The URL can be used to link to this page

Home My WebLink AboutDraft - WWIF CIP 16-20Wastewater Impact Fee Capital Improvement PlanFinancial Summary Current YearFY15 FY16 FY17 FY18 FY19 FY20UnscheduledProjected Beginning Reserve Balance Dedicated to CIP‐$ 646,235$ 1,671,636$ 341,545$ 1,222,372$ 1,860,536$ ‐$ Plus: Impact Fee Revenues Dedicated to CIP 1,005,295$ 1,025,401$ 1,045,909$ 1,066,827$ 1,088,164$ 1,109,927$ ‐$ Plus: Loan for WWIF15 ‐ Flanders Mill Trunk and Lift Stn. 2,000,000$ 5,000,000$ 10,556,000$ Less: WRF Debt Payments (159,060)$ Less: Scheduled CIP Project Costs (200,000)$ (2,000,000)$ (7,376,000)$ (10,742,000)$ (450,000)$ (1,120,000)$ (24,101,840)$ Projected Year‐End Cash Dedicated to CIP 646,235$ 1,671,636$ 341,545$ 1,222,372$ 1,860,536$ 1,850,462$ Assumptions Made for Revenue Estimates: Current YearFY15 FY16 FY17 FY18 FY19 FY20Estimated Annual Wastewater Impact Fee Revenues 1,005,295$ 1,005,295$ 1,025,401$ 1,045,909$ 1,066,827$ 1,088,164$ Estimated Annual Increase 0.0% 2% 2% 2% 2% 2%Total Estimated Revenues 1,005,295$ 1,025,401$ 1,045,909$ 1,066,827$ 1,088,164$ 1,109,927$ Current Revenues Dedicated to CIP % 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Plus: Increase Dedicated to Wastewater Capacity Expansion CIP 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total % Dedicated to CIP 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%TlEi dRDdi dCIP1 005 295$1 025 401$1 045 909$1 066 827$1 088 164$1 109 927$ProjectedProjectedTotal Estimated Revenues Dedicated to CIP1,005,295$ 1,025,401$ 1,045,909$ 1,066,827$ 1,088,164$ 1,109,927$ CURRENT30,000,00025,000,00020,000,00015,000,00010,000,0005,000,0000Wastewater Impact Fee Projects PROJ.DEPARTMENTPROJECT NAMEFY16UnscheduledFY20RATINGFY17FY18FY19CIP PROJECT FUND:Impact Fees WastewaterSorted by Funding Year and RatingWWIF15WWATER IFFLANDERS MILL ‐ HIDDEN VALLEY TRUNK MAIN AND LIFT STATION ‐ INFRASTRUCTURE$2,000,00030$5,000,000$10,556,000WWIF11WWATER IFREPLACE FRONT STREET: TAMARACK/ROUSE27$2,376,000WWIF16WWATER IFFLANDERS MILL ‐ HIDDEN VALLEY TRUNK MAIN DEBT RETIREMENT$1,120,000$20,700,00030$120,000$450,000WWIF12WWATER IFGRAF STREET EXTENSION35$66,000WWIF17WWATER IF#4 DIGESTER$2,000,00030WWIF05WWATER IFHOSPITAL TRUNK LINE: HAGGERTY TO KAGY$1,401,84027Summary for Impact Fees Wastewater (6 items)Totals by year:$1,120,000$2,000,000 $7,376,000 $10,742,000$24,101,840FY20FY16FY17FY18UnscheduledFY19$450,000 CIP Project Fund Impact Fees Wastewater PROJECT NUMBER WWIF05 DEPARTMENT WWATER IF PROJECT NAME HOSPITAL TRUNK LINE: HAGGERTY TO KAGY FY15 FY17 Unscheduled $1,401,840 DESCRIPTION OF PROJECT Construct ~7,900 LF of 12" and 15" sewer collector from manhole C0507 to 1E22. ALTERNATIVES CONSIDERED Limit future development in the area. ADVANTAGES OF APPROVAL If constructed to the line sizes master planned in the City’s Wastewater Facilities plan, capacity will be provided for anticipating the long-term future growth in this area. ADDITIONAL OPERATING COSTS IN THE FUTURE, IF FUNDED Annual Operating and Maintenance Costs: Impact fees can not fund operating and maintenance costs. The city’s wastewater utility will pay for these costs, which are estimated to be a small increment of the city’s system as a whole. FUNDING SOURCES 70% Wastewater Impact Fees = $743,400 30% Developer Contribution = $318,600 New Replacement Equipment Project Impact Fee Funds Project and Equipment Scoring TOTAL SCORE:27 FY18 