Table 12: Twenty-Year Cash Flow Projection, Year-of-Expenditure Dollars (Millions)

Printer Friendly Version


Fiscal Year

Actual 1994

Actual 1995

Actual 1996

Actual 1997

Actual 1998

Budget 1999

2000

2001

2002

2003

2004

2005

2006

Operating

                         

Operating Revenue (see Tabel 11)

$ 107.3 $ 115.9 $ 123.4 $ 132.4 $ 141.8 $ 152.6 $ 163.3 $ 169.8 $ 175.8 $ 181.9 $ 188.9 $ 196.2 $ 205.4

O&M Expenses (see Table 10)

$ 111.9 $ 117.3 $ 122.8 $ 127.2 $ 132.4 $ 138.4 $ 151.6 $ 158.3 $ 164.6 $ 171.2 $ 178.8 $ 186.7 $ 193.4

Balance from Operations

$ (4.6) $ (1.4) $ 0.6 $ 5.2 $ 9.4 $ 14.2 $ 11.8 $ 11.5 $ 11.2 $ 10.8 $ 10.1 $ 9.5 $ 12.1
                           

Capital

                         

Capital Revenue (see Table 8)

$ 189.2 $ 222.6 $ 286.5 $ 281.5 $ 214.7 $ 202.6 $ 178.8 $ 185.9 $ 198.5 $ 278.3 $ 280.1 $ 284.0 $ 242.1

Capital Expenditures (see Table 8)

$ 148.4 $ 171.9 $ 228.1 $ 231.2 $ 206.7 $ 152.1 $ 125.9 $ 140.4 $ 139.3 $ 202.2 $ 213.5 $ 232.1 $ 198.6

Debt Service Costs (see Table 8)

$ 39.8 $ 44.0 $ 51.4 $ 57.7 $ 57.7 $ 57.7 $ 57.7 $ 57.7 $ 57.7 $ 60.5 $ 61.9 $ 63.3 $ 63.3

Change In Capital Funds

$ 1.0 $ 6.7 $ 7.1 $ (7.4) $(49.6) $ (7.2) $ (4.7) $(12.2) $ 1.5 $ 15.7 $ 4.7 $(11.3) $(19.7)
                           

Cash Balance

                         

Beginning Cash Balance

$ 189.9 $ 186.3 $ 191.6 $ 199.3 $ 197.1 $ 156.9 $ 164.0 $ 171.0 $ 170.4 $ 183.1 $ 209.6 $ 224.5 $ 222.7

Change to Cash Balance

$ (3.6) $ 5.3 $ 7.6 $ (2.2) $(40.2) $ 7.1 $ 7.1 $ (0.7) $ 12.8 $ 26.4 $ 14.9 $ (1.8) $ (7.7)

Closing Cash Balance

$ 186.3 $ 191.6 $ 199.3 $ 197.1 $ 156.9 $ 164.0 $ 171.0 $ 170.4 $ 183.1 $ 209.6 $ 224.5 $ 222.7 $ 215.0
                           
                           

Fiscal Year

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

Operating

                         

Operating Revenue (see Tabel 11)

$ 216.8 $ 227.3 $ 236.0 $ 245.2 $ 254.7 $ 264.8 $ 275.0 $ 285.6 $ 296.7 $ 308.4 $ 320.3 $ 332.8 $ 345.8

O&M Expenses (see Table 10)

$ 210.4 $ 219.3 $ 228.6 $ 238.2 $ 248.3 $ 258.8 $ 269.7 $ 281.1 $ 293.0 $ 305.4 $ 318.3 $ 331.7 $ 345.8

Balance from Operations

$ 6.3 $ 8.0 $ 7.4 $ 6.9 $ 6.5 $ 6.0 $ 5.3 $ 4.5 $ 3.8 $ 3.0 $ 2.0 $ 1.1 $ 0.0
                           

Capital

                         

Capital Revenue (see Table 8)

$ 198.3 $ 204.7 $ 211.0 $ 216.4 $ 222.2 $ 228.5 $ 234.7 $ 241.1 $ 248.1 $ 255.6 $ 263.1 $ 270.8 $ 278.9

Capital Expenditures (see Table 8)

$123..3 $ 136.7 $ 157.7 $ 163.4 $ 164.8 $ 172.0 $ 179.6 $ 187.5 $ 195.8 $ 204.6 $ 213.8 $ 223.4 $ 233.5

Debt Service Costs (see Table 8)

$ 63.3 $ 63.3 $ 63.3 $ 63.3 $ 63.3 $ 63.3 $ 63.3 $ 58.0 $ 52.8 $ 52.8 $ 52.8 $ 48.6 $ 43.5

Change In Capital Funds

$ 11.8 $ 4.7 $ (9.9) $(10.2) $ (5.9) $ (6.8) $ (8.1) $ (4.4) $ (0.5) $ (1.7) $ (3.4) $ (1.1) $ 1.9
                           

Cash Balance

                         

Beginning Cash Balance

$ 215.0 $ 233.1 $ 245.8 $ 243.3 $ 240.0 $ 240.6 $ 239.8 $ 237.0 $ 237.0 $ 240.3 $ 241.6 $ 240.3 $ 240.3

Change to Cash Balance

$ 18.1 $ 12.7 $ (2.5) $ (3.3) $ 0.6 $ (0.8) $ (2.8) $ 0.0 $ 3.2 $ 1.4 $ (1.4) $ (0.0) $ 1.9

Closing Cash Balance

$ 233.1 $ 245.8 $ 243.3 $ 240.0 $ 240.6 $ 239.8 $ 237.0 $ 237.0 $ 240.3 $ 241.6 $ 240.3 $ 240.3 $ 242.2

A A A    Bookmark and Share