draft agenda - skagit pud homepage - skagit pud agenda... · self service upgrade paymentus ebill...

21
PUBLIC UTILITY DISTRICT NO. 1 OF SKAGIT COUNTY COMMISSIONERS’ MEETING DRAFT AGENDA September 26, 2017 4:30 PM PLEDGE OF ALLEGIANCE CONSENT AGENDA 1. Approval of Agenda 09/26/17 2. Approval of Minutes 09/19/17 3. Approval of Vouchers 09/26/17 4. Ratification of Vouchers 09/05; 09/19 AUDIENCE COMMENTS OLD BUSINESS 5. Manager’s Report NEW BUSINESS 6. IT Planning – Discussion 7. 2018 Budget – Financial Planning Debt Scenarios - Discussion MISCELLANEOUS COMMISSIONER COMMENTS EXECUTIVE SESSION – Approximate Duration of 30-60 Minutes Per RCW 42.30.110(g) ADJOURNMENT JUDY RESERVOIR ELEVATION

Upload: others

Post on 21-Aug-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

PUBLIC UTILITY DISTRICT NO. 1 OF SKAGIT COUNTY COMMISSIONERS’ MEETING

DRAFT AGENDA September 26, 2017

4:30 PM

PLEDGE OF ALLEGIANCE

CONSENT AGENDA 1. Approval of Agenda 09/26/17 2. Approval of Minutes 09/19/17 3. Approval of Vouchers 09/26/17 4. Ratification of Vouchers 09/05; 09/19

AUDIENCE COMMENTS

OLD BUSINESS

5. Manager’s Report

NEW BUSINESS

6. IT Planning – Discussion

7. 2018 Budget – Financial Planning Debt Scenarios - Discussion

MISCELLANEOUS

COMMISSIONER COMMENTS

EXECUTIVE SESSION – Approximate Duration of 30-60 Minutes Per RCW 42.30.110(g)

ADJOURNMENT

JUDY RESERVOIR ELEVATION

Page 2: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Commission Meeting 1 September 19, 2017

MINUTES OF THE REGULAR MEETING OF THE COMMISSION PUBLIC UTILITY DISTRICT NO. 1 OF SKAGIT COUNTY, WASHINGTON

September 19, 2017

The regular meeting of the Commission of Public Utility District No. 1 was held in the Aqua Room of the utility located at 1415 Freeway Drive, Mount Vernon, Washington, on September 19, 2017.

The meeting was called to order at 4:30 PM. Those Commissioners in attendance were: Robbie Robertson, President; Eron Berg, Vice President; and Al Littlefield Secretary. Also in attendance were: George Sidhu, General Manager; Sally Saxton, Finance Manager/Treasurer; Peter Gilbert, Attorney; and Catherine Price, Administrative Assistant; Audience: Judy Littlefield, Loren Tvedt. District Employees: Mike Fox, Kathy White, Gary Chrysler, Luis Gonzalez, Mark Semrau and Kurt VanBurkleo.

Commissioner Littlefield led the Pledge of Allegiance.

Commissioner Littlefield moved to approve the Consent Agenda for September 19, 2017: 1. Approval of Agenda 09/19/17 2. Approval of Minutes 09/12/17 3. Approval of Vouchers 09/19/17 4. Project Acceptance – Woodside Division 3, 4 & 5 (Mount Vernon) 5. Agreement for Professional Services-Accent Business Services, Inc. –

Enterprise Content Management Document Management, Imaging and Archiving Email Archiving and Management Digital Texting Management Systems

Commissioner Berg requested that item 5 be moved to new business. Commissioner Littlefield moved to approve the Consent Agenda as amended. The motion passed.

Under New Business:

5 Agreement for Professional Services-Accent Business Services, Inc. – Enterprise Content Management Document Management, Imaging and Archiving Email Archiving and Management Digital Texting Management Systems Manager Sidhu reviewed the agreement. He described the need for a firm to assess our document management system needs. A brief discussion ensued including the many benefits: document retrieval, enhancing security, auto-retention, searching for documents, public records requests, and more.

Commissioner Berg made a motion to table the agreement pending further discussions, more research and a presentation to the Commission.

The motion to table the agreement passed.