REQUIRED - CAPITAL or DEBT SERVICE REQUIRED - USEFUL LIFE 10+ YEARS REQUIRED - CAPACITY EXPANDING BENEFITS TO NEW DEVELOPMENT: (Up to 20 pts)20 DIRECT BENEFITS: (Up to 10 pts)2 FUNDING CERTAINTY: (Up to 10 pts)5 COMMISSION WORK PLAN PRIORITY: (Up to 10 pts)0 FY19 FY20 CIP Project Fund Impact Fees Wastewater PROJECT NUMBER WWIF11 DEPARTMENT WWATER IF PROJECT NAME REPLACE FRONT STREET: TAMARACK/ROUSE FY15 FY17 $2,376,000 Unscheduled DESCRIPTION OF PROJECT This project consists of construction of ~11,000 LF 18", 21" & 24" sewer pipe from manhole F0330 to C0507. The lower portion of the existing sewer is at capacity. Additional capacity is needed to serve the future Bozeman Deaconess Hospital development and lands to the south. It is estimated that 70% of this project costs will be due to capacity expansion and will be eligible for Wastewater Impact Fees. The remaining 30% of the project costs will need to be provided by a developer contribution or other source. At this time, the City’s Wastewater Utility does not have a need to replace the existing facility; as such, no utility dollars are scheduled to be spent. ALTERNATIVES CONSIDERED Limit development to only that capacity of the existing sewer. ADVANTAGES OF APPROVAL This project will significantly increase the service area and capacity of the trunk sewer. ADDITIONAL OPERATING COSTS IN THE FUTURE, IF FUNDED Annual Operating and Maintenance Costs: Impact fees can not fund operating and maintenance costs. The city’s wastewater utility will pay for these costs, which are estimated to be a small increment of the city’s system as a whole. FUNDING SOURCES 70% Wastewater Impact Fees = $1,260,000 30% Developer Contribution = $540,000 New Replacement Equipment Project Impact Fee Funds Project and Equipment Scoring TOTAL SCORE:27 FY18 REQUIRED - CAPITAL or DEBT SERVICE REQUIRED - USEFUL LIFE 10+ YEARS REQUIRED - CAPACITY EXPANDING BENEFITS TO NEW DEVELOPMENT: (Up to 20 pts)20 DIRECT BENEFITS: (Up to 10 pts)2 FUNDING CERTAINTY: (Up to 10 pts)5 COMMISSION WORK PLAN PRIORITY: (Up to 10 pts)0 FY19 FY20 CIP Project Fund Impact Fees Wastewater PROJECT NUMBER WWIF12 DEPARTMENT WWATER IF PROJECT NAME GRAF STREET EXTENSION FY15 FY17 Unscheduled DESCRIPTION OF PROJECT This project is to extend Wastewater Mains below Graf Street approximately ¼ mile in order to connect infrastructure east from 19th Avenue. This is an important connection for public safety purposes – allowing fire service to meet their response time requirements in areas where they currently cannot. The Wastewater infrastructure should be installed at the same time the street connection is made. ALTERNATIVES CONSIDERED Do nothing and wait for development to connect the infrastructure. ADVANTAGES OF APPROVAL Improved traffic flow and better emergency response to the local area. ADDITIONAL OPERATING COSTS IN THE FUTURE, IF FUNDED FUNDING SOURCES 100% Wastewater Impact Fee – to be recovered by developer payback. New Replacement Equipment Project Impact Fee Funds Project and Equipment Scoring TOTAL SCORE:35 FY18 $66,000 REQUIRED - CAPITAL or DEBT SERVICE REQUIRED - USEFUL LIFE 10+ YEARS REQUIRED - CAPACITY EXPANDING BENEFITS TO NEW DEVELOPMENT: (Up to 20 pts)20 DIRECT BENEFITS: (Up to 10 pts)10 FUNDING CERTAINTY: (Up to 10 pts)5 COMMISSION WORK PLAN PRIORITY: (Up to 10 pts)0 FY19 FY20 CIP Project Fund Impact Fees Wastewater PROJECT NUMBER WWIF15 DEPARTMENT WWATER IF PROJECT