Loading...
HomeMy WebLinkAboutNC0020184_Permit Issuance_20100208Beverly Eaves Perdue Governor NCDENR North Carolina Department of Environment and Natural Resources Division of Water Quality Coleen H. Sullins Director Mr. Larry Cummings Division Manager City of Gastonia P.O. Box 1748 Gastonia, North Carolina 28053 Dear Mr. Cummings: February 8, 2010 Dee Freeman Secretary Subject: Issuance of NPDES Permit NCO020184 Long Creek WWTP Gaston County Division personnel have reviewed and approved your application for renewal of the subject permit. Accordingly, we are forwarding the attached NPDES discharge permit. This permit is issued purspant to the requirements of North Carolina General Statute 143-215.1 and the Memorandum of Agreement between North Carolina and the U.S. Environmental Protection Agency dated October 15, 2007 (or as subsequently amended). This final permit includes no major changes from the draft sent to you on October 7, 2009. If any parts, measurement frequencies or sampling requirements contained in this permit are unacceptable to you, you have the right to an adjudicatory hearing upon written request within thirty (30) days following receipt of this letter. This request must be in the form of a written petition, conforming to Chapter 150B of the North Carolina General Statutes, and filed with the Office of Administrative Hearings (6714 Mail Service Center, Raleigh, North Carolina 27699-6714). Unless such demand is made, this decision shall be final and binding. 1617 Mail Service Center, Raleigh, North Carolina 27699-1617 Location: 512 N. Salisbury St. Raleigh, North Carolina 27604 Phone: 919-807-63001 FAX: 919-807-64921 Customer Service:1-877-623-6748 NOfthCa olllla Internet www.ncwaterquality.arg Natulally An Equal Opportunity 1 Affirmative Action Employer I, Please note that this permit is not transferable except after notice to the Division. The Division may require modification or revocation and reissuance of the permit. This permit does not affect the legal requirements to obtain other permits which may be required by the Division of Water Quality or permits required by the Division of Land Resources, the Coastal Area Management Act or any other Federal or Local governmental permit that may be required. If you have any questions concerning this permit, please contact Sergei Chemikov at telephone number (919) 807-6393. relyA,n ^ sk H. Sullins cc: NPDES Files Central Files Mooresville Regional Office -Surface Water Protection Aquatic Toxicology Unit (e-copy) Marshall Hyatt, EPA Region rV (e-copy) 1617 Mail Service Center, Raleigh, North Carolina 27699-1617 Location: 512 N. Salisbury St. Raleigh, North Carolina 27604 One Phone: 919.807-63001 FAX: 919-807-64921 Customer Service: 1-877.623-6748 No Carolina Internet vmv.ncxaterquality.org F�Nn //I , An Equal Opportunity\ Arfirmafive Action Employer 6 I�IZ(`iL// Permit NCO020184 a ' STATE OF NORTH CAROLINA DEPARTMENT OF ENVIRONMENT AND NATURAL RESOURCES DIVISION. OF WATER QUALITY PERMIT TO DISCHARGE WASTEWATER UNDER THE NATIONAL POLLUTANT DISCHARGE ELIMINATION SYSTEM In compliance with the provision of North Carolina General Statute 143-215.1, other lawful standards and regulations promulgated and adopted by the North Carolina Environmental Management Commission, and the Federal Water Pollution Control Act, as amended, the City of Gastonia is hereby authorized to discharge wastewater from a facility located at the Long Creek Wastewater Treatment Plant Old Spencer Mountain Road Gastonia Gaston County to receiving waters designated as South Fork Catawba River in the Catawba River Basin in accordance with effluent limitations, monitoring requirements, and other conditions set forth in Parts I, II, III, and IV hereof. The permit shall become effective March 1, 2010. This permit and the authorization to discharge shall expire at midnight on January 31, 2015. Signed this day February 8, 2010. "01n H. Sullins, Director Division of Water Quality By Authority of the Environmental Management Commission Per4iit NC0020184 SUPPLEMENT TO PERMIT COVER SHEET All previous NPDES Permits issued to this facility, whether for operation or discharge are hereby revoked. As of this permit issuance, any previously issued permit bearing this number is no longer effective. Therefore, the exclusive authority to operate and discharge from this facility arises under the permit conditions, requirements, terms, and provisions included herein. The City of Gastonia is hereby authorized to: 1. Continue to operate an existing 16.0 MGD wastewater treatment facility that includes the following components: ,0 Coarse bar screen ❖ Mechanical bar screens ❖ Mechanical draft tube mixers ❖ Grit removal ❖ Parshall flume ❖ Influent pump station ❖ Splitter box ❖ Primary clarifiers ❖ Raw sludge pumping station ❖ Dual basins for biological nutrient removal ❖ Denitrification basin ❖ Final clarifiers 4o Tertiary filtration ❖ Backwash holding tank ❖ Chlorine contact basin ❖ Chlorination/dechlorination facilities ❖ Static aerators ❖ Dissolved air floatation (DAF) unit ❖ Six anaerobic digesters ❖ Solids contact reactor ❖ Chemical feed facilities ❖ Stand by power generator This wastewater treatment facility is located on Old Spencer Mountain Road at the Long Creek Wastewater Treatment Plant near Spencer Mountain in Gaston County. 2. Discharge wastewater from said treatment works at the location specified on the attached map into the South Fork Catawba River, classified Class WS-V waters in the Catawba River Basin. , t► lA. 1 �\.,.�.\ % 1. \ . -1 `r. I (' f i r � 9 (1 1 IN 644i2 �� r - •, ' f � � ��, - 1. � /I� �� •7 _ � 1 \ - . �� r 00 �%6p t '� 0 , •�� I / , , Gem,, r` � ,. ' -, r MobilOenje 4 V % ,� 1 �;,���'�.• i.• •r,� / �f \ r�� ��.. pa Outfa11001 ;e Ong 1sPo�4x�; ,/ qC „ ♦ t y 31�1 X +l �.{`' -r• � -.` I � 11���[51+�V � , gta h�l .� /�✓'!.r ,f� I, Long Creek WTP - NCO020184 Faciii "I` ' ` W Location .' USGS Quad Name: Mt. Holly Lat.: 35°18'37" Receiving Stream: S. Fork Catawba River Long.: 81°06'50" Stream Class: WS-V Subbasin: Catawba — 03 08 36 North Not to SCALE Permit NCO020184 A. (1) EFFLUENT LIMITATIONS AND MONITORING REQUIREMENTS During the period beginning on the effective date of the permit and lasting until expiration, the permittee is authorized to discharge from outfall 001. Such discharges shall be limited and monitored by the Permittee as specified below: PARAMETER LIMITS MONITORING REQUIREMENTS - Monthly Average Weekly Average Daily Maximum Measurement Frequency Sample e Sample Locationl Flow 16.0 MGD Continuous Recording Influent or Effluent BOD, 5-day, 200C2 April 1-October 31 5.0 mg/L 7.5 mg/L Daily Composite Influent &Effluent BOD, 5-day, 20°C2 November 1— March 31 10.0 mg/L 15.0 mg/L Daily Composite Influent & Effluent Total Suspended Solids 30.0 mg/L 45.0 mg/L Daily Composite Influent & Effluent NH3 as N (April 1- October 31 2.0 mg/L 6.0 mg/L Daily Composite Effluent NH3 as N November 1— March 31 4.0 mg/L 12.0 mg/L Daily Composite Effluent Dissolved Oxygen Daily average > 6.0 mg/L Daily Grab Effluent Dissolved Oxygen Variable Grab U & D Fecal Coliform (geometric mean 200/100 mL 400/100 mL Daily Grab Effluent Temperature Daily Grab Effluent Temperature Variable Grab U & D pH > 6.0 and < 9.0 standard units Daily Grab Effluent Total Residual Chlorine 28 Ng/L Daily Grab Effluent Conductivity Variable Grab U & D TN (NO2+ NO3 +TKN) April 1-October 31 6.0 mg/L Weekly Composite Effluent TN (NO2+ NO3 + TKN) November 1- March 31 Weekly Composite Effluent Total Phosphorus 1.0 mg/L Weekly Composite Effluent Total Nickel 135 Ng/L 261 Ng/L Weekly Composite Effluent Color (ADMI) Quarterly Composite Effluent Chronic Toxicity' Quarterly Composite Effluent Chloroform Quarterly Grab Effluent Notes: 1. U: upstream at Highway 275 or 200 feet above the outfall. D: downstream A) Spencer Mountain Pool at dam, B)100 yards downstream at the canoe access point C)1.5 miles below tailrace at power lines. Instream samples shall be grab samples taken 3/week (June -September) and I/week (October -May). 2. The monthly average effluent BOD5 and Total Suspended Solids concentrations shall not exceed 15% of the respective influent value (85% removal). 3. Facility shall report all effluent TRC values reported by a NC certified laboratory including field certified. However, effluent values below 50 µg /L will be treated as zero for compliance purposes. Compliance with the limit for Total Residual Chlorine shall be based upon a daily average value. 4. Chronic Toxicity (Ceriodaphnia), P/F at 19% with testing in March, June, September and December (see A. (2)). There shall be no discharge of floating solids or visible foam in other than trace amounts. Permit NCO020184 10 A. (2) CHRONIC TOXICITY PASS/FAIL PERMIT LIMIT The effluent discharge shall at no time exhibit observable inhibition of reproduction or significant mortality to Ceriodaphnia dubia at an effluent concentration of 191/0. The permit holder shall perform at a minimum, quarterl monitoring using test procedures outlined in the "North Carolina Ceriodaphnia Chronic Effluent Bioassay Procedure," Revised February 1998, or subsequent versions or "North Carolina Phase II Chronic Whole Effluent Toxicity Test Procedure" (Revised -February 1998) or subsequent versions. The tests will be performed during the months of March, June, September and December. Effluent sampling for this testing shall be performed at the NPDES permitted final effluent discharge below all treatment processes. If the test procedure performed as the first test of any single quarter results in a failure or ChV below the permit limit, then multiple -concentration testing shall be performed at a minimum, in each of the two following months as described in "North Carolina Phase II Chronic Whole Effluent Toxicity Test Procedure" (Revised -February 1998) or subsequent versions. The chronic value for multiple concentration tests will be determined using the geometric mean of the highest concentration having no detectable impairment of reproduction or survival and the lowest concentration that does have a detectable impairment of reproduction or survival. The definition of "detectable impairment," collection methods, exposure regimes, and further statistical methods are specified in the "North Carolina Phase II Chronic Whole Effluent Toxicity Test Procedure" (Revised -February 1998) or subsequent versions. All toxicity testing results required as part of this permit condition will be entered on the Effluent Discharge Monitoring Form (MR-1) for the months in which tests were performed, using the parameter code TGP3B for the pass/fail results and THP3B for the Chronic Value. Additionally, DWQ Form AT-3 (original) is to be sent to the following address: Attention: NC DENR/ DWQ/ Environmental Sciences Branch 1621 Mail Service Center Raleigh, -North Carolina 27699-1621 Completed Aquatic Toxicity Test Forms shall be filed with the Environmental Sciences Branch no later than 30 days after the end of the reporting period for which the report is made. Test data shall be complete, accurate, include all supporting chemical/physical measurements and all concentration/response data, and be certified by laboratory supervisor and ORC or approved designate signature. Total residual chlorine of the effluent toxicity sample must be measured and reported if chlorine is employed for disinfection of the waste stream. Should there be no discharge of flow from the facility during a month in which toxicity monitoring is required, the permittee will complete the information located at the top of the aquatic toxicity (AT) test form indicating the facility name, permit number, pipe number, county, and the month/year of the report with the notation of "No Flow" in the comment area of the form. The report shall be submitted to the Environmental Sciences Branch at the address cited above. Should the permittee fail to monitor during a month in which toxicity monitoring is required, monitoring will be required during the following month. Should any test data from this monitoring requirement or tests performed by the North Carolina Division of Water Quality indicate potential impacts to the receiving stream, this permit may be re -opened and modified to include alternate monitoring requirements or limits. If the Permittee monitors any pollutant more frequently then required by this permit, the results of such monitoring shall be included in the calculation & reporting of the data submitted on the DMR & all AT Forms submitted. NOTE: Failure to achieve test conditions as specified in the cited document, such as minimum control organism survival, minimum control organism reproduction, and appropriate environmental controls, shall constitute an invalid test and will require immediate follow-up testing to be completed no later than the last day of the month following the month of the initial monitoring. Permit NCO020184 ` ' 41 A. (3) EFFLUENT POLLUTANT SCAN The permittee shall perform an annual Effluent Pollutant Scan for all parameters listed in the table below (in accordance with 40 CFR Part 136). The annual effluent pollutant scan samples shall represent seasonal (summer, winter, fall, spring) variations over the 5-year permit cycle. Unless otherwise indicated, metals shall be analyzed as "total recoverable." Additionally, the method detection level and the minimum level shall be the most sensitive as provided by the appropriate analytical procedure. Ammonia (as N) Trans-1,2-dichloroethylene Bis (2-chloroethyl) ether Chlorine (total residual, TRC) 1,1-dichloroethylene Bis (2-chloroisopropyl) ether Dissolved oxygen 1,2-dichloropropane Bis (2-ethylhexyl) phthalate Nitrate/Nitrite 1,3-dichloropropylene 4-bromophenyl phenyl ether Total Kjeldahl nitrogen Ethylbenzene Butyl benzyl phthalate Oil and grease Methyl bromide 2-chloronaphthalene Total Phosphorus Methyl chloride 4-chlorophenyl phenyl ether Total dissolved solids Methylene chloride Chrysene Hardness 1,1,2,2-tetraddoroethane Di-n-butyl phthalate Antimony Tetrachloroethylene Di-n-octyl phthalate Arsenic Toluene Dibenzo(a,h)anthracene Beryllium 1,1,1-triddoroethane 1,2-diddorobenzene Cadmium 1,1,2-trichloroethane 1,3-dichlorobenzene Chromium Trichloroethylene 1,4-dichlorobenzene Copper Vinyl chloride 3,3-dichlorobenzidine Lead Acid -extractable compounds: Diethyl phthalate Mercury P-chloro-m-cresol Dimethyl phthalate Nickel 2-chlorophenol 2,4-dinitrotoluene Selenium 2,4-dichlorophenol 2,6-dinitrotoluene Silver 2,4-dimethylphenol 1,2-diphenylhydrazine Thallium 4,6-dinitro-o-cresol Fluoranthene Zinc 2,4-dinitrophenol Fluorene Cyanide 2-nitrophenol Hexachlorobenzene Total phenolic compounds 4-nitrophenol Hexachlorobutadiene Volatile organic gMminds: Pentachlorophenol Hexachlorocyclo-pentadiene Aerolein Phenol Hexachloroethane Acrylonitrile 2,4,6-trichlorophenol Indeno(1,2,3-cd)pyrene Benzene Base -neutral compounds: Isophorone Bromoform Acenaphthene Naphthalene Carbon tetrachloride Acenaphthylene Nitrobenzene Chlorobenzene Anthracene N-nitrosodi-n-propylamine Chlorodibromomethane Benzidine N-nitrosodimethylamine Chloroethane Benzo(a)anthracene N-nitrosodiphenylamine 2-chlorcethylvinyl ether Benzo(a)pyrene Phenanthrene Chloroform 3,4 benzofluoranthene Pyrene Dichlorobromomethane Benzo(ghi)perylene 1,2,4-trichlorobenzene 1,1-dichloroethane Benzo(k)fluoranthene 1,2-dichloroethane Bis (2-chloroethoxyl methane Test results shall be reported to the Division in DWQ Form- DMR-PPA1 or in a form approved by the Director, within 90 days of sampling. A copy of the report shall be submitted to Central Files to the following address: Division of Water Quality, Water Quality Section,1617 Mail Service Center, Raleigh, North Carolina 27699-1617. RECEIVEO"a'Place. Great People. Great-Promise. rtment of Public Works and Utilities Wastewater Treatment Division OCT 2 2 2009 DENR • WATER QUALITI' POINT SOURCE BRANCH October 16, zoo9 Dr. Sergei Chernikov NC DENR - DWQ 1617 Mail Service Center Raleigh, NC 27699-1617 Re: Review of Draft Permit NCO020184 Long Creek WWTP Dear Dr. Chernikov: We have reviewed the Draft NPDES Permit sent to us on October 7, 2009 for the Long Creek Wastewater Treatment Plant (Permit #NC0020184). We have no concerns or comments to submit regarding this permit. We appreciate the prompt response from your department regarding this permit renewal. If I may be of any assistance, please call me at 704-866-6991 or email at larryc@cityofgastonia.com. Sincerely, Larry Cummings Division Manager of Wastewater Treatment City of Gastonia cc: Matt Bernhardt - Director of Public Works & Utilities, Gastonia Stephanie Scheringer- Assistant Division Manager of Operations David Shellenbarger - Assistant Division Manager of Compliance David Morgan - Senior Plant Operator �agaor)NT� ISO 14001 Certified Pure and Clean for our Fields and Streaass PO Box 1748 • Gastonia, NC 28053-1748 www.cityofgastonia.com Chernikov, Sergei From: Hyatt.Marshall@epamail.epa.gov Sent: Tuesday, October 13, 2009 4:02 PM To: Chernikov, Sergei Subject: re NC0020184, Gastonia - Long Creek WWTP EPA has no comments on this draft permit. ,4/ C, 0 2,,) 12 Chernikov, Sergei From: Setzer, Britt Sent: Tuesday, October 06, 2009 9:48 AM To: Chernikov, Sergei Subject: RE: permit for review I don't have any objections to this NPDES permit being continued. Could you e-mail one of the usual forms that we typically fill out? I need something to send to our Central Office for tracking purposes. From: Chernikov, Sergei Sent: Monday, October 05, 2009 1:38 PM To: Setzer, Britt Subject: permit for review Britt, Please review the attached permit and let me know by November 12 if you have any objections/concerns. Thank you! Sergei Sergei Chernikov, Ph.D. Environmental Engineer II NPDES-West Phone: 919-807-6393, fax 919-807-6495 1617 Mail Service Center Raleigh, NC 27699-1617 Express mail: 512 North Salisbury St. Raleigh, NC 27606 E-mail correspondence to and from this address may be subject to the North Carolina Public Records law and may be disclosed to third parties. 4- October 7, 2009 MEMORANDUM To: Britt Setzer, Regional Engineer NC DENR / DEH / Public Water Supply Section Mooresville Regional Office From: Sergei Chernikov, Environmental Engineer II, NPDES-West, Division of Water Quality (fax-919-807-6495) Subject: Review of the discharge locations for the following: Long Creek WWTP NCO020184 Gaston County Please indicate below by November 12, 2009 your agency's position or viewpoint on the facility listed above. We cannot issue the permit without your concurrence. Please return this form at your earliest convenience. RESPONSE: cc: file This agency has reviewed the draft permit and determined that the proposed discharge will not be sufficiently close to any existing or known proposed public water supply intake so as to create an adverse effect on water quality. We concur with the issuance of this permit provided the facility is operated and maintained properly, the stated effluent limits are met prior to discharge, and the discharge does not contravene the designated water quality standards. Concurs with issuance of the above permit, provided the following conditions are met: Opposes the issuance of the above permit, based on reasons stated below, or attached: The Charlotte Observer Publishing Co. Charlotte, NC North Carolina ) ss Affidavit of Publication Mecklenburg County) THE CHARLOTTE OBSERVER DINA SPRINKLE NCDENR/DWO/POINT SOURCE BRANCH 1617 MAIL SERVICE CENTER RALEIGH NC 27699 REFERENCE: 30063432 6396459 Discharge Permit Before the undersigned, a Notary Public of said s County and State, duly authorized to administer i oaths affirmations, etc., personally appeared, i being duly sworn or affirmed according to law, i doth depose and say that he/she is a i representative of The Charlotte observer s Publishing Company, a corporation organized and i doing business under the laws of the State of i Delaware, and publishing a newspaper known as The s Charlotte observer in the city of Charlotte, i County of Mecklenburg, and State of North Carolinas and that as such he/she is familiar with the s books, records, files, and business of said i Corporation and by reference to the files of said i publication, the attached advertisement was i inserted. The following is correctly copied from i the books and files of the aforesaid Corporation s and Publication. i p9396959 ......1 W L PUBLISHED ON: 10/09 i i i AD SPACE: 64 LINE i FILED ON: 10/16/09 s NAME: 7fYV�. TITLE: DATE: In Testimony Whereof I have hereunto set my hand and affixed my seal, the day and year aforesaid. 