Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
08.a. Summary of Scenarios Referred to in the Financial Report
Summary of Scenarios Referred to in the Financial Report Scenario ID Description 2014 -15 Rate Increase 2015 -16 Rate increase 2016 -17 Rate Increase 2017 -18 Rate Increase ' 2018 -19 Rate Increase 2019.20 Rate Increase 2020 -21 Rate increase n 2021 -22 Rate Increase 9 2022 -23 Rate Increase 10 2023.24 Rate Increase Baseline Prior Year 2013 -14 Scenario used for Rate Setting (June 2013) $ 34 $ 37 $ 36 $ 35 $ 34 $ 33 $ 20 $ - $ N/A 1 A Updated 2013 with New Known Rates, Reduced CIB Due to Removal of Nitrification $ 37 $ 37 $ 35 $ 26 $ - $ - $ - $ _ $ _ $ " 1 B Scenario #1 with $34 SSC Increase in Year 1 $ 34 $ 40 $ 38 $ 23 $ - $ - $ - $ _ $ _ $ _ 1C Scenario #1 with $34 SSC increase in Year 1 AND CPI in Annual Increases in Out -Years $ 34 $ 40 $ 38 $ 22 $ 16 $ 17 $ 17 $ 18 $ 18 $ 19 2 #1 with 20% Cut to Capital Year 1; Defer Cut Amounts into Remaining 9 Years $ 33 $ 33 $ 33 $ 32 $ - $ - $ - $ _ $ _ $ - 3 #1 with Lowest SSC Increase Year 1 and made up in Year 2 $ 7 $ 83 $ 34 $ 10 $ - $ - $ _ $ $ _ $ _ 4 #1 with 10% Cut to O &M Expenses Every Year (not compounded) $ 25 $ 25 $ 25 $ 25 $ 9 $ - $ $ _ $ _ $ _ 5 #1 with 10% Cut to O &M Expenses Every Year and those funds rolled into CIP Expenditures $ 34 $ 36 $ 34 $ 27 $ - $ - $ _ $ _ $ _ $ ' 6 #1 with No Additional UAAL Discretionary Payments ($5 & $10 million payments) $ 21 $ 21 $ 20 $ 18 $ 18 $ 9 $ 8 $ 8 $ 7 $ 7 7 #1 with $10M UAAL payments reduced to $5M (Removes $30M Total from Plan) $ 25 $ 24 $ 24 $ 24 $ 13 $ - $ - $ _ $ _ $ ' 8 #1 with 5% Cut to O &M Expenses Every Year (not compounded) and $10M UAAL payments reduced to $5M $ 31 $ 31 $ 30 $ 30 $ - $ - $ _ $ $ _ $ - 9 #1 with FY 2013 -14 Finishing with a $10M Favorable Variance Compared to Budget $ 32 $ 32 $ 32 $ 31 $ $ - $ - $ _ $ $ ; 10 #1 with No Annual CCCERA Prepayment $ 34 $ 33 $ 33 $ 33 $ - $ _ $ _ $ _ $ _ $ _ 13- 10 -Year I ` °° Ending Funds Total Available $ 634 1 $ 20,250,000 $ 540 1 $ 3,910,000 $ 540 1$ 3,890,000 $ 644 1 $ 66,580,000 $ 536 1 $ 520,000 $ 539 1$ 2,730,000 s 514 1 $ 4,480,000 6 536 1 $ 4,010,000 i 542 Is 11o,000 515 1$ 18o,000 i 527 1 $ 860,000 532 1$ 460,000 538 Is 19o,000 001 .