Audience Comments: None

Agenda Item #2

Page 3: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Commission Meeting 2 September 19, 2017

Under Old Business:

6. Manager’s Report - Manager Sidhu reported on the following items:

• The 2018 Budget Hearing is scheduled for Monday, October 2.

• A Work Session is scheduled after today’s meeting to discuss Fleet Management and Financing CIP options with regard to the 2018 Preliminary Budget.

• An open house of the District’s Division Street Tank and Booster Pump Station Project for neighboring property owners had a good turnout with positive feedback. DN Tanks is on site now and will be conducting a tour on Tuesday, October 3, details and invitations to come.

• I will be attending a telecommunication meeting on September 21 in Olympia.

• Commissioner Robertson would be attending the Skagit Watershed Council meeting on 09/21 from 11:30-2:00 PM.

Under New Business:

7. Resolution No. 2249-17 Granting the General Manager Authority to Enter into the Real Estate Purchase and Sale Agreement with Weyerhaeuser Company for Purchase of Property in the Cultus Mountain Watershed – Action

Manager Sidhu presented the purchase and sale agreement with a brief summary and requested authorization to sign said agreement.

Commissioner Berg moved to authorize the General Manager to sign Resolution No. 2249-17, granting the General Manager Authority to Enter into the Real Estate Purchase and Sale Agreement with Weyerhaeuser Company for Purchase of Property in the Cultus Mountain Watershed as presented.

The motion passed.

Commissioner Littlefield thanked Engineering Supervisor Trueman for his work on this project.

Under Commissioner Comments, Commissioner Littlefield reported on his recent attendance at the WPUDA meeting in Wenatchee.

Commissioner Berg apologized for not being more prepared for the meeting by thoroughly reviewing the packet in advance.

Commissioner Robertson reported on his recent attendance at the SCOG meeting in Lyman on September 20. He apologized for his tone at last week’s budget workshop.

At this time, President Robertson recessed the regular meeting to go into executive session per RCW 42.30.110(g) for an approximate duration of 15-30 minutes. The meeting was recessed at 5:06 PM.

President Robertson convened the executive session at 5:10 PM.

Agenda Item #2

Page 4: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Commission Meeting 3 September 19, 2017

President Robertson reconvened the regular meeting of the Commission at 5:45 PM.

Having no further business to come before the Board, Commissioner Littlefield moved for adjournment. The motion passed and the meeting of September 12, 2017 was adjourned at 5:52 PM. Respectfully submitted: Catherine Price, Administrative Assistant

Agenda Item #2

Page 5: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Agenda Item #6

Page 6: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

9/25/17, 9:37:59 AM 1 of 13

Agenda Item #6

Page 7: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

9/25/17, 9:37:59 AM 2 of 13

Agenda Item #6

Page 8: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

Y2KUpgrades

Orcom HandReceiptScanner

RadioReadTouchRead

CentralReceiptPrinter

ActiveSoftware

ProjectSoftware

LUDProgramStandalone

9/25/17, 9:37:59 AM 3 of 13

Agenda Item #6

Page 9: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

LUDProgramStandalone

SkagitPUDWebsite

ArcGISStandalone

TokayStandalone

StreamsWebsite

FileServer(s)

OrcomAutomatedReceiptandCheckScanner

RadioReadAMR

WorkstationReceiptPrinters

ActiveSoftware

ProjectSoftware

9/25/17, 9:37:59 AM 4 of 13

Agenda Item #6

Page 10: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

9/25/17, 9:37:59 AM 5 of 13

Agenda Item #6

Page 11: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

LUDProgramStandalone

SkagitPUDWebsite

TokayStandalone

StreamsWebsite

FileServer(s)

ActiveSoftware

Interface

Interface

AutomatedReceiptand

CheckScanner

Cayenta

CognosReporting

Cityworks ArcGISInterface

CrystalReportsReporting

WorkOrderIntegration

NorthstarCIS

RadioReadAMRInterface

SubstantialCompletion

ApprovedSoftware

9/25/17, 9:37:59 AM 6 of 13

Agenda Item #6

Page 12: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

9/25/17, 9:37:59 AM 7 of 13

Agenda Item #6

Page 13: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

WebsiteLink

PaymentusOnlineBillPay

IVR

GISAssetRefreshProcessInterface(InHouseDevelopmentbyVivian)

