phone # 2814963576 Page 4 Bright Landscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice # 3981 Date 3/20/2020 Bill To City ofPiney Point Village 7676 Woodway Drive Suite 300 Houston, TX 77024 P.O.No. Qty Terms Rate Project January 2020- mainten... Amount Description MONTHLY MAINTENANCE! FOR 61 ESPLANADE BEDS. AND 2PARKS ONI MEMORIAL DRIVEE FOR PINEY POINT TOTALI LABOR, PICKUP, DELIVERY,DISPOSAL INVENTORYITEMS. ETC. Subtotal 1,573.28 1,573.28 1,573.28 1,573.28 -78.66 -47.20 1,447.42 REPEATCUSTOMER DISCOUNT COURTESY: DISCOUNT Subtotal -5.00% -3.00% ESTIMATE INCLUDES, TRIMMING ASI NEEDED, DEWEEDING BEDS ONLY (NOT GRASS). ANDBLOWING. Subtotal Sales Tax (8.25%) Total Payments/Credits Balance Due Phonet # 2814963576 Page 1 Bright Landscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice# 3981 Date 3/20/2020 BillTo City of Piney Point Village 7676 Woodway Drive Suite 300 Houston, TX7 77024 P.O.No. Qty Terms Rate Project January 2020- mainten... Amount Description NOTE: THISE ESTIMATE DOESI NOTI INCLUDE' THE3 ESPLANADES THATHAVEI NOTE BEENI LANDSCAPED YET. NORI DOES ITI INCLUDE. ANY MATERIALS. WE WILLL CHECK TO SEE IF THERE. ARE ANY SPRINKLER REPAIRSADIUSTMENTS NEEDED ANDI IF ANY FERTILIZING ORI PEST TREATMENTS ARE: NEEDED BUT UNLESS THEY AREI MINOR, THERE WILLI BE ADDITIONAL CHARGE FOR SUCH ADDITIONAL WORK IFITSHOULDBE NECESSARY. DEAD PLANTS WILLI BEI REMOVED. AND ESTIMATEDTO BE REPLACED. NOTE: ESTIMATE DOES NOTI INCLUDE. ANYS SPRINKLER SYSTEM ADJUSTMENTS Subtotal Sales Tax (8.25%) Total Payments/Credits Balance Due Phone # 2814963576 Page 2 Bright Landscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice # 3981 Date 3/20/2020 Billl To City of Piney Point Village 7676 Woodway Drive Suite 300 Houston, TX 77024 P.O.N No. Qty Terms Rate Project January 2020- mainten.... Amount Description Notes: 1)Thise estimate is based upon the above plants and materials and condition of property att time ofs site inspection by Bright Landscape Designs, Inc. Deviations from original accepted estimate/design for plants, materials and labor willl be adjusted at retail cost for plants and materials and at $51 per man hour. 2) Please turn sprinkler system offi if set to runt the afternoon before or morning ofs scheduled work. 3)A Any main line or water lines that run under area where we willl bei installing patioi itisr recommended that it be moved. Buto cost isr noti included in estimate. 4) Unless specified sprinkler adjustments/repairs. ora additions are noti included ine estimate. 5)Options arer not included in bottom line ofe estimate. 6)1 Therei is no guarantee on seasonal color. 7) Therei isr no Payment Terms: 1),40% deposit due at time customer signs and returns estimate to Bright Landscape Designs, Inc. 2)F Remaining balance (adjusted for changes made att time ofi installation) due upon receipt ofi invoice. 3)Ifjob takes more than 2 weeks, there will be ani intermediate draw of35%0 ofremaining! balance. guarantee on Sod Subtotal Sales Tax (8.25%) Total Payments/Credits Balance Due Phone # 2814963576 Page 3 BrightLandscape Designs, Inc 9302 Reid Lake Drive Houston, TX 77064 Invoice Invoice# # 3981 Date 3/20/2020 Bill To City ofPiney Point Village 7676 Woodway Drive Suite: 300 Houston, TX 77024 P.O.No. Qty Terms Rate Project January 2020- mainten... Amount Description WANT TO EARN YOURI BONUS POINTS? WENOW/ACCEPT MASTERCARD/VISA/DISCOVER Subtotal Sales Tax (8.25%) Total $1,447.42 $0.00 $1,447.42 $0.00 $1,447.42 Payments/Credits Balance Due Phone # 2814963576 Page 4 MEMORANDUM CITY OF PINEY POINT VILLAGE TO: The Honorable Mayor and Members ofthe City Council FROM: Roger Nelson, City Administrator AW MEETING DATE: March 30, 2020 SUBJECT: City Administrator's Report Agenda Item: 5 February 2020 Financials Coronavirus 3-27-2020 09:25 AM 10 -GENERAL FUND ACCOUNT # ACCOUNT DESCRIPTION ASSETS 10-1100 Claim on Cash 10-1101 Cash- GF Texpool 10-1105 Cash with Amegy 10-1108 Cash with Agent 10-1120 Cash-Texas Class 10-1200 Accounts Receivable 10-1201 Sales Tax Receivable 10-1202 FEMA Reimbursement Receivable 10-1203 Property Tax receivable-PY 10-1204 Property Tax Receivable-cy 10-1205 Other Receivables 10-1209 A/R Willet 10-1301 Accrued Interest 10-1400 Prepaid Expenses 10-1507 Due from Debt Service Fund 10-1508 Due from Capital Projects Fund 10-1509 Due from Non-Major Fund 10-1510 Due from Metro Fund 10-1550 Due from Other Governments 10-1802 Street and Drainage System TOTAL ASSETS LIABILITIES 10-2001 Accounts Payable 10-2002 Other Accrued Liabilities 10-2005 Misc Payables 10-2051 Payroll Tax Payable 10-2052 Employee Insurance Payable 10-2062 TMRS Payable 10-2101 Property Tax Overpayments 10-2102 MC-Child Safety Fees Due 10-2103 MC-Bonds Due 10-2104 Due To - MC Technology 10-2105 Due To-MC Security 10-2106 Due To-State Comptroller 10-2107 Due To OMNI Base 10-2108 RESTITUTION 10-2110 Bond Payable - FAST 10-2111 Other Accrued Liabilities 10-2130 Deferred Revenue-Property Tax 10-2131 Other Deferred Revenue 10-2302 Due to State-CJ Fee 10-2303 Due To-Debt Service Fund 10-2402 Permit Deposits 10-2403 Drainage Deposit Payable 10-2404 Gas Meter