|
•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />•
<br />CV
<br />N
<br />Water Utility Financial Projections - Proposed Block Rates with Increase
<br />s
<br />M
<br />N
<br />r
<br />,O
<br />33,400
<br />48,430
<br />32,578
<br />000
<br />ti
<br />284,928 1
<br />O
<br />M
<br />370,784
<br />1 152,983
<br />47,720
<br />230,041 1
<br />FP,3
<br />b
<br />el
<br />Ul
<br />.�.-i
<br />130,633
<br />S
<br />8
<br />4
<br />N
<br />1 ,578,013
<br />33,400
<br />48,430
<br />31,027
<br />eD
<br />DppQ.
<br />O�
<br />tiN
<br />v00'1
<br />`O
<br />N
<br />1
<br />295,337
<br />N
<br />V
<br />N
<br />M
<br />140,030
<br />00
<br />01
<br />71'
<br />242,148
<br />vo0i
<br />b
<br />N
<br />A
<br />N
<br />'ft
<br />M
<br />b
<br />-
<br />6°
<br />8
<br />rei
<br />ti
<br />N
<br />1,533,541 1
<br />33,400
<br />48,430
<br />V
<br />N
<br />N
<br />O
<br />i
<br />.4
<br />2
<br />—
<br />0
<br />S
<br />283,978
<br />1 280,366
<br />' 128,174
<br />40,536
<br />254,893
<br />257,542
<br />©
<br />Tr
<br />0
<br />WI
<br />M
<br />8°
<br />8
<br />3.
<br />N
<br />1,446,914
<br />33,400
<br />48,430
<br />28,142
<br />Vj
<br />ti
<br />0001
<br />`I?
<br />7
<br />N
<br />O
<br />n
<br />N
<br />1 243,797
<br />117,322
<br />37,361
<br />268,309
<br />257,542
<br />1,447,066
<br />N
<br />0p4�
<br />O
<br />.+
<br />8
<br />2013
<br />1,406,136
<br />33,400
<br />48,430 1
<br />O
<br />00
<br />N
<br />p
<br />�O
<br />n
<br />1f3
<br />1 238,929 1
<br />0,
<br />,
<br />.0
<br />N
<br />211,997
<br />000
<br />r,
<br />O
<br />—
<br />34,434
<br />282,430
<br />257,542
<br />1,395,273 1
<br />00,
<br />'t
<br />•-i
<br />.
<br />S°
<br />8
<br />.Nr
<br />N
<br />1,326,706
<br />33,400
<br />48,430
<br />�O
<br />vNi
<br />N
<br />�Np
<br />O
<br />R
<br />228,640
<br />01
<br />0011
<br />N
<br />184,345
<br />�D
<br />N
<br />0'
<br />■O
<br />t
<br />M
<br />297,295
<br />O.
<br />7
<br />N
<br />N
<br />N
<br />.•-i
<br />-
<br />VI
<br />![
<br />°?Q4.
<br />-
<br />.r
<br />S
<br />S
<br />z
<br />N
<br />1,289,316
<br />Q
<br />`&
<br />en
<br />48,430
<br />24,310
<br />,D
<br />q
<br />a .;
<br />e
<br />.y
<br />01
<br />N
<br />ao
<br />N
<br />242,746
<br />O
<br />MOM
<br />•-■
<br />M
<br />Qom+
<br />W
<br />O
<br />N
<br />N
<br />312,942 1
<br />O'
<br />O
<br />.r
<br />F
<br />v,
<br />.
<br />. w
<br />238,751
<br />0.00%
<br />CZ
<br />N
<br />1,252,979
<br />20,200
<br />pO
<br />O
<br />N
<br />0,
<br />N
<br />23,153
<br />1,325,622
<br />209,373
<br />1 233,409 I
<br />139,392
<br />M
<br />N
<br />00
<br />00
<br />n
<br />0,,
<br />,O
<br />N
<br />329,413
<br />98,087
<br />00
<br />0'
<br />00
<br />ee
<br />ti
<br />206,635
<br />8
<br />C
<br />2009
<br />N
<br />N
<br />20,200
<br />N
<br />01
<br />N
<br />O
<br />Cl
<br />N
<br />1,289,207
<br />1
<br />200,357
<br />1 224,432
<br />N
<br />.-
<br />N
<br />M
<br />01
<br />l�
<br />24,847
<br />r
<br />'O
<br />M
<br />-
<br />.�-r
<br />00
<br />O
<br />C
<br />©
<br />•.-■
<br />00
<br />fV
<br />8°
<br />00
<br />20,200
<br />°8_I
<br />N
<br />p
<br />N
<br />0
<br />el
<br />.w
<br />N
<br />a
<br />,
<br />' 215,8001
<br />g0
<br />O
<br />,
<br />0
<br />22,900
<br />0
<br />,O
<br />M
<br />4,685
<br />71
<br />F
<br />as
<br />g
<br />n
<br />(V
<br />8
<br />Nv-,..
<br />1,150,000
<br />O
<br />v
<br />N
<br />29,290
<br />O
<br />N
<br />1,224,540
<br />1 183,4571
<br />O
<br />00
<br />O
<br />O
<br />N
<br />00
<br />21,370
<br />350,000 1
<br />883,727
<br />340,813
<br />Projected
<br />Change
<br />2008 -2017
<br />e
<br />R
<br />N
<br />e
<br />8
<br />1A
<br />sees
<br />°88n°
<br />h
<br />N
<br />0,
<br />00
<br />Average
<br />Change
<br />2007 -2004
<br />8.63%
<br />s
<br />N
<br />O
<br />3.42%
<br />ssss
<br />^
<br />e7
<br />N
<br />wi
<br />N
<br />N
<br />Os
<br />V)
<br />00
<br />!Projected Water Rate Adjustment
<br />'Operating Revenues
<br />1 Charges for Services
<br />Hook -up Charges
<br />Water Meter Sales
<br />Other Revenue
<br />Total Operating Revenue
<br />Operating Expenses
<br />Personal Services
<br />Materials and Supplies
<br />Contractual Services
<br />' Utilities
<br />Other
<br />' Existing Depreciation
<br />New Depreciation
<br />'Total Operating Expenses
<br />Operating Income (Loss)
<br />City of Lino Lakes, Minnesota. Water and Sewer Study
<br />
|