Storm Water Improvements Project Phasing Analysis February 27, 2018
Tonight’s Presentati tion • Public education campaign update • MWRD grant application • Financial update • Stormwater project phasing options (Stantec presentation)
Public Education Campaign • To date, the following has been accomplished: • www.wilmettestormwater.com • Mindmixer online community engagement platform • Open House (February 8 th ) • 4-page direct mailing sent to all Wilmette addresses • Communicator insert • Online estimated bill payment calculator • Trustees have been receiving regular updates transmitting resident communications received via the website, email, and open house • The following tasks are in process: • Public education video • Open House (March 13 th from 4pm – 7pm) • Final mailing in advance of April 17 th Special Village Board meeting
MWRD RD Gr Grant Application on • Last week, Village Staff submitted a grant application to MWRD for the Sewer Expansion project • The application was prepared by Village Staff and technical reviews were conducted by both Christopher Burke Engineering and Stantec • The application requested $22 million for Phase I of the Lake Avenue sewer trunk line, and indicated there would be additional requests in years 2019 and beyond • MWRD considers the Village’s project “shovel ready” • Additional grant monies are expected to be available in future years
Storm Water Managem emen ent Proj ojec ect A Alternatives es The three projects under consideration by the Village include: 1. Sewer Expansion ( $80M - $95M) • Construction of 8 miles of new relief storm sewer 2. Reduced Sewer Expansion + Neighborhood Storage ($70M - $80M) • Reduced conveyance plus neighborhood storage in Kenilworth Gardens 3. Neighborhood Storage ($48M - $55M) • Neighborhood storage at Thornwood Park, Centennial Park, and the Community Rec Center 5
Financ ncing • On November 27, 2017 Staff made a 23 slide presentation regarding the potential financing of these projects, including a slide on how the sewer fee would incrementally increase over time • Feedback from the open house indicates that the sewer fee increases should be discussed in more detail • Accordingly, the following 4 slides have been prepared to better inform the community and Village Board of the sewer bill impact over time assuming each project is constructed without phasing • For example, the first year median sewer bill increase is estimated to be $63 - $105 depending on the project selected
Estimated Water/Sewer Bill Impact Over Time $800 +$21 +$420 +$21 +$21 $750 +$21 +$357 +$63 +$42 $700 +$42 $650 +$84 +$42 +$34 +$244 $600 +$63 +$21 +$84 +$21 $550 +$21 +$63 $500 +$105 +$84 $450 +$63 $400 $350 $356 $300 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 Sewer Expansion Hybrid Neighborhood Storage Note: The Village’s financial advisor prepared projected annual level debt service expenditures for each of the projects under consideration (in 2017 dollars utilizing the high-end construction cost estimates), using a 4.0% interest rate and maintenance of the Village’s Aaa bond rating. Assumes median annual usage of 84 units.
Neighbor orhood od S Stor orage Estimate ted Sewer er B Bill I Impact ct Median Annual Cumulative Year Increase Increase 2021 $ 63 $ 63 2022 84 147 2027 21 168 2029 21 189 2030 21 210 2038 34 244
Sewer E Expansion + Neighborho hood S Storage Estimated Sewer B r Bill I Impact Median Annual Cumulative Year Increase Increase 2021 $ 105 $ 105 2022 63 168 2023 63 231 2026 42 273 2030 42 315 2038 42 357
Sewer E Expansion Es Estimated Sewer r Bill Impact Median Annual Cumulative Year Increase Increase 2021 $ 105 $ 105 2022 84 189 2023 84 273 2026 63 336 2029 21 357 2031 21 378 2038 21 399 2040 21 420
Proj oject ected ed F Future C e Cost o of Vi Village S Servi vices ces • The following table projects the cost of Village services over time • Note that unanticipated expenses, state and federal mandates, weather, and performance of the economy will change these figures over time $4,500 Existing Cost of Village Services: $2,574 + $2,455 Cost of Services in 30 Years: $5,651 $4,000 + 143% Cost of Services in 30 Years + $3,500 Storm Water Improvements: $5,895 - $6,071 $3,000 $2,500 $2,000 + $244 + $307 + $357 + $420 + $315 $1,500 + 69% + 110% + 100% + 118% + 143% $1,000 $500 $- Property Tax Bill (3% annual inc.) Water Bill (3% annual inc.) Refuse Fee (2.5% annual inc.) Sewer Bill w/ Neighborhood Storage Sewer Bill w/ Hybrid Option ($80M) Sewer Bill w/ Relief Sewer ($95M) ($55M) 2017 2040 11