Deposit CITY OF PINEY POINT VILLAGE BALANCE SHEET ASOF: FEBRUARY 29TH, 2020 PAGE: 1 BALANCE 2,620,273.96 5,611,983.78 0.00 877,487.77 2,082,924.30 0.00 16,820.98 0.00 159,705.80 2,903/198.72 81,728.99 2,813.36 0.00 0.00 0.00 0.00 0.00 0.00 8,353.83 0.00 14,365,291.49 14,365,291.49 383,345.87 0.00 0.00 0.00 4,992.54) 84.89) 0.00 28.50) 0.00 0.36 0.00 116,842.67 3,483.81 270.00) 7,023.05 0.00 159,705.80 78,142.42 324.29 0.00 0.00 0.00 157,485.00 C 3-27-2020 09:25 AM 10 -GENERAL FUND ACCOUNT # ACCOUNT DESCRIPTION 10-2405 P&Z Deposit 10-2500 Accrued Wages 10-2501 Gordon Estate Bond 10-2601 Construction Retainage Payable 10-2701 Deferred Taxes 10-2702 Deferred Revenue-Alarm Fees 10-2703 Deferred Franchise Taxes 10-2704 Unearned Revenue-CY Prop Taxes 10-2801 General LT Debt-N/P 10-2802 GO Bonds Payable TOTAL LIABILITIES EQUITY 10-3000 Fund Balance 10-3003 Fund Balance 10-3900 Earnings TOTAL BEGINNING EQUITY TOTAL REVENUE TOTAL EXPENSES TOTAL REVENUE OVER/ (UNDER) EXPENSES (WILL CLOSE TO FUND BAL.) TOTAL EQUITY & REV. OVER/(UNDER) EXP. TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. CITY OF PINEY POINT VILLAGE BALANCE SHEET ASOF: FEBRUARY 29TH, 2020 PAGE: 2 BALANCE 0.00 10,386.88 0.00 0.00 0.00 22,500.00 0.00 5,306,482.85 0.00 0.00 726,631.20 5,266,498.57 0.00 5,993,129.77 5,449,956.64 1,608,590.19 3,841,366.45 1,709,551.80) 6,240,347.07 8,124,944.42 14,365,291.49 3-27-2020 09:27 AM 10 -GENERAL FUND FINANCIAL SUMMARY CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 1 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL REVENUE SUMMARY TAXES PERMITS & INSPECTIONS COURT INVESTMENT INCOME AGENCIES & ALARMS REVENUE DONATIONS & IN LIEU TOTAL REVENUES EXPENDITURE SUMMARY PUBLIÇ SERVICE COMMUNITY POLICE MISCELLANEOUS SANITATION COLLECTION LIBRARY STREET LIGHTING FIRE TOTAL PUBLIC SERVICE CONTRACT SERVICES CONTRAÇT SERVICES TOTAL CONTRAÇT SERVICES BUILDING CONTRACT SERVICES BUILDING SERVICES ADMIN EXPENSE OFFIÇE EXPENSE WAGES & BENEFITS INSURANCE TOTAL BUILDING GENERAL GOVERNMENT CONTRACT SERVICES ADMIN EXPENSE OFFICE EXPENSE WAGES & BENEFITS INSURANCE TOTAL GENERAL GOVERNMENT 5,235,455.00 1,555,122.01 5,230/248.70 99.90 5,206.30 23,700.00 367,900.00 142,000.00 150,000.00 33,000.00 398,000.00 235,500.00 26,465.50 12,343.45 10,440.09 8,400.00 68,793.88 0.00 67,586.80 18.37 300,313.20 24,136.32 17.00 117,863.68 20,599.55 13.73 129,400.45 9,300.00 28.18 98,085.27 24.64 299,914.73 0.00 0.00 235,500.00 6,561,855.00 1,681,564.93 5,449,956.64 83.06 1,111,898.36 10,000.00 0.00 570,000.00 1,500.00 12,000.00 0.00 0.00 48,704.44 0.00 960.70 0.00 0.00 1,800.00 0.00 ( 1,800.00) 97,408.88 17.09 472,591.12 0.00 0.00 1,965.77 16.38 10,000.00 1,500.00 10,034.23 1,815,242.00 162,498.00 487,505.00 26.86 1,327,737.00 2,035,143.00 140,445.73 351,114.32 17.25 1,684,028.68 4,443,885.00 352,608,87 939,793.97 21.15 3,504,091.03 356,000.00 356,000.00 3,857.00 149,500.00 4,193.00 3,157.00 128,307.00 17,177.00 306,191.00 12,000.00 45,883.00 149,100.00 279,951.00 29,116.00 516,050.00 35,670.69 35,670.69 0.00 19,816.06 0.00 0.00 0.00 510.53 20,326.59 0.00 2,595.42 12,132.85 45,942.69 2,051.63 58,017.33 16.30 297,982.67 58,017.33 16.30 297,982.67 0.00 0.00 42,071.41 28.14 107,428.59 15.53 0.37 39.99 1.27 0.00 0.00 128,307.00 1,021.06 5.94 43,147.99 14.09 263,043.01 0.00 0.00 4,645.88 10.13 24,997.78 16.77 124,102.22 92,484.08 33.04 187,466.92 4,103.26 14.09 3,857.00 4,177.47 3,117.01 16,155.94 12,000.00 41,237.12 25,012.74 62,722.59 126,231.00 24.46 389,819.00 3-27-2020 09:27 AM 10 -GENERAL FUND FINANCIAL SUMMARY CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 2 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD AÇTUAL MUNICIPAL COURT CONTRACT SERVICES ADMIN EXPENSE OFFICE EXPENSE WAGES & BENEFITS INSURANCE COURT OPERATIONS TOTAL MUNICIPAL COURT PUBLIC WORKS MAINTENANCE CONTRACT SERVICES ADMIN EXPENSE OFFICE EXPENSE WAGES & BENEFITS INSURANCE PUBLIC WORKS OPERATIONS TOTAL PUBLIC WORKS MAINTENANCE GOF CAPITAL OUTLAYS OTHER EXPENSES TOTAL GOF CAPITAL OUTLAYS TOTAL 0.00 5,536.00 4,564.00 104,511.00 22,903.00 37,200.00 174,714.00 3,875.00 2,343.00 2,207.00 88,859.00 18,612.00 313,500.00 429,396.00 0.00 393.25 250.00 0.00 1,217.35 4,012.51 5,873.11 0.00 39.01 500.00 0.00 922.80 48,006.86 49,468.67 0.00 0.00 393.25 7.10 344.99 7.56 0.00 0.00 104,511.00 2,200.59 9.61 4,493.29 12.08 7,432.12 4.25 167,281.88 0.00 0.00 414.89 17.71 528.79 23.96 0.00 0.00 1,737.40 9.33 68,907.21 21.98 244,592.79 71,588.29 16.67 357,807.71 0.00 5,142.75 4,219.01 20,702.41 32,706.71 3,875.00 1,928.11 1,678.21 88,859.00 16,874.60 1,497,014.00 194,261.73 362,379.49 24.21 1,134,634.51 1,497,014.00 194,261.73 362,379.49 24.21 1,134,634.51 0.00 0.00 0.00 0.00 0.00 5,002,761.45) REVENUES OVER/(UNDER) EXPENDITURES 1 1,161,395.00) 960,632.68 3,841,366.45 3-27-2020 09:27 AM 10 -GENERAL FUND REVENUES TAXES 10-4101 Property Tax Revenue 10-4150 Sales Tax TOTAL TAXES PERMITS & INSPECTIONS 10-4203 Plat Reviews 10-4204 Code Enforcement Citations 10-4205 Contractor Registration 10-4206 Drainage Reviews 10-4207 Permits 10-4208 Board of Adjustment Fees TOTAL PERMITS & INSPECTIONS COURT 10-4300 