|
Page 5 of 10
<br /> 48
<br /> 49 Appendix : Udlides
<br /> 0
<br /> 1 Annual Costs vsResources Graphs and Fables ofFund Balances for Water? Sanitary Sewer, and
<br /> 152 Stormwater Funds With Subcommittee recommendations implemented.
<br /> $70fOOOjOOO -1!
<br /> 1'Il� Illlirriil,l wl
<br /> pp Cumulative
<br /> � V Illlpu ml I11111'i Ip
<br /> Additional
<br /> ���
<br /> 1
<br /> :Ill Depreciation 'I
<br /> II III; ull°1i1111111,1 1
<br /> I:.,1,�'. 1111111 1jj1'
<br /> mI nl
<br /> �11� '��ll�llllllllll n �16� 11111111„ ( )
<br /> ill 1 IIII 1.III 1, 1,,II i��l 111.1111 lllllllll
<br /> 1 I III .L1 .III III �� 11
<br /> $50J.0001 000 Ip IIIIIII�I, u u ulm��
<br /> � I� uulllllllllllliilllll li II uuwla II µ h�I��' Illliiil III
<br /> W i'.1 W I lhl�!I III II
<br /> pl Iii ll�lllil 1 rll IIII u I m IIII
<br /> Ir 1° 111111"u 111°Iu VI'ly II uVllllull4i�o°Illidlll
<br /> 11��wulllmµlull IIII III IIi IIII° ulp i I �w�''�'a u Illu VVI I w IIII a um„ '��
<br /> 111111�1111j .11,uuu141 �Wmrr. 111 II+11 V I °Iiljllliil
<br /> f II �w a d1°Iliii;�l Vlpll III 1 uu..III 11 111..,ul 1 lu all re.. I I IIIII......0 lul
<br /> i II
<br /> � 14��1u..1''lnlill ll������V�';III11 II VIIIIIII I u�;µlllillu lul ��illul�'I�uµl l� ��I I umlmllli d�
<br /> I 1111111 llulll'; li IW rill II u� IIII I Ilii Illlulllil
<br /> II iW Ii ull �,llll i aull11 lllll,w a ✓"Il�m�III II
<br /> $40,.000 00 11111111 u ml mrml� ul..,.. vuvl, 11111..11 �„8 I I u.!p'I I,llI.lu,.III IIVUIll I V 111 111 uIiV!,.I1,��1�r 1 ul IU I II�duVld:ie I ulIl i�I i�l u lV IV11II 1 111p11r1W,lllI 1i1 l:ii'i 111 I IllIs I IIII II 1.III 111.1 IlIl!I!1I11I�11 i1la�ll llul i1u11,��1 :ml u�ll u qup I u Il l w I I.d,l�i� ���W
<br /> ���uuu m III I m u
<br /> ,..
<br /> !�
<br /> III II��I �.oi1��1 I II!II��I iViil11,rry Nii�"11"��u II 1.•.I u 111.11 �"„ .111! ,�ru u u 1..r„ I�� II.1..Vll��lu III I1 u
<br /> IIi"..u'I 9!1111 a IIII 1 1�16,:��iiIIIl11u (IIVI III.1 "��ld'.w V111.11 II!�I'�",11.:„��um�� I IN
<br /> IPA a u�i��l Ili 11,1111 II, 1�V Iu1,°Ilu ° u:�lul,l�llul lilul a Iliil:lu Vlull III��r, W u m ,��Ihw:ll:u�l� ��!!,;�Ilmmm
<br /> III lj1 111111111 Ilu1 u l w I I pQnllllll 1°ll µl”II1 IIII Ilii;u 1 u I 1^1l 1II°11111..1 VII IIII m,�.11111I Iiililill IIi
<br /> I III ul;,ull it lil!ul II it 1�"u II Ili'';„l�ul IiiVl u'I II a I.� ull x:111111!'IluVl.0 uVI I II VII; 1;ill III m
<br /> r„�� 11111.. ��I...VIII I11�� �..�1�^11111 ulllu�
<br /> 1.1'�i1. IIm..,.!IIII u1..11,iu11, 1..,1vII ��,,I. �III�,:1.1111 „�I,�1u 11.E 1„!!p1. I11VVu1 uu Wm.pquu,;,,l.u u
<br /> 1111 � X111 l.J rrent
<br /> 11;11111 w1.111. 11 11 IIIIIIIII,III II 11111111111 111.X11 1 II.111.. I IIII I �
<br /> �1 .'111111 II I 1 � h� 1, 1..1111.1 i11I� l 1111 11111111
<br /> IIn1.,”