1I My Commission Expires May 17, 2011 Not My Commission Expires: _/_/_ CommissogMFDES ew�i�, pe,mil i NPDES/A uifer Protection Permitting Unit Pretreatment Information Request Form PERMIT WRITER COMPLETES THIS PART: I PERMIT WRITERS - AFTER you get this form Check all that Date of Request 10/5/09 municipal renewal Re uestor Ser ei Chernikov new industries Facility Name Gastonia Long Creek WWTP expansion Permit Number NCO020184 Speculative limits Re ion MRO stream reclass. Basin CTB stream relocation Icheck applicable PERCS staff: x I CTB, CHO, LUM, NEW, ROA - Dana Folle 523 HIW, LTN, NEU, YAD - Monti Hassan 371 BRD. CPF. FRB. TAR - Sarah Morrison (2081 7Q10 change ■rr■r - Notify PERCS if LTMP/STMP data we said should x be on DMRs is not really there, so we can get it for you (or NOV POTW). - Notify PERCS if you want us to keep a specific POC in LTMP/STMP so you will have data for next permit renewal. - Email PERCS draft permit, fact sheet, RPA. - Send PERCS paper copy of permit (w/o NPDES boilerplate), cover letter, final fact sheet. Email RPA if changes. Other Comments to PERCS: PERCS PRETREATMENT STAFF COMPLETES THIS PART: Status of Pretreatment Program (check all that apply) 1) facility has no SIU's, does have Division approved Pretreatment Program that is INACTIVE 2) facility has no SIU's, does not have Division approved Pretreatment Program x 3) facility has SIUs and DWQ approved Pretreatment Program (list "DEW if program still under development) x 3a) Full Program with LTMP 3b) Modified Program with STMP 4) additional conditions regarding Pretreatment attached or listed below STMP time frame: Most recent: Flow, MGD Permitted Actual Time period for Actual Next cycle: Industrial 2.462 Uncontrollable n/a 6.015 2004 POC In LTMP/ STMP Parameter of Concern (POC) Check List POC due to NPDES/ Non- Disch Permit Limit Required by EPA* Required by 603 Slud a** POC due to SIU*** POTW POC (Explain below)**** STMP Effluent Freq LTMP Effluent Fre BOD -I/ ,% 4 Q M TSS -I% -If 4 Q M NH3 ,j I/ 4 Q M �( Arsenic ,% 4 Q M ,( Cadmium ,rr .� %f 4 Q M Chromium: ,% 4 Q M Copper_ _ ,% ,/ 4 Q M ,% lCyanide 4 Q M Nf Lead ,� 4 Q M ,% Mercury 4 -If 4 Q M ,% Molybdenum ,% 4 Q M 4 Nickel ; 4 ,% -If %f 4 Q M 4 Silver ,j 4 Q M - f Selenium ,f 4 Q M 4 Zinc \f 4 Q M Total Nitrogen 4 Q M Phosphorus ,% 4 Q M TKN 4 Q M Organic N 4 Q M Antimon sb 4 Q M ,j COD 4 Q M :1 = Quarterly A = Monthly all data on DMRs? YES I � NO (attach data) data in si YES (email to NO *Alvrays.tn the LTMPISTMP ** Only in LTMP/STMP if sludge land app or composte (dif POCs for incinerators) *** Only in LTMP/STMP while SIU still discharges to POTW **** Only in LTMP/STMP when pollutant is still of concern to POTW :omments to Permit Writer (ex., explanation of any POCs: info you have on IU related Investigations into NPDES problems): P'ergel, thanks for the draft permit you sent on 1015. Here's the Pretreatmet info, in case you care. gastonialongcreek 20184 PIRF to ser9ei_oct9 09.xIs Revised: July 24, 2007 NCDENR/DWQ FACT SHEET FOR NPDES PERMIT DEVELOPMENT Long Creek VAWP, City of Gastonia NCO020184 Facility Information 1. Fa cili Name: Lon > Creek W WTP -Co (2.) Permitted Flow (MGD): j 16_0 (6.) un Gaston (3.) Facility Class: IV 1 (7.) Regional Office: Mooresville (4.) Pretreatment Pro am: Full with LTMP (8.) USGS To o Quad: F14SE (5.) Permit Status: Renewal (9.) USGS Quad Name: Mount Holly Stream Characteristics (1.) Receiving Stream: i South Fork Catawba River_ _ (7.) Drainage Area (mi2): 1 558 _ (2.) Sub -basin: 03-08-36 (8.) Summer 7Q10 (cfs): 1109 (3.) Stream Index Number. ( (9.) Winter 7Q10 (cfs): 1200 (4.) Stream Classification: WS-V (10.) 30Q2 (cfs): 1272 (5.) 303(d) Status: Not listed (11.) Avera a Flow cfs): 1653 (6.) 305(b) Status. N/A (12.) IWC %: 119 1.0 Proposed Changes Incorporated into Permit Renewal A monthly average limit for Ni has been added to the permit based on a statistical analysis of the effluent data. • The location of the sampling point B was changed in response to the facility�s request. • Monitoring for Cu and Zn has been removed from the permit based on a statistical analysis of the effluent data. The facility will continue monitoring for these parameters through LTMP. 2.0 Summary Long Creek W WTP is one of two wastewater treatment plants operated by the City of Gastonia. The plant has a permitted flow of 16.0 MGD. The facility treats domestic and industrial wastewater collected from the northern portion of Gastonia and Ranlo and has 16 SIUs. The town has a full pretreatment program. The permit will continue to require the City to implement its pretreatment program. 3.0 Compliance Summary DMRs have been reviewed for the period January 2006 through August 2009. Facility has an excellent compliance record. During the review period no NOVs (notices of violation) have been issued. Compliance Evaluation Inspection conducted on 08/12/09 concluded that the facility "appeared to be well maintained and operated". 4.0 RPA Reasonable potential analysis was conducted for: As, Sb, Cd, Cr, Cu, CN, Pb, Hg, Mo, Ni, Se, Ag, and Zn (please see attached). NPDES Permit Fact Sheet — 10/05/09 Page 2 5.0 Toxicity Testin Long Creek WWTP/NC0020184 Type of Toxicity Test: Chronic P/F Existing Limit: 001: Chronic P/F @ 19% Recommended Limit: 001: Chronic P/F @ 19% Monitoring Schedule: March, June, September, December The facility has been consistently passing its WET tests. 6.0 Instream Data Review Instream data was reviewed for the period of January 2006 through August 2009. During this period the DO level never fell below 5.0 mg/L at any of the downstream monitoring stations. Prior to the previous permit, the Long Creek facility entered into an agreement with the Divison to install four automated continuous monitoring stations in the South Fork: one at an upstream location and three at downstream locations. This agreement was reached in part to characterize instream DO levels along a little -understood portion of the stream. Data is being collected for temperature, DO, and conductivity. With the exception of conductivity (slightly higher downstream), the discharge seemed to have little effect on the receiving stream. Instream monitoring requirements will remain as established in the previous permit 7.0 Proposed Schedule for Permit Issuance Draft Permit to Public Notice: October 7, 2009 (est.) Permit Scheduled to Issue: November 30, 2009 (est.) 8.0 State Contact Information If you have any questions on any of the above information or on the attached permit, please contact Sergei Chernikov at (919) 807-6393. Regional Office Comments: Date: Name: REASONABLE POTENTIAL ANALYSIS Long Creek WWTP- NC0020184 Time Period Jun 20*Apr 2005 Ow (MGD) 16 WWTP Class IV 7010S (cfs) 109 1WC (%) @ 7010S 18.535 7010W (cfs) 200 @ 7010W 11.032 3002 (cfs) 272 @ 3002 8.3558 Avg. Stream Flow, QA (cfs) 653 @ QA 3.6589 Reeving Stream South Fork Catawba River Stream Class WS-V Outfall 001 Qw =16 MGD PARAMETER TYPE STANDARDS & CRITERIA (2) PQL Units REASONABLE POTENTIAL RESULTS RECOMMENDED ACTION NCWQSI %FAVI Chronic Acute n /Dd unProdcw AfbwsbkCw (1) Acute: NIA No limit. Arsenic C 10 ug/L 15 0 1.0 __ -_- — --- — — — . Chronic: 273 Acute: NIA No Umit Antimony NC 5.6 ug/L 15 2 5.7 Chronic: 30 Acute: 15 No limit Cadmium NC 2 15 uglL 15 0 1.0 _ _-_ __ — _— —_—_ --- ----- - --- - — - — Chronic: 11 Acute: 1,022 No limit Chromium NC 50 1.022 ug/L 15 14 30.6 __ __ —_---_— —_—_—_---_-_-_-_-_-_ Chron_ic: 270 Acute: 7 No_tEmit_---_—_—_—_——_—_---_- —_- Copper NC 7 AL 7.3 ug/L 26 10 3.7 _ _ _- Chronic: 38 remove monitoring Acute: 22 No limit, Cyanide NC 5 N 22 10 ug/L 12 1 5.0 ---------------------------------- Acute: 34 No limit Lead NC 25 N 33.8 ug/L 15 0 1.0 _ __ —_—_---_—_—_—_—_—_—___—_ -- Chronic: 135 Acute: NIA No limit Mercury NC 12 0.2 nglL 12 2 4.8__ _.------- --_ ---.---------- Chronic: 6S Acute: WA No limit Molybdenum A 170.000 ug/L 12 12 31.4 _ _ __ _—_ —_--_—___—_—_—_—_— —, Chronic: 2,035 Acute: 261 Keep the limit Nickel NC 25 261 ug/L 48 48 276.2 _ __ __ —_—,—_— --- --_—_-------_—_—_-- Chronic: 135 Acute: 56 Selenium NC 5 56 ug/L 15 0 1.0 _ __ __ No limit__ _ _ --- —---_—_—___— Chronic: 27 Acute: 1 No limit Silver NC 0 AL 1.23 ug/L 15 0 1.0 _ _-_ _- ---------------------------_ Chronic: 0 Acute: 67 No limit Zinc NC SOA AL 67 uglL 26 26 84.9 _ _ —_—_—_—_—_—_—_—_—_—_—_—_—_— Chronic: firemove monitoring Legend: Freshwater Discharge C = Carcirrogenk NC = Non -carcinogenic A = Aesthetic 20184-rpa-2009.x1s. rpa 9/28/2009 REASONABLE POTENTIAL ANALYSIS Date Data BDL=IMDL Results Data BDL=112DL Results 1 < 2.0 1.0 Std Dev. 0.0000 1 < 2 1.0 Sid Dev. 0.6954 2 < 2.0 1.0 Mean 1.0000 2 r' 2 1.0 Mean 1.7733 3 < 2.0 1.0 C.V. 0.0000 3 2.3 2.3 C.V. 0.3921 4 < 2.0 1.0 n 15 4 2 1.0 n 15 5 < 2.0 1.0 5 21 2.1 6 < 2.0 1.0 Mull Factor= 1.0000 6 2.1 2.1 Mull Factor = 1.9000 7 < 2.0 1.0 Max. Value 1.0 uglL 7 3 3.0 Max. Value 3.0 8 < 2.0 1.0 Max. Pred Cw 1.0 ug/L 8 2 1.0 Max. Pred Cw 5.7 9 < 2.0 1.0 9 2.0 1.0 10 <- 2.0 1.0 10 2.0 2.0 11 < 2.0 1.0 11 2.3 2.3 12 < 2.0 1.0 12 - 2.5 2.5 13 < 2.0 1.0 13 2.0 1.0 14 < 2.0 1.0 14 2.0 2.0 15 < 20 1.0 15 2.3 2.3 16 16 17 17 18 18 19 19 20 20 21 21 22 22 23 23 24 24 25 25 26 26 27 27 Y8 28 29 29 30 30 31 31 32 32 33 33 34 34 35 35 36 36 37 37 38 38 39 39 40 40 41 41 42 42 43 43 44 44 45 45 46 46 47 47 48 48 49 49 50 50 51 51 52 52 53 5 54 54 55 55 56 5 57 57 58 58 59 59 60 60 61 61 62 62 63 63 84 64 65 65 66 66 67 67 68 68 69 69 70 70 20184-rpa-2009.xls, data _ 1 - 9/28/2009 REASONABLE POTENTIAL ANALYSIS Date 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 Data c c Cadmium I Chromium BDL=1/2DL 2 1.0 2 1.0 2 1.0 2 1.0 2 1.0 2 1.0 2 1.0 2 1.0 2 1.00 2 1.00 2 1.00 2 1.00 2 1.00 2 1.00 2 1.00 Results Std Dev. 0.0000 Mean 1.0000 C.V. a0000 n 15 Mult Factor = 1.0000 Max. Value 1.0 Max. Fred Cw 1.0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 fib 67 66 69 70 Date Data BDL=1/2DL 2.3 2.3 2.5 2.5 3.4 3.4 4.6 4.6 2 1.0 2 2.0 11.2 11.2 2.6 2.5 4.0 4.0 5.8 6.8 6.0 6.0 2.3 2.3 2.1 2.1 3.4 3.4 6.8 5.8 Results Std Dev. 2.5384 Mean 3.9267 C.V. 0.6465 n 15 Mult Factor= 2.7300 Max. Value 11.2 Max Pred Cw 30.6 20184-rpa-2009.x1s, data -4- 9/28/2009 REASONABLE POTENTIAL ANALYSIS Copper Cyanide Date Data BDL=112DL Results Date Data BDL=112DL Results 1 2.2 2.2 Std Dev. 0.5584 1 3.2 5.0 Std Dev. 0.0000 2 2.2 2.2 Mean 1.4308 2 < 10 5.0 Mean 5.0000 3 4< 2 1.0 C.V. 0.3903 3 p 10 5.0 C.V. 0.0000 4 `<. 2 1.0 n 26 4 k 10 5.0 n 12 5 2 1.0 5 4<' `< 10 5.0 6 c. 2 1.0 Mull Factor = 1.6700 6 10 5.0 Mult Factor = 1.0000 7 1< 2 1.0 Max. Value 2.2 ug4. 7 < 10 6.0 Max. Value ugiL g-< 2 1.0 Max. Pred Cw 3.7 ucyL e < 10 5.0 Max. Fred Qv 5.0 ug/L 9 2 1.0 9 < 10 5.000 10 < 2 1.0 10 < 10 5.000 11 < 2 1.0 11 < 10 5.000 12 < 2 1.0 12 < 10 5.000 13 < 2 1.0 13 14 2.1 2.1 14 15 2.2 2.2 15 16 2.1 2.1 16 17 2.0 2.0 17 18 2.0 2.0 18 19 2.2 2.2 19 20 2.2 2.2 20 21 2.0 2.0 21 22 < 2.0 1.0 22 23 < 2.0 1.0 23 24 <. 2.0 1.0 24 25 < 2.0 1.0 25 26 < 2.0 1.0 26 27 27 28 28 29 29 30 30 31 31 32 32 33 33 34 34 35 35 36 36 37 37 38 38 39 39 40 40 41 41 42 42 43 43 44 44 45 45 46 46 47 47 48 48 49 49 50 50 51 51 52 52 53 53 54 5 55 55 56 56 57 57 58 58 59 59 60 60 61 61 62 62 63 63 64 64 65 65 66 66 67 67 fib 68 69 69 70 70 20184-rya-2009.x1s, data 7- 9/28/2009 REASONABLE POTENTIAL ANALYSIS Lead Mercury Date Data BDL=1/2DL Results Date Data BDL=1/2DL Results 1 < 2 1.0 Sld Dev. 0.0000 1 < 1 0.5 Std Dev. 0.4121 2 j < 2 1.0 Mean 1.0000 2 1.7 1.7 Mean 0.6742 3 < 2 1.0 C.V. 0.0000 3 'r 1.0 0.5 C.V. 0,6113 4 ��< 2 1.0 n 15 4 < 1.0 0.5 n 12 5 < 2 1.0 5 a 1.0 0.5 6 -. < 2 1.0 Mull Factor = 1.0000 6 < 1.0 0.5 Mull Factor = 2.8500 7 < 2 1.0 Max. Value 1.0 u9/L 7 1.4 1.4 Mac Value 1.7 ng/L 8 . < 2 1.0 Max. Fred Cw 1.0 ug/L 8 < 1.0 0.5 Max Fred Cw 4.8 ng/L 9. < 2 1.0 9 < 1.0 0.5 10 j < 2 1.0 10 < 1.0 0.5 11 -< 2 1.0 11 < 1.0 0.5 12 < 2 1.0 12 < 1.0 0.5 13 < 2 1.0 13 14 < 2 1.0 14 15 < 2 1.0 15 16 16 17 17 18 18 19 19 20 20 21 21 22 22 23 23 24 24 25 25 26 25 27 27 28 28 29 29 30 30 31 31 32 32 33 33 34 34 35 35 36 36 37 37 38 38 39 39 40 40 41 41 42 42 43 43 44 44 45 45 45 46 47 47 48 48 49 49 50 50 51 51 52 52 53 53 54 54 55 55 56 56 57 57 58 58 59 59 60 60 61 61 62 62 63 r 63 64 64 65 65 66 66 67 67 68 68 69 69 70 70 20184-rpa-2009.x1s, data -10- 9/28/2009 REASONABLE POTENTIAL ANALYSIS Molybdenum Nickel Date Data BDL=1/2DL Results Datc Data BDL-1/2DL Results 1 5.4 5.4 Std Dev. 2.9187 1 10.2 10.2 Std Dev. 15.4578 2 5.4 5.4 Mean 4.8500 2 10.4 10.4 Mean 12.2575 3 2.6 2.6 C.V. 0.6018 3 5.2 5.2 C.V. 1.2611 4 3.4 3.4 n 12 4 5 5.0 n 48 5 2.5 2.5 5 5.2 5.2 6 2.7 2.7 Mull Factor = 2.8000 6 5.1 5.1 Mult Factor= 2.6300 7 2 2.0 Max. Value 11.2 ug/L 7 '.. 8.1 8.1 Max. Value 105.0 ug/L 8 2 2.0 Max. Pred Cw 31.4 ug/L 8 13 13.0 Max. Pred Cw 276.2 ug/L 9 5.2 5.2 9 7.4 7.4 10 11.2 11.2 10 - 9.0 9.0 11 7.4 7.4 11 5.4 5.4 12 8.4 8.4 12 13.7 13.7 13 13. 19.6 %6 14 14 12.4 12.4 15 15 - 8.4 8.4 16 16 9.1 9.1 17 17 8.2 8.2 18 18 6.6 6.6 19 19 14.5 14.5 20 20 9.0 9.0 21 21 35.0 35.0 22 22 19.6 19.6 23 23 - 10.2 10.2 24 24 8.8 8.8 25 25 10.5 10.5 26 26 14.8 14.8 27 27 Jan-2009 105.0 105.0 28 28 43.6 43.6 29 29 8.1 8.1 30 30 9.2 9.2 31 31 11.8 11.8 32 32 8.7 8.7 33 33 18.9. 18.9 34 34 8.4 8.4 35 35 5.9 5.9 36 36 5.0 5.0 37 37 7.2 7.2 38 38 6.2 6.2 39 39 9.5 9.5 40 40 - 6.6 6.6 41 41 6.2 6.2 42 42 8.8 8.8 43 43 - 6.4 6.4 44 44 5.9 5.9 45 45 7.0 7.0 46 46 4.8 4.8 47 47 5.6 5.6 48 48 5.2 5.2 49 49 50 50 51 51 52 52 53 53 54 54 55 55 56 56 57 57 58 58 59 59 60 60 61 61 62 62 63 63 64 64 65 65 66 66 67 67 68 68 69 69 7n 70 20184-rpa-2009.xis, data -13- 9/28/2009 REASONABLE POTENTIAL ANALYSIS Selenium Silver Date Data BDL=112DL Results Date Data BDL=112DL Results 1 <- 2 1.0 Std Dev. 0.0000 1 < 2 1.0 Sid Dev. 0,0000 2 < 2 1.0 Mean 1.0000 2 < 2 1.0 Mean 1.0000 3 <. 2 1.0 C.V. 0.0000 3 < 2 1.0 C.V. 0.0000 4 < 2 1.0 n 15 4 < 2 1.0 n 15 5 < 2 1.0 5 < 2 1.0 6 < 2 1.0 Mult Factor = 1.0000 6 < 2 1.0 Mult Factor= 1.0000 7 < 2 1.0 Maz Value 1.0 ug/L 7 < 2 1.0 Max. Value 1.0 uglL 8 <. 2 1.0 Max. Pred Cw 1.0 ug/L 8 < 2 1.0 Max. Fred Lw 1.0 ug/L 9 1 2 1.0 9 < 2 1.0 10 < 2 1.0 10 < 2 1.0 11 < 2 1.0 11 < 2 1.0 12 < 2 1.0 12 < 2 1.0 13 < 2 1.0 13 < 2 1.0 - 14 < 2 1.0 14 < 2 1.0 15 <. 2 1.0 15 F 2 1.0 16 16 17 17 18 18 19 19 20 20 21 21 22 22 23 23 24 24 25 25 26 26 27 27 28 28 29 29 30 30 31 31 32 32 33 33 34 34 35 35 36 36 37 37 38 38 39 39 40 40 41 41 42 42 43 43 44 44 45 45 46 46 47 47 48 48 49 49 50 50 51 51 52 52 53 53 54 54 55 55 56 56 57 57 58 5 59 59 60 60 61 61 62 62 63 63 64 64 65 65 66 66 67 67 68 68 69 69 70 70 20184-rpa-2009.xis, data -is- 9/28/2009 REASONABLE POTENTIAL ANALYSIS Date Data BDL-1/2DL Results 1 41.2 41.2 Std Dev. 8.0619 2 31.5 31.5 Mean 35.2346 3 37 37.0 C.V. 0.2288 4 36.6 36.6 n 26 5 37.2 37.2 6 23.4 23.4 Mult Factor = 1.3600 7 27.8 27.8 Max. Value 62.4 8 62.4 62.4 Max. Fred Cw 84.9 9 34 33.8 10 22 22.0 11 40 40.0 12 41 40.8 13 29 28.6 14 34 34.1 15 31 30.8 16 34 34.2 17 35 35.4 18 46 46.2 19 26 26.4 20 36 36.0 21 36 36.4 22 36 36.2 23 42 41.5 24 26 25.7 25 34 33.9 26.-� 37 37.0 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 fib 67 68 69 70 L«E 20184-rpa-2009.xls. data 19 - 9/28/2009 SOC PRIORITY PROJECT: Yes No X To: Western NPDES Program Unit Surface Water Protection Section Attention: Dina Sprinkle Date: September 3, 2009 NPDES STAFF REPORT AND RECOMMENDATION County: Gaston Permit No. NC0020184 PART I - GENERAL INFORMATION Facility and address: Long Creek W WTP c/o City of Gastonia P.O. Box 1748 Gastonia, North Carolina 28101 2. Date of investigation: August 19, 2009 3. Report prepared by: Samar Bou-Ghazale, Env. Engineer.H 4. Persons contacted and telephone number: Mr. Larry Cummings, Division Manager, (704) 866-6991. 5. Directions to site: From the junction of I-85 and NC Hwy 279, travel west on New Hope Road approximately 3.5 miles to Old Spencer Mountain Road (SR 2327). Turn right on Old Spencer Mountain Road and travel approximately 0.5 mile to fork in road. Proceed down right fork (Long Creek Disposal Plant Road). The wastewater treatment plant is located at the end of Long Creek Disposal Plant Road. 6. Discharge point(s). List for all discharge points: Latitude: 350 18' 37" Longitude: 810 06' 50" Attach a U.S.G.S. map extract and indicate treatment facility site and discharge point on map. USGS Quad No.: F 14 SE USGS Name: Mount Holly, NC Site size and expansion area consistent with application? Yes X No_ If No, explain: Topography (relationship to flood plain included): Facilities are not located in the 100-year flood plain. Slopes range from 2- 4%. 9. Location of nearest dwelling: No dwellings within 500 feet of the WWTP site. 10. Receiving stream or affected surface waters: South Fork Catawba River. a. Classification: WS-V b. River Basin and Subbasin No.: Catawba 03-08-36 C. Describe receiving stream features and pertinent downstream uses: Receiving stream has substantial flow. General "C" classification uses downstream. PART II - DESCRIPTION OF DISCHARGE AND TREATMENT WORKS 1. a. Volume of wastewater to be permitted: 16.0 MGD (Ultimate Design Capacity) b. What is the current permitted capacity of the wastewater treatment facility? 16.0 MGD C. Actual treatment capacity of the current facility (current design capacity)? 16.0 MGD d. Date(s) and construction activities allowed by previous Authorizations to Construct issued in the previous two years: N/A. a. Please provide a description of existing or substantially constructed wastewater treatment facilities: The existing WWT facilities consist of two mechanical bar screens, grit removal, parshall flume, five influent pump stations, splitter box, three primary clarifiers (only one in operation), two raw sludge pump stations, dual basins for biological nutrient removal each with dual train, denitrification basin, four final clarifiers, tertiary filtration (8 cells), backwash holding tank, chlorine contact basin, gaseous chlorination/dechlorination facilities, two static aerators, dissolved air floatation (DAF) unit, six anaerobic digesters, a waste lagoon (not in use at this time), chemical feed facilities, and standby power generator. f. Please provide a description of proposed wastewater treatment facilities: N/A. g. Possible toxic impacts to surface waters: The facility serves several industries which could contribute toxic chemicals to the facility's influent. Chlorine is also added to the waste stream. It should be noted that the facility is consistently passing toxicity testing. h. Pretreatment Program (POTWs only): The facility has an approved pretreatment Page 2 program. 2. Residuals handling and utilization/disposal scheme: a. If residuals are being land applied specify DWQ Permit No. WQ0001793 Residuals Contractor: EMA Resources Telephone No. (3 3 6) 751-1442 b. Residuals stabilization: PSRP C. Landfill: N/A d. Other: N/A 3. Treatment plant classification (attach completed rating sheet): Class IV (no change of rating, no rating sheet attached). ' 4. SIC Code(s): 4952 Wastewater Code(s): 01 Main Treatment Unit Code: 04513 PART III - OTHER PERTINENT INFORMATION 1. Is this facility being constructed with Construction Grant Funds or are any public monies involved (municipals only)? N/A. 2. Special monitoring or limitations (including toxicity) requests: None. 3. Important SOC, JOC or Compliance Schedule dates: N/A 4. Alternative Analysis Evaluation: (Has the facility evaluated all of the non -discharge options available. Please provide regional perspective for each option evaluated): Discharge to surface water is the only feasible disposal alternative at this time. 5. Air quality and/or groundwater concerns or hazardous materials utilized at this facility that may impact water quality, air quality or groundwater? No known air quality, groundwater or hazardous materials concerns. PART IV - EVALUATION AND RECOMMENDATIONS The Permittee, City of Gastonia, is applying for renewal of the facility's NPDES permit to discharge treated wastewater. During the meeting with Mr. Larry Cummings, It was learned that the City of Gastonia and the Town of Dallas hired an Engineering Company to look into alternative analysis that would benefit both entities (engineering report is attached). This Office obtained a copy of the Engineering report from the City of Gastonia. This report modeled five (5) alternatives as follow: A) Existing operations with entire CIP (Capital Improvement plan) and no expansion. B) Purchase Gastonia Wastewater Treatment. Page 3 C) Purchase Gastonia water and Wastewater Treatment. D) Merge with Gastonia/Maintain Dallas rates. D1) Merge with Gastonia/Change to Gastonia Rates. The Engineering report concluded the following: "Given the assumptions outlined above, merging the two systems under the City of Gastonia will result in Dallas customers seeing a noticeably lower monthly water and sewer bill in I Oyears, and Dallas will maintain a healthier fund balance. Gastonia larger size enables it to spread fixed costs over a greater user base and operate more cost effectively. If this option is pursued, there is more financial benefit for Gastonia to maintain the Dallas rate structure until the two meet, to assist Gastonia in funding the needed capital improvements to the Dallas Utility system, and system interconnects." It should be noted that the City of Gastonia is permitted for 16 MGD and using only 6 MGD at this time and the Town of Dallas is permitted for 0.6 MGD. Also, given the existing deficiencies at the Dallas plant and the expenses for repair and future expansion of the plant, it seems to be more beneficial to the Town to consider merging with the City of Gastonia. Based on the above, it is recommended that the Town of Dallas is to pursue with connections with the Long Creek W WTP if it is more beneficial to the Town and to the City of Gastonia. Also, it will be more beneficial to the environment to eliminate one wastewater treatment discharge to the water of the State. Pending review and approval by the Western NPDES Program Unit, It is recommended that the NPDES permit be renewed as requested. A Signature of Report repay Water Quality Regional Supervisor ,�VfVdy Date Page 4 1�� ,am, NAF S L:&TA t r r r UTILITY FEASIBILITY STUDY TOWN OF DALLAS, NORTH CAROLINA EMcGiR Engineering a Planning • Finance 124019th Street Lane NW Hickm y, North Carolina 28601 Firm License #G0459 AUGUST, 2009 08.01049 10 f TABLE OF CONTENTS SECTION I INTRODUCTION......................................................................................... 