Laserfiche WebLink
SummaryMemorandum <br />Re: Sewer Revenue Adequacy <br />October 21, 2021 <br />Projected Sewer Fund Balances <br /> $8,000,000 <br /> $7,000,000 <br /> $6,000,000 <br /> $5,000,000 <br /> $4,000,000 <br /> $3,000,000 <br /> $2,000,000 <br /> $1,000,000 <br /> $- <br />202120222023202420252026 <br />Debt Service ReserveO&M Reserve Account <br />Renewal & Replacement Capital ReserveO&M Reserve Account Target <br />Debt Service Reserve Target <br />Figure 5: Projected Cash Balances Baseline Analysis <br />Table 8: Actual Contribution to R&R Reserves Baseline Scenario <br />Projected Projected Projected Projected Projected <br />20222023202420252026 <br />Budgeted Contribution to <br />$581,989$759,398$749,675$729,661$714,346 <br />Capital Reserves <br />Actual Projected Contribution <br />($106,198)$110,017$77,504$33,328($7,467) <br />to Reserves <br />Rate Adjustment Scenarios <br />To meet the objective of full cost recovery and to work toward eliminatingthe revenue <br />deficiency, two rate scenarios were developed: <br />1.Achieve Revenue Sufficiency and Full Cost Recovery (based on funding depreciation) in <br />Five (5) Years; and <br />2.Achieve Revenue Sufficiency and Full Cost Recovery (based on funding indexed <br />depreciation) in 10 Years. <br />Project Number Page 10of 20 <br />Think Big. Go Beyond.www.ae2s.com <br />