WOIntegration

Kaye-SmithBillPrinting,Notices,etc.(UploadData)

CayentaUpgrade

EmployeeSelfService

CognosCoreReportsUpgrade

InterfaceMigration

LUDProgramStandalone

SkagitPUDWebsite

TokayStandalone

StreamsWebsite

FileServer(s)

MeetingRecordings

Interface

Interface

Interface

Interface

AutomaticBill

Scanning

NorthstarCIS

CityworksUpgrade

ArcGISUpgrade

CrystalReportsReporting

MigrateLegacyORCOMDatatoSQLServer

AS-400

ZENNERAMR

PilotProjectZennerCloudService

ZennerInterfaceProcessRadioRead

AMR

ActiveSoftware

ApprovedProjects

9/25/17, 9:37:59 AM 8 of 13

Agenda Item #6

Page 14: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

WebsiteLink

PaymentusOnlineBillPay

GISAssetRefreshProcessInterface(InHouseDevelopmentbyVivian)

Kaye-SmithBillPrinting,Notices,etc.(UploadData)

LUDProgramStandalone

SkagitPUDWebsite

TokayStandalone

StreamsWebsite

FileServer(s)

MeetingRecordings

ZENNERAMR

PilotProjectZennerCloudService

ZennerInterfaceProcess

ActiveSystems

ApprovedProjects

9/25/17, 9:37:59 AM 9 of 13

Agenda Item #6

Page 15: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

PaymentusIVR

CayentaUpgrade

EmployeeSelfService

CognosCoreReportsUpgrade

InterfaceMigration

LUDProgramStandalone

SkagitPUDWebsite

TokayStandalone

StreamsWebsite

FileServer(s)

MeetingRecordings

Interface CityworksUpgrade

ArcGISUpgrade

MigrateLegacyORCOMDatatoSQLServer

AS-400

ActiveSystems

ApprovedProjects

9/25/17, 9:37:59 AM 10 of 13

Agenda Item #6

Page 16: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

StandaloneSystems

Interface

WebsiteLink

NorthstarCIS

LUDProgramming

CustomerConnect

Cayenta

(GLModel)

EmployeeSelfServiceUpgrade

PaymentuseBill

Cognos(CoreReports)

CityworksServiceOrderInterface

TokayServerwithCIS

Integration

UpgradeSchedulingCarryOverCompletionQ12018

ServiceOrderInterfaceTokayInterface

SkagitPUDWebsite

StreamsWebsite

FileServer(s)

MeetingRecordings

RadioReadAMR

SoftwareUpgrade

ActiveSystems

ApprovedProjects

ProposedProjects

MobileWorkOrdersMobileServiceOrdersMobileBackFlowManagement

MobileFireHydrantProgram

(withMVFD)

9/25/17, 9:37:59 AM 11 of 13

Agenda Item #6

Page 17: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Northstar

BillImageScanning

MeetingRecordings

MobileDeviceManagement

EmailServer

Texting

WebsitePublishedData

CayentaHumanResourcesEmployeeSelf

Service

CityworksArcGIS

OperationsandWTP

Finance

EngineeringandConstruction

Administration

Scanner

DigitalDocuments(FileServers)

EnterpriseContent

Management

DocumentManagement

ActiveSystems

ApprovedProjects

ProposedProjects

9/25/17, 9:37:59 AM 12 of 13

Agenda Item #6

Page 18: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Major Minor

Tools

MinorSoftware

Infrastructure

(NotReplacements)

CIS

2-4YearsFeatureDependent

ReportingSystems

2-4Years

CoreFinancialsandRelatedSoftware

2-4YearsFeatureDependent

MobileDeviceManagement

AsNeeded

EmailServerAsNeeded2-3Years

CellPhonePlanReview

Annually

Website***

NeedsAttention

HumanResourcesEmployeeSelf

Service2-4Years

FeatureDependent

CityworksArcGIS2-4Years

EnterpriseContentManagement

DocumentManagement2-4Years

CoreServerReplacements

7Years

CoreNetworkEquipment

Replacements7-10Years

NetworkSecurityAppliance

Replacements5-7Years

CoreStorageReplacements

7Years

TelephonyReplacements10Years

PC’s,Tablets,Laptops,CellPhones,3- 5Years

MajorTools7-15YearsOrAsNeeded

MinorToolsAsNeeded

MonitorsandLargeScreens

5Years

UPSHardware10Years3YearsonBatteries

BuildingCabling

+/- 20Years

FiberCabling50+Years

OnlineBillPaymentBillOutsourcing

eBill,IVRCloudServicesVendorManaged

MicrosoftOffice7Years

(Shouldbe5)