Court Fines TOTAL COURT INVESTMENT INCOME 10-4400 Interest Income TOTAL INVESTMENT INCOME AGENCIES & ALARMS 10-4501 Agencies 10-4507 Sec-False Alarm 10-4508 SEC-Registration 10-4520 FEMA - State Reimbursement TOTAL AGENCIES & ALARMS FRANCHISE REVENUE 10-4602 Cable 10-4605 Power/Electric 10-4606 Franchise Fees-Gas 10-4607 Telephone 10-4608 Wireless Communication TOTAL FRANCHISE REVENUE DONATIONS & IN LIEU 10-4702 Kinkaid School 10-4703 Metro Congested Mitigation 10-4704 Intergovernmental Revenues 10-4705 Ambulance 10-4706 Donation to Historical Preserv 10-4800 Miscellaneous Income 10-4850 Transfer In 10-4900 Prior Period Adjustments 10-4907 Unearned Revenue TOTAL DONATIONS & IN LIEU CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 3 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL 5,035,455.00 1,520,563.00 5,174,314.97 102.76 ( 138,859.97) 5,235,455.00 1,555,122.01 5,230,248.70 99.90 200,000.00 3,400.00 1,000.00 12,000.00 50,000.00 300,000.00 1,500.00 367,900.00 142,000.00 142,000.00 150,000.00 150,000.00 0.00 0.00 33,000.00 0.00 33,000.00 72,000.00 272,000.00 19,000.00 35,000.00 0.00 398,000.00 34,000.00 136,000.00 0.00 65,000.00 0.00 500.00 0.00 0.00 0.00 235,500.00 34,559.01 55,933.73 27.97 144,066.27 3,500.00 102.94 ( 0.00 0.00 2,880.00 24.00 4,350.00 8.70 56,856.80 18.95 243,143.20 0.00 0.00 67,586.80 18.37 300,313.20 24,136.32 17.00 117,863.68 24,136.32 17.00 117,863.68 20,599.55 13.73 129,400.45 20,599.55 13.73 129,400.45 0.00 0.00 0.00 0.00 9,300.00 28.18 0.00 0.00 9,300.00 28.18 19,102.40 26.53 70,495.58 25.92 201,504.42 0.00 0.00 8,361.02 23.89 126.27 0.00 98,085.27 24.64 299,914.73 0.00 0.00 0.00 0.00 136,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 235,500.00 5,206.30 100.00) 1,000.00 9,120.00 45,650.00 1,500.00 0.00 0.00 1,500.00 2,850.00 22,115.50 0.00 26,465.50 12,343.45 12,343.45 10,440.09 10,440.09 0.00 0.00 8,400.00 0.00 8,400.00 19,102.40 47,797.47 0.00 1,767.74 126.27 68,793.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23,700.00 0.00 23,700.00 52,897.60 19,000.00 26,638.98 126.27) 34,000.00 0.00 65,000.00 0.00 500.00 0.00 0.00 0.00 3-27-2020 09:27 AM 10 -GENERAL FUND REVENUES CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 4 16.678 OF FISÇAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL TOTAL REVENUES 6,561,855.00 1,681,564.93 5,449,956.64 83.06 1,111,898.36 3-27-2020 09:27 AM 10 -GENERAL FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 5 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES PUBLIC SERVICE COMMUNITY 10-510-5001 Community Celebrations TOTAL COMMUNITY POLICE 10-510-5010 MEMORIAL VILLAGE POLIÇE DEPT 10-510-5011 MVPD - AUTO REPLACEMENT TOTAL POLICE MISCELLANEOUS 10-510-5020 Miscellaneous TOTAL MISCELLANEOUS SANITATION COLLECTION 10-510-5030 SANITATION COLLECTION 10-510-5031 SANITATION FUEL CHARGE TOTAL SANITATION COLLECTION LIBRARY 10-510-5040 Spring Branch Library TOTAL LIBRARY STREET LIGHTING 10-510-5050 Street Lighting TOTAL STREET LIGHTING FIRE TOTAL FIRE TOTAL PUBLIC SERVICE CONTRACT SERVICES CONTRACT SERVICES 10-520-5102 Accounting/Audit 10-520-5103 Engineering 10-520-5104 Legal 10-520-5105 Tax Appraisal-HCAD 10-520-5107 Animal Control 10-520-5108 IT Hardware/Software & Support 10-520-5110 Mosquito Control TOTAL CONTRACT SERVICES PERIOD ACTUAL 10,000.00 10,000.00 0.00 0.00 3,833.00 0.00 0.00 0.00 0.00 476,002.00 26.22 1,339,240.00 11,503.00 0.00 1,800.00 0.00 1,800.00 0.00 95,498.90 16.75 474,501.10 1,909.98 0.00 97,408.88 17.09 472,591.12 0.00 0.00 0.00 0.00 1,965.77 16.38 1,965.77 16.38 10,000.00 10,000,00 11,503.00) 1,800.00) 1,800.00) 1,909.98) 1,500.00 1,500.00 10,034.23 10,034.23 1,815,242.00 158,665.00 0.00 0.00 0.00 570,000.00 0.00 570,000.00 1,500.00 1,500.00 12,000.00 12,000.00 1,815,242.00 162,498.00 487,505.00 26.86 1,327,737.00 0.00 0.00 47,749.45 954.99 48,704.44 0.00 0.00 960.70 960.70 0.00 10-510-5060 Villages Fire Department 10-510-5070 Contribution to Fire Dept 2,035,143.00 140,445.73 351,114.32 17.25 1,684,028.68 2,035,143.00 140,445.73 351,114.32 17.25 1,684,028.68 4,443,885.00 352,608.87 939,793.97 21.15 3,504,091.03 0.00 0.00 0.00 0.00 32,000.00 150,000.00 90,000.00 60,000.00 2,000.00 ( 1,200.00) 0.00 22,000.00 356,000.00 762.00 12,104,88 3,314.50 19,628.00 1,061.31 0.00 35,670.69 762.00 2.38 25,611.77 17.07 124,388.23 9,129.50 10.14 19,628.00 32.71 380.00 19.00 2,506.06 0.00 ( 2,506.06) 0.00 0.00 58,017.33 16.30 297,982.67 31,238.00 80,870.50 40,372.00 1,620.00 22,000.00 3-27-2020 09:27 AM 10 -GENERAL FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 6 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET 356,000.00 CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES TOTAL ÇONTRACT SERVICES BUILDING CONTRACT SERVICES 10-530-5108 Intormation Technology TOTAL CONTRAÇT SERVICES BUILDING SERVICES 10-530-5152 Drainage Reviews 10-530-5153 Electrical Inspections 10-530-5154 Plat Reviews 10-530-5155 Plan Reviews 10-530-5156 Plumbing Inspections 10-530-5157 Structural Inspections 10-530-5158 Urban Forester 10-530-5160 Mechanical Inspections TOTAL BUILDING SERVICES ADMIN EXPENSE 10-530-5204 Dues & Subscriptions 