1 / 95

Wastewater Fund

Wastewater Fund . Wastewater Revenue . 2008 - $296,885.17. Wastewater Revenue . 2008 - $296,885.17 2009 - $315,380.07. Wastewater Revenue . 2008 - $296,885.17 2009 - $315,380.07 2010 - $309,862.46. Wastewater Revenue . 2008 - $296,885.17 2009 - $315,380.07 2010 - $309,862.46

fathia
Télécharger la présentation

Wastewater Fund

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Wastewater Fund

  2. Wastewater Revenue • 2008 - $296,885.17

  3. Wastewater Revenue • 2008 - $296,885.17 • 2009 - $315,380.07

  4. Wastewater Revenue • 2008 - $296,885.17 • 2009 - $315,380.07 • 2010 - $309,862.46

  5. Wastewater Revenue • 2008 - $296,885.17 • 2009 - $315,380.07 • 2010 - $309,862.46 • 2011 - $308,800.00 (Estimated)

  6. Wastewater Revenue Average Revenue for the past four Years $307,731.93

  7. Wastewater Expenses • 2008 - $384,383.35

  8. Wastewater Expenses • 2008 - $384,383.35 • 2009 - $349,097.15

  9. Wastewater Expenses • 2008 - $384,383.35 • 2009 - $349,097.15 • 2010 - $328,647.76

  10. Wastewater Expenses • 2008 - $384,383.35 • 2009 - $349,097.15 • 2010 - $328,647.76 • 2011 - $320,066.16 (Estimated)

  11. Wastewater Expenses Average Expenses for the Past Four Years $345,548.61

  12. Wastewater Fund Average Revenue Average Expenses $307,731.93 $345,548.61 Average Difference Per Year $37,816.68 Average Over Spent Per Year 11%

  13. Wastewater Fund Average Revenue Average Expenses $307,731.93 $345,548.61 Average Difference Per Year $37,816.68 Average Over Spent Per Year 11% The fund will balance with no increase in rates as long as no capital projects are paid for from the fund.

  14. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012)

  15. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012) • $12,500.00 Storm Sewer Project (pay off July 2012)

  16. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012) • $12,500.00 Storm Sewer Project (pay off July 2012) • $13,255.00 East Main Street Project (pay off date July 2025)

  17. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012) • $12,500.00 Storm Sewer Project (pay off July 2012) • $13,255.00 East Main Street Project (pay off date July 2025) • $2,250.00 East Main Street Project (pay off date July 2025)

  18. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012) • $12,500.00 Storm Sewer Project (pay off July 2012) • $13,255.00 East Main Street Project (pay off date July 2025) • $2,250.00 East Main Street Project (pay off date July 2025) Total Loan Debt in Wastewater Fund = $130,993.96

  19. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012) • $12,500.00 Storm Sewer Project (pay off July 2012) • $13,255.00 East Main Street Project (pay off date July 2025) • $2,250.00 East Main Street Project (pay off date July 2025) Total Loan Debt in Wastewater Fund = $130,993.96 Total Annual Loan Debt Payment January 2013= $15,505

  20. Loan Debt • Current Loan Debt – • $102,988.96 Wastewater Plant (pay off date January 2012) • $12,500.00 Storm Sewer Project (pay off July 2012) • $13,255.00 East Main Street Project (pay off date July 2025) • $2,250.00 East Main Street Project (pay off date July 2025) Total Loan Debt in Wastewater Fund = $130,993.96 Total Annual Loan Debt Payment January 2013= $15,505 Loan Amount Available for Two Projects $115,488.96

  21. Wastewater Projects Wastewater Plant (Included – water plant sewer line to sanitary sewer) • Total Cost - $3,175,000 (Bid Amount) • Grants - $900,000 (OPWC $400,000 & CDBG $500,000) • Loan Amount - $2,275,000 (EPA 0% loan for 20 years)

  22. Wastewater Projects Wastewater Plant (Included – water plant sewer line to sanitary sewer) • Total Cost - $3,175,000 (Bid Amount) • Grants - $900,000 (OPWC $400,000 & CDBG $500,000) • Loan Amount - $2,275,000 (EPA 0% loan for 20 years) Annual Loan Payment $113,750