AutoCAD2Years

ArcGISDesktopSoftware2-Years

InfoWater2Years

TelephoneReplacements10Years

SCADAHMI

2-4Years

AccessControl

2-4Years

SecuritySystemSoftware

2-4Years

SecurityCamerasandSoftware

10Years

*MajorSoftwareUpgradesareconsideredonacasebycasebasesandaredrivenbynecessarybusinessprocessfeatures,technologyrequirements,orbyregulation.Theydon’t“wearout.”

9/25/17, 9:37:59 AM 13 of 13

Agenda Item #6

Page 19: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Agenda Item #7

Page 20: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Skagit PUD No. 1Capital Improvement Program Version: Preliminary Budget

Project Costs and O&M Impacts in Year:   2017 Constant Dollars

No. DescriptionTotal 2017‐27 (Constant $)

2017  2018  2019  2020  2021  2022  2023  2024  2025  2026  2027 

Department Capital:1 Finance 66,000$           25,000$           41,000$           ‐$                  ‐$                  ‐$                  ‐$                  ‐$                  ‐$                  ‐$                 2 Computer Software/ IT 5,588,000        529,000           559,000           500,000           500,000           500,000           500,000           500,000           500,000           500,000           500,000           500,000          3 Customer/ Meter 70,373             15,000             55,373            4 Equipment/Ops 4,144,500        526,000           1,118,500        600,000           400,000           600,000           150,000           150,000           150,000           150,000           150,000           150,000          5 Water Treatment Plant 7,303,000        1,984,000        819,000           500,000           500,000           500,000           500,000           500,000           500,000           500,000           500,000           500,000          6 Engineering 2,274,000        254,000           220,000           200,000           200,000           200,000           200,000           200,000           200,000           200,000           200,000           200,000          7 Major Capital:8 Transmission Pipelines:9 Josh Wilson Road Improvements 65,000             65,000            

10 Div St. Tank, Booster and N. 30th Piping 8,000,000        6,500,000        1,500,000       11 Transmission Line, Judy ‐ MV Phase 2 27,000,000      2,100,000        2,500,000        11,200,000      11,200,000     12 Judy SW Transmission Phase 2 6,100,000        1,000,000        5,100,000       13 Judy SW TransmissionPhase 3 17,200,000      1,300,000        1,700,000        13,200,000      1,000,000       14 Judy SW Transmission Phase 4 4,800,000        1,000,000        3,800,000       15 Pipelines:16 Burklund Road Pipeline 4,700,000        250,000           750,000           3,700,000       17 Conway I‐5 Crossing 1,200,000        200,000           1,000,000       18 McLean Road Pipeline 7,500,000        200,000           500,000           6,800,000       19 Best Road Pipeline 5,200,000        50,000             5,150,000       20 North Fork Skagit River Crossing 9,600,000        1,000,000        8,600,000       21 Fiber:22 Josh Wilson Fiber ‐                   23 Burlington Hill Fiber ‐                   24 PUD Campus Fiber from Burlington ‐                   25 Old 99 and Cook Rd. Fiber to Sedro Woolley ‐                   26 PUD Campus Fiber from 9th and Highland 100,000           30,000             70,000            27 Division St Fiber from 9th and Highland 100,000           30,000             70,000            28 Division St Fiber from Waugh Road Booster 40,000             20,000             20,000            29 Division St Fiber to Eagle's Nest 100,000           30,000             70,000            30 Cascade Ridge Fiber Segment 1 250,000           50,000             200,000          31 Cascade Ridge Fiber Segment 2 150,000           30,000             120,000          32 Cascade Ridge Fiber Segment 3 300,000           50,000             250,000          33 Cascade Ridge Fiber Segment 4 175,000           50,000             125,000          34 Duke's Hill Tank Fiber 175,000           50,000             125,000          35 Reservoirs:36 E Division Reservoir, Pump Station and Piping ‐                   37 Cascade Ridge Reservoir 50,000             50,000            38 Big Lake Reservoir 50,000             50,000            39 Pleasant Ridge Area Reservoir 100,000           100,000          40 N Sedro Woolley Reservoir 250,000           250,000          41 Burlington Reservoir ‐                   42 Mount Vernon‐County Reservoir ‐                   43 Land:44 Gilligan Creek Watershed Land Purchase 1,590,000        1,590,000       45 Operations and Maintenance:46 Cedar Hills Booster Pump ‐                   47 WTP Chemical Feed System Replacement 850,000           850,000          48 WTP Dry Scrubber Retrofit 450,000           450,000          49 Raw Water PS Pump Analysis (RH2) 200,000           125,000           75,000            50 Raw Water Pump Station Upgrade 3,800,000        100,000           1,500,000        1,200,000        1,000,000       51 Document Management Software 500,000           500,000          52 Badger ORION 5/8 Meter Transmitter Replace 2,500,000        2,500,000       53 Cayenta and City Works 240,000           180,000           60,000            54 Mandated by Other Agencies 4,110,000        600,000           810,000           300,000           300,000           300,000           300,000           300,000           300,000           300,000           300,000           300,000          55 Other:56 Mountain View Consolidation 1,500,000        300,000           1,200,000       55 Annual Pipe Replacement 45,000,000      3,500,000        3,500,000        3,500,000        4,000,000        4,000,000        4,000,000        4,500,000        4,500,000        4,500,000        4,500,000        4,500,000       