10-530-5206 Legal Notices 10-530-5207 Misc Supplies 10-530-5209 Office Equipment & Maintenance TOTAL ADMIN EXPENSE OFFICE EXPENSE 10-530-5210 Postage 10-530-5211 Meeting Supplies 10-530-5213 Office Supplies 10-530-5214 Telecommunications 10-530-5215 Travel & Training TOTAL OFFICE EXPENSE WAGES & BENEFITS 10-530-5301 Gross Wages 10-530-5311 Payroll Processing 10-530-5313 Fringe Benefits TOTAL WAGES & BENEFITS INSURANCE 10-530-5353 Employee Insurance TOTAL INSURANCE TOTAL BUILDING PERIOD 35,670.69 ACTUAL 58,017.33 16.30 297,982.67 3,857.00 3,857.00 45,000.00 12,000.00 500.00 10,000.00 18,000.00 15,000.00 42,000.00 7,000.00 149,500.00 250.00 500.00 1,800.00 1,643.00 4,193.00 150.00 150.00 500.00 1,857.00 500.00 3,157.00 109,214.00 643.00 18,450.00 128,307.00 17,177.00 17,177.00 306,191.00 0.00 0.00 7,416.06 1,845.00 0.00 4,000.00 0.00 2,475.00 3,720.00 360.00 19,816.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 510.53 510.53 20,326.59 0.00 0.00 0.00 0.00 17,971.41 39.94 2,565.00 21.38 0.00 0.00 8,000.00 80.00 1,440.00 8.00 5,040.00 33.60 6,200.00 14.76 855.00 12.21 42,071.41 28.14 107,428.59 0.00 0.00 0.00 0.00 15.53 0.86 0.00 0.00 15.53 0.37 0.00 0.00 0.00 0.00 39.99 8.00 0.00 0.00 0.00 0.00 39.99 1.27 0.00 0.00 109,214.00 0.00 0.00 0.00 0.00 0.00 0.00 128,307.00 1,021.06 5.94 1,021.06 5.94 3,857.00 3,857.00 27,028.59 9,435.00 500.00 2,000.00 16,560.00 9,960.00 35,800.00 6,145.00 250.00 500.00 1,784.47 1,643.00 4,177.47 150.00 150.00 460.01 1,857.00 500.00 3,117.01 643.00 18,450.00 16,155.94 16,155.94 43,147.99 14.09 263,043.01 3-27-2020 09:27 AM 10 -GENERAL FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 7 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES GENERAL CONTRACT SERVICES 10-540-5108 Information recnno.logy TOTAL CONTRACT SERVICES ADMIN EXPENSE 10-540-5201 Administrative 10-540-5202 Auto Allowance/Mileage 10-540-5203 Bank Fees 10-540-5204 Dues & Subscriptions 10-540-5205 Elections 10-540-5206 Legal Notices 10-540-5207 Miscellaneous 10-540-5208 Citizen Communication 10-540-5209 Office Equipment & Maintenance TOTAL ADMIN EXPENSE OFFICE EXPENSE 10-540-5210 Postage 10-540-5211 Meeting Supplies 10-540-5212 Rent/Leasehold/Furniture 10-540-5213 Office Supplies 10-540-5214 Telecommunications 10-540-5215 Travel & Training 10-540-5216 Statutory Legal Notices TOTAL OFFICE EXPENSE WAGES & BENEFITS 10-540-5301 Gross Wages 10-540-5302 Overtime/Severance 10-540-5303 emporaty/rart-time Personnel 10-540-5304 Salary Adyustment/Bonus) 10-540-5306 Payroll Tax Expense 10-540-5310 TMRS(tretirement) 10-540-5311 Payroll Processing 10-540-5312 TWC-Unemployment 10-540-5313 Fringe Benefits TOTAL WAGES & BENEFITS INSURANCE 10-540-5353 Employee Insurance 10-540-5354 General Liability 10-540-5355 Bonds for City Staff 10-540-5356 Workman's Compensation 10-540-5357 Drainage Study TOTAL INSURANCE TOTAL GENERAL PERIOD ACTUAL 12,000.00 12,000.00 0.00 13,583.00 1,800.00 3,500.00 5,000.00 2,000.00 0.00 10,000.00 10,000.00 45,883.00 1,600.00 4,000.00 125,000.00 8,500.00 6,000.00 1,000.00 3,000.00 149,100.00 230,426.00 0.00 5,000.00 0.00 0.00 0.00 857.00 0.00 43,668.00 279,951.00 24,816.00 3,800.00 500.00 0.00 0.00 29,116.00 516,050.00 0.00 0.00 0.00 850.00 0.00 160.00 0.00 0.00 149.00 0.00 1,436.42 2,595.42 0.00 303.12 9,913.21 428.43 1,213.09 275.00 0.00 12,132.85 36,744.41 1,575.42 966.00 0.00 2,936.93 3,530.07 189.86 0.00 0.00 45,942.69 2,051.63 0.00 0.00 0.00 0.00 2,051.63 0.00 0.00 0.00 0.00 0.00 0.00 1,700.00 12.52 204.33 11.35 230.00 6.57 0.00 0.00 0.00 0.00 923.95 0.00 ( 0.00 0.00 1,587.60 15.88 4,645.88 10.13 520.99 32.56 1,208.07 30.20 19,841.42 15.87 105,158.58 547.55 6.44 2,479.75 41.33 400.00 40.00 0.00 0.00 24,997.78 16.77 124,102.22 74,424.96 32.30 156,001.04 2,709.89 0.00 ( 2,709.89) 1,661.52 33.23 0.00 0.00 5,911.76 0.00 ( 5,911.76) 7,224.61 0.00 ( 7,224.61) 551.34 64.33 0.00 0.00 0.00 0.00 92,484.08 33.04 187,466.92 4,103.26 16.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,103.26 14.09 12,000.00 12,000.00 0.00 11,883.00 1,595.67 3,270.00 5,000.00 2,000.00 923.95) 10,000.00 8,412.40 41,237.12 1,079.01 2,791.93 7,952.45 3,520.25 600.00 3,000.00 3,338.48 0.00 305.66 0.00 43,668.00 20,712.74 3,800.00 500.00 0.00 0.00 25,012.74 62,722.59 126,231.00 24.46 389,819.00 3-27-2020 09:27 AM 10 -GENERAL FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 8 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES MUNICIPAL COURT CONTRAÇT SERVICES 10-550-5108 Information Technology TOTAL CONTRACT SERVICES ADMIN EXPENSE 10-550-5204 Dues & Subscriptions 10-550-5207 Misc Supplies 10-550-5209 Office Equipment & Maintenance TOTAL ADMIN EXPENSE OFFICE EXPENSE 10-550-5210 Postage 10-550-5211 Meeting Supplies 10-550-5213 Office Supplies 10-550-5214 Telecommunications 10-550-5215 Travel & Training TOTAL OFFICE EXPENSE WAGES & BENEFITS 10-550-5301 Gross Wages 10-550-5311 Payroll Processing 10-550-5313 Fringe Benefits TOTAL WAGES & BENEFITS INSURANCE 10-550-5353 Employee Insurance TOTAL INSURANCE COURT OPERATIONS 10-550-5402 MC Facilities 10-550-5403 Credit Card Charges 10-550-5404 Judge/Prosecutor/Interpretor 10-550-5405 Jury Pay 