  23. Wastewater Projects Wastewater Plant (Included – water plant sewer line to sanitary sewer) Sewer Separation Total Cost - $1,400,000 (Engineer Estimate) Grants - $280,000 (CDBG NR $200,000 & CDBG Formula $80,000) Loan Amount - $1,120,000 • Total Cost - $3,175,000 (Bid Amount) • Grants - $900,000 (OPWC $400,000 & CDBG $500,000) • Loan Amount - $2,275,000 (EPA 0% loan for 20 years) Annual Loan Payment $113,750

  24. Wastewater Projects Wastewater Plant (Included – water plant sewer line to sanitary sewer) Sewer Separation Total Cost - $1,400,000 (Engineer Estimate) Grants - $280,000 (CDBG NR $200,000 & CDBG Formula $80,000) Loan Amount - $1,120,000 Annual Loan Payment Option 1(EPA 20 years, 0%) $56,000 • Total Cost - $3,175,000 (Bid Amount) • Grants - $900,000 (OPWC $400,000 & CDBG $500,000) • Loan Amount - $2,275,000 (EPA 0% loan for 20 years) Annual Loan Payment $113,750

  25. Wastewater Projects Wastewater Plant (Included – water plant sewer line to sanitary sewer) Sewer Separation Total Cost - $1,400,000 (Engineer Estimate) Grants - $280,000 (CDBG NR $200,000 & CDBG Formula $80,000) Loan Amount - $1,120,000 Annual Loan Payment Option 1(EPA 20 years, 0%) $56,000 Option 2 (OPWC 30 years, 0%) $37,400 • Total Cost - $3,175,000 (Bid Amount) • Grants - $900,000 (OPWC $400,000 & CDBG $500,000) • Loan Amount - $2,275,000 (EPA 0% loan for 20 years) Annual Loan Payment $113,750

  26. Wastewater Projects Available Annual Loan Amount $115,488.96

  27. Wastewater Projects Available Annual Loan Amount $115,488.96 Annual Loan Amount for Two Sewer Projects Option 1 $169,750 (over by $54,261)

  28. Wastewater Projects Available Annual Loan Amount $115,488.96 Annual Loan Amount for Two Sewer Projects Option 1 $169,750 (over by $54,261) Option 2 $151,150 (over by $35,661)

  29. Wastewater Projects • Sewer Separation Project – Village contribution- • $266,984 Sewer Fund (funds would come from paid off loans $166,984, only if new loan payments begin January 2014. The remainder would come from Capital Cash Reserve, $100,000 remaining balance in capital cash reserve would be approximately $118,000) • $30,000 Street Fund (amount would come from Capital Cash Reserve) • $15,016 Water Fund (amount would come from Capital Cash Reserve) Total Village Contribution = $312,000

  30. Wastewater Projects Loan Before Village Contribution Loan Amount - $1,120,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $56,000 Option 2 (OPWC 30 years, 0%) $37,400

  31. Wastewater Projects Loan Before Village Contribution Loan After Village Contribution Loan Amount - $808,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $40,400 Option 2 (OPWC 30 years, 0%) $26,934 Loan Amount - $1,120,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $56,000 Option 2 (OPWC 30 years, 0%) $37,400

  32. Wastewater Projects Loan Before Village Contribution Loan After Village Contribution Loan Amount - $808,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $40,400 Option 2 (OPWC 30 years, 0%) $26,934 Total Debt of $140,684 Loan Amount - $1,120,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $56,000 Option 2 (OPWC 30 years, 0%) $37,400

  33. Wastewater Projects Loan Before Village Contribution Loan After Village Contribution Loan Amount - $808,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $40,400 Option 2 (OPWC 30 years, 0%) $26,934 Total Debt of $140,684 Over by $25,195.04 Loan Amount - $1,120,000 Annual Loan Payment Option 1 (EPA 20 years, 0%) $56,000 Option 2 (OPWC 30 years, 0%) $37,400

  34. Wastewater ProjectsBest Situation EPA 20 Year Loan 0% Loan Amount - $808,000 Annual Loan Payment $40,400

  35. Wastewater ProjectsBest Situation EPA 20 Year Loan 0% EPA 20 Year Loan 0%, Principle Forgiveness Loan Amount - $808,000 25% Principle Forgiveness $808,000 X .25 = $202,000 Annual Loan Payment = $30,300 Loan Amount - $808,000 Annual Loan Payment $40,400