Total Capital Projects 173,390,873   19,223,000      20,107,873      20,760,000      22,480,000      14,645,000      13,175,000      11,650,000      19,350,000      10,650,000      14,750,000      6,600,000       

Total from November 2016 Financial Plan 174,256,000   19,878,000      23,540,000    15,190,000    11,682,000    10,408,000    17,326,000    17,434,000    10,593,000     25,744,000     18,961,000    3,500,000     Increase/(Decrease) from November 2016 (8,168,127)       (655,000)          (3,432,127)     5,570,000      10,798,000    4,237,000      (4,151,000)     (5,784,000)     8,757,000       (15,094,000)   (4,211,000)     3,100,000     

6‐Year Average Annual CIP 2017‐2022 11‐Year Average Annual CIP 2017‐2027Per November 2016 Financial Plan 16,337,333 Per November 2016 Financial Plan 15,841,455   Revised August 2017 18,398,479 Revised August 2017 15,762,807   Increase/(Decrease) from November 2016 2,061,146        Increase/(Decrease) from November 2016 (78,648)         

Agenda Item #7

Page 21: DRAFT AGENDA - Skagit PUD Homepage - Skagit PUD Agenda... · Self Service Upgrade Paymentus eBill Cognos (Core Reports) Cityworks Service Order Interface Tokay Server with CIS

Skagit PUD No. 1Financial PlanScenarios Summary

Baseline Scenario: 8.5%/yr Tapering to 2%/yr by 2026 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Cumulative/Total

2018-2027 Difference in Debt

Rate Increases 8.50% 8.50% 8.50% 8.00% 5.00% 5.00% 4.50% 4.00% 4.00% 2.00% 2.00% 64.83%Avg Monthly Bill 47.81$ 51.70$ 55.93$ 60.24$ 63.15$ 66.21$ 69.10$ 71.78$ 74.57$ 76.03$ 77.51$ Increase in Monthly Bill 3.89$ 4.22$ 4.31$ 2.91$ 3.06$ 2.89$ 2.68$ 2.79$ 1.45$ 1.48$

Debt Funding 4,200,000$ 10,192,500$ 13,500,000$ 15,000,000$ 7,000,000$ 5,500,000$ -$ 10,700,000$ -$ 5,500,000$ -$ 67,392,500$

Scenario 1 - Baseline with 15% Increase in 2018 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Cumulative/Total

2018-2027 Difference in Debt

Rate Increases 8.50% 15.00% 8.50% 8.00% 5.00% 5.00% 4.50% 4.00% 4.00% 2.00% 2.00% 74.71%Avg Monthly Bill 47.81$ 54.68$ 59.16$ 63.73$ 66.81$ 70.06$ 73.12$ 75.96$ 78.92$ 80.46$ 82.03$ Increase in Monthly Bill 6.87$ 4.48$ 4.57$ 3.09$ 3.24$ 3.06$ 2.84$ 2.96$ 1.54$ 1.57$