<br /> OI 1111�i IIIIU:«.•..r' u1r�d�,,l 111�hl lllu ���,11:..1Iu „111 plru Wlu
<br /> 11'IV m. I u u.;4,II II 11 ryu.I I I I1 d1„,;.1 III I.hlVlml I 1 u III III 111 1111!1,..1.11 I !v :W 11 u 1 u IIIr II 1 111
<br /> II
<br /> I u1�.1 1 III1 1
<br /> 1�1��1�11 1 p IuV 1 1�1...���IIh1 1 a 11.I l jjI 1�1 111.1111�,� 11 1uI1 uII 11 .111..11II III 11 �,i 111 IU1 1�r
<br /> 11 1 1
<br /> 111
<br /> ti on
<br /> ,000�00 1 D eprecia
<br /> u
<br /> 111 u u!1;.11 1111;. 1 1...,�li1u;mh11 "N��I W o vl'k u.:: .y;1,.1 111 w•m 1,., e. u
<br /> (from Base
<br /> I„ III������ Il Ill�,u� I I��,�� m 1�����, 1...,.,••III .y1..,,.�r �� I 1...�,�I I I� 1 11.. Il...r'I I,,: a 1.1,���� 1111111
<br /> Illllu) 1.,�n; 111uu111 u.Vlll, 114.III.�l�lgll ��,� I�1.1° IVry1111I a �I.III�I ,q J I p„II I I,� II,.,.��� I 1 °�
<br /> III I,,iV IU 1.. 111 m.���1V III��� 111 .11111.11 1.11..,... 11.. p1� ���;II� ,�,,1 X11 a �;111 w, �u1 Idv w�rt,11.11 Iu°11•• 1����
<br /> NI m III IIIIIII,. � 11 II�I,u II j11j1111 u u 111!11 1 IIJ. 1 u�I1 II mr°1 ql l ul u �1 rv��I 11 I r.°I1 h!: I,u u
<br /> VIII,,,, luI.;11 II V1 gl:li!VIV 6 ulliw!!„�IVII ppµ°A 9VIIm1 Wmp vllrµ .. ��l 1111°r...; ..I�;lilll m°m1 i
<br /> Iu1'11��1 I I...;� ul 116.:�;I��u a :::; n v�.a yl,:. 1.. �:�WW ,: � u11111m I.
<br /> IgI ,,,111111 111111 1.;�� 1�rru: ul�111.„�!�,I 11111 v:ll lul l„u �V lllu;l �,...W,. ..��,.lu I.,.��W..�I �FW,µ� u"�a �r.11l�. 1* 11�.:,1,� '�u�!',: m I
<br /> y 110 u� a+W"WW�, a 1.uu;,�,:,� III m ���JI .�;�� u.l.�... m vll��1..... a��.u,1 ;��:� l .��„1�... „�11V1 p1,1”. �,v,'”I�1N��,11 ul.��r 1u1uu,.
<br /> ,��� ,���wv�.,na. � 111...... 1.111.„1 11.111...�. ..11.111 111,�� v m.,�. !µ ur... 114..116 u..11 II.s��.,.^, �.a.:� 1...�:�� 1111111.1..u���du ..11,,111 '��-Wm II 1�,u�,:1.1 :1�� : ,,,1.. ,..0 III
<br /> �0�'] �{�J & V I Ill)lll�..,u II III a W1 a,..11 a rvl 'IW”I'v ,,�., 11.�..sll� ...,,IIII 1 �:�' �:;,ll I 1:.1; 1,,. I p;. ...;ppµ„ uu.11.w4ll ll.••;, 11
<br /> L ��� 4• IIII VI'11VI1: Ih ulh.,rrd1 ull,�1; hill^W'um•” oµ1�.° m'wl Il r.r,..l. IW..1!'u u1., „�;..w 11 Vi�uµ �IVII,u1111 11 ii'r,� 1 u 1 Ihul,4�lru°u°11••
<br /> "V11pd11�m 1�1 11;1 1 1;;1111n�.�;;
<br /> l � 1� ,...1I V .1 I IIm Ili 1111 ql n r I,w..l 1 III”,;1; 1;,„1.'ul .: aV111 ,'�1. ruillilll.IlU'°' 1 IIII1 a°ulq n
<br /> 1
<br /> 1. 1 u.....0 .d .1 11 I IIIVII II I II
<br /> ,, u u u.1 I I 1 u � m � a II Ill) III 1111 111111 Ill a VI
<br /> 11.1.w .1 Iu.. m II III uu II III II .1 u1
<br /> 1 1111�m 1 1 u I u 1 II rr u�l m u1
<br /> I.
<br /> !�I`11IW..
<br /> µmv. II 1 m. III .�II II II ..I I II IIII III
<br /> V 1 Ill1 1u I I
<br /> u II. ..III.. II. III III
<br /> I11� m” i m I u 1�6 II I
<br /> � x. IIII 1 IV I II .. ., 1 .� I 1. 1 u1 ul tll III III III I IIII II III II
<br /> II I I 1 11
<br /> ..