  36. Wastewater ProjectsBest Situation EPA 20 Year Loan 0% EPA 20 Year Loan 0%, Principle Forgiveness Loan Amount - $808,000 25% Principle Forgiveness $808,000 X .25 = $202,000 Annual Loan Payment = $30,300 50% Principle Forgiveness $808,000 X .50 = $404,000 Annual Loan Payment = $20,200 Loan Amount - $808,000 Annual Loan Payment $40,400

  37. Wastewater ProjectsBest Situation EPA 20 Year Loan 0% EPA 20 Year Loan 0%, Principle Forgiveness Loan Amount - $808,000 25% Principle Forgiveness $808,000 X .25 = $202,000 Annual Loan Payment = $30,300 50% Principle Forgiveness $808,000 X .50 = $404,000 Annual Loan Payment = $20,200 75% Principle Forgiveness $808,000 X .75 = $606,000 Annual Loan Payment = $10,100 Loan Amount - $808,000 Annual Loan Payment $40,400

  38. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds

  39. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds • $151,150 – $115,489 = $35,661 / 750 = $47.55 / 12 = $3.97 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with no Village Funds

  40. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds • $151,150 – $115,489 = $35,661 / 750 = $47.55 / 12 = $3.97 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with no Village Funds • $154,150 – $115,489 = $38,661 / 750 = $51.55 / 12 = $4.30 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds

  41. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds • $151,150 – $115,489 = $35,661 / 750 = $47.55 / 12 = $3.97 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with no Village Funds • $154,150 – $115,489 = $38,661 / 750 = $51.55 / 12 = $4.30 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds • $140,684 – $115,489 = $25,196 / 750 = $33.60 / 12 = $2.80 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with Village Funds

  42. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds • $151,150 – $115,489 = $35,661 / 750 = $47.55 / 12 = $3.97 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with no Village Funds • $154,150 – $115,489 = $38,661 / 750 = $51.55 / 12 = $4.30 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds • $140,684 – $115,489 = $25,196 / 750 = $33.60 / 12 = $2.80 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with Village Funds • $144,050 – $115,489 = $28,562 / 750 = $38.10 / 12 = $3.18 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds and 25% principle forgiveness

  43. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds • $151,150 – $115,489 = $35,661 / 750 = $47.55 / 12 = $3.97 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with no Village Funds • $154,150 – $115,489 = $38,661 / 750 = $51.55 / 12 = $4.30 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds • $140,684 – $115,489 = $25,196 / 750 = $33.60 / 12 = $2.80 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with Village Funds • $144,050 – $115,489 = $28,562 / 750 = $38.10 / 12 = $3.18 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds and 25% principle forgiveness • $133,950 – $115,489 = $18,461 / 750 = $24.61 / 12 = $2.05 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate IncreaseOEPA 20 Year 0% Loan with Village Funds and 50% principle forgiveness

  44. Increase to Sewer Rates • $169,750 – $115,489 = $54,261 / 750 = $72.35 / 12 = $6.03 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with no Village Funds • $151,150 – $115,489 = $35,661 / 750 = $47.55 / 12 = $3.97 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with no Village Funds • $154,150 – $115,489 = $38,661 / 750 = $51.55 / 12 = $4.30 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds • $140,684 – $115,489 = $25,196 / 750 = $33.60 / 12 = $2.80 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OPWC 30 Year 0% Loan with Village Funds • $144,050 – $115,489 = $28,562 / 750 = $38.10 / 12 = $3.18 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds and 25% principle forgiveness • $133,950 – $115,489 = $18,461 / 750 = $24.61 / 12 = $2.05 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate IncreaseOEPA 20 Year 0% Loan with Village Funds and 50% principle forgiveness • $123,850 – $115,489 = $8,361 / 750 = $11.14 / 12 = $0.93 (Combined Loan Amount) –(Targeted Loan Level) = (Difference) / (Number of Customers) = (Annual rate Increase / (Months in Year) = Monthly Rate Increase OEPA 20 Year 0% Loan with Village Funds and 75% principle forgiveness

  45. Questions?

  46. Water Fund

  47. Water Revenue • 2008 - $279,920.30

  48. Water Revenue • 2008 - $279,920.30 • 2009 - $283,622.36

  49. Water Revenue • 2008 - $279,920.30 • 2009 - $283,622.36 • 2010 - $278,530.51

  50. Water Revenue • 2008 - $279,920.30 • 2009 - $283,622.36 • 2010 - $278,530.51 • 2011 - $278,000.00 (Estimated)

More Related