10-550-5406 State Cptole/i/near 10-550-5407 SETCIC 10-550-5408 epples/ascellansous 10-550-5409 Collection Agency 10-550-5410 OmniBase Services of Texas 10-550-5412 10-550-5413 Building Security Fund 10-550-5414 Truancy Prevention 10-550-5415 Local Municipal Tech Fund 10-550-5416 Local Municipal Jury Fund 10-550-5417 Time Payment Reimbursement Fee TOTAL COURT OPERATIONS TOTAL MUNICIPAL COURT PERIOD ACTUAL 0.00 0.00 250.00 2,000.00 3,286.00 5,536.00 100.00 0.00 500.00 3,714.00 250.00 4,564.00 92,014.00 857.00 11,640.00 104,511.00 22,903.00 22,903.00 0.00 5,000.00 22,000.00 0.00 10,000.00 0.00 0.00 0.00 200.00 0.00 0.00 ( 0.00 0.00 ( 0.00 ( 0.00 37,200.00 174,714.00 0.00 0.00 0.00 393.25 0.00 393.25 0.00 0.00 0.00 0.00 250.00 250.00 0.00 0.00 0.00 0.00 1,217.35 1,217.35 0.00 461.51 4,125.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 200.90)( 205.00) 164.00) 4.10)( 0.00 4,012.51 5,873.11 0.00 0.00 0.00 0.00 0.00 0.00 393.25 19.66 0.00 0.00 393.25 7.10 0.00 0.00 0.00 0.00 39.99 8.00 0.00 0.00 305.00 122.00 344.99 7.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 104,511.00 2,200.59 9.61 2,200.59 9.61 0.00 0.00 1,040.29 20.81 4,125.00 18.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 235.20) 0.00 240.00) 0.00 192.00) 0.00 4.80) 0.00 0.00 0.00 4,493.29 12.08 0.00 0.00 250.00 1,606.75 3,286.00 5,142.75 100.00 0.00 460.01 3,714.00 55.00) 4,219.01 92,014.00 857.00 11,640.00 20,702.41 20,702.41 0.00 3,959.71 17,875.00 0.00 10,000.00 0.00 0.00 0.00 200.00 0.00 235.20 240.00 192.00 4.80 0.00 32,706.71 7,432.12 4.25 167,281.88 3-27-2020 09:27 AM 10 -GENERAL FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 9 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES PUBLIC WORKS MAINTENANCE CONTRACT SERVICES 10-560-5108 Information Technology TOTAL CONTRACT SERVIÇES ADMIN EXPENSE 10-560-5207 Misc Supplies 10-560-5209 Office Equipment & Maintenance TOTAL ADMIN EXPENSE OFFICE EXPENSE 10-560-5213 Office Supplies 10-560-5214 Telecommunications 10-560-5215 Travel & Training TOTAL OFFIÇE EXPENSE WAGES & BENEFITS 10-560-5301 Gross Wages 10-560-5311 Payroll Processing 10-560-5313 Fringe Benefits TOTAL WAGES & BENEFITS INSURANCE 10-560-5353 Employee Insurance TOTAL INSURANCE PUBLIC WORKS OPERATIONS 10-560-5500 Public Works Maintenance 10-560-5501 TCEQ & Harris CO Permits 10-560-5504 banascaping Maintenance 10-560-5505 Gator Fuel 10-560-5506 Right of Way Mowing 10-560-5507 Road & Sign Repair 10-560-5508 ROW Water/Planting 10-560-5509 Tree Care/Removal 10-560-5510 Road/Drainage Maintenance 10-560-5515 Landscape improvements 10-560-5516 Gator Maintenance TOTAL PUBLIC WORKS OPERATIONS TOTAL PUBLIC WORKS MAINTENANCE PERIOD ACTUAL 3,875.00 3,875.00 700.00 1,643.00 2,343.00 100.00 1,857.00 250.00 2,207.00 75,019.00 643.00 13,197.00 88,859.00 18,612.00 18,612.00 0.00 1,000.00 15,000.00 2,000.00 80,000.00 50,000.00 4,500.00 10,000.00 75,000.00 75,000.00 1,000.00 313,500.00 429,396.00 0.00 0.00 39.01 0.00 39.01 0.00 0.00 500.00 500.00 0.00 0.00 0.00 0.00 922.80 922.80 0.00 0.00 1,447.42 58.40 7,573.00 58.13 69.70 0.00 0.00 38,800.21 0.00 48,006.86 49,468.67 0.00 0.00 0.00 0.00 414.89 59.27 0.00 0.00 414.89 17.71 28.79 28.79 0.00 0.00 500.00 200.00 528.79 23.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,737.40 9.33 1,737.40 9.33 0.00 0.00 1,656.25 165.63 ( 1,447.42 9.65 123.85 6.19 15,146.00 18.93 486.13 0.97 187.35 4.16 0.00 0.00 0.00 0.00 49,860.21 66.48 0.00 0.00 68,907.21 21.98 244,592.79 71,588.29 16.67 357,807.71 3,875.00 3,875.00 285.11 1,643.00 1,928.11 71.21 1,857.00 250.00) 1,678.21 75,019.00 643.00 13,197.00 88,859.00 16,874.60 16,874.60 0.00 656.25) 13,552.58 1,876.15 64,854.00 49,513.87 4,312.65 10,000.00 75,000.00 25,139.79 1,000.00 3-27-2020 09:27 AM 10 -GENERAL FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 10 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES GOF CAPITAL OUTLAYS OTHER EXPENSES PERIOD ACTUAL 10-570-5601 Capital Improvements 10-570-5602 Drainage Ditch Maintenance 10-570-5606 Road/Drainage Projects 10-570-5607 2014 Paving Project 10-570-5608 MDE Drainage 10-570-5609 Windermere Drainage 10-570-5610 Fire Station Remodel 10-570-5616 S. Piney Pt/Blalock Rd 10-570-5640 Surrey Oaks 10-570-5660 Smithdale Estates Bypass 10-570-5665 Woods Edge Erosion Project 10-570-5700 2015 Maintenance Project 10-570-5701 2019 Maintenance Projects 10-570-5705 Tynewood Ditch Washout Project 10-570-5800 Lanecrest Improvements Project 10-570-5805 Beinhorn Paving Project 10-570-5806 Drainage and Sidewalks 10-570-5808 Wilding Lane TOTAL OTHER EXPENSES TOTAL GOF CAPITAL OUTLAYS TOTAL EXPENDITURES 0.00 0.00 0.00 0.00 0.00 406,689.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61,308.38 0.00 0.00 0.00 2,114.00 5,305.00 0.00 0.00 80.00 0.00 ( 44,471.41 0.00 ( 44,471.41) 0.00 0.00 0.00 0.00 0.00 0.00 406,689.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 63,534.38 0.00 ( 63,534.38) 0.00 0.00 0.00 0.00 0.00 0.00 5,932.50 0.00 21,220.00 0.00 0.00 80.