<br /> II ,1 II III
<br /> ,u 1
<br /> � u
<br /> � u II11�1 III,1.. :11�,.; ,uu II u a"M,„ m ww���� ��11�� 1���II.�II a..w"�„ �����.....,��� 11•p IIII���.,
<br /> u
<br /> µIIII,... ulv Ilu°I III VIII III III 111 III 111 Ill III Ill u
<br /> so a
<br /> 1,��,� ��!��I111,�� a,....u1.... '",;1 1i 11�� w•, rr 1 1 m. 11�.Ih��.1 II 11. III m p ��
<br /> IIII 1.1 I� 1..1.11.....1 .:II �.. I II ul,ldll, IIII III III III IIII VIII III III Illll 1111 111 II III III III II 111 I II III III II III
<br /> 4 X1111UfYILJIat�V
<br /> .w„I w�wv��rwv ��rw w;����� I I uuiiVuu111 1 u
<br /> 411,
<br /> I
<br /> b III 1 m II a u. m
<br /> ...11 III
<br /> 101000,F000
<br /> 1111111 III
<br /> .,
<br /> 1 .0 II I
<br /> 1
<br /> 11...11.. TM, 11u II � : I IL,u 1..,111 II I I II II I II III II III III IIIIIII III III III IIII VIII IIIIIII Till IIi III IIII III III III IIl1 IIII 11111 111 11 III IIII III lu III III II
<br /> 1
<br /> „,11,,„
<br /> 10 1 111 II
<br /> II
<br /> 111111,1
<br /> VIII,... u, ,� .
<br /> i �1 11... w..� x.....11, 111...1...... 1 II �1111..�� Ill 111 III Ill 111 III III III 111 III III III III III 111 III 11111 111 111 III III
<br /> i 1..1....,1 ... ..1. � ��
<br /> u1 1 u, u I
<br /> .0 µ.. ...11. .. II1 1 II li
<br /> � 1u 1 1 u 1 1
<br /> u
<br /> I al
<br /> :,.�1 �� � w I II III
<br /> u.II .III 1..11.. 1 I I II III III III III I I III III III I I II IIII III m 11
<br /> � II II II III III III III III II III II III II II III I II
<br /> x.11. II II �
<br /> Illllm:!'I a V���'�m r..1`�,; Ilµlulll.hr111 ull'.u,ll rr�il°'�' IIII°111111' Projected
<br /> m
<br /> II III III�.�...,,11 um l I IIII. III ulu III III 111 V V V V Ill V V Ill 111 Ill 111 111 111 111 V V V 111 V V 111 111 V V V 111 111 V V V V 111 V 111 V V IIVI 11111 VIII. :
<br /> F I III 1111111111 111 IUII11°III^�� 11,�11u11,��
<br /> 7'i s:�m�! ^I pm"1�Ili 1,1111''; up„m Vlpllllll,l ll,l„ 1 11111 1 I 1 �u Iii I III III III III III III 111 111 III 111 111 III III 111 III l III III III III III Ill 111 III III Ill III 111 III III 111 III Ill III III III I II III n
<br /> l '^�'? �'ull ^I IIIIPu`u'111'1 I 11 I 11 I liiillii Costs I
<br /> 4
<br /> I IIIIIII 111111 II IIII II II II III III III III III IV III III IV III III IIIplllllllll IIIlllllllllllllllllllllllllllllllllllllll II 1
<br /> I
<br /> ,
<br /> 1 II II II I
<br /> I IIIIIII IIIIIIIIIIIIIIIIIIIII1IIl111IIIIIVIIIIIIIIIIIII II ( IIII 111111'
<br /> 1 1., Vtl IIII 111 Vl IV l III IV VII II 111 I II 111 II III I II III IIII I II
<br /> .. II 61111 I II
<br /> 11 1 1 11 111 1 1 111 11 1 1 1 11 1 11 11 111111111
<br /> 11 11 11 1 II II II 1111 II III 1 11 I.III II II 11.III I .11..11.III 11
<br /> .1 11 1 1 1 1 11 III III lu 111 1.lu 111 1 11 u 1 111 1 .111 1..11
<br /> ul a ul l 11 uuu 1 ul
<br /> III 111111111 III II 1 111 II 11 VIII 111. .111 111 11111 ul ull.11 uu I u 1.ul uu I 1 11
<br /> „�„ 11111111 II I �l �
<br /> $ 6 uII 111
<br /> N im qi Ln Lo M1 o4 cm cD rl N rn q* Ln LO P% 00 0) 0 r-I
<br /> r-I r-I r-I V-1 9-•1 r-I "i V-1 C4 IN IN IN IN IN N (N IN N M rn
<br /> s Q C3 � C3 0 0y.�� 0 0 0 0 0 Q 0 0 0 0 � C3 CD 0 C%4 IN 56 Figure PiZ With , - e n :. dal uti on 4---All tie (Water, Sanitary sever, & Storm
<br /> sever the red bars r r t**�lative an capital costs, while the green area
<br /> 8 represer�:" rojected cum a curir .-annual budgeted capital funding. The light blue area
<br /> 59 representslIft. i.proposed ad al cumtktive utility base fees collected. All figures are in 2011
<br /> 60 dollars.
<br /> 61 r
<br /> 1 .
<br />
|