Debt Funding 4,200,000$ 10,192,500$ 10,500,000$ 13,200,000$ 6,300,000$ -$ -$ 5,900,000$ -$ -$ -$ 46,092,500$ (21,300,000)$

Scenario 2 - Baseline with 10% Increases in 2018 and 2019 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Cumulative/Total

2018-2027 Difference in Debt

Rate Increases 8.50% 10.00% 10.00% 8.00% 5.00% 5.00% 4.50% 4.00% 4.00% 2.00% 2.00% 69.42%Avg Monthly Bill 47.81$ 52.39$ 57.43$ 61.86$ 64.85$ 68.00$ 70.97$ 73.73$ 76.59$ 78.09$ 79.61$ Increase in Monthly Bill 4.58$ 5.04$ 4.43$ 2.99$ 3.14$ 2.97$ 2.76$ 2.87$ 1.49$ 1.52$

Debt Funding 4,200,000$ 10,192,500$ 12,300,000$ 14,200,000$ 5,900,000$ 3,100,000$ -$ 10,100,000$ -$ - - 55,792,500$ (11,600,000)$

Scenario 3 - Increases of 15%, 10%, 8%, 8%, 8%, then Baseline 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Cumulative/Total

2018-2027 Difference in Debt

Rate Increases 8.50% 15.00% 10.00% 8.00% 8.00% 8.00% 4.50% 4.00% 4.00% 2.00% 2.00% 87.39%Avg Monthly Bill 47.81$ 54.68$ 59.95$ 64.58$ 69.59$ 75.00$ 78.28$ 81.33$ 84.50$ 86.15$ 87.84$ Increase in Monthly Bill 6.87$ 5.27$ 4.64$ 5.01$ 5.41$ 3.28$ 3.05$ 3.17$ 1.65$ 1.68$

Debt Funding 4,200,000$ 10,192,500$ 10,100,000$ 12,800,000$ 3,000,000$ -$ -$ -$ -$ -$ -$ 36,092,500$ (31,300,000)$

Scenario 4 - Increases of 12%, 9%, 8%, 8%, 8%, then Baseline 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Cumulative/Total

2018-2027 Difference in Debt

Rate Increases 8.50% 12.00% 9.00% 8.00% 8.00% 8.00% 4.50% 4.00% 4.00% 2.00% 2.00% 80.84%Avg Monthly Bill 47.81$ 53.30$ 57.92$ 62.40$ 67.23$ 72.44$ 75.61$ 78.56$ 81.62$ 83.21$ 84.84$ Increase in Monthly Bill 5.50$ 4.62$ 4.47$ 4.83$ 5.22$ 3.17$ 2.94$ 3.06$ 1.59$ 1.62$

Debt Funding 4,200,000$ 10,192,500$ 11,650,000$ 13,900,000$ 5,400,000$ -$ -$ 3,500,000$ -$ -$ -$ 44,642,500$ (22,750,000)$

Scenario 5 - Increases of 9% for 5 Years, then Baseline Increases 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Cumulative/Total

2018-2027 Difference in Debt

Rate Increases 8.50% 9.00% 9.00% 9.00% 9.00% 9.00% 4.50% 4.00% 4.00% 2.00% 2.00% 80.93%Avg Monthly Bill 47.81$ 51.93$ 56.42$ 61.32$ 66.66$ 72.48$ 75.65$ 78.60$ 81.66$ 83.25$ 84.88$ Increase in Monthly Bill 4.12$ 4.49$ 4.90$ 5.34$ 5.82$ 3.17$ 2.95$ 3.06$ 1.59$ 1.63$

Debt Funding 4,200,000$ 10,192,500$ 13,000,000$ 14,500,000$ 6,150,000$ -$ -$ 4,100,000$ -$ -$ -$ 47,942,500$ (19,450,000)$

PREPARED BY FCS GROUP, INC.(425) 867-1802

ScenariosGS TEST Skagit Financial Plan Scenarios 9-11-2017.xlsx Page 1