NAME FLANDERS MILL - HIDDEN VALLEY TRUNK MAIN AND LIFT STATION - INFRASTRUCTURE FY15 $2,000,000 FY17 $5,000,000 Unscheduled DESCRIPTION OF PROJECT This project consists of the installation of large diameter sewer from Huffine Lane to the City Water Reclamation Facility along the Cottonwood-Flanders Mill- Hidden Valley alignment as identified in the Wastewater Facility Plan. It also includes a Regional Lift Station located at the north of the alignment and the installation of the force-main necessary to complete the project. $200,000 in design costs and $13,300,000 in construction costs ALTERNATIVES CONSIDERED Limit development in the area served by this trunk sewer to that which can currently be served. ADVANTAGES OF APPROVAL This project will significantly increase the area which can be served by the City’s wastewater treatment infrastructure making development in this corridor possible. ADDITIONAL OPERATING COSTS IN THE FUTURE, IF FUNDED Annual operating and maintenance costs. Impact fees may not be used to finance those costs. The City’s wastewater utility will pay for these costs which are estimated to be a small increment of the City’s system as a whole. FUNDING SOURCES 70% Wastewater Impact Fees (est.) = $9.3M 30% Development contribution =$4M New Replacement Equipment Project Impact Fee Funds Project and Equipment Scoring TOTAL SCORE:30 FY18 $10,556,000 REQUIRED - CAPITAL or DEBT SERVICE REQUIRED - USEFUL LIFE 10+ YEARS REQUIRED - CAPACITY EXPANDING BENEFITS TO NEW DEVELOPMENT: (Up to 20 pts)20 DIRECT BENEFITS: (Up to 10 pts)5 FUNDING CERTAINTY: (Up to 10 pts)5 COMMISSION WORK PLAN PRIORITY: (Up to 10 pts)0 FY19 FY20 CIP Project Fund Impact Fees Wastewater PROJECT NUMBER WWIF16 DEPARTMENT WWATER IF PROJECT NAME FLANDERS MILL - HIDDEN VALLEY TRUNK MAIN DEBT RETIREMENT FY15 FY17 Unscheduled $20,700,000 DESCRIPTION OF PROJECT This items reflects the amount of Impact Fee dollars that are estimated to be available for retirement on the debt used to financine the Flanders Mill - Hidden Valley sewer trunk main and lift station. ALTERNATIVES CONSIDERED ADVANTAGES OF APPROVAL ADDITIONAL OPERATING COSTS IN THE FUTURE, IF FUNDED FUNDING SOURCES Wastewater Impact Fees New Replacement Equipment Project Impact Fee Funds Project and Equipment Scoring TOTAL SCORE:30 FY18 $120,000 REQUIRED - CAPITAL or DEBT SERVICE REQUIRED - USEFUL LIFE 10+ YEARS REQUIRED - CAPACITY EXPANDING BENEFITS TO NEW DEVELOPMENT: (Up to 20 pts)20 DIRECT BENEFITS: (Up to 10 pts)5 FUNDING CERTAINTY: (Up to 10 pts)5 COMMISSION WORK PLAN PRIORITY: (Up to 10 pts)0 FY19 $450,000 FY20 $1,120,000.00 CIP Project Fund Impact Fees Wastewater PROJECT NUMBER WWIF17 DEPARTMENT WWATER IF PROJECT NAME #4 DIGESTER FY15 FY17 Unscheduled $2,000,000 DESCRIPTION OF PROJECT Fund the design and construction of a fourth anaerobic digester. ALTERNATIVES CONSIDERED Do nothing. ADVANTAGES OF APPROVAL Additional Capacity for wastewater treatment. ADDITIONAL OPERATING COSTS IN THE FUTURE, IF FUNDED Not known at this time. FUNDING SOURCES Wastewater Impact Fee Fund New Replacement Equipment Project Impact Fee Funds Project and Equipment Scoring TOTAL SCORE:30 FY18 REQUIRED - CAPITAL or DEBT SERVICE REQUIRED - USEFUL LIFE 10+ YEARS REQUIRED - CAPACITY EXPANDING BENEFITS TO NEW DEVELOPMENT: (Up to 20 pts)20 DIRECT BENEFITS: (Up to 10 pts)5 FUNDING CERTAINTY: (Up to 10 pts)5 COMMISSION WORK PLAN PRIORITY: (Up to 10 pts)0 FY19 FY20