Stormwater Utility Formation
September 25, 2018
Stormwater Utility Formation September 25, 2018 Utility Formation - - PowerPoint PPT Presentation
EXHIBIT 7 City of College Place Stormwater Utility Formation September 25, 2018 Utility Formation Regulatory Driver: Beginning in 2019, the City is required by WA State Department of Ecology (DOE) to comply with NPDES Phase II Permit
September 25, 2018
Page 2 FCS GROUP
Page 3 FCS GROUP
Page 4 FCS GROUP
Page 5 FCS GROUP
Operating Costs Salaries & Benefits $175,000 Regulatory-Mandated Programs $20,000 Administrative Costs $13,000 10% Contingency $21,000 Estimated Taxes $6,000 Operating Fund Minimum Balance $76,000 Capital Costs $60,000 2019 Revenue Requirement $371,000
Page 6 FCS GROUP
$0 $50,000 $100,000 $150,000 $200,000 $250,000 $300,000 2019 2020 2021 2022 2023 2024
Contingency Taxes Administrative Costs Regulatory-Mandated Programs Salaries & Benefits
Page 7 FCS GROUP
Street Sweeper $240,000 2019 2021 Vactor Truck $410,000 2020 2024 Street Waste Decant Facility $700,000 2021-2022 2028-2029 10th St Stormwater Improvements $300,000 2024 2031 Point Source Loading Improvements $250,000 2025 2032 Possible Regional Facilities $500,000 2026 2035 NE “C” Street Projects $145,000 2020 2022
Page 8 FCS GROUP
$0 $100,000 $200,000 $300,000 $400,000 $500,000 $600,000 $700,000 2019 2020 2021 2022 2023 2024
Page 9 FCS GROUP
Single Family Residential $9.19 per month Non-Residential $9.19 per ESU per month On-site Mitigation Credit Maximum Credit of $2.63 per ESU
Page 10 FCS GROUP
$13.75 $9.18 $7.46 $0.00 $2.00 $4.00 $6.00 $8.00 $10.00 $12.00 $14.00 $16.00 Full Capital Program Recommended Rate Operating Costs Only
$9.19
Page 11 FCS GROUP
$0 $100,000 $200,000 $300,000 $400,000 $500,000 $600,000 $700,000 $800,000 $900,000 2019 2020 2021 2022 2023 2024 Operating Expenses Operating Fund Reserve Available Capital Funding Full Capital Cost Rate Revenue
Capital funding shortfall must be made up with grants
Page 12 FCS GROUP
Page 13 FCS GROUP
$11.90 $9.18 $6.75 $5.84 $4.11 $3.85 $0.00 $2.00 $4.00 $6.00 $8.00 $10.00 $12.00 $14.00 Walla Walla College Place West Richland Yakima Kennewick Richland