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,932.50) 21,220.00) 1,090,325.00 125,534.35 227,141.20 20.83 863,183.80 1,497,014.00 194,261.73 362,379.49 24.21 1,134,634.51 1,497,014.00 194,261.73 362,379.49 24.21 1,134,634.51 7,723,250.00 720,932.25 1,608,590.19 20.83 6,114,659.81 REVENUES OVER/(UNDER) EXPENDITURES 1,161,395.00) 960,632.68 3,841,366.45 5,002,761.45) 3-27-2020 09:25 AM 20 -DEBT SERVICE ACCOUNT # ACCOUNT DESCRIPTION ASSETS 20-1100 Claim on Cash 20-1105 Cash - Amegy Bank 20-1108 Cash with Agent 20-1109 Texpool-DS 20-1110 Texas Class-DS 20-1200 Property Tax Receivable-PY 20-1201 Property Tax Receivable-cy 20-1300 Due to/From General Fund 20-1301 Accrued Interest Receivable TOTAL ASSETS LIABILITIES 20-2001 Accounts Payable 20-2002 Other Accrued Liabilities 20-2130 Deferred Revenue-Property Tax 20-2200 Deferred Property Tax Rec 20-2300 Other Accrued Liabilities 20-2701 Unearned Revenue-Property Tax TOTAL LIABILITIES EQUITY 20-3000 Fund Balance TOTAL BEGINNING EQUITY TOTAL REVENUE TOTAL EXPENSES TOTAL REVENUE OVER/(ONDER) EXPENSES (WILL CLOSE TO FUND BAL.) TOTAL EQUITY & REV. OVER/(UNDER) EXP. TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. CITY OF PINEY POINT VILLAGE BALANCE SHEET ASOF: FEBRUARY 29TH, 2020 PAGE: 1 BALANCE 1,503,889.53) 0.00 241,922.52 1,879,447.92 122,866.03 31,770.35 803,411.89 0.00 0.00 1,575,529.18 1,575,529.18 0.00 0.00 31,770.35 0.00 0.00 1,462,997.32 139,317.24 139,317.24 1,382,061.18 0.00 1,382,061.18 1,440,616.91) 1,494,767.67 80,761.51 1,575,529.18 3-27-2020 09:27 AM 20 -DEBT SERVICE FINANCIAL SUMMARY CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) ASOF: FEBRUARY 29TH, 2020 PAGE: 1 16.678 OF FISCAL YEAR BUDGET BUDGET BALANÇE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL REVENUE SUMMARY TAXES INVESTMENT INÇOME TOTAL REVENUES EXPENDITORE SUMMARY NON-DEPARTMENTAL ADMIN EXPENSE OTHER EXPENSES TRANSFERS TOTAL NON-DEPARIMENTAL TOTAL EXPENDITURES 1,502,950.00 404,873.47 1,377,718.07 91.67 125,231.93 1,506,850.00 407,319.90 1,382,061.18 91.72 124,788.82 3,900.00 2,446.43 4,343.11 111.36 443.11) 2,250.00 1,502,950.00 0.00 1,505,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0,00 0.00 1,502/950.00 0.00 0.00 0.00 0.00 1,505,200.00 0.00 0.00 2,250.00 0.00 0.00 1,380,411.18) REVENUES OVER/(UNDER) EXPENDITURES 1,650.00 407,319.90 1,382,061.18 3-27-2020 09:27 AM 20 -DEBT SERVICE REVENUES TAXES 20-4101 Property Tax Revenue TOTAL TAXES INVESTMENT INCOME 20-4400 Bank Interest 20-4410 Bond Premium TOTAL INVESTMENT INCOME TOTAL REVENUES CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) ASOF: FEBRUARY 29TH, 2020 PAGE: 2 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL 1,502,950.00 404,873.47 1,377,718.07 91.67 125,231.93 1,502,950.00 404,873.47 1,377,718.07 91.67 125,231.93 3,900.00 0.00 3,900.00 2,446.43 0.00 2,446.43 4,343.11 111.36 ( 0.00 0.00 4,343.11 111.36 443.11) 0.00 443.11) 1,506,850.00 407,319.90 1,382,061.18 91.72 124,788.82 3-27-2020 09:27 AM 20 -DEBT SERVICE CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 3 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF DEPARTMENTAL EXPENDITURES NON-DEPARTMENTAL ADMIN EXPENSE 20-500-5204 Paying Agent Fees TOTAL ADMIN EXPENSE OTHER EXPENSES PERIOD ACTUAL 2,250.00 2,250.00 217,950.00 1,285,000.00 0.00 1,502,950.00 0.00 0.00 1,505,200.00 1,505,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,250.00 2,250.00 20-500-5820 Interest Expense-Bonds 20-500-5821 Bond Principal Payments 20-500-5822 Amortization of Bonds TOTAL OTHER EXPENSES TRANSFERS 20-500-5902 Transfers Out TOTAL TRANSFERS TOTAL NON-DEPARIMENTAL TOTAL EXPENDITURES 0.00 0.00 217,950.00 0.00 0.00 1,285,000.00 0.00 0.00 0.00 0.00 1,502,950.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,505,200.00 0.00 0.00 1,505,200.00 REVENUES OVER/(UNDER) EXPENDITURES 1,650.00 407,319.90 1,382,061.18 1,380,411.18) 3-27-2020 09:25 AM 30 -SPECIAL REVENUE FUND AÇCOUNT # ACCOUNT DESCRIPTION ASSETS 30-1100 Claim on Cash 30-1102 Donation 30-1103 MC Security 30-1104 MC Technology 30-1106 Child Safety 30-1200 Due To/From General Fund 30-1301 Accrued Interest Receivable TOTAL ASSETS LIABILITIES 30-2001 Accounts Payable 30-2100 Grants Payable 30-2200 Due To General Fund TOTAL LIABILITIES EQUITY 30-3000 Fund Balance 30-3001 Fund Balance-Child Safety 30-3002 Fund Balance-Mc Security 30-3003 Fund Balance-Mc Technology 30-3010 Unrestricted Retained Earnings 30-3300 Fund Balance-Mc Security 30-3400 Fund Balance- MC Technology 30-3904 Earnings-Mc Technology TOTAL BEGINNING EQUITY TOTAL REVENUE TOTAL EXPENSES TOTAL REVENUE OVER/(UNDER) EXPENSES (WILL CLOSE TO FUND BAL.) TOTAL EQUITY & REV. OVER/(UNDER) EXP. TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. CITY OF PINEY POINT VILLAGE BALANCE SHEET ASOF: FEBRUARY 29TH, 2020 PAGE: 1 BALANCE 65,239.08 0.02 0.36 0.05 24,802.87 0.00 0.00 90,042.38 90,042.38 164.85 0.00 0.00 34,566.58 55,694.92 11,838.88 3,081.69 0.00 0.00 0.00 0.00 105,182.07 1,717.51 164.85 1,552.66 16,857.20) 164.85 89,877.53 90,042.38 3-27-2020 09:27 AM 30 -SPECIAL REVENUE FUND FINANCIAL SUMMARY CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 1 16.678 OF FISCAL YEAR BUDGET BUDGET BALANÇE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL REVENUE SUMMARY COURT INVESTMENT INCOME DONATIONS & IN LIEU TOTAL