|
EAS.ANTON.
<br /> BUDGET SUMMARY
<br /> 2011/12FY&2012/13FY Operating Budget
<br /> Enterprise Funds
<br /> Water Fund
<br /> Revenues from water sales are expected to increase approximately 5.7% in 2011/12FY and
<br /> 5.2% in 2012/13FY; mainly attributable to an estimated 6.5% annual increase in Zone 7 water
<br /> rates. Expenses in the Water Fund are estimated to increase 5.0% in 2011/12FY and 5.2% in
<br /> 2012/13FY. Once again mainly attributable to an estimated 6.5% annual increase in Zone 7
<br /> water rates. The Zone 7 Water Agency is the water wholesaler for the Livermore-Amador
<br /> Valley, purchasing, treating, and delivering water to the cities of Pleasanton and Livermore,
<br /> Dublin San Ramon Services District (DSRSD), and the California Water Service Company
<br /> (serving parts of Livermore). The City receives 80% of its water supply from Zone 7 and the
<br /> other 20% from City owned and operated wells. The following table summarizes the Water
<br /> Operations and Maintenance Fund for the three years ending 2012/13FY.
<br /> Water Operations and Maintenance (O&M)
<br /> 2010/11 FY Projected % Projected
<br /> Water(O&M) Midyear 2011/12FY Change 2012/13FY Change
<br /> Revenues 18,966,111 20,107,454 6.0% 21,215,897 5.5%
<br /> lenses
<br /> Zone 7 Purchased Water 11,700,000 12,600,000 7.7% 13,500,000 7.1%
<br /> All other expenses 6,786,888 6,849,847 0.9% 7,011,485 2.4%
<br /> Total Expenses 18,486,888 19,449,847 r 5.2% 20,511,485 5.5%
<br /> Net Income 479,223 657,607 704,412
<br /> Sewer Fund
<br /> Sewer revenues are expected to increase 2.9% in 2011/12FY and 2.8% in 2012/13FY.
<br /> Expenses in the Sewer Fund are increasing 2.4% in 2011/12FY and 1.9% in 2012/13FY. The
<br /> City is not anticipating any increases, other than the allowable annual CPI (Consumer Price
<br /> Index) increase in local city sewer fees. However, a majority of the customers' sewer fees are
<br /> the regional sewer fees charged by DSRSD. No allowance has been assumed in the Budget
<br /> either year for a rate increase in the DSRSD fees. The following table summarizes the Sewer
<br /> Operations and Maintenance Fund for the three years ending 2012/13FY.
<br /> Sewer Operations and Maintenance(O&M)
<br /> 2010/11 FY Projected % Projected
<br /> Sewer(O&M) Midyear 2011/12FY Change 2012/13FY. Chanqe
<br /> Revenues 10,960,044 11,280,262 2.9% 11,600,480 2.8%
<br /> Eyenses _
<br /> DSRSD 7,100,000 7,200,000 1.4% 7,300,000 1.4%
<br /> All other expenses 3,548,398 3,708,234 4.5% 3,811,636 2.8%
<br /> Total Expenses _ 10,648,398 10,908,234 V 2.4% 11,111,636 1.9%
<br /> Net Income 311,646 372,028 488,844
<br /> 10
<br />
|