SLIDE 6 1/22/2019 6
Black & Veatch 11
Preview of Financial Plan
Re Revenue Requirements 2017 2017 Pr Prelim elim 2018 2018 Bud Budget 2019 2019 Bud Budget 2020 2020 Pr Projec
2021 2021 Pr Projec
2022 2022 Pr Projec
2023 2023 Pr Projec
2024 2024 Pr Projec
Operation & Maintenance $697,800 $834,100 $849,000 $3,528,600 $3,626,500 $4,019,600 $4,365,500 $4,513,700 PILOT / Direct Costs 240,715 251,600 256,600 597,200 645,600 776,100 789,600 900,100 Debt Service 1,102,931 1,249,200 1,829,700 2,051,200 2,492,100 3,006,800 3,816,500 4,650,400 Capital Outlay 1,470,710 1,900,000 1,900,000 3,384,200 4,869,100 4,908,600 5,672,100 5,713,200 Transfer to Operating Reserve 135,200 141,500 331,400 56,000 16,100 Less: Miscellaneous Revenue ‐27,701 ‐17,600 ‐6,900 ‐4,100 ‐4,400 ‐5,700 ‐6,100 ‐5,100 Less: Use of Funds on Hand (a) ‐30,826 ‐817,300 ‐1,328,400 586,600 ‐557,000 753,600 ‐669,000 411,700 Net Net Re Revenu nue Requ quir irements 3, 3,453 453,629 3, 3,400 400,000 3, 3,500 500,000 10, 10,27 278,9 8,900 11, 11,21 213,4 3,400 13, 13,79 790,4 0,400 14, 14,02 024,6 4,600 16, 16,20 200,1 0,100
(a) Proposed rate increases every other year
Fee Under Parcel Based Rate Structure:
Estimated Billable ESUs 158,381 159,964 161,565 163,180 164,813 Monthly Fee per ESU (a) $5.90 $5.90 $7.35 $7.35 $8.55
Black & Veatch 12
Priority Capital Investments Needed in the Community
Prioritized on the basis of:
- Severity of flooding
- Property damage
- High visibility
- Potential to integrate with other community planning and funding
Over 80 problem locations identified and prioritized 47 of those 80 were located in 8 watersheds
Pro Projec ect Est stimat ated ed Cos Cost Argentine 1 $5,572,900 Armourdale 3 $3,365,400 Armourdale 5 $23,105,700 Jersey Creek 1 $1,939,900 Little Turkey 2 $702,700 Mill Creek 3 $2,783,900 Mill Creek 5 $2,783,900 Mill Creek 6 $890,700 Muncie Creek 1 $3,358,500 Turkey Creek 4 $3,285,600 Asset Management Investment $5,000,000 Future Planning Investment $2,000,000 Engineering Design $4,622,400