1 Se par ate Stor m Se we r Syste m Study – Phasing Analysis Village of Wilme tte , Illinois F e b rua ry 27, 2018
2 Pha sing Ana lysis Ob je c tive Unde r stand how pr oje c t phasing c an impac t: • Pr oje c t c osts • T ime to de live r be ne fits
3 Pha sing Ana lysis Appro a c h Co nstruc tio n I mple me nta tio n Pha sing I mpa c ts Pa c ka g e s Sc he dule
Co nstruc tio n Pa c ka g e s
5 De finitio n o f Co nstruc tio n Pa c ka g e s F ac tor s Conside r e d Note s Co nstruc tio n Co ntra c t Va lue $10 millio n - $25 millio n swe e t spo t fo r ma jo r c ivil c o nstruc tio n L o g ic a l Co nstruc tio n Bre a kpo ints Cha ng e s in re lie f se we r a lig nme nt o r dia me te r Cha ng e s in Co nstruc tio n Ac tivitie s Size o f pipe a nd struc ture s; Ope n c ut vs tunne l c o nstruc tio n Po te ntia l fo r De live ring Be ne fits Co mple te c o mpo ne nts tha t pro duc e b e ne fits Co nstruc tio n I mpa c t Ma na g e me nt E va lua tio n o f c o nc urre nt disruptio n o f stre e ts, pa rks
6 Pha sing Co nside ra tio n Re duc e d Ma ximize e a rly b e ne fits Pha se 1 F lo o d Risk Orde r pha se s to b uild Pha se 1 Pha se 2 Pha se 3 upo n o ne a no the r
7 E xisting Co nditio ns – 10-yr Sto rm
8 Se we r E xpa nsio n Pha sing Ana lysis $14.0 Million $17.9 Million $19.8 Million $20.6 Million $12.1 Million Constr uc tion Cost E ngine e r ing De sign & T otal Pr oje c t Costs (inc l. c ontinge nc y) Constr uc tion Se r vic e s Cost $84.4 Millio n $10.1 Millio n $94.5 Millio n
9 Se we r E xpa nsio n Plus Ne ig hb o rho o d Sto ra g e Pha sing Ana lysis $17.0 Million $20.2 Million $8.5 Million $13.6 Million $8.5 Million Constr uc tion Cost E ngine e r ing De sign & T otal Pr oje c t Costs (inc l. c ontinge nc y) Constr uc tion Se r vic e s Cost $67.8 Millio n $8.1 Millio n $75.9 Millio n
10 Ne ig hb o rho o d Sto ra g e Pha sing Ana lysis $17.0 Million $5.0 Million $13.2 Million $12.4 Million Constr uc tion Cost E ngine e r ing De sign & T otal Pr oje c t Costs (inc l. c ontinge nc y) Constr uc tion Se r vic e s Cost $47.6 Millio n $5.7 Millio n $53.3 Millio n
I mple me nta tio n Sc he dule
12 I mple me nta tio n Sc he dule s • T ime line Options • No Pha sing • 10- ye a r Imple me nta tion Sc he dule • 20- ye a r Imple me nta tion Sc he dule
13 Co st Allo c a tio n Ove r T ime Se we r E xpansion Option, 10- ye ar Sc he dule
14 I nfla tio n Co st Summa ry a ssume d to b e 3% pe r ye a r Se we r E xpansion Option, 10- ye ar Sc he dule
I mple me nta tio n Sc he dule
16 Pha sing Ana lysis Re sults
17 Pha sing Ana lysis Re sults
18 Pha sing Ana lysis Re sults
19 Pha sing Ana lysis Re sults
20 Pha sing Ana lysis Re sults
21 Pha sing Ana lysis Re sults
22 Pha sing Ana lysis Re sults
23 Pha sing Ana lysis Re sults
24 Pha sing Ana lysis Re sults
Re fe re nc e Ma te ria ls
26 Se we r E xpa nsio n Optio n -10-yr Sto rm Re d uc tio n in 95% (10-yr) Vulne ra b le Struc ture s 36% (100-yr) Pro je c t Co st (2017 do lla rs) $80 - $95 millio n
27 Se we r E xpa nsio n plus Ne ig hb o rho o d Sto ra g e – 10-yr Sto rm Re d uc tio n in 81% (10-yr) Vulne ra b le Struc ture s 35% (100-yr) Pro je c t Co st (2017 do lla rs) $70 - $80 millio n
28 Ne ig hb o rho o d Sto ra g e Optio n – 10-yr Sto rm Re d uc tio n in 71% (10-yr) Vulne ra b le Struc ture s 12% (100-yr) Pro je c t Co st (2017 do lla rs) $48 - $55 millio n
29 Alte rna tive Co mpa riso n Se we r Se we r E xpansion + Ne ighbor hood Me tr ic E xpansion Ne ighbor hood Stor age Stor age Study Are a s Se rve d 14/ 14 10/ 14 11/ 14 Vulne ra b le Str e s Pro te c te d uc tur - 10-yr Sto rm (10% Annua l Risk) 95% 81% 71% - 100-yr Sto rm (1% Annua l Risk) 36% 35% 12% Vulne ra b le Pr tie s Pro te c te d ope r - 10-yr Sto rm (10% Annua l Risk) 97% 79% 67% - 100-yr Sto rm (1% Annua l Risk) 21% 22% 6% T o ta l Pro je c t Co st Ra ng e $80 - $95 $70 - $80 $48 - $55 (millio ns o f 2017 Do lla rs) Disruptio n - Pa rks 0 1 3 Pha sing F le xib ility L imite d Mo de ra te Sig nific a nt
Recommend
More recommend