REVENUES EXPENDITURE SUMMARY NON-DEPARTMENTAL MISCELLANEOUS TOTAL NON-DEPARIMENTAL QUALIFIED EXPENSES COURT TOTAL QUALIFIED EXPENSES ADMINISTRATION ADMIN EXPENSE OTHER EXPENSES TRANSFERS TOTAL ADMINISTRATION: TOTAL EXPENDITURES 13,300.00 5.00 0.00 13,305.00 772.34 0.95 0.00 773.29 1,715.52 12.90 1.99 39.80 0.00 0.00 1,717.51 12.91 11,584.48 3.01 0.00 11,587.49 10,000.00) 10,000.00) 7,823.00) 7,823.00) 0.00 0.00 0.00 0.00 0.00 31,128.00 0.00 0.00 164.85 164.85 0.00 0.00 0.00 0.00 0.00 608.44 0.00 0.00 ( 10,000.00) 0.00 0.00 ( 10,000.00) 164.85 2.11-( 7,987.85) 164.85 2.11-( 7,987.85) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,552.66 0.00 0.00 0.00 0.00 0.00 29,575.34 REVENUES OVER/(UNDER) EXPENDITURES 3-27-2020 09:27 AM 30 -SPECIAL REVENUE FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 2 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF REVENUES COURT PERIOD ACTUAL 30-4305 MC Security Revenue 30-4310 MC rechnology Revenue 30-4315 Child Safety Revenues TOTAL COURT INVESTMENT INCOME 30-4405 MC Security-interest 30-4410 MC Technology-Interest 30-4415 Child Satety-Interest 30-4420 Donations-interest TOTAL INVESTMENT INCOME DONATIONS & IN LIEU 30-4720 Donations 30-4800 Other Income TOTAL DONATIONS & IN LIEU TOTAL REVENUES 4,000.00 5,300.00 4,000.00 13,300.00 0.00 0.00 5.00 0.00 5.00 0.00 0.00 0.00 13,305.00 167.83 223.76 380.75 772.34 0.00 0.00 0.95 0.00 0.95 0.00 0.00 0.00 773.29 432.73 10.82 576.99 10.89 705.80 17.65 1,715.52 12.90 0.00 0.00 0.00 0.00 1.99 39.80 0.00 0.00 1.99 39.80 0.00 0.00 0.00 0.00 0.00 0.00 1,717.51 12.91 3,567.27 4,723.01 3,294.20 11,584.48 0.00 0.00 3.01 0.00 3.01 0.00 0.00 0.00 11,587.49 3-27-2020 09:27 AM 30 -SPECIAL REVENUE FUND DEPARTMENTAL EXPENDITURES NON-DEPARTMENTAD MISCELLANEOUS 30-500-5029 Gen Govt Qualified Expenses TOTAL MISCELLANEOUS TOTAL NON-DEPARIMENTAL QUALIFIED EXPENSES ÇOURT CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 3 16.678 OF FISCAL YEAR BUDGET BUDGET BALANÇE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL 10,000.00) 10,000.00) 10,000.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,000.00) 10,000.00) 0.00 0.00 ( 10,000.00) 30-510-5121 Child Satety 30-510-5122 MC Security 30-510-5123 MC Technology 30-510-5129 Donation TOTAL COURT TOTAL QUALIFIED EXPENSES ADMINISTRATION ADMIN EXPENSE 30-520-5203 Bank Fees TOTAL ADMIN EXPENSE OTHER EXPENSES 30-520-5702 Other Expenses TOTAL OTHER EXPENSES TRANSFERS 30-520-5902 Transfers Out TOTAL TRANSFERS TOTAL ADMINISTRATION TOTAL EXPENDITURES 0.00 123.00) 7,700.00) 0.00 7,823.00) 7,823.00) 0.00 164.85 0.00 0.00 164.85 164.85 0.00 0.00 164.85 134.02-( 0.00 0.00 ( 7,700.00) 0.00 0.00 164.85 2.11-( 0.00 287.85) 0.00 7,987.85) 164.85 2.11-( 7,987.85) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,823.00) 31,128.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 164.85 608.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 164.85 0.92-( 17,987.85) REVENUES OVER/(UNDER) EXPENDITURES 1,552.66 29,575.34 3-27-2020 09:25 AM 40 -CAPITAL PROJECTS FUND AÇCOUNT # ACCOUNT DESCRIPTION ASSETS 40-1100 Claim on Cash 40-1101 Texpool 40-1105 Cash - Amegy Checking 40-1120 Texas Class 40-1200 Accounts Receivable 40-1220 A/R General Fund 40-1250 Due To Metro 40-1300 Accrued Interest Receivable TOTAL ASSETS LIABILITIES 40-2001 Accounts Payable 40-2002 Other Accrued Liabilities 40-2200 Deferred Revenue 40-2300 Construction Retainage Payable 40-2400 Accrued Liabilities TOTAL LIABILITIES EQUITY 40-3000 Fund Balance TOTAL BEGINNING EQUITY TOTAL REVENUE TOTAL EXPENSES TOTAL REVENUE OVER/(UNDER) EXPENSES (WILL CLOSE TO FUND BAL.) TOTAL EQUITY & REV. OVER/(UNDER) EXP. TOTAL DIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. CITY OF PINEY POINT VILLAGE BALANCE SHEET ASOF: FEBRUARY 29TH, 2020 PAGE: 1 BALANCE 37,417.46 0.00 0.00 7,596.31 0.00 0.00 0.00 0.00 45,013.77 45,013.77 0.00 0.00 293,595.54 152,145.79 0.00 0.12) 0.12) 22.57 286,000.00 285,977.43) 114,750.01) 445,741.33 400,727.56) 45,013.77 3-27-2020 09:27 AM 40 -CAPITAL PROJECTS FUND FINANCIAL SUMMARY CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 1 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL REVENUE SUMMARY INVESTMENT INÇOME DONATIONS & IN LIEU TOTAL REVENUES EXPENDITURE SUMMARY NON-DEPANIMENTAL ADMIN EXPENSE OTHER EXPENSES TRANSFERS TOTAL NON-DEPARIMENTAL TOTAL EXPENDITURES 0.00 0.00 0.00 10.63 0.00 10.63 22.57 0.00 ( 0.00 0.00 22.57 0.00 ( 22.57) 0.00 22.57) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 285,977.43 0.00 286,000.00 286,000.00 0.00 ( 286,000.00) 0.00 286,000.00 286,000.00 0.00 286,000.00) REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 285,989.37)0 285,977.43) 3-27-2020 09:27 AM 40 -CAPITAL PROJECTS FUND CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 2 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF REVENUES PERIOD ACTUAL INVESTMENT INÇOME 40-4400 Interest Income TOTAL INVESTMENT INÇOME DONATIONS & IN LIEU 40-4800 Other Income 40-4910 Debt Proceeds 40-4911 Bond Premium 40-4912 Issuance Cost TOTAL DONATIONS & IN LIEU TOTAL REVENUES 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.63 10.63 0.00 0.00 0.00 0.00 0.00 10.63 22.57 0.00 ( 22.