4 SECTION II EXISTING UTILITY SYSTEM.................................................................. 5 SECTIONIII PROPOSED CAPITAL IMPROVEMENTS............................................11 SECTION IV FINANCIAL ANALYSIS...........................................................................17 SECTIONV RATE COMPARISONS............................................................................. 22 SECTION VI CONCLUSIONS.......................................................................................... 27 TABLES TABLE T-1 WATER TREATMENT PLANT IMPROVEMENTS TABLE T-2 WASTEWATER TREATMENT PLANT IMPROVEMENTS TABLE F-2 DALLAS WATER AND SEINER PROGRAM PROPOSED FUTURE DEBT PACKAGES TABLE F-3 DALLAS WATER AND SEWER PROGRAM FY 2008 REVENUE REQUIREMENT TABLE R-1 DALLAS WATER AND SEINER FY 2008 MONTHLY RATES TABLE R-2 GASTONIA WATER AND SEWER FY 2008 MONTHLY RATES TABLE R-3 PROPOSED GASTONIA WATER AND SEWER RATE INCREASES TABLE R-4 PROPOSED DALLAS 10 YEAR WATER AND SEWER BILL CHART R-1 PROPOSED DALLAS 10-YEAR WATER AND SEINER BILL RATE COMPARISONS TABLE C-1 DALLAS WATER AND SEINER FUND FINANCIAL SUMMARY OF OPTIONS TABLE C-2 GASTONIA WATER AND SEWER FUND FINANCIAL SUMMARY OF OPTIONS APPENDICES MAP 1— WATER SYSTEM MAP -- TOWN OF DALLAS MAP 2 — SEINER SYSTEM MAP — TOWN OF DALLAS Town of Dallas North Carolina Page 1 Utility Feasibility Study August, 2009 A i' MAP 3 — WATER AND SEWER FACILITIES MAP — TOWN OF DALLAS OPINION OF PROBABLE COST - INFLUENT OVERFLOW PUMP STATION OPINION OF PROBABLE COST —RAISE INFLUENT CHANNEL WALLS OPINION OF PROBABLE COST —MECHANICAL BAR SCREEN OPINION OF PROBABLE COST— LIME REPLACEMENT SYSTEM OPINION OF PROBABLE COST —LARGER SLUDGE DIGESTER OPINION OF PROBABLE COST— WASTEWATER SYSTEM INTERCONNECT OPINION OF PROBABLE COST— WATER SYSTEM INTERCONNECT TABLE FI-A-1 CAPITAL IMPROVEMENT PLAN — OPTION AI — DO NOTHING TABLE F1-A-2 CAPITAL IMPROVEMENT PLAN — OPTION A2 -- DO NOTHING - EXPAND WATER & WASTEWATER PLANTS TABLE F I -B-1 CAPITAL IMPROVEMENT PLAN — OPTION B 1 — PURCHASE WASTEWATER TREATMENT TABLE F1-B-2 CAPITAL IMPROVEMENT PLAN — OPTION B2 — PURCHASE WASTEWATER TREATMENT — EXPAND WATER PLANT TABLE F.1-C CAPITAL IMPROVEMENT PLAN — OPTION C — PURCHASE WATER & WASTEWATER TREATMENT — INSIDE RATES TABLE FI-D CAPITAL IMPROVEMENT PLAN — OPTION D — MERGE WITH GASTONIA TABLE F4-A-1 TOWN OF DALLAS WATER AND SEWER FUND — FINANCIAL ANALYSIS — OPTION A1— DO NOTHING TABLE F4-A-2 TOWN OF DALLAS WATER AND SEWER FUND — FINANCIAL ANALYSIS — OPTION A2 — DO NOTHING — EXPAND WATER & WASTEWATER PLANTS TABLE F4-B-1 ToNvN OF DALLAS WATER AND SEWER FUND — FINANCIAL ANALYSIS — OPTION B 1 — PURCHASE WASTEWATER TREATMENT — INSIDE RATES Town of Dallas Page 2 Utility Feasibility Study North Carolina August, 2009 TABLE 174-B-2 TOWN OF DALLAS WATER AND SEWER FUND - FINANCIAL ANALYSIS - OPTION B2 - PURCHASE WASTEWATER TREATMENT - INSIDE RATES - EXPAND WATER PLANT TABLE F4-C TOWN OF DALLAS WATER AND SEWER FUND - FINANCIAL ANALYSIS - OPTION C - PURCHASE WATER AND WASTEWATER TREATMENT TABLE F4-D TOWN OF DALLAS WATER AND SEWER FUND - FINANCIAL ANALYSIS - OPTION D - MERGE SYSTEM WITH GASTONIA TABLE F4-D1 CITY OF GASTONIA 'WATER AND SEWER FUND - FINANCIAL ANALYSIS - OPTION D-I - MERGE SYSTEM WITH DALLAS - DALLAS RATES TABLE F4-D2 CITY OF GASTONIA WATER AND SEWER FUND - FINANCIAL ANALYSIS - OPTION D-2 -MERGE SYSTEM WITH DALLAS -DALLAS TO GASTONIA RATES IN 5 YRS 7ow►t of Dallas North Carolina Page 3 Utility Feasibility Sludj> August, 2009 SECTION I INTRODUCTION The purpose of this report is to investigate options for the future operations and maintenance of the Town of Dallas water and sewer utility system. To consider future situations, an evaluation of options for regionalizing these systems with the City of Gastonia and comparison of those with the continued, operation of a stand-alone system must be completed. This report represents the joint efforts of the Town of Dallas and the City of Gastonia. To establish a scope of work for this evaluation, as well as determine the alternatives for consideration, several meetings were held with representatives from both Dallas and Gastonia. The alternatives selected for evaluation include four (4) options: a Alternative A —Existing Operations with Entire CIP Continue with the existing operations treatment and management scenario, which maintains Dallas and Gastonia as separate systems, • Alternative B —Purchase Gastonia Wastewater Treatment The Town of Dallas would continue to operate their water treatment plant, but purchase wastewater treatment services from the City of Gastonia. • Alternative C — Purchase Gastonia Water and Wastewater Treatment The Town of Dallas would continue to operate and maintain their water and sewer systems, but purchase water treatment and wastewater treatment services from the City of Gastonia. Town of Dallas Page 4 OHIO, reasibility Study North Carolina Augast, 2009 • Alternative D — Merge with Gastonia The Town of Dallas water and sewer systems would merge with the City of Gastonia water and sewer systems; and, the Town of Dallas water treatment plant and wastewater treatment plant would be taken out of service. Two (2) key elements in a study of this nature include: 1) a technical evaluation of the existing infrastructure to identify needed improvements; and 2) a financial evaluation to determine the cost effectiveness of each option. During this process, a number of meetings have been, held with the -operations, Itechnical, and engineering staffs from both the Town of Dallas and the City of Gastonia to gain information needed. Financial information was also obtained from both municipalities to develop a historical background for making future projections of the cost to operate and provide service. Town of Dallas page 5 Utility Feasibility Shiny North Carolina August, 1009 SECTION II EXISTING UTILITY SYSTEM The Town of Dallas currently owns and operates water and wastewater systems which serve the Town limits and portions of the neighboring area. Until about 20 years ago, Dallas purchased water supply and wastewater treatment services from Gastonia. The Town then decided to develop their own treatment facilities, and subsequently created a stand-alone system, including water treatment, water distribution, wastewater collection, and wastewater treatment facilities. The original water system interconnections remain in place, though they are only used for emergency purposes. The following is a summary of the major components and general conditions of the existing water and sewer systems. WATER SUPPLY AND TREATMENT The Town of Dallas receives and transports raw water from the South Fork of the Catawba River to a ground storage reservoir located at the water treatment plant. The water treatment plant, which has a permitted capacity of 1.0 million gallons per day (MGD), was built in 1980 and uses conventional treatment technologies with chemical mixing, flocculation, sedimentation, and gravity filters. Treated water is stored on site in a 500,000 gallon steel ground storage tank, from which high service pumps deliver water into the distribution system. For 2006 and 2007, the water plant had an average Town of Dallas Page 6 Utility Feasibility Study North Carolina August, 2009 daily flow of 0.62 MGD and a peak day flow of 1.0 MGD. The water treatment plant appears to be in good operating order and well -maintained. The equipment and facilities were all operational and met regulatory requirements for treatment. WATER DISTRIBUTION SYSTEM A cursory review of the water system was made; however, no hydraulic analysis was performed at this time. Only visual inspections of fire hydrants and valve boxes were completed. Based on those visual inspections, it appears that portions of the Town of Dallas water system date back to the early 1900's with a variety of pipe materials including lead joint cast iron pipes in the older sections of town (near the central business area). Refer to Map 1 in the Appendix for locations and construction dates of select fire hydrants within the system. No repeated repair issues, which would indicate failed materials or faulty installations, were noted by Town staff. The water treatment plant pumps water directly into the Town's two (2) elevated water storage tanks; therefore, the system contains no booster pumping stations. The older of the two elevated tanks has a capacity of 100,000 gallons, and is located near West Main Street and Maple Sheet. The second tank, which is much newer, has a capacity of 300,000 gallons and is located just off the Dallas - High Shoals Road. The tanks are maintained under contract with Utility Maintenance Service and are in good condition. Town of Dallas Page 7 Utility Feasibility Sindy North Carolina Aagast, 2009 The Town of Dallas currently has three (3) emergency water interconnection points with the City of Gastonia. These points are located on US 321 south of Gaston College, on Marietta Street near Long Creek, and on New Hope Road near Long Creek. WASTEWATER COLLECTION SYSTEM A similar overview of the sewer collection system was completed. Visual inspections of manholes, in isolated areas of Town, were performed to generally identify the condition of the system and materials used. From our observations, it appears that many of the manholes in the central portion of the Town are brick, some in poor condition. Refer to Map 2 in the Appendix for locations and materials of manholes observed throughout the system. The majority of sewer collection lines in the system are gravity, with only four (4) pump stations outside of the influent pump station at the wastewater plant. Of those pump stations, only the Stanley Highway Pump Station services a significant service area, including the north side of Town, and with flows from north of NC 279 in the US 321 area. The Stanley Highway Pump Station includes a precast concrete wet -well, dry -well pumps in a prefabricated structure, and an emergency generator. The remaining pump stations are smaller and serve more as point of use facilities, including the 1) Oak Grove Mobile Home Park, 2) Food Lion Plaza (on Dallas -High Shoals Road), and 3) Jack in the Box (on Dallas Cherryville Highway). The Town's pump stations appear to be in good operational condition. Tou,n of Dallas Page 8 Utility Feasibility Study North Carolina August, 2009 Town staff reports that significant rains often contribute to high wastewater flows entering the wastewater treatment plant. It is assumed that these extraneous flows are a result of infiltration of ground water into faulty facilities and/or inflow of stormwater directly into the sewer system. An Inflow/Infiltration Study was prepared for the Town of Dallas by W.K. Dickson & Co., Inc., in 2001. This study identified a number of minor recommended repairs such as replacing service cleanout caps, installing manhole lid sealers, and replacing short sections of sewer lines. The Town is involved in an ongoing program to address problems identified in the 2001 report. WASTEWATER TREATMENT PLANT The Town of Dallas' Wastewater Treatment Plant (WWTP) serves the majority of the Town's wastewater now. The WWTP has a rated capacity of 600,000 gallons per day (gpd) and uses a conventional activated sludge (CAS) process. For 2006 and 2007, the facility had an average daily flow of 0.37 MGD and a peak flow of 1.61 MGD. Wastewater is screened with a manual bar screen as it enters the WWTP, prior to entering the influent pump station. Wastewater is treated in two (2) treatment trains using aeration basins and clarifiers before flowing to the chlorine contact basin for proper disinfection. Liquid sludge stored in the small aerobic digesters are periodically removed Town of Dallas Page 9 Utility Feasibility Stuel North Carolina August, 2009 and disposed of by a contract hauler. The W WTP discharges treated effluent to Long Creek tinder NPDES Permit No. NC0068888, which expires on January 31, 2010. A map showing the location of the Dallas treatment facilities, major sewer pump stations, and emergency water connections with Gastonia is included in the Appendix as Map 3. Town of Dallas Page 10 Utility Feasibility Study North Carolina August, 2009 SECTION III PROPOSED CAPITAL IMPROVEMENTS The technical component of this Utility Feasibility Study consisted of the evaluation of the existing water and sewer infrastructure to assess needed improvements. This evaluation was not an in depth (by component) analysis, but a broad overview to develop a Capital Improvement Plait (CIP) for the. Town of Dallas to undertake for the long-term viability of the system. In preparation of this CIP, population projections from the North Carolina State Data Center were reviewed, as well as discussions with Town staff, to determine if capacity expansions were necessary to meet anticipated growth in the next 10 years. From these evaluations, it appears that the existing water supply and wastewater disposal capacities are sufficient to meet the Town's needs for the next decade. However, unexpected growth in demand for water supply and/or wastewater disposal could occur if significant increases in population, industrial development, commercial growth, etc., occurred during this period. To that end, McGill Associates has prepared alternate financial analyses (Options A2 and B2), which delineate the financial impacts: of water and wastewater plant expansions. WATER SUPPLY AND TREATMENT The water treatment plant is in good operational condition and has no noticeable deficiencies in equipment or process components. The only items that were identified at the water treatment plant for capital improvements were _normal routine maintenance repair and replacement -type improvements. These items are itemized in Table T-1 below: Town of Dallas Page 11 Utility Feasibility Study North Carolina August, 2009 r� TABLE T-1 WATER TREATMENT PLANT IMPROVEMENTS Project Estimated Cost Filter Media Replacement $80,000 Drain and Clean Reservoir and Sludge Basin $30,000 Replace Raw Water Pumps $70,000 Replace Reservoir Pumps $100,000 Replace High Service Pumps $500000 Should an expansion of capacity at the water treatment plant be needed, a practical incremental increase in capacity would be from 1.0 MGD to 2.0 MGD. Based on current construction costs, regulations, and replicating the current layout, the anticipated project cost for this. expansion is approximately $7,000,000. Given financial considerations and aggressively estimated growth, the expansion is predicted to occur in year 7 of the financial analysis. WATER DISTRIBUTION SYSTEM Given the general health of the water distribution system, yet the older age of many pipes, we recommend a regular water line replacement program be initiated with a modest amount of annual funding of $40,000 to support the program. Should Dallas purchase treated water from Gastonia, or the systems merge, the existing water interconnects will be revamped to allow for transfer of water. Given the different pressure gradients that the systems operate at, we recommend installing control valves at two (2) of these connections to maintain the existing supply and pressures seen in Dallas. The estimated cost for upgrading these connections, included in Alternatives C and D is $1002000. Town of Dallas Page 12 Utility► Feasibility Study North Carolina August, 2009 WASTEWATER COLLECTION SYSTEM Inflow/Infiltration is a significant problem in the wastewater collection system. A study prepared by W.K. Dickson & Co., hic., identified a number of minor recommended improvements. The Town is implementing an ongoing program to address the problems identified in the Dickson report. Given the nature and magnitude of wet weather flows seen in the Dallas system, we recommend that a larger replacement/rehabilitation project be undertaken to address the issue. With the brevity of this utility feasibility study, a specific area could not be identified. However, we recommend that a project budget of $1,000,000 be established to address the most critical areas initially, and subsequent annual, smaller projects be undertaken to help alleviate the excessive sewer flows. These further repairs have been included in the CIP at an annual budget amount of $50,000. Also, manhole replacement and rehabilitation have been included with initial amounts of $100,000 per year for years 1 and 2, then $10,000 per year thereafter. Should Dallas transport wastewater to Gastonia for treatment, or the systems merge, the original sewer connection should be replaced. The original line was partially used for discharge from the Dallas wastewater treatment plant to Long Creek. Further, with the age, and questionable condition of that line, we recommend constructing a new 24-inch gravity sewer interceptor to carry wastewater from the existing Dallas wastewater treatment plant influent pump station to the Gastonia Long Creek interceptor. The Town of Dallas Page 13 Utiliq, Feasibility Snttly North Carolina August, 2009 estimated cost for this sewer line is $650,000. A detailed preliminary cost estimate for this sewer interceptor is included in the Appendix. WASTEWATER TREATMENT PLANT Through site visits and discussion with operations staff, several deficiencies have been identified at the WWTP. The following is a list of reconunended wastewater treatment plant improvements: • Influent Overflow Pump Station: Wastewater currently overflows the " influent channel walls during wet weather and peak flow. conditions. The ti" t City has installed sandbags, a temporary pump, and r flexible piping to prevent sanitary sewer overflows. A new influent "overflow" pump station and wet well are recommended for permanent installation to handle these peak flows and to eliminate the temporary set-up. • Raise Influent Channel Walls: The walls of the existing influent channel' should be raised by 24 inches to deter tl �' storm water from entering the channel t fiom the access road and to minimize the overflow of wastewater during wet weather events. • Mechanical Bar Screen: The existing "manual" bar screen is labor intensive and does not adequately remove Town of Dallas Page 14 North Carolina screenings from the wastewater stream. A mechanical fine screen with 1/4- inch openings is recommended for installation in the existing screen channel. • Replace Influent Pumps: The two (2) influent Gorman -Rupp pumps should be included in the CIP for replacement over the next ten years. • Lime System Replacement: The existing lime addition operation is labor intensive, creates a poor workplace environment for the operators, and provides inconsistent lime addition for pH control. It is recommended that a liquid lime storage and feed system be installed to improve workplace conditions and plant operations. In addition to the capital cost for installing the system, liquid lime is more costly to purchase than bagged lime. Replace Blowers: As routine maintenance, the three (3) blowers, which provide the air to the activated sludge aeration basins, should be included in the CIP for replacement over the next ten years. Air piping repairs are also recommended. • Aerobic Digester: A small aerobic digester is provided within each treatment train. These digesters, due to their small capacity, do not sufficiently store or treat the sludge before it is removed for disposal. A new larger aerobic digester is recommended to be installed to store and aerate the wasted sludge generated by the plant. To mr of Dallas Page 15 Utility Feasibility Snuh, North Carolina August, 2009 I The recommended improvements listed above are intended to assist the Town and treatment operations by replacing obsolete equipment, improving operations of critical processes, and improving the workplace environment. The wastewater treatment plant CIP items are itemized in Table T-2 below. Detailed preliminary cost estimates are included in the Appendix for all construction project. TABLE T-2 WASTEWATER TREATMENT PLANT IMPROVEMENTS Project Estimated Cost Influent Overflow Pump Station $200,000 Raise Influent Channel Walls $40,000 Mechanical_Bar Screen 4100,000 Replace Influent Pumps $80,000 Lime System Replacement $275,000 Replace Blowers $150,000 Aerobic Digester $620,000 Should an expansion of capacity at the wastewater treatment plant be needed, a practical incremental increase in capacity would be from 0.6 MGD to 0.9 MGD. Based on current construction costs, regulations, and replicating the current layout, the anticipated project cost for this expansion is approximately $5,000,000. This cost assumes that the modified NPDES permit would contain pollutant discharge limits similar to the existing levels. Given financial considerations and aggressively estimated growth, the expansion is predicted to occur in year 9 of the financial analysis. Town of Dallas Not -Ili Carolina Page 16 Utility Feasibility) Study August, 2009 SECTION IV FINANCIAL ANALYSIS A financial assessment of the Dallas water and sewer program has been conducted to determine the present status of the program, effect of the latest planned projects in the Capital Improvements Plan (CIP), and the feasibility of using the water and sewer services of the City of Gastonia, as described in the alternatives below: • Alternative A — Existing Operations with Entire CIP Dallas water and sewer operations continue without treatment by Gastonia. • Alternative B — Purchase Gastonia Wastewater Treatment Dallas water and sewer operations continue and wastewater treatment is provided by Gastonia. • Alternative C — Purchase Gastonia Water and Wastewater Treatment. Dallas water and sewer operations continue and water and wastewater treatment is provided by Gastonia. • Alternative D — Merge with Gastonia The operation of the Dallas water and sewer program is transferred to Gastonia. Alternatives A and B were initially evaluated assuming that no expansion of the existing Dallas water or wastewater plants would be needed. Subsequently, separate financial evaluations were prepared which include these capacity expansions, and are included as Alternative A-2 and Alternative B-2. The financial analysis for these two (2) options is included in the Appendix as Tables F4-A-2 and F4-B-2, for informational purposes. During comparison of the, four (4) selected alternatives, these options, which include plant capacity expansion, have not been further itemized through the remainder of this report. Town of Dallas _ Page 17 Utility Feasibility Study North Carolina August, 2009 CAPITAL IMPROVEMENTS With the assistance of the Town staff, as previously outlined, the Dallas water and sewer program's CIP was updated to reflect the needs inherent to each. alternative. Careful consideration of the cash flows associated with these projects was also part of this effort. The resulting cost estimates for capital improvements and equipment under each of the four alternatives are shown in Tables F1 A-D, found in the Appendix. DEBT SERVICE REQUIREMENTS The Dallas water and sewer fiend had one outstanding debt obligation in FY 2008 issued by USDA Rural Development. This loan will mature in FY 2010 with annual remaining payments of $207,000 in FY 2009 and $142,000 in FY 2010. In order to maintain a positive net income with large capital improvement projects planned, the analysis assumes that Rinds will be acquired by using capital reserves or by borrowing capital using_ G.S.160A-20 installment financing. Debt issuance is packaged and spaced over time to avoid debt. service stacking that is unnecessarily burdensome on the fluid. The planned methods to finance the remaining improvements in the CIP for each alternative are shown below in Table F-2. TABLE F-2 DALLAS WATER AND SEWER PROGRAM PROPOSED FUTURE DEBT PACKAGES Alternate Year Principal Yearly Payment Interest Rate Term ears A — Existing Operations 2010 $ 1,300,000 $166,783 5% 10 A -- Existing Operations 2013 $ 985,000 $ 85,227 6% 20 B — Purchase Wastewater 2010 $ 1,650,000 $211,686 5% 10 C — Purchase Water & Wastewater 2010 $1,750,000 $2248515 5% 10 D - Merge 2010 $ 1,750,000 $224,515 5% 10 Town .of Dallas Page 18 Unlit), Feasibility Study North Carolina August, 2009 REVENUE RE uiREmENT The yearly, required revenue for the Dallas program is comprised of all the expenditures necessary to ensure consistent, quality service to all users. These expenditures ensure proper operation and maintenance of equipment, development and perpetuation of the system, and maintenance of the utilities' financial integrity. These cost components can be divided into the following categories: • Operation and Maintenance • Debt Service • Capital Outlay The total of all the items listed above is the required revenue for the Town's water and sewer Rind as shown in the following,table for FY 2008, the year of the latest available audit at the time t of this analysis: TABLE F-3 DALLAS WATER AND SEWER PROGRAM FY 2008 REVENUE REQUIREMENT Category FY 2008 Cost Operations & Maintenance $1,629,017 Debt Service $222,560 Capital Outlay $166,603 Revenue Requirement $2,0189080 The revenues generated fiom water and sewer customers should meet or exceed the above revenue requirements in order to avoid subsidies from other funds. However, FY 2008 water and sewer revenues and an antenna lease totaled $1,918,718 million, yielding a net loss of $99,362. This margin must continue to be closely monitored because growth in expenditures due Town of Dallas Page 19 Utility Feasibility Stud5l North Carolina August, 2009 to inflation and capital needs can create fiirther operating losses that require the spending of the program's fund balance or possibly subsidies from other funds. FINANCIAL ANALYSIS The Financial Analysis for each of the four alternatives shown in Tables F-4 A-D, found in the Appendix, provide a summary of projections for the water and sewer program, including the CIP for each of the alternatives. The Financial Analysis has been developed with audit information from FY 2006 through FY 2008, estimated figures (prior to audit) for FY 2009, and proposed budget expenditures for FY 2010. The following assumptions were developed for,the analysis through the examination of financial trend data and discussions with the Town staff: A Water and sewer revenues are projected to be $1.845 million in FY 2009 and $1.863 million in FY 2010 maintaining an average annual growth rate of 1% thereafter, based upon historical growth trends. Total expenditures are projected to be $2.101 million and $2.187 million with salaries and benefits growing at an average annual rate of 5% and other expenditures growing at an average annual rate of 4%. 0 Gastonia's water and/or sewer volume charges to Dallas will be their lowest volume charges to inside users, $2.03 and $3.34 per 1000 gallons for water and sewer respectively as of FY 2008. These rates were projected to increase as shown in Table R-3, which will follow later in this report. • If the Dallas system connects to the Gastonia system, the connection will occur so that flows begin July 1, 2010. • If the Town of Dallas purchases bulk water or sewer service fiom Gastonia, administration charges are projected to be 45% of Dallas' FY 2009 treatment charges. A Dallas' general fiend will retain the water and sewer fund's unallocated fund balance if the system merges with Gastonia. In addition, the Dallas antenna lease revenue will remain with Dallas and all related operating expenditures will end. Town of Dallas Page 20 Utility Feasibility Study North Carolina August, 2009 + Merging operations with Gastonia may have an effect upon the Dallas user rates since the two providers' schedules differ as shown in Tables R-1 and R-3, which follow later in this report. The following two (2) Dallas rate alternatives are considered in this analysis: Alternative D-1 Dallas water and sewer users remain unchanged until they match Gastonia's rates, which is projected to be in Year 9.. Alternative D-2 Dallas water and sewer users gradually change to match Gastonia's rates over five years and increase at the same rate as Gastonia's rates.. + - Gastonia's operating costs were estimated based on the following assumptions: o Administration costs comprise 46% of Gastonia's current operating costs. This - factor is applied to Dallas' operating costs to determine new administration costs. o Salaries and benefits are based upon the hiring of four (4) workers with salaries of t $35,000 and benefits comprising an additional 40% of salaries. These costs are then separated into water and sewer, prorated by water and sewer flows. o Gastonia's water and wastewater treatment costs are based upon projected Dallas flows and Gastonia's current treatment costs of $1.13 and $1.41 per 1000 gallons, respectively. o Maintenance & Repair and Other costs are assumed to be $77,000 and $63,500 for water and sewer, respectively, in FY 2010. The effect of each of the two merger alternatives upon the City of Gastonia's operation of the Dallas system are. shown respectively in Tables F4-D-1, and F4-D-2, found in the Appendix. For information, Tables F4-A-2 and F4-B-2 are included in the Appendix to indicate the effect of water and wastewater plant expansions on Alternatives A and B. Town of Dallas North Carolina Page 21 Utility Feasibility Study, August, 2009 SECTION V RATE COMPARISONS As part of the financial analysis, rate considerations are very important to modeling of future revenues. Given the magnitude of effect on the cumulative fiend balance to changes in rates, this portion of the analysis is very important to the ending result. EXISTING RATE STRUCTURE Both Dallas and Gastonia have structures of rates for water and sewer customers, distinguished by whether customers are located inside or outside the municipal limits. A summary of the respective current rates are included in Tables .R-.1 and R-2 below: TABLE R-1 DALLAS WATER AND SEWER Fly 2008 MONTHLY RATES Water Inside 0 —1,000 gallons $8.53 minimum 1,001 — 3,000 gallons $15.28 minimum 3,001 + gallons $5.09 per 1,000 gallon Water Outside 0 —1,000 gallons $17.05 minimum 1,001— 3,000 gallons $30.56 minimum 3,001 + gallons $10.19 per 1,000 gallon Sewer Inside 0 —1,000 gallons $8.53 minimum 1,001— 3,000 gallons $15.28 minimum 3,001 + gallons $5.09 per 1,000 gallon Sewer Outside 0 —1,000 gallons $8.53 minimum 1,001— 3,000 gallons $15.28 minimum 3,001 + gallons $5.09 per 1,000 gallon Town of Dallas Page 22 Uliliry feasibility Study North Carolina August, 2009 The resulting sample monthly water and sewer charge for a Dallas in -town residence using 7,000 gallons per month is $88.34. TABLE R-2 GASTONIA WATER AND SEWER FY 2008 MONTHLY RATES Water Inside Customer Charge $3.59 Availability Charge (314-in)* $5.97 0 — 500,000 gallons $2.72 per 1,000 gallon 500,001 —10 million gallons $2.55 per 1,000 gallon 10 million + gallons $2.03 per 1,000 gallon Water Outside Customer Charge $3.59 Availability Charge (314-in)* $11.89 0 — 500,000 gallons $5.44 per 1,000 gallon 500,001-10 million gallons $5.12 per 1,000 gallon 10 million + gallons $4.09 per 1,000 gallon Sewer Inside Customer Charge $3.91 Availability Charge (314-1n)* $7.53 Volumetric Charge $3.34 per 1,000 gallon Sewer Outside Customer Charge $3.91 Availability Charge (314-in)* $13.09 Volumetric Charge $5.82 per 1,000 gallon Availability charge varies with meter size Other charges apply to customers with high strength discharges to the system The resulting sample monthly water and sewer charge for a Gastonia in -town customer using 7,000 gallons per month is $65.39. Town of Dallas Page 23 Utility Feasibility Study North Carolina August, 2009 Gastonia recently completed a water and sewer utility rate.study, which included projected rate increases during this ten year study period. These increases are planned as shown in Table R 3 below: TABLE R-3 PROPOSED GASTONIA WATER AND SEWER RATE INCREASES Year Percent Increase 2010/2011 5.50% 2011 /2012 5.56% 2012/2013 5.61 % 2013/2014 2.66% 2014/2015 thru 2018/2019 3.00% per year PROJECTED RATE STRUCTURES As a result of our analysis, we have modeled the following water and sewer avenue increases for each of the Dallas alternatives and the two Gastonia merger alternatives. The proposed rate increases only affect base and volume charges but not tap, connection, or other miscellaneous charges. Below are recommendations specific to each alternative: Alternate A Existing Operations with Entire CIP (No Expansion) 5% water and .sewer rate increases in FY 2011-2014 4% water and sewer rate increases in FY 2016 & 2017. 3% water and sewer rate -increases in FY 2018 & 2019. Alternate B Purchase Gastonia Wastewater Treatment 7% water and sewer rate increases in FY 2011-2015. 6% water and sewer rate increases in FY 2016-2019. Alternate C Purchase Gastonia Water and Wastewater Treatment 10% water and sewer rate increases in FY 2011-2013. Town of Dallas Page 24 UU1101 Feasibility Suit) North Carolina August, 2009 6% water and sewer rate increases in FY 2014-2017. • Alternate D-1 Merge with Gastonia / Maintain Dallas Rates No water and sewer rate increases through FY 2018, then same rate as Gastonia, with 3% per year increase. • Alternate D-2 Merge with Gastonia / Change to Gastonia Rates Dallas water and sewer users gradually change to match Gastonia's rates over five years and increase by 3% per year as Gastonia's rates increase. Examples of potential monthly water and sewer bills at the end of the 10-year study period are proposed on Table R 4 below for, -cm in -town customer in Dallas using 7,000 gallons per month: TABLE R-4 PROPOSED DALLAS i O-YEAR WATER AND SEWER BILL Alternative Projected Monthly Bill Percent Increase A — Existing Operations $123.21 39% B — Purchase WW $156.42 77% C — Purchase Water & WW $148.44 68% D-1 — Merge with and keep Dallas Rates $91.53 3.6% D-2 — Merge -transition to Gastonia Rates $91.63 3.6% Town of Dallas Page 25 Utility Feasibility Study North Carolina August, 2009 To summarize the trend of water and sewer projected billing under givers the four (4) alternatives evaluated, refer to Chart R- I below. CHART R-1 PROPOSED DALLAS 1 O-YEAR WATER AND SEWER BILL RATE COMPARISONS $160.00 $150.00 $140.00 v� $130.00 0 $120.00 0 $110.00 0 $100.00 0) $90.00 cl� $80.00 $70.00 1 2 3 4 5 G 7 8 9 10 Years Alternative A ---Alternative B—Aiternative C Alternative D-1—Altemative l) Alternative Projected Monthly Bill Percent Increase A — Existing Operations $123.21 39% B — Purchase WW $156.42 77% C — Purchase Water & WW $148.44 68% D-1— Merge with and keep Dallas Rates $91.53 3.6% D-2 — Merge -transition to Gastonia Rates $91.53 3.6% Town of Dallas Page 26 Utility Feasibility Study Not -Ili Carolina August, 2009 SECTION VI CONCLUSIONS The purpose of this analysis is to evaluate several options for operation of the Dallas water and sewer systems. Those options include continuing with the status quo, or developing a regional partnership with the City of Gastonia. To adequately compare the options, a financial analysis was completed for each one, with consistent CIP programs for each. The results of this analysis outline the revenues and expenditures for each alternative, as well as an assumed rate for Dallas customers.. These results translate into a cumulative fiend balance and net present value for each alternative. Our evaluation of merger only considers the transfer of the system from Dallas to Gastonia and does not consider transfer of personnel or equipment and vehicles used by the staff. We assume that the system would be transferred to Gastonia at no cost (other than construction of the CIP), and that Dallas would pay no cost for treatment capacity in either the water or wastewater plants. Our work also assumes that no expansion of capacity is needed to serve Dallas for the near future, as indicated by Town staff. Should an expansion be needed, cost for continuing to operate as a stand-alone system wotild only be higher for Dallas customers, as shown in .Alternatives A-2 and B-2. A summary of the rates, capital outlay, debt, fiend balances, and net present value for the Dallas Water and Sewer Fund for each alternative is shown in Table C-1. Dallas water and sewer users are affected by each alternative but only Alternatives A-D affect the enterprise fund for the Town of Dallas and only Alternatives D-1 and D-2, apply to the enterprise fund for the City of Gastonia. A similar summary for the Gastonia Water and Sewer Fund has been prepared for the two (2) rate options of Alternative D, and is shown below in Table C-2. Town of Dallas Page 27 Utiliop Feasibility Study Not -lit Carolina August, 2009 TABLE C-1 DALLAS WATER AND SEWER FUND FINANCIAL SUMMARY OF OPTIONS Alternative A Alternative B Alternative C Alternative D 10-year User Rate Increase 39% 77% 68% 3.6% 7,000 gal. Monthly User Charge $123.21 $156.42 $148.44 $91.53 10-year Capital Outlay $1,943,200 $1,688,200 $1,358,200 $0 -Total New Debt $2,285,000 $1,650,000 $1,750,000 $0 Unrestricted Net Assets, in Year 10 $957,810 $883,425 $929,288 $1,619,907 Net Present Vaiue.at 5% ($298,517) ($549,290) ($504,565) $196,798 Net Assets Less New Debt in Year 10 $95,475 $780,163 $819,769 $1,619,907 TABLE C-2 GASTONIA WATER AND SEWER FUND FINANCIAL SUMMARY OF OPTIONS Alternative 0-1 Alternative D-2 10-year User Rate Increase 3.6% 3.6% 7,000 gal. Monthly User Charge $91.53 $91.53 10-year Capital Outlay $1,398,200 $1,398,200 Total New Debt $1,892,155 $1,892,155 Unrestricted Net Assets in Year 10 $4,436,410 $5,855,816 Net Present Value at 5% $3,446,402 $4,418,112 Net Assets Less New Debt in Year 10 $3,453,925 $4,873,331 Each of the proposed alternatives yields a fiend balance that is necessary in order to meet the capital requirements of the Dallas program for the next ten years. The targeted fund balance for Alternatives A-C following year 10 was $900,000, or approximately 30% of annual expenses. Should a higher balance be desired to accommodate other capital projects, steeper rate increases would be necessary. Town of Dallas Page 28 Utillt}, Feasibility Study North Carolina August, 2009 9 Regardless of the selected alternative, future Dallas revenues should be closely monitored due to the current economic climate. Trending of the fund balance for the Dallas Water and Sewer Rind has been steadily downward over the past four (4) fiscal years, falling from just over $2,000,000 at the end of the 2005-2006 fiscal year, to an unaudited amount of approximately $1,300,000 as of June 30, 2009. If Dallas revenues continue to trail expenditures, rate increases are inevitable, whether the proposed CIP is followed or not. Therefore, it is recommended that the status of the Dallas water and sewer program be re -assessed in 12 months to ensure all assumptions for the implemented alternative are being realized. As you can conclude from the financial analysis, given the assumptions outlined above, merging the two systems under the City of Gastonia will result in Dallas customers seeing a noticeably lower monthly water and sewer .bill in 10 years, and Dallas will maintain a healthier fund balance. Gastonia's larger size enables it to spread fixed costs over a greater user base and operate more cost effectively. If this option is pursued, there is more financial benefit for Gastonia to maintain the Dallas rate structure until the two meet, to assist Gastonia in fiinding the needed capital improvements to the Dallas utility system, and system interconnects. Town of Dallas Page 29 Utility Feasibilil)) Sludy North Carolina August, 2009 INFLUENT OVERFLOW PUMP STATION OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRIL 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (3%) LS 1 3.0% $ 4,000 2 Wet Well LS 1 $ 20,000 $ 20,000 3 Pumps EA 2 $ 15,000 $ 30,000 4 Force Main Piping LF 1,000 $ 75 $ 75,000 5 Electrical Construction LS 1 $ 24,000 $ 241000 CONSTRUCTION COSTS SUBTOTAL $ 163,000 10% Contingency $ 15,000 TOTAL CONSTRUCTION COSTS W1 CONTINGENCY $ 168,000 Planning, Design Engineering, Permitting & Bidding $ 16,000 Construction Administration/Observation $ 111.000 LegaVAdministrative $ 58000 TOTAL PROJECT COST 1 $ 2009000 RAISE INFLUENT CHANNEL WALLS OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRIL 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (3%) LS 1 3.0% $ 1,000 2 Concrete Wall Extension LS 1 $ 12,000 $ 12,000 3 Hand Rails LS 1 $ 18,000 $ 18,000 CONSTRUCTION COSTS SUBTOTAL $ 31,000 10% Contingency $ 3,000 TOTAL CONSTRUCTION COSTS W/ CONTINGENCY $ 34,000 Planning, Design Engineering, Permitting & Bidding $ 3,000 Construction Administration/Observation $ 2,000 Legal/Administrative $ 1,000 TOTAL PROJECT COST $ 40,000 MECHANICAL BAR SCREEN OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRI L 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (3%) LS 1 3.0% $ 2,200 2 Fine Screen Equipment & Installation LS 1 $ 60,000 $ 60,000 3 Misc. Items LS 1 $ 4,500 $ 4,500 4 Electrical Construction LS 1 $ 9,700 $ 9,700 CONSTRUCTION COSTS SUBTOTAL $ 76,400 10% Contingency $ 7,600 TOTAL CONSTRUCTION COSTS WI CONTINGENCY $ 84,000 Planning, Design Engineering, Permitting & Bidding $ 9,000 Construction Administration/Observation $ 6,000 Legal/Administrative $ 1,000 TOTAL PROJECT COST $ 100,000 LIME SYSTEM REPLACEMENT OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRIL 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (3%) LS 1 3.0% $ 6,000 2 Lime Feed Equipment LS 1 $ 150,000 $ 150,000 3 Flow S litter with Weir Gates LS 1 $ 10,000 $ 10,000 4 Installation LS 1 $ 13,500 $ 13,500 5 Foundations, Site Piping, & Drainage LS 1 $ 10,000 $ 10,000 6 Electrical Service LS 1 $ 10,000 $ 10,000 7 Water Service LS 1 $' 3,000 $ 3,000 8 jTank Painting LS 1 $ 7,500 $ 7,500 CONSTRUCTION COSTS SUBTOTAL $ 210,000 10% Contingency $. 21,000 TOTAL CONSTRUCTION COSTS W1 CONTINGENCY $ 231,000 Planning, Design Engineering, Permitting & Bidding $ 22,000 Construction Administration/Observation $ 15,000 LegallAdministrative - $ 7,000 TOTAL PROJECT COST $ 276,000 LARGER SLUDGE DIGESTER OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRIL 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (30/6) LS 1 3.0% $ 14,000 2 Base Slab LS 1 $ 55,000 $ 55,000 3 Walls LS 1 $ 245,000 $ 245,000 4 Walkways LS 1 $ 85,000 $ 85,000 5 Miscellaneous Metals LS 1 $ 50,000 $ 60,000 6 Miscellaneous Construction LS 1 $ 25,000 $ 25,000 CONSTRUCTION COSTS SUBTOTAL $ 474,000 10% Contingency $ 47,000 TOTAL CONSTRUCTION COSTS W/ CONTINGENCY $ 621,000 Planning, Design Engineering, Permitting & Bidding $ 49,000 Construction Administration/Observation $ 34,000 Legal/Administrative $ 16,000 TOTAL PROJECT COST $ 620,000 WASTEWATER SYSTEM INTERCONNECT OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRIL 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (3%) LS 1 3.0% $ 15,000 2 24-Inch Diameter Sewer Line LF 4,150 $ 110 $ 456,500 3 Meter Vault LS 1 $ 29,500 $ 29,500 4 Connect to Existing Line LS 1 $ 5,000 $ 5,000 CONSTRUCTION COSTS SUBTOTAL $ 506,000 10% Contingency $ 51,000 TOTAL CONSTRUCTION COSTS W/ CONTINGENCY $ 657,000 Planning, Design Engineering, Permitting & Bidding $ 45,000 Construction Administration/Observation $ 31,000 LegaMdministrative $ 17,000 TOTAL PROJECT COST 1 $ 650,000 WATER SYSTEM INTERCONNECT OPINION OF PROBABLE COST TOWN OF DALLAS, NORTH CAROLINA APRIL 2009 ITEM DESCRIPTION UNITS QUANTITY UNIT PRICE ESTIMATED COST 1 Contractor Mobilization/Demobilization (31/4) LS 1 3.0% $ 2,000 2 12" Control Valve and Vault EA 2 $ 33,500 $ 67,000 3 Connect to Existing Line EA 4 $ 2,000 $ 8,000 CONSTRUCTION COSTS SUBTOTAL $ 771000 10% Contingency $ 8,000 TOTAL CONSTRUCTION COSTS W/ CONTINGENCY $ 859000 Planning, Design Engineering, Permitting & Bidding $ 7,000 Construction Administration/Observation $ 5,000 Legal/Administrative $ 3,000 TOTAL PROJECT COST $ 100,000 TABLE Fl-A-1 TOWN OF DALLAS WATER AND SEWER FUND CAPITAL IMPROVEMENTS PLAN - OPTION Al - DO NOTHING 2010 201t 1 2012 2013 2014 2013 2016 2017 201E 2019 PROJECT LOCATION COST YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR S YEAR 9 YEAR 10 WATER MPROVeMENTS TER LINE REPLAMCNTI RCPAIRS 400.000 40.000 40,000 40.000 40.000 40,000 40,009 40,000 40,000 40.000 40.000 VELOCLES I EQUIPMENT 114.100 10.000 10.300 10.600 10.900 11.200 11.500 11,800 12.200 12.600 13.000 F:L,M MWA REPIACEMI NT 80,0001 40,000 DRAM AND CLEAN RESERVOOR AND SLUDGE DAMN 30.000 30.080 REPLAC9 P"WATIR PUMP 70.000 70,000 REPLACE RESERVOIR PUMPS 1 AO* 50.000 50.000 REPLACE t4GN SERVICE PUMP_ 50,000 50,000 WATER MSPROVEMENTS SUBTOT& 3"'lool 50,0001 50 00 $0.600 so.9001 S1.2001 121.5001 131.8001 102.200 102.600 103.000 WASTEWATER 0"ROVEMEIM MAMME Rfi1tARIL UCH 280,000 100.000 100.000 10.000 10.000 10.000 %coo 10.000 10.000 10.000 10.000 30 ER LfME R"LACEMENT! REPAMS 1A.S0.000 1.000.000 SO.000 50.000 50.000 50 000 50.000 50.000 50,000 30.000 50.000 SAUMARY SV !Rt:VALUA11ONSYUDY 75000 75000 VOLUVROVERFLOWPUMpsm7m 200.000 200.000 RAISE WLUCNT CHANNEL WALLS 40 000 40.000 UML: sysTEM REPLACEMENT 27S.000 275.000 MECKANICAL.DARSCREEN 100000 10o.000 LARGER SLUDGE DIGESTER 620.000 620A00 REPLACE BLOWMA3 150.000 1 $0.000 50.0001 $0.000 REPtACCOYfLUCNTPUMPS 30.000 1 401060 40.000 VE►ECLES t E UMMENT 114100 10.000 10,300 10.600 10,900 11,200 11,500 114800 t2.200 12.600 13,000 WASTEWATER IMPROVEMENTS SUBTOTAL. 3.384.100 1.32S.000 360,30 345.600 190.900 691.200 71,500 121.800 72.200 112.600 123.000 TOM 1 4=.2001 1.375.0001 410,6001 426.2001 211.9001 742,4001 193,0001 253,6001 174AOO 215.2001 226,000 DEBT PACKAGES ANNUAL DEB I / RESERVES ANNUAL. CAPITAL OUTLAY DEBT PKG 1 DEBT PK 12 1.300.0001 1 1 oss ooc s1.10000o I $=co0 I s275�w $90.0001 $620.000Sol Sol Sol so I so $275.040 S210.9001 $151.2001 $121.800$122.4001 S193.0001 $253.600 1 S174AD0 I $21S.200 $226.000 TABLE F1 A-2 TOWN OF DALLAS WATER AND SEWER FUND CAPITAL IMPROVEMENTS PLAN - OPTION A2 - DO NOTHING - EXPAND WATER AND WASTEWATER PLANTS 2010 2011 2012 2011 1 2014 2015 2016 1 2017 201E 2019 PROJECT LOCATION COST YEAR 1 YEAR 2 YEAR 3 YEAR t I YEAR 5 YEAR 6 YEAR 7 1 YEAR a YEAR 9 YEAR 10 WATER NPROVEMEM TERLlNERE1'LACEYtLENT1REPAtRs 400.000 40.000 40000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 VOUCLPS I ECUIPMERT 114.100 10.000 10.300 10.600 10.900 11.200 11.S00 11.800 12.200 12.600 13.000 WATER PLANT EXPANSION 7,000.000 7.000.000 RETER MEDIA REPLACEUNT 80im 90.000 ORAIN AND CLEAN REMWOR AND St LOGE BASIN 30AN 30.000 REPLACE RAW WATER PUMP 70AN 70.000 REPLACE RESERVOM PUMPS 100.000 50,000 SO 000 RUTACE WON SERVICE PUMP 50.000 $0.000 WATER IMPROVEMENTS SUET T ts".1001 s00000l $0 300 90.6001 50.9001 5I.M1 121.5ml 7.131.3001 1042001 102.600 103.000 WASTEWATER tMPROMIENTS MANUOLE RENAOritTATION 230.000 100.000 100.000 10,900 10.000 10400 10.000 10.000 10.000 10.000 10,000 SEINER LINE REPLACEAIENTI REPAIRS 1AS0 000 1.000.000 $0.000 50.000 30,000 SO.000 SO.000 SO.000 50.000 50.000 50,000 WUTTWATER PLANT EXPANSION 5.000,000 6.000.000 SANITARY SEWER EVALUATION STUOY 7S.000 75.000 INFLUENT OVERFLOWPUMP STATION 200,000 200.000 RAISEtNFLUENTCNANNELWA.13 40.000 40.000 LW E SYSTEM REPLACEMlNT 275.000 275.000 MECHANICAL. DAR 3CRM 100.000 100.000 LARGER SLUDGE CIGPd1ER 620A00 1 620.000 REPLACE BLOVVEIq 150.000 50.000 50.0001 $0.000 REPLACE INFLUENT PUMPS 80.000 40.005 40 000 VEHICLESIEAULLMLENT 114,100 10000 10,300 10600 10900 11.200 11.500 11800 12,200 12600 13.000 AS A UAPROVF SUBTOTAL 8,334.100 1.3 --0 360.300 345.6001 160.9001 691.200 71.500 121,900 72,2001 112 600 123.000 TAt, I 16.2n.2001 I.V5.0001 410.6001 426.2001 211.901 74Z4001 193,000 7.253 600 174.400 5.21S.200 TO' 226.000 DEBT PKG 1 DEBT PK .2 D33 OEBT PKG 4 DEBT PACKAGES 1.300.000 93s,*Hl 1 1 7.000.000 S.000.009 ANNUAL DEBT i RESERVES $1.100.000 1 $200.000 $275.0001 SSO.000 $620.000 1 $0 sl.000.001 so s5,00.000so ANNUAL WrTAL OUTLAY $27S.000 I 5210.600 $151.200 1 $121.800 S122ACO 1 $193.0001 $253.600 1 $174 400 $215.200 1 S226,000 TABLE F1-B-1 TOWN OF DALLAS WATER AND SEWER FUND CAPITAL IMPROVEMENTS PLAN - OPTION B1 - PURCHASE WASTEWATER TREATMENT 2010 2011 2012 2013 2014 2015 2016 2017 201E 2019 PROJECT LOCAMON COST YEAR i YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 WATER tMPROVEMENTS WATERLINE REPLACEMENTI REPAIRS 400,000 40.000 40,000 40.000 40.000 40 000 40.000 40.000 40.000 40.000 40.000 VEHICLES I ECOPMENT 114.100 10.000 10,30 10.600 10.900 11.200 11.500 11.800 12.200 12.600 13.000 ALTER Mt=REPLACEMfNT $0.000 80,000 DRAIN AND CLEAN RESERMOR AND SLUDGE BASIN 30.000 30.000 REPLACE RAW WATER PLW 70.000 70.000 REPLACE R£SERYOIRPUMPS 1oo.000 50.000 $0.000 REPLACE WON SERMCE PUMP 50.000 $0.000 WATER IMPROVE TAL 8".1001 60.0001 sa.300 $0.6001 SO.9001 51.2001 121.5001 131.800 IOU001 102.600 103.000 ASTEWATER IMPROVEMENTS MANHOLE REHABILITATION 280.000 100,90 100.000 10.000 10.000 10.000 10.000 10,000 10.000 10.000 10.000 SEWER LINE REPLACEMENT/ REPAIRS 1A50.000 1.000.000 50.000 50.000 50.000 50,000 $0.000 $0.000 $0.000 50.000 $0.000 WASTEWATER SYSTEM INTERCONNECT $50 000 $50.000 HICLES I EQUIPMENT 114.100 10.000 10.300 10.600 10.900 11.200 11.500 11.800 12.200 12.600 13.000 WASTEWATER IMPROVEMENTS SUBTOTAL U94.1001 1,7160.0001 1604300 70.6001 70.900 -M.2001 Ti.sool 71AODI 72.200 72.600 73.000 TOTAL, 3.=.Ml 1.310.0001 210.6001 151.200 121.=l IZZA001 193.0001 203.6001 175.200 176.000 DEBT PACKAGES ANNUAL DEBT) RESERVES ANNUAL CAPITAL OUTLAY OEBT PKG 1 i,65Q.000 $1.650.000 1 Sol Sol Sol Sol Sol Sol Sol Sol So S160.000S210.6001 $1S1.200 $121.8001 $122,4001 $193.0001 $203.6001 $174.4001 $173.2001 $176.000 TABLE F9-B-2 TOWN OF DALLAS WATER AND SEWER FUND CAPITAL IMPROVEMENTS PLAN - OPTION B2 - PURCHASE WASTEWATER TREATMENT - EXPAND WATER PLANT 2010 2011 1 2012 1 2013 1 2014 1 2015 1 2016 2017 2018 2019 PROJECT LOCATION COST I YEAR 1 YEAR 2 YEAR 3 1 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 WATIER tUPROVEMENTS WATER LINE REPLACEMeW! REPAIRS 400.000 40,000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 vmCLw i eov"eNT 114.100 10,000 10.300 10.600 10.000 11.200 11.500 11.900 12,200 12.600 13.000 WATER PLANE MAMMON 71000.000 7.000.000 FILTER ueM REPLACEMENT WOOD 80.000 DRAIN AND CLEAN RE39MOR AND SLUDGE DAMN 30.000 30.000 REPLACE RAW WATERPUUFI 70.000 70.000 REPLACE RESERVOIR PUUPS 100.400 50.000 50,000 REPLACE HIGH! SERVICE PUMP 50.000 50,000 A QNiPROVEE4ENTS SUBTOT1 -1.644.100 50.0001 50.3001 8D.6001 SO,9001 51.200 121.600'1 7.131AMI 102.2001 1 600 103.000 WASTMATER IMPROVEIYI NTS MANHOLE RIMBRHAWN 280.000 100.000 100.000 10,000 10.000 10 000 10,000 10,000 10.000 10.000 10,000 SEWER LINE REPLACEItEnRI REPAIRS 1.450.000 1.000.000 50.000 50,000 50 000 50,000 50.000 50.000 50 000 50.000 50,000 WASTEWATER SYSMA Di1ERCONNECf 650.000 650.000 VppCLntEOfxpuw 114.100 10.000 10.300 10.600 10,900 11.200 11.500 11,300 12.200 12,600 13.0 WAS ATER IMPRO SUBTOTAL 2.494.100 1.760.0001 160.300 00 70.6 70.900 71.200 71.500 71,800 72.200 72.600 73.000 TOTAL 10,338.2001 1.510,0001 210.6001 151,2001 121.900 122-4001 193.0001 7.203,6001 174.4001 173.20 176.000 BENT PKG 1 DBBT PKG 2 DEBT PACKAGES 1.650.000 7.000.000 ANNUAL DEBT / RESERVES I S1 650.000 Sol sol Sol SO $O 1 S7.000.000 I Sol Sol SO ANNUAL CAPITAL OUTLAY I S160.0001 S210.6001 $131.2001 S121.900 $122,400 1 $193.001 $203.6001 3174.4001 $175.2001 $176.000 TABLE F1-C TOWN OF DALLAS WATER AND SEWER FUND CAPITAL IMPROVEMENTS PLAN - OPTION C - PURCHASE WATER & WASTEWATER TREATMENT 2010 1 2011 2012 1 2013. 2014 1 2015 1 2016 1 2017 2013 2019 PROJECT LOCAMON COST YEAR it YEAR 2 YEAR s 1 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 WATER WROVEMEWn TER UNE REPUICEMENTI REPAM 400,0 40.000 40,000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 40.000 WATER SY57MOnERCONNECT 100.00D 100.000 VENCLeS ! ECU"ENT 114100 10.000 10,300 10.600 10,900 11,200 11 11,800 1 200 12.600 13.000 WATER IMPROVEMENTS SUM-TAL 1 614.1001 150.000 50.300 $0.600 5O.Scal 51 00 '51."ol siml S2,200 SZ600 53.000 WASTEWATERW"TEWATER IMPROVEMENTS Mi MMe RELuAMUTAMON 230.000 100.000 100.000 10.000 10.000 10,000 10.000 10.000 10.000 10.000 10.000 sEWRUNEFMACEUENTIREPAIRS 1,450000 1.000.000 50.000 $0.000 50.000 50000 $0000 50,000 5o.oao 50.000 50.000 VOSTEMYER SYSTEM INTERCONNECT $60.000 650.000 VEMCLESIE019PUENT 114,100 10.000 10.300 10,600, 10.900 11.200 11.500 11.800 12.200 12,600 13.000 WASTEWATER IMPROVEMENTS SUBTOTAL 2.A94.100 1.76 01 160.3001 70.6001 70.9001 71.2001 71.5001 71.8001 72.2001 72,600 73.000 TOTAL, 3.103.2001 1.910.0001 210.6001 121.2001 121.8001 122.4001 123.0001 123.6001 124AODI 12S.200 129.000 DEBT PACKAGES ANNUAL DEBT I RESERVES ANNUAL CAPITAL OUTLAY pEBT PKG 1 1.750.000 $1.750.0001 Sol sol Sol SO SO SO SO _ So So $160.0001 $210.6001 $121.2001 $121.9001 $122.4001 $123.0001 $123.6001 $124.4001 S12S.200 $126.000 TABLE F1-D TOWN OF DALLAS WATER AND SEWER FUND CAPITAL IMPROVEMENTS PLAN - OPTION D - MERGE WITH GASTONIA 2010 2011 2012 2013 1 2014 1 2015 1 2016 2017 2018 2019 PROJECT LOCATION COST YEAR 1 YEAR 2 YEAR 3 YEAR s I YEAR 5 1 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 WATER 1AWROVIEUMM 1ER UNE 400.000 40.000 40.000 40.000 40.000 40.000 40,000 40 000 40 000 40.000 40.000 yyATERSysmu WERMNECT 100.000 100.000 VEM-LES I EaU MOff 154.100 $0.000 10AN 10.600 10.200 11,200 11.500 11,300 12,20 12,WO 13,000 WATER IMP"vemmm =mom 654 !00 190.000 50.300 50.600 50.Ml $1.200 S1.500 51.800 S2.200 52,G00 53,000 WASTEWATER IMPROVEWNTS MAKHM REHAMUTARON 280.000 100.000 100.000 10.000 10.000 10,000 10,000 10.000 10.000 10.000 10.000 SEINER UNE REPLACEMENT►REPAMS 1,450,000 1.000.000 SO 000 SO 000 50.000 50,000 60,000 Sa 000 50.000 $0.000 50.000 WASTEMWRSYSWM INTERCONNECT 650.000 650.000 VEMCLES I EOUiPMENT 114.100 MOW 10 300 10.600 10.900 11.200 11 600 11.800 1 200 12.600 13.000 WASTEWATER IMPROVEMENTS SUBTOTAL 2AS4,1001 1360.000 150.3001 70.600 70.9001 71.2001 71.Sftl 71.90 72.200 72.600 73.000 TOTAL 1 3.148.2001 IMO.0001 210.6001 121.2001 1M.3001 122ANI 121.0001 123.600 124.400 125.200 126.000 DEBT PKG 1 DEBT PACKAGES 1.750.000 ANNUAL DEBT I RESERVES S1.7S0.000 I Sol sol Sol Sol sol sol Sol Sol SO ANNUAL CAPITAL OUTLAY I S200.0001 $210.600 1 S1 I.= 1 $121.800 5122.400 1 S123.0001 $123.6001 $124.4001 S12S.200 $126,000 TABLE F4-A-1 TOWN OF DALLAS WATER AND SEWER FUND FINANCIAL ANALYSIS - OPTION Al - DO NOTHING ESTIMATE YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR S YEAR 6 YEAR? YEAR 8 YEAR 9 YEAR 10 2009 2010 2011 2012 ' 2013 2014 201E 2019 2017 2018 2019 RVATER SALES EMUES 1.104.000 1,115000 1.126.140 1.137.412 1.148.786 11150,ZT3 1117IA79 1,183.59E 1,19s,431 1,207.38E 1.219.459 SEWER SALES 558,000 564.00o s69.640 675 336 501.090 s66.901 602.T70 SMA137 604.6E4 910.731 616.073 NEATER AND SEWER TAPS 37.000 37000 37.3T0 37.744 38.121 38J02 38,887 39.27E 39669 40.066 40.464 aYF1E t OPERATING REVENUE 83000 54AN 84AO as= 68.54E 87.411 88 28S 89,16E 90.059 90.%0 SIA79 TOTAL OPERATENG REVENUE 1.782.000 1A00.000 1.818.000 1.W5.180 1 KS42 IA73.087 11351.015 1710.736 ,1,029,844 1.S49.142 1.S60.633 NON OPERATING REVENUE: TRANSFERS IN 0 0 0 -0 0 0 0 0 0 0 0 ANTENNA LEASE 63.000 63.Da0 63 000 63000 63A00 63000 63 000 63.000 43,010 TOTAL PRESENT REVENUES 1.845,000 1.803000 1.881.000 1.a19.18a 1917.542 1,936,087 1AS4,618 1.973,736 1A9 2,012,142 Z.031.W3 NEW SOURCES OF REMM, REVENUE FROM V+tATER RATE INCREASES _ 185.368 254,607 267xs 316.669 379.122 429.636 481,673 PROJECTED RATE OF 091WAS$ = VA 5'A S'A 5% 4% 1"A 3% 3% REVENUE FROM SEW>rR RATE INCREASES 27A72 56,60C 87.503 ' 120420 1:1.472 14l.572 175088 202,T88 227,44d PROJECTED RATE OF INCREASE 6% 6% 51A 5% 4% 4% 3% 3% TOTAL REVENUES IA"J 00 1.863000 1XCG76 2075,715 2.190.433 2,311.164 2a31,645 2,440.197 21651,354 2.644,566 2.740.9$0 EXPENDITURES WATER AND SEWER OPERATIONS SALARIES AND BENEFITS 371000 36s.00o 383,230 402.413 422,S33 443AN 40A43 489.125 $13.592 $39.271 366.23E OTHER 96A00 177.000 1341080 191.443 199,1Ot 20746S 215.348 223.961 232,920 242= 25ta26 MAINTENANCE AND REPAIR 174000 207000 215.280 223,891 232.64T 242.161 251" 261.92E 27Z.398 283.=4 294.43 CHEMWJ S AND SUPPLIES 121,000 59000 102.960 10710T8 111.352 116AIS 120.449 1281267 130XT1 135.48E 140.90E WATER PLANT SALARIES AHDBF103M 138000 1SOM 164900 174.19S 182,90E 192.050 201.652 211.735 2ZL= 233,43E 24S.110 OTHER 1oC1o0a $5.000 SSAN 91.936 95.613 99.43E 103.415 107.552 111.064 116.320 120.UZ MAUNTENANCEANDREPAIR 34000 40M 44.720 46.50E 48.299 60,304 62.316 34AO WAS s8.848 61.202 CHELRCALS AND SUPPLIES 106,000 $9.000 92.910..__._ , . 96.262 100.113 104.117 108 2S2 M.....,... lIZ413 117,11E 1211=1 126.675 WATER PURCHASES _ ... _........ _:_ _ ., _,.. _ , _-.... SEWER PLANT SALARIES AND BENEFITS SS.o00 92,000 96 600 101AU 106.502 III= 1174418 123,289 129.4s3 13%= 142,722 OTHER 210.= 291.000 172.640 179."s 18C,727 154.157 "IA" 210.0{3 218.44E 227,182 236.270 MAIAflVJVMEAND REPAIR 38.= 49.= so.:150 s2.998 35.11E 57,323 59.919 92001 K441 67060 0,742 CHEMICALS AND SUPPLIES 46.W 3200D 33,280 _ 34,611 35,95C 37A3S 38,533 40.490 42,110 43.754 45.816 .SEWER TREATMENT PURCHASES r .- r ........ .. ........ ..... TOTAL OPERATING EXPENDITURES 1.557000 1.607,000 1.630.630 1.702AI3 1,777.16E IAW.392 1.937.033 2=416 Z,ISI,SS4 2.W4.670 2.301.043 CAPITAL OUTLAY 337000 275,000 2101m 151.200 121MO 122.400 193,000 253,60 174AN 215.200 726.000 EXISTING DEBT 07 2.22E „ NEW DEBT 83.391 168.783 l4SXI 209 m "SLOO 2S :009 252,009 252X9 252.009 =009 OTHER FINANCING USES: *oewfcrcoc NCI INWi11C CUMI ATIVE BALANCE 1�'!^M'�!1 _ .. _. 1���. .+•.^•I �� -w--• (3Z4.644) (USA" (310A84) (228.412) �• _� _" _ _ _. _. ___ (147,061) (19SA88) (283.3M (M.$24) 027.249) (336.252) UNRESTWGTEDNETASSETS 1.2941062 S69,S1C 928.179 983.59E 106S6s0 1,147.011 I.M.564 1010.73S 1.024,129 996.813 9S7.810 UNRESTRICTED NET ASSETS I E)WOONTURES 61.69% 44.32% 4L22Y. 48.69% $0.54% SIA4% KdZ% 39-im 4M35% 3731% 34AS% MONTHLY MINE WATER AND SEINER CHARGE MW GAL) S88.34 S88.34 $107.38 S123.21 MONTHLY OUT3IDE WATER AND SEWER CHARGE RM GAL) $132.54 5732.St ; m S161.10 _...: ' .. .' .. $784 86 bm DEBT- PROJECT COST 1.30000o 583,000 CAPITAL RESERVE CONTRIBUTION 0 0 LOAN AMOUNT 1.300300 983,000 PAYMENT 83.391 42.613 ANNUAL PAYMENTS 166.783 85,227 RATE SAO% 6A0% TERM 10 20 TABLE F4-A-2 TOWN OF DALLAS WATER AND SEWER FUND FINANCIAL ANALYSIS - OPTION A2 - DO NOTHING - EXPAND WATER AND WASTEWATER PLANTS EST M'M YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR a YEAR 9 YEAR 10 2009 2010 2011 2012 2013 2014 2015 2016 2017 2016 2011 WATER SALES 1.504.000 1.116000 1,120,150 1,1370112 1.148.7S6 1.100,273 1.171.076 1.1d3,595 1.195.431 5,207.385 1,210,4s9 SEWERSALE8 MAC 364.000 6596040 6751336 "I'M 560m 59;T70 $08.807 604 II4 6106"1 616.639 WATER AND SEMLTR TAPS 37.000 37.000 37.370 37.744 33.121 2%502 3a aa7 39.276 30,602 400066 40.40 OTHEROP[RAnNGREVENFE asOOD d4000 ass4o as.6aa 86,545 a7411 d91W1 D D54 0 0060 01a70 TOTAL OP NG REV!ENUE 1,7a2.o00 LII00,000 1,939,000 1,a3Q160 t.a54,542 l.b 3,Oa7 / a91,ti10 5.010,736 1.90zo 1.94%142 1.969,033 NON OPERATING REVENUE: 0 0 0 0 0 0 0 0 0 0 0 TRANSFERS IN ANTENNA LEASE sm 63AW 63 000 d3jm 63,000 a 900 O3 No ow 6] 060 TOTAL PMLMT REVt Wt 3 IA44000 1JM3.000 1.441.000 1.410.130 1.217.642 1.130, 7,954.a's /,973,736 1.112.644 2.012,142 2,031.633 NEW 10URCEa_or REVENUE! REVENUE FROM WATER RATE tNLREASE3 - s1,4as t09,346 264.7t3 367,561 47a.TOt 59S.a25 72a 63S adr.9ri 1,061,670 PROJECTED RATE OF INCREASE _ :. . :.....::. . ..... _7 7%.7%..,7% 7%... - 6% . a% .. REVENUE FROM SEVVER RATE INCREASES _: . ... 39.491 80026 _ _. . 124.945 MAN =5.990 262,646 343,016 4t9070 501,108 PROJECTED RATE OF INCREASE 7% 7% 7% 7% 7% 7Y. 7% 0% 8% TOTAL REVENUES 1,845,000 1,Sa3,000 2,000,946 2.148,752 2,307.200 2,477,13T 2069ATS ZAK204 3.005,394 3.310.101 3,S94,411 WATER AND SEWER OPPggno" SALARIES AND aENEMS 371.000 395.000 383.2SO 402413 422.533 443,950 46$.a43 4^135 613,902 5 oxi 566,235 OTHER 96.000 177,000 1".m 161A3 119,101 20.066 215.30 227,9a+ 232,920 242,237 251.926 MAtNTVUV= AND REPAIR 174" 207.000 215.260 223A" 232w 24Z,161 2St.a47 261,121 27-.= =204 204,626 CHEMICALS AND SUPPLIES 121000 92.000 102,60 10707a Ill.= 115,E16 120.449 125 207 130=7 t36,4SS 140,908 WATER PLANT SALARIES AND BENEFITS 193.000 155w 166,900 174,10S 182.005 102060 201.652 211,73E 222,322 =438 245,1to OTHER 100.000 4S.000 66,400 91.036 2%613 99,430 l"AlS 107.652 111.654 Ito,= 120062 MAtNTEMANCE AND REPAIR 36.000 43.000 44.720 43,5o9 4IL300 60.304 =14 Koo 66,5as 5e,548 61,202 CHEMICALS AND SUPPLIES 100,000 a00D0 92,560 16,262 100,113 104,117, 105,2S2 w 112013 117.11a 121.603 126,a75 NEW OPERATING COSTS - •._. 101,576 100,063 110,T04 WATER PURCHASES SEWER PLANT $ALA►RMAMBINEM s5,000 92,000 Km 10/A30 106.502 ttt,e27 117.413 t23,2S1 +20.453 13492G 142,722 OTHER 210.000 291,00 172 40 179.546 1W.727 104.107 201.164 210.043 21a,44S 227.192 =..I0 MAINTENANCE AM REPAIR 60.000 40.000 60.060 Zz"s SS.t1II 57.323 s9,at6 cz ool K441 $7.060 6%742 CHEMICALS AM SUPPLIES 49.000 32,000 33,2t0 34.611 35016 37A35 Gaon _ 40.400 4Z1t0 _ 4VM 45.S sd NEW OPERATING COSTS _ _ , - 14d.2a4 SEWERTREATMEJT PURCHASES TOTAL OPERATINGEXPENDITURE3 1,557,000 1,6d7000 1,630,630 1,702.313 1.7T7.196 1.6SS,302 1,037,oa3 MZZ.416 ZM3.130 2.310.753 2.561,o21 CAPITAL OUTLAY 337,000 2Ta.000 214600 151,200 121.800 122.400 .. 193.o00. . 253.600 174 4100 ^ 215,200 2^000 t�JO3TtNO OEBT 207,226 t42,155, .. , ::',, .. � . . • NEwoEBT :.:: ...... a3,s91 16ere3 tafi,rss 20,396 262,00 25i,oaa sctaia b5i.(e;7 1,073,905 1,20o3c6 OTHER FINANCING U s __ .,.... . TRANSFERS OUT 'yp�j,'LEXp&,tDM{ 101 1a7 z Ola • o z.1oa sot Ia:2.93%80 3,24, 213 D 0 oLa 6ri s27 RE tTt 0 EXPENDITURES c2S0 22s) rn'4 > (7-om ''aA50.. :_ ?2 als 247.31s 277 3a3 _.__ 24.344 I+TJ.Otat._.,_ . (��o.7s7I (402,016R ACCRUUALADJUSTMENTS _ ... _ _ NETtNCOME RZK.?251, P24,546) (1.007) 12aA66 19%510 24r.335 277.3a3 24,3N t171,ata) t2d0,711T 143ZSIGI CULfULAt4BALANCE `__..._.._ n24.U4 9231.612) (20 lsq (442M 242W 520.30 S44.M 364.906 S1.119 4316.767) UNRESTRICLO)NETASSETS /.294,062 2016910 aa2449 1010.906 1.W9.724 1.537,0" 1014.442 1,a V511 1,6rs.966 lAmial 856.265 UNRESTRICTED NETASSM I EXPENDITURES 6+.51% 44.32% 47.03% 54.m 61+7% 6&03% 76.17% $US% 5+.12% 38=16 21.96% NPV @ 5% (222.060) MOMULYtU=EMTMANDU'ftRCHARGE(70W"L) SS0.34 S6Zi1: 511trS0 M $16S.46 GOMHLYORRTSMWATERANDSMIERCHARGE(7000CAP $I=" 513234 .,_.,.:.. ........ . _ ... -,' .... .,. $173.73 _ ;. ._.... .,.. ... :.... .. . :.... ... ..... . . .. sums NPSV OEM PROJECTCOST 1.300000 965,000 7,000.000 $.MGM CAPITAL RESERVE CONTT49=0II 0 0 0 0 LOAN AMOUNT 1.300000 9II5,000 7,000 000 S000,000 PAYMENT a3.391 42.913 30;a37 215.3t2 ANNUAL PAYMENTS u9.763 as m 605.073 43ZQA RATE z00% 0.00% 000% 6Ao1. TERLI 10 20 20 20 TABLE F4-B-1 TOWN OF DALLAS WATER AND SEWER FUND FINANCIAL ANALYSIS - OPTION B1 - PURCHASE WASTEWATER TREATMENT - INSIDE RATES ESMMM YEAR I YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 3 YEAR 9 w-e,.q 10 200 2010 2011 2012 2013 ----2014 2015 2016 2017 2019 20113 Itrypru" WATERSALC3 t.104,000 1.115.000 I.IAIN I'137.412 1.140.766 1.10.273 I.Ig%sos 1.1su3) 1.207.155 1.210.430 SEWER *Att* 653.000 604000 51115,440 573.3114 361.00 sm.9a1 50V70 MOST 04.684 910.7311 616.638 WATER AND SEWER TAPS 37.000 37.000 27.37* 37.7" 31LI21 35,302 38.887 3#JT6 39m 40" 40.4" OTHER OPERATING RmftvE 03.00 "A" "Je SSAU 55A45 47,411 gas jmlu GoAss W90061 &T* TOTALOPfRATINGPEVIENLSE I,7uA" I'mim 1.11115.000 lAmigo 11,0154.SI2 111173A57 1.41211.1111 IM1O.736 UWA" 1.149.142 1AUA31 NON OPERATING RUMM TRANZFM IN 0 O 0 0 ANTENNA LEASE 04 swa-. lim: OLM "104 14%aw 63'006 TOTAL PRESENT REVENUE3 1.94fA00 1.963.000 1ASIX0 7,579,160 1.117.342 1.139917 1.134,514 1.973,736 I.99:Jw ZAIZ142 2031.033 REVENUE FROM WATER RATE INCREASES 1401"a 24,4.713 UTAGI 474.703 mum 913,:*7 at:.*" 036,277 MOJECTW RATE Of INCREASE 7% 7% 7% 7% 4% 6% 6% 9% Rr4== FROM SCV= PATE 1NCREA063 3401161 &NM 124.045 173,459 nss" 274669 327" 3112.311 463.=* PRO,JECTEDRATEOPINCRFASE 7% 7% 7% 7% 7% 4% 4% 41. 9% TOTAL REVEWES 1.54aA0D i j43.000 2ANJM 2.I4a,W$2 2.207.200 2.477.137 USSAIS 2,1130.064 3.ft3.392 3,207,362 3.414.230 t7mmermys WATER AND 3rMR OPEB&MM SALARMS AND SENEM 3711.000 363.00 U3AW' 4422" 11 1 ' 4S,M $aa,= OTHER 94.00 177X* JUASO 189.101 207.0115,: 215.3" aux? zssozs MAWEN,ANC1! AND RCPAIR 174.000 "J."d alf.M. 232.147 242,%" 251.047 261.921 274306 ism% CHEM3CAL21AND3UPPLIES, 121.040 :.t. VA4§ 135A84- :140.406 WATER PLANT 3ALAI= AND 5ENEFffS Iujm 174.103 lazxs 111200 201.052 2111.73111 2=22 213.434 24S.110 OTHEIR loop* m000 "A40 91.938 9S.913 99A38 losAls 107AS2 111.634 It*.= 126.18.2 MAOMMANCE AND REPAIR 34JWO 43NO 44.720 44.609 411.369 010oo4 52�316 54AN $15011 60,045 &I.= CKMICALSARDSUPPM lof,m XSAN IZAGO 96.242 100.113 104.117 Izl.w3 126,676 WATMPURCHAM . ..... MODENCIFIT3 sono OTKEA 210A00 2".QaQ MADITMNCEANDREPAM _,944,164 21 -kw 7274J67.. - iso Jay SE m TREATMENT "RCHASE3 499,3" 07.7" $1019 624.1105 533,721 "UN U9.230 Mrs 54060 TOTAL OPMTWA EXPENDITuRE3 IARJM IwJm I.as 30o ZAAM 2,134p29 2.214A" 2.207.139 MASUIS 2A"0684 2A71.0113 WIXG CAPJTAA.OUTLAY 337.000 160.000 711,200 T?CqW EMTDIG 090T 20=5 KWDEVT 211A" 211AU 211.06 21s 5a6 211AU 2114" 2114" 2111.684 211.444 PIET&Vwma CMULAM IIALANCII -�-# to - -- (410273 UNRESTMTKOKETASSETS 1,204,Of2 IA42.0" "SAM UU32 2.11i47 1149.150 107.402 1146.264 2119AU 534.840 6536423 Glift San% Z?=% IsAv% lQ07% an% L"% Lock% 10.12% I -as% 21.82% NPVGI% cutj . . ............. .... . ..... ... MONTHLYINSIDEWATERANDS ZZWERCHARCC0000GAL) $38.34 s".0 $its" 7 61 mOmTNLY*trT=C WATER AND S&AR CHARGE J7000 GAL) SULU SUL".. . ... . ...; 3234A9 NEW OPHT7 CAPITAL RESERVE COKTRICVTIDN LOANANCKINT PAYMENT ANNIALPAYMENT3 211,G" RATE SAO% Tm 10 Samu CMUD SEWER FLOW lispoop" 115.000,0a0 114.150.006 117,311,300 IINAWIS 11UGOACI 120JIMISC 124974.11117 123.225AS 124.5211.5211 9NFtLTRAVK3kUFLQW --22,190-00 27.400A00 Mk"4.1= UA011.136 24,411.76% 2L033AO2 22&LSS7O 23,I54L213 ZIAZ00 23AWAID TOTAL GASTONIA CMARGE -- -- -- 491.S= •ADUMTRATON CHARGES ARE CALCULATED VY PRORATING IFY 20t0 TREATMENT CHARGES BY THE RATIO OF PY 2008 ADMINISTRATION I OPERATING CHARGES. WHICH 0 45% TABLE F4-B-2 TOWN OF DALLAS WATER AND SEWER FUND FINANCIAL ANALYSIS - OPTION B2 - PURCHASE WASTEWATER TREATMENT - INSIDE RATES - EXPAND WATER PLANT ES MATE YEAR 1 YW 2 YEAR 3 YEAR 4 YEAR S YEAR 6 YEAR 7 YEAR 4 YEAR 9 YEAR 10 2009 2010 2011 2012 2013 2014 2015 2016 2017 201E 2019 Rr4FNUFll WATER SALES 1104.000 1,116,000 /.1S6,1SD 1.1370412 1.143a84 1,160.273 1,171A" 1,153,sfs 110SA31 1,207.33S 1,219,4119 SEWER SALES SUM SO4.000 Sao,"* 37S..136 Si1.000 $".901 $02.772 59616f7 604.454 610."1 616.035 WATERAND SEWER TAP* 37.000 37.080 37.370 37,744 33.121 35.002 33,867 302T0 32.961 40,006 40.405 OTHEROPERATtNORCMUE 23000 94000 NA40 f3.688 80.545 8�11 88,2M 89/W 90ASO so's" 6187a TOTAL OPERATING 1.7t2A0a 1.5"Joas 1M12 1.830,180 1,434,642 1A73A57 1.811AIS 1.910,738 1.92DA" 1.04D.142 1.988.033 NON OPERATING REVEIIUE: o 0 0 0 0 0 0 0 0 o a TRANSFERS I N ANTENNA LEA•rE t3090 63ON 43000 CAN 83,000 83A00 C3,000 4394 43R00 62,0 0 53,000_ TOTAL PRESENT REVENUES tA4sJXw 1JIi3009 1A61im ljol.180 1.017.542 1.936.m 1.034.i18 1A73.736 1.20w644 2.012,142 2.031,633 NEW ROURCES OF REVENUE: REVENUE FROM WATER RATE INCREASES » +� 104 m 220.104 347.072 {Suss 024.1M 774.002 03TA" 1,113A49 1,310,070 PROJECTED RATE OF4ICREA6E ,. •;. 2%_ 9*A 9% 0% 0% 8% 01G i!i O% REVENUE FROM SEWER RATE WCREABES ;.. 40,460 103AM 103" 229.001 2t4.O22 385.329 442,4s0 326.683 616.330 PROJECTED RATS OFIICRFASE OIL 9% 9% 0% 8% 8% 8% 8% 8% TOTAL REVENUES IA4s,000 lAs3.OM S035,21a 2,223.173 ZA28d842 2,4S2.753 2.573430 3.113.067 3,372.76T 3A$4.378 3NO.005 EXPENDITURES WATER AND ;SEWER OPERATIONS SALAMAMMEM3 371.m _ .-,.._�,... 3asJI00 ;i3;2so____..- s02rt/i 4L`s33 '_40460 .. ,.,4 -. _ ;'=tsil35 a13j)u a35.27f.. ....6s027S OWNER "p00 177.000 Sitp80 l"Aa 190.101 207.066 2ls" ="I 232A20 . 24=7 201A26 MADVITIMICEAND REPAIR 174.000 "?.No 213,230 =An Zama 244161 25W 2i1A21 372.3t5 Si3,2f4 394A2t CHCMICALSANDSUPPLSEO 121.000 9t,000 1026to ...... 107C70 _ 111,142.... _113A1s 120,N9.. 12328T 1302" 13SAU _ 140,908 WMR PLANT SALAR103ANOOCNEFRS 123,000 1ao1000 105.t00 174.103 into$ 102J0so 201,C52 2IV35 222,322 233,438 24S.110 OTHER 100.04 8s,440 44.400 91A35 ts,613 95AU 103,413 107,SS2 111.334 114,326 120.032 MAK(CHANCE AND REPAIR 34.000 43.000 44,720 40.509 43,362 Am S4314 34AOO 64.346 52A40 01.202 CHEMICALSANOSUPPLSES tO0000.y._ M,000 92,s80 00.262 100,113 104.117 109.252 - ISZA13 117.118 1.•1.003 124.678 NRA .. .. » »» ,., 101.574T_ 100A8 ItD,704FWOPCp WATER PURCHASES RFwR PLANT SALARIES AND BENEFITS Ssooa OSJMo" __. _ __.___-._. ---. ...... ... ..._ . _ ._._ . . .... .. _ . .......,..... ..... • .... _ -._ . _ . __ __.._ _ . _ _ _ OTHER M0.000 25t m, MANTENADCEAND REPAIR 5km 42.000: CNEN3CALSANDDUPPLII3 ADM)NKiTRAT10N • , ,.:O6;i00._.. ,„ ,.217„152 _.. _.. 226,133, ..,:':.p4.i72 -244;260 .: 2i4,037„ 264,14i ': < . 274767 ' : SO,a.7S7 SEWERTREATMENTPURCHASES 40o,3S0 507.780 sts is 524,tas 533,721 34Z.SM 356=0 3"mo 804.600 TOTAL OPERATING@XPLNDRURED t,f87,00D 1087,000 1,M5,300 zos6,089 2.134A69 2.U4A48 2.297.139 2,383,213 2,370.070 2JS81,777 2.735.774 CAPITAL OUTLAY 337NO 160.000 21000tst.t00 121A00 _ .122,400. 193.000 203.600 174AN 175200 170.000 EX03TINODEST NEW DEN? 267.22s _ , . �-...... - 142.135 ._�:__ 10SA43 .:,.:......___..:._..__..... 2"Aso 211FM ...:..'.. 211,68s . • 211,450 _._-.:._..._.__. 21/,as .. 400.630 .....700.303 .... 70,353 ... 760.393 OTHER FDLIN=C USEx- TRANSFERSOUT TOTAL EXPEND"URES 107,258 SAo4 f11 SA07Als 2A IMS J.AU-a3 2A".633 2,70182b 60"Au 3S22J= 3620.3TO 3734167 REYC1tUEOVEREXPEN0IIURE3 Rf622iy R?�>'Sil.__...»(�72.?!ls? � _h9! ?).._ .I�o.W7) t04'20 ...171,574 . , 33.713 ..--.-t1S0815y_- ._.-,2i3Oa5 2 SAW ACCRUALADJUSTM'a _» _ -�,... NETDICOMB )23t22S) (2I." Miss) (1t7,372) 140JH3) 104,z0 171.114 33,713 (tS0165) moos ="us CUMULATIYEBALANC! (231Aos) OK3071 (502.735) (142.781) (738,Sit) ISW47) (53/A34) f441.150 (653,182) (42728) UNRESTRICTED METASSETS 1,tC4,082 1.042,064 64DA05 401,323 461,:81 Ss3,s01 727,313 743,022 612,bT1 i40A96 460,7711 UNRESTRICTED MET ASSETS I EXPENDITURES 61AQ% 50670% 2LU% 292M 1528% ZIA*% 20.02% 2LT9% 1TAG% 17.07% 3321% NPV Q s% _.._------ (4721sa) ....._ _. _ _ .. _ . ....: <. NONTHLYINSMWATERANDSEINERCHARGEVMCAL) sii.74 iq.74 _ __ _ -. _.._.. ...._ _ ... 512410 31•+e? N ONTHLYOUTZME WATER AND SEWER CHARGE (7E00 CAL) S132A4 3112.51 . S187.D! 3274 f0 NEW DERTt PROJECT COST 1,054.= 7JM .000 CAPITAL P63ERVE CONTRIBUTION 0 0 LOANAMOUNT 1.650.000 7.000.000 PAYMENT 103.443 273.334 ANNUAL PAYMENTL 2t1As4 $57.707 RATE S40% Loa% TERM to 20 OLLED39WERFLOW -- 113,000JXIO 11SA00,000 11o1SOJI00 117.3 Aa0 115,454.013 119,09AGI I.C."M66 122JT74.517 123,253.96E 154,623.521 p[FI.777ATgNdNF1.40W - - 28 750 000 •7 M0.00o 20.T14 Soo 28.8 AAM 24,63t 740 23 f33,M2 212KSM 23,104 -13 23-428157 23 64DA19 DLWERFLOW TOGASTONIA 143,TS0.000 142,400,o56 142,6",300 143,120J130 143AVLA 4 143.603,333 143A30,725 140.261A33 146.721.723 la.145A40 GASTONIA VOLUME RATE S34. Ss.sD slag uAl slob S3.72 M77 S3A3 t3Ao $3_24 TOTAL GASTONIA CHARGE _;. 493.938 49D,360 s07.780 81a,31s sam 633.721 642AN S66.230 374210 $84,560 •ADMDOSTRATION CHARGED ARECALCULATED BY PRORATING FY20107RFATMENT CHARGED DYTHE RATIO OF FY 2003 ADMINISTRATION IPPERATING CHARGED, WHICH 0431A TABLE F&C TOWN OF DALLAS WATER AND SEWER FUND FINANCIAL ANALYSIS - OPTION C - PURCHASE WATER & WASTEWATER TREATMENT - INSIDE RATES EIITtRATC YEAR I YEAR 2 YEAR 3 YEAR a YEAR 4 YEAR 6 YEAR? TEAR s YEAR 9 YEAR t0 200a 2010 2017 2012 2013 2m 200 2016 20t7 2O1• 2018 WA pf� CA esl•ataAtts t t0407e WAN 1411i,000 N4tr• L '7a tL0 "%m t VAt2 Sm.= 1.148,7N psAw t =" $sum %M.M "zm 1.10AN $=An /<tftA" swim I.WTAU NO."I IX%40 s1Am 1gtTMAWSCI MI'At0 eo71ml0rlRATIMO RMIAIC 37AM gCIM slim M Oe0 77,170 Y VJ44 f7e Win 30" Q t N.OV 3sA7e ip 30Ase e•e "A" "AN >h OTALt�OMCM" s�'�' _ _ � t i�00r tr04010 M'i 1 f7stsr t,WyrZ lA7Le7• +.rt L14sJ1M 6bti,U't +.rM.W IM OPMATM RCYDif1C TRUMM sl • o o e e e e e e e o " 1,> no +.fe In TGT MiC t +A + J" VAW t r$i tr Ixrjm ,seM,µa 1A77,tu Alf ItCYLIYIQIN{Or1Y/ATEIlN1TL'INCIIU' SS9 11w 2w7w UsAls 4mm pe./N iOQ.Qa fm"s SAIN. $30" rROA.'&fLDMTCOs'WCIICAfO ... '. ':x.1.z�r<eat«u:.W!!<twMae.f..Awr.....w.....f.........:.yx. tell 1tMA 10% CA ... .. stl y..+t4...... f7Y r i% Y. .'Y .c N :.. i+t. ♦. .: ...«...-. :........ .w...... .... ......n...!.N.SR:eY..t•anr+.e,<wvf....i!. otzv=7E rams&= RATC Vocat n "A" IMM "plot =%741 vmx .Yyti'"t:•: 3mw =?Am .Y 311.m rrs.771 Mt*= ILORATtOAOIdt U4 - 10% 10% 10% r% r% r% ru wrnRsvuA= %u%- 1.= 1 LTt0.Te7 243VO 21L 03 2AKM kW.4" 3A0 M %MM 3.7As.N3 �TI:R axe smp" Qr[pA1YJ1lr OAiAWEepa0V4 S sn eoo 3N.ace"""i•310•''."'N�tI3V-'-:,ICLi70., ... ••A•;•1�--'.A62 s=-:O%fil'.'.,.-sai.= OTHM ee eoo •00 17T.- - I040N If1.Ar3 11%"l ' 20t.W ' an,^$ . ,-. 2=^'l 232,t04 ._ - �i27 . 2e"A26 WlrnawwAMD VXPAR cC 174.m 227Aw ,:.' -' 2tsrAs , - 331;/t7 .3#XM. .:2s11f7 - s31101 .male :10"4 3s/A s c"cm4uAAYO•vt'%X,& 121AN tRON.._5-t02.et0„$:; I07,6Js _. .fl,Net �.:'�:.�tt/rste .-->i ttgAla; ., t2sOSN..'1,.,:17RS{/_.-u :__13fAN.:.::.i.._NOIN &QJWC"A�iaarcwen7r /N,eeo arm=" _ "oe wo WW7LIWICCARORCAM CH04CALS ARD SU►hllr0 s1.wo 400 .._.:.�..... ......... .:: : ........ ...11. . ADWOMTm. ......... .`.�_-..y ..:' lam t7f.400 min to71 totAu Milo ?IOW 2"" 2lo^$ 1rATLlt K010U3C! _:-:......._....... .... . .... MAU 30AN 371074 381A3♦-' p1A2i AN.et• 4t•."I 492I.a6 al m eAsiw acorns uoN e�coo 0711CR 210AOe art t00 : . .. WNTCHAM [AWRO" Nr000 aloe A=XM2MATpN _Arloe.... �.....__=BAN 21730i=kwi:._. __-`-e...-...2u� _.._.-.'=kov e2:L+p .vA.7e7 nkm � s07.M eI"$ � as" "zw ts1� 2n STo}R>t "giw AL vttt• 1,eN 1 .N0 21ye12 14062" XAMA13 ZAQO.M24trr/2 XMIC0119 ww wo b il04rt0 xygmu CAMALOUTLAY 3farAw Ickm 216�= t2t.= mm 122AOo 123e00 W.'" MAN nwm USA" C=Tmoca7 2W72s u;tu. wslvtxa7 *IN=rr/ARCM uet et :; .'.' II3a•T rAAIs 32tets 3mti 2ltelr 22011 2MAIS =Ali 2.-4Atc 2uAlc �Mmv13 .-. orwol (11aull MISR? " i:wa.AnvcauAReII .....,........., �++7 �.� t►A"s.+aif t+.+2e.aw tI.+RNT? p."etw7 trlt�to3) ta3dat! rc+wu:� tist.aT4t UMPtCSfVd Wr A33M 1.2bon 1."Km t MM4 =2" teA.Tis I"."s is lym 2mgn reywl omvw eC0.2re Weti3TflW= 07Ati:T•T6>DOaOtNilCa eL60% •'ot% 21A0% 11.1^ &A2% Ore% •in MM 21fi% 2&2" =AM Alwm6.YerwwAmARD3cwR wt=(msaAt 9&34 rnwstaY17uT$=% VAARt76cwafn+ARca(=CAP t13M sssus CAM 1.7301oe CoMitC66RYECommun"MNAIMWAff e MY44RT 1I:,207 AR&ALPAYlCM wis RATE TOOT eo0% Is tpt D711IIL' --" -..... 1rt.0e4000 1rt104000 ti;lleo00 t1b037.toe 1SA,i7{Aei 1r1.7at Zee t:e,7o7gs te0,2e><,W igJAA7e +pelttp 1111TL1t LO63f1tK1 - lgleo ee•. "s taT,r00 zr,,.•rs eee t_t Nt�Ete t+YK'►f� tsTta f2t "01e10�t2 is rani t 1 tr�a,7u 17 xttx trAmt s.ww'Wsirow► a., taltoG e.o N. taA1b.» t �ua�• t � 1,� t7..ataAt-f t Aez t aTArr cAATom voLum RAIV 1pw 0.13 _714 m" St.r txae t = no >3A• YCIALOA•Tgtippt�{N c .. 0 3rA0�2--3rZ,Me 37t s7A 3etAM mtii>�AOeAis 413:i a7.Tla ari,a�i" OLLCaOtVMPLow 116Ae0.ew t1s,003.ste /10,1N�o0 1".37tAW Y%~g 11'lam" 120.11t.1U "amn? 12a3Tew 134.1n 1 P*%TRATR)RRWROW ALSk N 27AM Os 2S74.60 UM" 2OAt.70 2kWP2 szlu.e7o 2%10r.71s ZA2L10 ",=At* Dbmmmi WTOOA•To" -- .. 14r.T10,000 142,4o0.r00 1et2.W.w0 1441=XW 147.r1%M 14MMM t42A^73e tµ.24s,03i 144.T21,TV IIr.1r0.0/0 liWOWA VOLOu3ItATT faAe U" 11rr AL rl.M SLIT 1L77 11R $SOS ISM YoAsY&7►erTAttot 4ae»r aaTso'�Y3w tar " eSL1re tr sm.469 -AamwwRATM C7 w=a AR94AL6IAATCODYMUTWO rY2ef0 TRUTMCRT CHARtit!OYMRAT* 00 PY30MADMMSMTOM s 0MATMCkW0MVAdM oKti TABLE F4-D TOWN OF DALLAS WATER AND SEWER FUND FINANCIAL ANALYSIS - OPTION D - MERGE SYSTEM WITH GASTONIA ESTIMATE YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 REVENUES .._.._ _- .._._.__...._,.__-. _--•---_._.._._... ..,......_...,_.._--�--��_.._..�___._�___-_....__-.___._-._._._--- _-__..._. .. WATER SALES 1.101.000 1.115.000•_. SEWER SALES SSd.000 S64,000 WATER AM SEWER TAPS 37.000 37.000 ` OTHER OPERATING REVENUE d3.000 34.000 TOTAL OPERATING REVENUE 1,782.000 11300.000 0 0 0 0 0 0 0 0 0 NON OPERATING REVENUE: _ _ TRANSFERSIN ANTENNA LEASE 0 63.000 01. .. _ - ... ---- 63.000 63.000 63,000 53.000 63,000 63.000 63,000 63,000 63.00a 63,000 TOTAL PRESENT REVENUES 1,845.000 1.863.000 63.000 63.000 63,000 63,000 63.000 63.000 63.000 63.000 63.000 NEW SOURCES OF REVENUE: REVENUE FROM WATER RATE RrtCREASES PROJECTED RATE OF INCREASE REVENUE FROM SEWER RATE INCREASES PROJECTED RATE OF MCREASE TOTAL REVENUES 1.d4S.000 1,863,000 63.000 63.000 63.000 63,000 63.000 63.000 63.000 63.000 63.000 �ENDTTURES WATER AND SEWER OPERATIONS SALARIES AND BENEFITS OTHER MAINTENANCE AND REPAIR CHEMICALS AND SUPPLIES WATER PLANT SALARIES AND BENEFITS OTHER MAINTENANCE AND REPAIR CHEMICALS AND SUPPLIES WATER PURCHASES SIMMER PLANT SALARIES AND BENEFITS OTHER MAINTENANCE AND REPAIR CHEMICALS AND SUPPLIES SEWER TREATMENT PURCHASES 371,000 365.000, -__ 56,000 177.000>: 174.000 207.000 121.000 106.000 85.000 $4.000 43,000 106.000 49.000 210.000 291.000 , 50,000 49.000! 46,000 32.000. r TOTAL OPERATING EXPENDITURES 1.55T.000 1,697.000 0 0 0 0 0 0 0 0 0 CAPITAL OUTLAY 337.000 27S,000. :..... ...._.. ,_ ..._. �.�,._...___.- _ - ..-• ---__ ...._.._._,._., _._..._, . ........ .. __. -... , _.. •..._ __.. .. EXISTING DEBT 207.22S� 142AS5 NEW DEBT _..._ OTHER FINANCING USES: "r TRANSFERS OUT .. ..... TOTAL EXPENDITURES 2.101.225 2.104.155 0 0 0 0 0 0 0 0 0 REVENUE OVER EXPENDITURES (23 .2251 (241 1S5) 63.000 63,000 63.000 63 000 63.000 63.000 63.000 63,000 63.000 ACCRU4LADJUSTWNT3 NET INCOME (256.225) 1241,155) 63.000 63.000 63,000 63.000 63,000 63.000 63.000 63,000 63.000 CUMULATIVE BALANCE (241.155) (178.155) (115.155) (52.15S) 10.845 73.845 136.d45 199.345 262,845 325.345 UNRESTRICTED NET ASSETS 1.294.062 1,052.907 1.115,9071.17d.907 1,241,90T 1,304,407 1,367.907 1.430.907 1.493,207 1.556,907 1.619.$07 UNRESTRICTED NET ASSETS I EXPENDITURES 61.59Y. , w NPv Q 5% $196,797.37 NOTES., ANTENNA LEASE REVENUE REMAINS WITH TOWN OF DALLAS TABLE F4-D-1 CITY OF GASTONIA WATER AND SEWER FUND - DALLAS OPERATION FINANCIAL ANALYSIS - OPTION D-1 - MERGE WITH DALLAS - DALLAS RATES YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR S YEAR 6 YEAR 7 YEAR 9 YEAR 9 YEAR 10 2010 2011 2012 2013 2014 2015 2016 . 2017 2018 2019 WATER 1.127.000 1.135.270 1.149.653 1,191.149 1.172.761 1.184.488 1.196.333 1.208,297 1.220,380 1.232.583 SEWER SALES 565.000 S70,650 576.357 552.120 567.941 523.921 599,759 605,756 611.814 617,932 WATER AND SEWER TAPS 35.000 35.350 35,704 36.061 '36,421 36,785 37.153 37,52S 37,900 33,279 OTHER OPERATING REVENUE 77,000 77.770 78,548 7S,333 80.127 80.928 31.737 62.554 83.380 $4,214 TOTAL OPERATING REVENUE 1.804.000. 1,822,040 1,840.260 1.858,663 1.877.250 1.896.022 1,914.932 1.934.132 1.953.473 1.973.003 TOTAL PRESENT REVENUES 1.363.300 1.822.040 1,940.260 1.858.663 1,a77,250 1.896.022 1.914.932 1.934.132 1,953.473 1,973.003 NEW SOURCES OF REVENUr REVENUE FROM WATER RATE INCREASES 0 0 0 0 0 0 0 0 0 0 PROJECTED RATE OF INCREASE REVENUE FROM SEWER RATE INCREASES 0 0 0 0 0 0 0 0 0 0 PROJECTED RATE OF INCREASE TOTAL.REVENUES 1.863.800 1.822.040 1.840.260 1,858.663 1.877.= 1.06.022 1,914.182 1.934,132 1.9S3.473 1,973.008 EXPENDITURES ADMINISTRATION SALARIES AND BENEFITS 336.000 290.177 301,837 313.990 326.6S7 339,860 353.622 36T.966 332.919 393.505 WATER PLANT SAI ARIES AND BENEFITS 110.000 115.500 121.27S 127.339 133,706 140.391 147.411 154.781 162.S20 170.646 TREATMENT 133.000 195.520 203,341 211.474 219.933 228.731 237.W0 247.395 2$7,291 267.583 MAINTENANCE AND REPAIR 20.500 21.320 22.173 23.060 23.932 24.941 2S,939 26.977 28.056 29.178 OTHER 56.500 M760 61.110 63.555 66.097 M741 71.491 74.3S0 77.324 90,417 SEWER PLANT SALARIES AND BENEFITS 90.000 93.600 97.344 101.238 105.287 1091499 113.879 118.434 123,171 128.093 TREATMENT 203.000 81.120 $4,365 37.739 91.249 94.399 98,895 102.643 106.748 111.oi8 MAINTENANCE AND REPAIR 37,500 39.000 40.560 42,182 43.870 45.624 47.449 49.347 51.321 53.374 OTHER 26.000 26.000 26.000 26,000 26.000 26.000 26.000 26.000 26.000 26.000 TOTAL OPERATING EXPENDITURES 1.067.500 920,997 958.005 996.577 1.036.781 1.073,646 1.122.365 1.167.393 1,215,330 1.264.919 CAPITAL OUTLAY 200.000 210.600 121.200 121.000 122.400 123.000 123,600 124,400 125.200 126.000 EXISTING DEBT 142,1SS .,..... ; ....... NEW DEBT 112.25T 224,51S 2U415 224.515 224.515 224.516 224.515 224.S15 224.516 224,51S OTHER FINANCING USES: TVARMccos nip - - - REVENUE OVER EXPENDITURES 346,888 465,928 $36.540 515,771 .�t .. .. ,. 493,553 469,321 444.502 .417.324 388.408 357.674 ACCRUALADIUSTMENTs NET INCOME 346,858 455.929 538.540 515.771 493,653 469.821 444.502 417.324 388.408 3S7.674 CUMULATIVE BALANCE 346,888 812.815 1.349.356 1.965.126 2.363.680 2,828.501 3.273,003 3.690.327 4A78.73S 4.436.410 NPV@S% 3.446.402, MONTHLY UWE WATER AND SEWER CHARGE MW GAL) SSL34 -... S88.34 $U.34 MONTHLY OUTSIDE WATER AND SEWER CHARGE (7000 GAL) $132.54 _.... ._ _ ..:.a. $132.54 I ..... _ _. W_ _. _. ;'_ ::. _ , _ .. S132-S4 NEW DEBT: PROJECT COST 1,750,000 CAPITAL RESERVE CONTRIBUTION 0 LOAN AMOUNT 1.750.000 PAYMENT 112.257 ANNUALPAYMENTS 22015 RATE 5.00% TERM 10 TABLE F4-D-1 CITY OF GASTONIA WATER AND SEWER FUND - DALLAS OPERATION FINANCIAL ANALYSIS - OPTION D-1 - MERGE WITH DALLAS - DALLAS RATES YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 9 YEARS YEAR 10 2010 2011 2012 2013 2014 2015 2016 2017 201E 2019 NA GSTONIA'S ADMDWSTRATM COSTS COMPRISE 46% OF GASTONIA S OPERATING COSTS. TWS RATIO IS APPLIED TO DALLAS' ASSUMED OPERATING COSTS TO YIELD ADMINISTRATIVE COSTS. WATER ANO SEWER TREATMENT ASSUMPTIONS 8rLLED WATER USAGE 151.000,000 1S2.51000 154 035,100 155.575,4S1 157.131.206 1S8,702,51E 180.20%S43 161.892A38 163.511.363 165,146.476 WATER LOSS OM 15100 000 1S 2S1000 15,403.510 15.65T.545 15.713.121 15.670,252 16.028.954 16.1E9.244 16,3S1.136 16.514.648 WATER PURCHASES FROM GASTONIA 166,100.000 167.761,000 169.439.610 171.132.296 172,044.325 174.572,769 176,318,497 178.031.632 179.862,499 181.661.124 GASTONIA COST PER 1000 GAL. $1.13 MIS $1.20 $1.23 S1.27 $1.31 $1.35 S1.39 S1.43 S1.47 TOTAL GASTONIA CHARGE 157,693 IA25T 203.126 211.312 219.823 228.687 237.903 247.490 257A" 267.840 BILLED SEWER FLOW 115,000.000 116.150.000 117,311,S00 118AN,615 119,669AG2 120.865.156 122.074.817 123,29S.565 124.528.521 125,773.406 INFTLTRATIONIINFLOW 23,750.000 27.076.000 26.231.645 26.066.615 _ 25.130.587 24.173,231 =194.215 23.426.157 23.660,419 23.897,023_ SEWER FLOW TO GASTONIA 143.750.000 144,026.000 144,293.145 .144.551.230 144,800.043 145,039,387 143.269.033 146.721,723 148.188.940 149.670.330 GASTONIA COST PER 1000 GAL S1.41 SIAS $1.50 $1.54 $1.59 S1.63 $1.68 $1.73 $1.79 $1.84 TOTAL GASTONIA CHARGE 202,68E 209,169 21S.644 222.717 229.793 237,078 244.S77 254A= 264.687 275.354 DALLAS FLOW ASSUMPTIONS WATER FLOW 166,100.000 SEWER FLOW 143,7S0.000 WATER % 54% SEWER % 46% GASTONIA FLOW AND COST 8MMPTIONS NOTES; WATER FLOW 4.580.750.000 WATER TREATMENT COSTS $4.337.355 COST PER 1000 GALLONS S0.9S WASTEWATER FLOW 4,372,700.000 WASTEWATER TREATMENT COSTS $7.235.191 COST PER 1000 GALLONS $1.65 r ,b TABLE F4-13-2 CITY OF GASTONIA WATER AND SEINER FUND - DALLAS OPERATION FINANCIAL ANALYSIS - OPTION D-2 - MERGE WITH DALLAS - DALLAS TO GASTONIA RATES IN 5 YRS 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 I IYEAR 2010 2011 2012 2013 2014. 2015 2016 2017 201E 2019 REVENUES WATER SALES 1.127.000 1,0E3.633 1.029,286 993,944 947.591 9S7.067 966.637 076.304 9E6.057 995.927 SEWER SALES 665,000 $55.813 S46.386 536,71S 526.795 S32.063 537.384 $42.758 548,185 553.667 WATER AND SEWER TAPS 35,000 35.3SO 35,704 36.061 26.421 36.78S 37.153 37,S2S 37,900 33,279 OTHER OPERATING REVENUE 77.000 77,770 78,S48- 79.333 - _ 60.127 80.028 81,737 SZS54 83,380 34.214 TOTAL OPERATING REVENUE 1.804,000 1.752.566 1.699.923 1.64602 1,590AU 1.60SAO 1,622.911 1,639.141 1.653.532 1.672.037 TOTAL PRESENT REVENUES 1.368.900 1.7$2,%S 1.699,923 1.646,052 1.590.934 1,606.843 1,622,911 1.639.141 1AS5,532 1,672.087 NEW SOURCES OF REVENUE: REVENUE FROM WATER RATE INCREASES 0 64.024 129.S40 126.143 222,934 266.SU1 312.S17 360.033 409,465 460,88E PROJECTED RATE OF INCREASE _ 0.4% Ss% „$A% 5.6% 2,7% 3.0% 3.0% 3.0% 3.0% 3.0116 REVENUE FROM SEWER RATE INCREASES 0 30.219 61.907 95.047 110.387 131.319 153.094 175.747 109.313 223.8" PROJECTED RATE OF INCREASE 0.0% S.S% 5.5% 5.6% 2.7% 3.0% 3.0% 3.0% 3.0% 3.0% TOTAL REVENUES 1.868.800 1,846.809 1.891.371 1,937,242 1,924.2SS 2.00S.003 2.038.522 2.174.921 2.264.310 2,356,804 EXPENDITURES ADMINISTRATION SALARIES AND RNEFITS 336.000 290,177 301.837 313,990 326,657 339,860 353.622 36T.966 382.919 398.SOS WATER SALARIES AND BENEFITS 110.000 11S.S00 121.27S 127.339 133.706 140.391 147.411 1S4,781 162,S20 170.646 TREATVMNT 188.000 195.S20 203,341 211.474 219,933 223.731 237AN 247.395 257.291 267.543 MANTENANCE AND REPAIR 20,500 21.320 22,175 23.060 23.992 24.941 2S.939 26,977 28,056 29.178 OTHER 56,500 58,760 61.110 $3.555 68.097 63.741 71.491 74.350 77.324 80.417 SEINER PLANT SALARIES AND BENEFITS 90.000 93.600 97.344 101.233 10$,287 102.499 113.879 118.434 123,171 128.098 TREATMENT 203.000 91,120 84,36E $7,739 91.249 94,899 98.69S 102.643 106.74E 111.018 MAINTENANCE AND REPAIR 37.500 39,000 40,560 42.182 43.E70 45.624 47.449 49.347 51.321 S3.374 OTHER 26.000 26.000 26.000 26,000 26,000 26.000 26.000 26.000 26.000 26.000 TOTAL OPERATING EXPENDITURES 1.067.500 920,997 958,00S 996,S77 1.036.781 1.075.636 1.122.365 1.167.693 1.21 S,350 1,264.819 CAPITAL OUTLAY 200.000 210.600 121,200 121.300 122400 123,000 123.6W 124,400 12SAO 126,000 EMSTINIGDEB7 NEW DEBT 112.257 224,61S 224.515 224,51S 224,516 224,515 224,51E 224,S1S 224.51S 224,516 ES: OTHER FINANCING USTDARMPPRS ACCRUAL ADJUSTMENTS NET INCOME 346,886 490,697 $97.651 594.350 $40.559 570.801 618.042 658,113 699,244 741.470 CUMULATIVE BALANCE 316.86E 837,58S 142S,236 2,019,S86 2.W,145 3.138.946 3.756.98E - 4.41S,101 5.114.345 5.855.816 NPVGS% 4,41E.112,__ MONTHLY 1NSIdE WATER AND SEWER CHARGE (MO GAL} S88.34 _... w ,.� .w $77.27 �'� ""� µ - $83.46 MONTHLY OUTSIDE WATER AND SEWER CHARGE (7000 GAL) $132.54 _ .. , M :; , . .. , ..: ,.... , .... $113.93 ..'.; . " .. .:: $122,41 NEW DEBT: PROJECT COST 1.750.000 CAPITAL RESERVE CONTRIBUTION 0 LOAN AMOUNT 1,750.000 PAYMENT 112.2S7 ANNUAL PAYMENTS 224.515 RATE 5,00% TERM 10 NOTES, GASTomA,s ADMV85TRATIVE COSTS COMPRISE 46% OF GASTONIA S OPERATING COSTS. THIS RATIO IS APPLIED TO DALLAS' ASSUMED OPERATING COSTS TO YIELD ADMINISTRATIVE COSTS. Great Place. Great People. Great Promise. Department of Public Works and Utilities Wastewater Treatment Division Ms. Dina Sprinkle NC DENR - DWQ Point Source Branch 1617 Mail Service Center Raleigh, NC 27699-1617 AUG - 4 2009 D OENR - WATER QUALITY SURFACE WATER PROTECTION SECTION Re: Renewal Application of Permit NCO020184 Long Creek WWTP Dear Ms. Sprinkle: On behalf of the City of Gastonia, I am requesting renewal of the National Pollutant Discharge Elimination System Permit #NC0020184 for the Long Creek Wastewater Treatment Plant. A permit application and associated information including a sludge management plan are being submitted along with this letter. This permit renewal application is being submitted by the August 4, 2009 deadline to comply with requirement to apply 180 days prior to the date of permit expiration (January 31, 2010). As requested, please find the original signed version of this information along with two copies. The Long Creek Wastewater Treatment Plant continues to operate as an advanced biological nutrient removal plant treating municipal wastewater for the City of Gastonia. Since the last permit renewal request, the City has performed a significant renovation of the digester complex including installation of fixed concrete covers on four of the digesters, installation of mechanical draft tube mixers, piping replacement, and pumping and heating improvements. Numerous minor upgrades have taken place throughout the plant as well often related to maintenance issues. Examples include rebuilding intermediate screw pump gear boxes and rehabilitation of the screw drives, upgrade to DAF air compressor, and improved SCADA process control including providing greater control of major lift stations for wet weather events. We can provide more information on these types of projects if desired. All analyses have been tested by North Carolina certified laboratories in accordance with 40 CFR Part 136 requirements. This application includes all data gathered for the aaga INTERNATIONAL J ISO 14001 Certified Pure and Clean for our Fields and Streams 74 Gastonia, PO Box 1 8 NC 2874 053 1 8 www.cityofgastonia.com Ir last four and one half years up through June 30, 2009. Efforts have been made to obtain seasonal variation in the sampling as much as was possible. If you would like any additional information, or if I can be of any assistance please feel free to call me at 704-866-6991 or e-mail at larryc@cityofgastonia.com. Sincerely, Larry Cummings Division Manager of Wastewater Treatment City of Gastonia cc: Matt Bernhardt - Director of Public Works & Utilities, Gastonia Stephanie Scheringer — Assistant Division Manager of Operations David Shellenbarger — Assistant Division Manager of Compliance David Morgan — Senior Plant Operator Certified Mail: 7007 2680 0001 8981 1257 r FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek W WTP, NCO020184 Renewal Catawba River Basin Additional Information for NPDES Permit Application Section B.1. Inflow and Infiltration. Briefly explain any steps underway or planned to minimize inflow and infiltration. The City of Gastonia seeks to correct all sources of inflow or infiltration. Inflow and infiltration has been of particular concern in the older portion of Gastonia's collection system, which feeds into the Long Creek Wastewater Treatment Plant. This area was extensively smoke tested as part of a sewer system evaluation study to identify sources and extent of inflow/infiltration. Based on these identified sources the City is undergoing efforts to eliminate them. The following are the major projects that have been identified and their current status: _ • Duhart Creek Manhole Rehabilitation — In 2004, the City completed a sewer manhole rehabilitation project along Duhart Creek which raised 85 manholes above the 100-year flood elevation and or sealed and vented the manholes. The project also includes several point repairs to reduce infiltration into the sewer line. • Firestone Mill storm drain connections —The possibility of roof drain connections to the sewer system were identified during smoke testing as part of the sewer system evaluation study. The City is working to have these connections removed. Firestone made some corrections to the portion they currently operate in and some corrections to the historic Loray Mill portion of the site. Some follow-up smoke testing has verified that some of the connections have been removed. A developer is looking at redeveloping the Loray Mill into residential and commercial space. The Utilities Department has met with the design engineers to discuss the problems with the roof drains. Measures are being taken in the design of the rehabilitation to remove the remainder of the roof drain connections from the storm drain. The City will work with contractors during construction to verify that all roof drain connections to the sewer lines have been removed. • Osceola Mill - The possibility of roof drain connections to the sewer system were identified during smoke testing as part of the sewer system evaluation study. The mill was torn down in 2008 and the sewer connection was plugged. • Abandoned Wastewater Collection Systems - It is suspected that several of the abandoned wastewater collection systems in some older mill neighborhoods remain connected to Gastonia's existing wastewater collection system. This was identified in the sewer system evaluation study as a possible source of inflow/infiltration. The City continues to investigate this potential source and do the necessary work to disconnect any such lines. It is expected that substantial work will be needed on both the private and public stormwater systems at these old mill sites. The City expects it will require an additional 5 years to completely divert the stormwater from these mills and abandoned lines. • Armstrong Branch Sewer Line Rehabilitation — This project was completed in November 2007 utilizing STAG grant funding. • Dillard Creek Outfall Manhole Rehabilitation — This project was completed in January 2005. • Niblick Drive Sewer Line Rehabilitation — This project was completed in September 2004. • Beaty Road Pump Station SSES — The Public Works & Utilities Department is currently negotiating a professional services contract for a Sewer System Evaluation Study in the basin served by the Beaty Road Pump Station to identify any sources of inflow or infiltration. The scope .. of services will include design services for the rehabilitation of any areas found during the study. B.2 Topographical Map of Long Creek WWTP - Perm it #N C0020184 Facility Boundaries .ti Ground Water Wells .25 mile buffer Long Creek WWTP Outfall 001 Sewer Nodes Structures Air Rel Valve in Manhole Manhole Abandon Manhole Proposed Manhole SLS Abandon SLS Valve Monitoring Well Meter Plug Inverted Siphon Chemical Manhole Treatment Plant e Uncoded Node Abandon Uncoded Node Gaston County Roads Sewer Lines Lines MAIN PROPOSED MAIN FORCE MAIN —h CHEMICAL LINE SMYR USGS Quandrangle Maps Referenced: N Gastonia North W+E Mt. Holly s 0 0.125 0.25 0.5 Miles + " :4._ r - � MEN. d z w It �1 Sludge Storage Lagoons Long Creek WWTP Outfall 001 _ r Latitude 3518' 37" Longitude 81 06' 50" f ' Digesters for Treatment and Storage of Sludgel ' N 71 SPen Mtn 1 _ cf h ! vir .w Y �I FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek W WTP, NCO020184 Renewal Catawba River Basin Additional Information for NPDES Permit Application Section B.3. Process Flow Diagram or Schematic Process Flow Description The Long Creek W WTP is a 16-mgd facility operated by the City of Gastonia which discharges to the South Fork River. Influent wastewater enters the plant through a 48" gravity feed sewer line and passes through coarse manual and fine mechanical screens and a grit collector screw. Following preliminary treatment, the flow enters the main lift station. Five influent pumps (three duty, two standby) lift the influent flow to Manhole #1 (MH-1) and the flow is split to three primary clarifiers. The primary clarifier effluent is combined with the RAS in MH-2 where the flow is split to two biological treatment trains. The biological treatment trains consist of anaerobic, anoxic and oxic basins, with internal oxic recycle pumping (one duty, one standby per train) for denitrification. One biological treatment train has a capacity of 7-mgd and the other has a capacity of 9-mgd. Following the biological treatment trains, flow is combined in MH-6 and routed to the denitrification basin which consists of anoxic zones for further denitrification and oxic zones for reaeration. Flow can be diverted around the denitrification basins. This flexibility was provided because the plant is only required to meet a total nitrogen limit in the summer months. The intermediate pumping station consists of three screw pumps (two duty, one standby) which lift the flow to four final clarifiers. From the final clarifiers, the flow is sent to gravity anthracite filters. Eight filter cells are used to allow filter cells to be taken out of service without impacting the performance of the system. Flow can be diverted around the filters. Filter effluent is disinfected in an open chlorine contact chamber by injection of chlorine solution. Sulfur dioxide is injected into the chlorinated effluent for dechlorination. Finally, the effluent is discharged through two three -stage static aeration devices to a 54" line, which discharges to the South Fork Catawba River. The process flow schematics show all of the processes of the treatment plant along with bypasses and backup power sources. The plant has three 1,600 kW generators located at the plant entrance. Influent 16 MGD (Current daily average = 6.3 MGD) Main Lift / Screening / Grit Removal 24 MGD Long Creek WWTP - Process Flow Schematic Primary Clarifiers 3 IG 41:� w 2-411� G) v t� Primary co Sludge RAS Denitrification Basin 5.3 MGD 6.7 MGC Intermediate Pumping Station Treatment Trains I o eer+n Final Clarifiers 6 MGD _ ' 6 MGD 6 MGD 10.6 MGD N E G) v 0' T. Filters O-VMGG Chlorine Contact 14GD,ri MG 1 1 8 1 ,�]C-D 1 MGD 1 1 1 0 Emergency Flow Diversion 0 2 To South Fork Catawba River "� WAS I SCADA , ANTENNA - t 210M EMERGENCY �_ ' •� �, 1 GENERATORS LAB /codrROL __--- ----- --------- __BUILDING' SCADR SYSTEM' BLDG. _ _- - . - - M.N. t/ 4 ��•\ CNMCAL FINAL CLARIFIERS ii ii ii ; I I SCR M B A yy i' FILTERSBAMR \ L JL JLJ 17 M.H.#5 AERATION EXISTING \` \ ♦ LIFT PUMPS , BASINS MAIN (9 MGD) _ _ = i M.H. -/ a .M.H• 8 � CHLORINATION i M.H. DECHLORINATION M ------ CHLORIINE #8 _- - - - SIPHON _ S7ATw i-----._ -- `- -�CONTACT �,.Q INF. M.H. - - - - — — -:: _ �` DENRRIRCA'f10N - o ` - _STATIC AERATOR ' PRELMIINAITY - BASINBACKWASH - =� STAGE 1 •,\,\ - '-\ '•� o:yh HOLDING '\.. STAGE 2 TANK LAYOUT PLAN Long Creek WWTP — Layout Plan M FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba SUPPLEMENTAL APPLICATION INFORMATION PART F.INDUSTRIAL USER DISCHARGES AND RCRA/CERCLA WASTES All treatment works receiving discharges from significant industrial users or which receive RCRA,CERCLA, or other remedial wastes must complete part F. GENERAL INFORMATION: F.I. Pretreatment program. Does the treatment works have, or is subject to, an approved pretreatment program? ® Yes ❑ No F.2. Number of Significant Industrial Users (SIUs) and Categorical Industrial Users (CIUs). Provide the number of each of the following types of industrial users that discharge to the treatment works. a. Number of non -categorical SIUs. 11 b. Number of CIUs. 6 SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Please see attached listing of SIU information Mailing Address: FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Raw malerial(s): F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. gpd ( continuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or Intermittent. gpd ( continuous or intermittent) F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ❑ Yes ❑ No b. Categorical pretreatment standards ❑ Yes ❑ No If subject to categorical pretreatment standards, which category and subcategory? M EPA Form 3510-2A (Rev. 1-99). Replaces EPA forms 7550-6 & 7550-22, Page 18 of 21 r— FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek VWVfP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Arnold Foods Company Inc Mailing Address: 1029 Cox Road Gastonia, NC 28054 F.4. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge of manufacturing Process wastewater, domestic wastewater, washdown water, non -contact cooling water, and blowdown water. F.S. Principal Products) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Bread Raw material(s): Flour Yeast, Salt, Sugar, Bran. Nuts, Raisins, Wheat Sesame Seeds T000ings Meal F.6. Flow Rate. a. Process wastewater Flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 6,746 gpd (✓ continuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent 2250 gpd ( continuous or ✓ intermittent) *Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a, Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? F.B. Problems at the Treatment Works Attributed to Waste Discharge by the SIU Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: C ntury Textiles Inc Mailing Address: 803 North Oakland Street Gastonia. NC 28052 F.4. Industrial Processes. Describe all the Industrial processes that affect or contribute to the SIU's discharge. Currently domestic wastewater only. Future discharee will be from textile dyeing and finishing processes F.S. Principal Product(s) and Raw Matenal(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Printed textile fabrics Raw material(s): Woven man-made fabrics, dves. softeners and emulsifiers F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. N/A gpd ( condnuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. gpd ( continuous or intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? N/A F.8. Problems at the Treatment Works Attributed to Waste Discharge by the StU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. 0 Me We MEN am Me We 110 FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WINTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Choice USA Beverages Inc Mailing Address: 809 East Franklin Blvd. Gastonia NC 28053 Fit. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge of manufacturing Process wastewater, and washdown wastewater. F.6. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Carbonated Beveraoes Raw material(s): Flavorings citric acid sodium/potassium benzoate and com syrup F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 7%899 gpd (✓ continuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 975 gpd ( continuous or ✓ intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? F.S. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. am M r FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WVJTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Colort=USA LLC Mailing Address: 1711 Sparta Court Gastonia. NC 28052 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge domestic and process wastewater from scouring biea h' g oral finishing PES/CO circular knitted fabrics F.5. Principal Products) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): PES/CO Circular knitted fabrics Raw material(s): Water, soaps and mist chemicals F.6. Flow Rate. a. Process wastewater (low rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 34,431 gpd ( continuous or ✓ intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. N/A gpd ( continuous or intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? N/A F.B. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SfU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. NO ME 001 M M ING FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Cookson Company I LC Mailing Address: 800 Tulip Drive Gastonia NC 28052 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge process wastewater from 3-stage phosphatine system to Powder mat rolling doors F.S. Principal Product(s) and Raw Materlal(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Aluminum, r aimed galvanized & stainless steel Raw material(s): Rol ling doors cleaner& chemical solutions F.S. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 6992 gpd ( continuous or ✓ intermittent) b. Non -process wastewater Sow rate. Indicate the average daily volume of non -process wastewater now discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent N/A gpd ( continuous or intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ® Yes ❑ No If subject to categorical prebeannent standards, which category and subcategory? Metal Finishing 40CFR 433.17 F.S. Problem at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. OR 00 r. i FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WVVfP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Danaher Tool Group Mailing Address: 1228 Islet/ Drive Gastonia, NC 26053 FA. Industrial Processes. Describe all the industrial processes that affect orcontribule to the SIU's discharge. Discharge from plating orocesses, wash down non -contact cooling and blow down through Pipe 002 and discharge from Centralized Waste Treatment System from the following hauled processes* Latex & water waste stream Starch & water waste stream and Oil & water waste stream through One 003 F.5. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Plating tin nickel tri-valent chrome latex & water, starch & water and oil & water Raw material(s): 4027 and 1OB29 steel alkaline cleaners plating chemicals F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. (Pipe 002)-81 683 (Pipe 003)-6 523 gpd (✓ (Pipe 002) continuous or ✓ (Pice 003) intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 1 500 gpd ( continuous or ✓ intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ® Yes ❑ No If subject to categorical pretreatment standards, which category and subcategory? Metal Finisher 40CFR433 15 Pim 003 and CWT Regulations 40CFR 437,36 Pine 003 F.8. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WVVfP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Freiehdiner Corporation Name changed to Gastonia Comoonents&Logistics Mailing Address: 1400 Tulip Drive Gastonia. NC 28052 F.4. Industrial Processes. Describe all the Industrial processes that affect or contribute to the SIU's discharge. Discharge from E-Coat lines. Bum Table Vibratory- Zinc Phosphatine wash down cooling, non -contact cooling containment and DI unit F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Steel and Aluminum truck naM and syb-asscrnbly Raw material(s): Vari us tru k vans, phosphatinechemicals- paint F.6. Flow Rate. a. Process wastewater Bow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 13,658 gpd ( continuous or ✓ intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent *500 gpd ( continuous or ✓ intermittent) *Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ® Yes ❑ No If subject to categorical pretreatment standards, which category and subcategory? Metal Finisher 40CFR433 17 F.B. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. do `A FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek VWVfP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Gaston Courty l-andfill Mailing Address: 3155 Philadelphia Church Road Dallas NC 28034 F.4. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge oflandfill le hate F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): N/A Raw material(s): N/A F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 33,784 gpd ( continuous or ✓ intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. N/A gpd ( continuous or intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? N/A F.S. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g, upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Gaston Memorial Hospital owned by Cerement Health Inc Mailing Address: 2525 Court Drive Gastonia NC 28052 F.4. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge of domestic washdown laundry, laboratory, non -contact cooling boiler/coolina tower blowdown. kitchen, and cafeteria wastewater. F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): NIA Raw material(s): NIA F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 76,000 gpd (✓ continuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent 100.000 gpd ( continuous or ✓ intermittent) *Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? F.8. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek VW TP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Industrial Electroplating Company Mailing Address: 317 S. Linwood Road Gastonia NC 28053 F.4. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge from process wastewater alkaline and chloride zinc processes F.S. Principal Product(s) and Raw Materiai(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Plating metal pans Raw matcrial(s): Metal parts, metals. acids, caustic soda F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 40.696 gpd ( continuous or ✓ intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent NIA gpd ( continuous or intermittent) 'Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ® Yes ❑ No If subject to categorical pretreatment standards, which category and subcategory? Metal Finisher 40CFR413 14 F.B. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. SIU suspected of discharging occasional hieh Zinc concentrations which increased W WTP influent zinc concentrations No upsets or interferences noticed from these dichar es M FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Modena Southern Dveine Comoration Mailing Address: 1010 East Ozark Ave Gastonia. NC 28052 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge wastewater from dye home processes F.6. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Dyeing threads Raw material(s): Threads dyes and acetic acid F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent 9930 gpd ( continuous or ✓ intermittent) b. Non -process wastewater now rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent •100 gpd ( continuous or ✓ intermittent) 'Flow based on 25 gallons perperson. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? N/A F.8. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Porta-Jon of the Piedmont Inc Mailing Address: 212 Bulb Avenue Gastonia NC 28062 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge of domestic wastewater, washdown water, and stormwater runoff. F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Domestic wastewater Raw material(s): Liquid deodorizer containing formaldehyde F.S. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 6034 gad ( continuous or ✓ intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater Dow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent NIA gpd ( continuous or intermittent) "Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreabnent standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? F.B. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. Us ING OEM 1_1 AWN FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: i RIVER BASIN: Long Creek WVVfP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: RADICISPANDEX Mailing Address: 3145 Northwest Blvd. Gastonia NC 28052 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. SNJ ceased production at facility but requested to keep SIU permit for future processes F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Spandex Fibers Raw material(s): Polyester Resin Di ersin Eth lenedianie Toluene and Isopropyl Alcohol F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. N/A gpd ( continuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent N/A gpd ( continuous or intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ® Yes ❑ No If subject to categorical pretreatment standards, which category and subcategory? OCPSF 40CFR414 35 F.8. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SRJ caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. Currently no dischar a from facility. M M s FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWfP, NC0020184 I Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Stabilus Inc Mailing Address: 1201 Tulip Drive Gastonia NC 28052 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Dischare from processwastewater_ wash down cooling, non -contact cooline blow down from boiler and cooling ters and air units, F.5. Principal Product(s) and Raw Matedal(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Metal fabricated components Raw material(s): Ste 1-1035 rod stock steel tubing. plastic and metal internal parts F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 13,118 gpd (✓ continuous or intermittent) b- Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. • 1 000 gpd ( continuous or ✓ intermittent) *Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ® Yes ❑ No If subject to categorical pretreatment standards, which category and subcategory? Metal Finisher 40CFR413.17 F.8. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. I FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Sunshine Uniform Services- I Mailing Address: P.O. Box 12632 Gastonia NC 28053 F.4. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge domestic and process wastcwiter from laundry process and boiler blow down F.5. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Industrial Laundry Raw material(s): Water, soaps and mist chemicals F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 31,240 gpd ( continuous or ✓ intermittent) b. Non -process wastewater flaw rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent N/A gpd ( continuous or intermittent) 'Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? N/A F.8. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. WE .a an W MR FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatment works, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Town of Ranlo Mailing Address: 1624 Suancer Mountain Road Castonin NC 28054 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Discharge domestic wastewater only, F.B. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): N/A Raw material(s): Domestic wastewater F.6. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. 195,000 gpd (✓ continuous or intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intermittent. gpd ( continuous or intermittent) "Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? F.S. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ❑ Yes ® No If yes, describe each episode. an M nrl ON Me FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek VWVrP, NCO020184 Renewal Catawba River Basin SIGNIFICANT INDUSTRIAL USER INFORMATION: Supply the following Information for each SIU. If more than one SIU discharges to the treatmentworks, copy questions F.3 through F.8 and provide the Information requested for each SIU. F.3. Significant Industrial User Information. Provide the name and address of each SIU discharging to the treatment works. Submit additional pages as necessary. Name: Water Supply & Treatment Division - City of Gastonia Mailing Address: P.O. Box 1748 Gastonia, NC 28052 FA. Industrial Processes. Describe all the industrial processes that affect or contribute to the SIU's discharge. Water treatment. F.S. Principal Product(s) and Raw Material(s). Describe all of the principal processes and raw materials that affect or contribute to the SIU's discharge. Principal product(s): Drinking water Raw material(s): Chlorine and Poly Aluminum chloride F.S. Flow Rate. a. Process wastewater flow rate. Indicate the average daily volume of process wastewater discharge into the collection system in gallons per day (gpd) and whether the discharge is continuous or intennittent. 200,000 gpd ( continuous or ✓ intermittent) b. Non -process wastewater flow rate. Indicate the average daily volume of non -process wastewater flow discharged into the collection system in gallons per day (gpd) and whether the discharge is continuous or intennittent. 625 gpd ( continuous or ✓ intermittent) -Flow based on 25 gallons per person. F.7. Pretreatment Standards. Indicate whether the SIU is subject to the following: a. Local limits ® Yes ❑ No b. Categorical pretreatment standards ❑ Yes ® No If subject to categorical pretreatment standards, which category and subcategory? F.B. Problems at the Treatment Works Attributed to Waste Discharge by the SIU. Has the SIU caused or contributed to any problems (e.g., upsets, interference) at the treatment works in the past three years? ® Yes ❑ No If yes, describe each episode. User experienced a leak from one of their chemical tanks which caused low PH at the influent of the wastewater treatment plant. No u sets or permit violations resulted at the wastewater treatment Plant. - FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NC0020184 Renewal Catawba River Basin M Additional Information for NPDES Permit Application Sludge Management Plan for Long Creek Wastewater Treatment Plant NPDES Permit # NCO020184 The Long Creek Wastewater Treatment Plant (WWTP) design for sludge handling consists of _ anaerobic sludge digestion followed by land application. In February of 2007, a major rehabilitation of the digester complex was completed. In this project, fixed concrete covers were placed on four primary digesters, replacing three failing steel floating covers and one open top. New mechanical draft tube mixers were also installed in each of these primary digesters and improvements were made to piping, heat exchanger and SCADA controls. This plan describes the processes in place for treating and disposing of this material. - Anaerobic Dieestion: _ The anaerobic digestion system consists of four heated anaerobic sludge digesters and two sludge storage digesters, each with a volume of approximately 450,000 gallons. These anaerobic digesters treat the primary and waste -activated sludge generated from the WWTP. On average, the City of Gastonia sends approximately 50,000 gallons of raw and thickened wasted solids to these digesters each day for treatment. Raw sludge from the bottom of three primary clarifiers is pumped to the two primary digesters where it is held at a temperature greater than 35 'C. Wasting from the secondary clarifiers is also pumped to the primary digesters, however these solids are first thickened in the dissolved air ,. floatation thickener unit located adjacent to the digesters. Following digestion in the primary digesters, solids transfer to the holding digesters and then are pumped into the sludge storage lagoons. The WWTP has two biosolids storage lagoons, with a combined capacity of four million gallons. Additionally, the City of Gastonia operates a residuals storage facility at the City of Gastonia's Resource Recovery Farm located between Dallas and Cher yville. This facility is capable of storing an additional eight million gallons of biosolids when application activities are hindered by inclement weather. M FACILITY NAME AND PERMIT NUMBER: PERMIT ACTION REQUESTED: RIVER BASIN: Long Creek WWTP, NCO020184 Renewal Catawba River Basin Additional Information for NPDES Permit Application Sludge Management Plan (Continued) The Long Creek WWTP currently complies with the 503 pathogen reduction requirement for Class B biosolids by a PSRP process (40 CFR Part 257 Appendix II). Pathogen reduction is demonstrated by fecal coliform testing or documentation of primary digester MCRT and temperature. Vector attraction reduction is demonstrated by a measurement of 38% volatile solids reduction using the Van Kleeck's equation or a 40 day additional anaerobic digestion bench scale test. Land Application Program: For beneficial reuse of these biosolids, the City of Gastonia utilizes land application for disposal of these solids. Gastonia contracts with EMA Resources to perform this land application. Biosolids are land applied to 2,052.9 acres of local farmland in North Carolina, in accordance with NCDENR Land Application Permit WQ0001793 and 414 acres in South Carolina under SC DHEC Land Application of Domestic Sludge Permit ND0084883. One hundred seventy-seven of the acres in North Carolina are on City owned land at the Resource Recovery Farm and the remainder is private farmland. Environmental Management System: The City of Gastonia's Wastewater Treatment Division, which includes the biosolids program, has implemented and operated under an ISO 14001 Environmental Management System since 2001. The City has seen many benefits from this program in better organization, improved compliance, controlled environmental impacts and greater efficiencies. Additionally the City is participating in the National Biosolids Partnership Environmental Management Program. This program has helped to further improve some aspects of its biosolids handling. In particular, the biosolids program has benefited from inclusion of the City's contractor in the environmental management system, inclusion of the best management practices in the program, improved public acceptance of the program and a greater emphasis on biosolids quality. �j( II pZo► � Y - Fug Zo � � ���M� � rPv►���' J3elnick, Tom From: Belnick, Tom Sent: Tuesday, August 18, 2009 4:38 PM To: Hood, Donna Subject: RE: NC0020184/Long Creek (City of Gastonia) Donna- I had to google "thalwag"...learn something new every day! This request would be a minor permit mod, which we would prefer to incorporate at the time of permit renewal since its close at hand. We can give them the go-ahead now, and make the permit change during renewal. Overall consideration- safety trumps everything else. I'll put a copy of this email in the permit file to tip off the permit writer, and you might want to repeat the request in your staff report for the permit renewal. Feel free to relay this information to Gastonia, and if they have questions or need an official reply you can have them contact me. Tom Belnick Supervisor, NPDES West Program NC DENR/Division of Water Quality 1617 Mail Service Center, Raleigh, NC 27699-1617 (919) 807-6390; fax (919)807-6495 E-mail correspondence to and from this address may be subject to the North Carolina Public Records Law and may be disclosed to third parties. From: Hood, Donna Sent: Tuesday, August 18, 2009 3:51 PM To: Belnick, Tom Cc: Bell, Wes; Bou-ghazale, Samar; Scheringer, Stephanie; Cummings, Larry Subject: NC0020184/Long Creek (City of Gastonia) Tom, I have a question on behalf of the City of Gastonia. I recently did a follow up inspection at the facility and they wanted to know if they could move their downstream sampling point'B'. The permit states the sample betaken from NCSR2003. At this location, the sampler is required to get samples from a long, high bridge with fast traffic. Recently, approximately 100 yards downstream, a kayak and canoe access point was installed as part of a parks/greenway program. The sampler can easily access the river here, although he cannot access the thalwag of the stream. The City Safety Coordinator would like to see the point moved for the safety of the sampler. Can they move their sampling point and what do they need to do to have that happen? Samar Bou-Ghazale in our Office just received the permit renewal package. Should Gastonia do it through permit renewal? Should they get some data to show no significant difference between the two points? Thank you for your guidance and assistance. Donna Please note that my email address has changed to donna.hood@ncdenr.eov Donna Hood - Donna.Hood@ncdenr.gov North Carolina Dept. of Environment & Natural Resources 610 E. Center Ave. Mooresville, INC 28115 Ph:704.663.1699 Fax:704.663.6040 E-mail correspondence to and from this address may be subject to the North Carolina Public Records Law and may be disclosed to third parties. ' .