|
TSMF Model V.2.0.xls
<br /> s
<br /> Transportation System Maintenance Fee Model
<br /> Executive Summary
<br /> Scenario 5 - June 22, 2006
<br /> Assumptions: Selected Criteria
<br /> City growth is assumed to be 1.25% annually in future years. Annual city growth rate: 1.25%
<br /> Fees included in current EWEB bill at least cost. Billing cost per account: $ 0.35 estimated
<br /> Lane County Partnership continues at $1.215 million through FY12. Lane County Partnersh: Continues
<br /> Current fee collection rate of 90 %. Collection Rate ( %, enter as integer): 90 %
<br /> Fuel tax drops to $0.03 in February, 2007 Fuel tax rate after Feb. 2007: $ 0.03
<br /> Base fee is billed to accounts, not to addresses. Calculate Base Fee Revenue using: Accounts
<br /> Base fee floats with revenue needed. Base fee is fixed or floating: Floating
<br /> TSMF administrative costs are incurred beginning February, 2007.
<br /> TSMF fees are collected beginning July, 2007.
<br /> O &M funded with Base fee includes $1.4 million for street lights, street trees, and median maintenance.
<br /> O &M is indexed in future years to population growth & CPI.
<br /> Capital Preservation Program total need is $9 million in FY07, indexed in future years to population growth & CPI.
<br /> Transportation SDC contribution to Capital Preservation is $900,000 in FY07, indexed in future years to population growth & CPI.
<br /> Other revenue & expenditure projections are from Fund 131 & 133 forecasts.
<br /> Road Operations - Fund 131
<br /> FY07 FY08 FY09 FY10 FY11 FY12
<br /> Beginning Working Capital 3,755,473 3,672,524 5,021,423 5,998,373 6,737,442 7,190,089
<br /> Projected Revenue
<br /> State Highway Trust Fund Shared Revenue 6,196,000 6,501,000 6,393,000 6,473,000 6,555,000 6,638,000
<br /> OTIA III 834,000 859,000 884,000 895,000 906,000 918,000
<br /> Lane County Partnership 1,215,000 1,215,000 1,215,000 1,215,000 1,215,000 1,215,000
<br /> Other Road Operations Revenue 831,900 857,000 811,000 746,000 669,000 578,000
<br /> u. ,
<br /> Total Revenue 9,076,900 10,076,868 10,008,553 10,096,436 10,182,702 10,260,677
<br /> Total Resources 12,832,373 13,749,392 15,029,976 16,094,809 16,920,143 17,450,766
<br /> Requirements
<br /> Operations Not TSMF Funded 8,498 970 7,438,101 7661 050 7,903,931 8,181,353 8,470,780
<br /> "a.d. z�.. >.s.���.
<br /> Total Operations 8,498,970 7,624,000 7,895,000 8,187,000 8,5i0,600 8,868,600
<br /> Nondepartmental 537,000 645,000 665,000 686,000 711000 736,000
<br /> Total Expenditures 9,159,849 8,727,969 9,031,603 9,357,367 9,730,054 10,118,457
<br /> Balance Available 3,672,524 5,021,423 5,998,373 6,737,442 7,190,089 7,332,309
<br /> Total Requirements 12,832,373 13,749,392 15,029,976 16,094,809 16,920,143 17,450,766
<br /> Target Ending Balance 1,416,000 1,240,000 1,277,000 1,317,000 1,364,000 1,412,000
<br /> Amount Above/(Below) Target 2,256,524 3,781,423 4,721,373 5,420,442 5,826,089 5,920,309
<br /> Identify Operations & Maintenance TSMF - Funded Activity
<br /> Future years inflated by population growth plus
<br /> CPI FY07 FY08 FY09 FY10 FY11 FY12
<br /> OFF PW Maint-Admin Services - - - -
<br /> OFF PWM Permits and Inspections - - - -
<br /> OFF Traffic Engineering - - -
<br /> OFF Pavement Markings - - - -
<br /> OFF Traffic Signal Maintenance - - - -
<br /> . Street Light Maint - Arterial 409,495 421,698 436,162 450,948 467,678 485,310
<br /> Street Light Maint - Residential 358,987 369,685 382,365 395,327 409,994 425,451
<br /> OFF Traffic Signs - - -
<br /> OFF PW Maint -Fleet Services - - - -
<br /> OFF Surface Technical Planning - - - - -
<br /> OFF Asphalt Maintenance - - - _ -
<br /> OFF Stormwater Maintenance - - - -
<br /> OFF Concrete Maintenance - - - _
<br /> OFF Subsurface Technical Planning - - - - _
<br /> OFF Wetlands - -
<br /> OFF Open Waterways - -
<br /> 11111111111Urban Forestry 92,527 95,284 98,553 101,893 105,674 109,658
<br /> OFF Parks Planning - - - -
<br /> OFF Administrative Services - - - -
<br /> OFF Natural Resources - -
<br /> ® Median Maintenance 236,337 243,380 251,728 260,261 269,917 280,093
<br /> OFF Parks Amenities - -
<br /> ® Tree Maintenance 258,589 266,295 275,429 284,766 295,331 306,465
<br /> NeighborWoods 4,425 4,557 4,713 4,873 5,054 5,244
<br /> Operations & Maintenance TSMF Target Revenue 1,400,899 1,448,950 1,498,069 1,553,647 1,612,220
<br /> Page 9 of 14
<br />
|