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.57 0.00 ( 22.57) 22.57) 0.00 0.00 0.00 0.00 0.00 22.57) 3-27-2020 09:27 AM 40 -CAPITAL PROJECTS FUND DEPARTMENTAL EXPENDITURES NON-DEPARTMENTAL ADMIN EXPENSE 40-500-5203 Bank Fees TOTAL ADMIN EXPENSE OTHER EXPENSES 40-500-5601 Capital Outlay 40-500-5616 S. Piney Pt/Blalock Rd 40-500-5617 Smithdale/Claymore 40-500-5640 Batch 1 Projects 40-500-5641 Batch 1 - Preliminary 40-500-5655 Blalock/S. Piney Point 40-500-5660 Smithdale Estates Bypass 40-500-5670 N. Piney Point Road Project 40-500-5675 Lanecrest Drainage Improvement 40-500-5702 Miscellaneous Expense TOTAL OTHER EXPENSES TRANSFERS 40-500-5901 Transfers In 40-500-5902 Transfers Out TOTAL TRANSFERS TOTAL NON-DEPARIMENTAL TOTAL EXPENDITURES CITY OF PINEY POINT VILLAGE REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: FEBRUARY 29TH, 2020 PAGE: 3 16.678 OF FISCAL YEAR BUDGET BUDGET BALANCE CURRENT BUDGET CURRENT YEAR TO DATE OF PERIOD ACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 286,000.00 286,000.00 0.00 ( 286,000.00) 0.00 286,000.00 286,000.00 0.00 286,000.00) 0.00 286,000.00 286,000.00 0.00 ( 286,000.00) 0.00 286,000.00 286,000.00 0.00 ( 286,000.00) REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 285,989.37)0 285,977.43) 285,977.43 3-27-2020 09:25 AM 99 -POOLED CASH FUND ACCOUNT # ACCOUNT DESCRIPTION ASSETS 99-1101 Cash 99-1510 DUE FROM GENERAL FUND 99-1520 DUE FROM DEBT SERVICE 99-1530 DUE FROM SPECIAL REVENUE 99-1540 DUE FROM CAPITAL PROJEÇTS 99-1550 DUE FROM METRO FUND 99-1599 Due From Other Funds TOTAL ASSETS LIABILITIES 99-2000 Accounts Payable 99-2190 Due to Other Funds TOTAL LIABILITIES EQUITY 99-3000 Fund Balance TOTAL BEGINNING EQUITY TOTAL EQUITY & REV. OVER/(UNDER) EXP. TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. CITY OF PINEY POINT VILLAGE BALANCE SHEET ASOF: FEBRUARY 29TH, 2020 PAGE: 1 BALANCE 1,289,729.90 0.00 0.00 0.00 0.00 0.00 383,510.72 1,673,240.62 1,673,240.62 385,527.72 1,287,712.90 1,673,240.62 0.00 0.00 0.00 1,673,240.62 Council Agenda Item Cover Memo 3/30/2020 Date of Meeting To: Agenda Item: Piney Point Water Plant. Mayor and City Council Discuss and take possible action on the MVWA's Ground Storage Tank. Addition at the SUMMARY/BACKGROUND (WHY): The MVWA has submit plans for the addition ofap proposed Ground Storage Tank (GST) at the MVWA Piney Point Water Plant. The MVWA would like to begin construction of a third GST at the water plant beginning in mid-April. Construction is contained within the limits of the water plant and should last approximately 6 months. Attached is an email summarizing the MVWA Plans. Also attached are two sheets from the plan set for discussion. STAFF RECOMMENDATION: ESTIMATED COST: N/A FUNDING SOURCE: Bond, City, and] Metro Funds CURRENT BUDGETED ITEM: YES_ NO_ EMERGENCY REQUEST: YES NO X_ PREPARED BY: Joel Moore ATTACHMENTS: Yes Moore, Joseph From: Sent: To: Cc: Subject: Attachments: Henry, Moore, Joseph Thursday, March 12, 20208:56AM nenyeppvcounclorg Presley final set 2-11-2020.pdf Roger Nelson dlyadminepneyptorg: caleeppvcounciorg: mchael@ppvcounclorg: oel@ppvcouncl.org: bman@ppvcoundlory: Mark Kobelan; Croley, Aaron; Lundquist, FW: Piney Point Water Plant addition of new Ground Storage Tank Pery your request, attached are the plans for the additional ground storage tank (GST) at the MVWA water plant at 435 Piney Point. The additional GST is needed to meet additional water demands ini the Villages. The plans include the following elements: Removal of existing concrete parking/drive (behind the residence) Removal of 3 pine trees (10", 18" and 30") Addition ofa 62' diameter by 24' tall ground storage tank additional: storage later downi the road Tank to be painted forest green Existing tanks are 24' tall and painted forest green ) The tank's foundation willl be built for at future expansion to 33' height if water demands require the This tank will have handrails on thet top which the others to not. Thisisa a new requirement ofa all tanks. The existing tanks are approx. 50 years old and do not have guardrails. When they are replaced, they will have to have guardrails. Associated water piping and valves Chlorine injection points Extension of an electrical conduit to the COH water meter Removal and reinstallation ofs sliding gate at plant entrance Replacement of 8' tall wooden fence New concrete parking/drive (behind residence) Small modifications to the site drainage (additional inlets around the new GST) This project is all internal to the water plant but will have some visual changes to neighbors as thet tanki is 24' tall and will stand above thet fence. There are already two GSTS on this site. Aslmentioned, construction is supposed to starti in late March and finish in September, according to the MVWA engineers. Please let me know ify you have any questions. Thanks, Joe Moore, P.E., CFM P713.622.9264 hdinc.com/follow-us From: John Davis alooapearcbdegon Sent: Thursday, March5,2020358PM To: Moore, Joseph doeph.worehamncom Cc: Norman E. Gutierrez Norman.S@langfordeng.com>; Mike Montgomery: