1 TOWN OF LOCKPORT TOWN OF LOCKPORT FINANCIAL REVIEW FINANCIAL REVIEW Focus on the Sewer Plant Focus on the Sewer Plant and Sewer Collection and Sewer Collection Service Service
Dec 28, 2015
11
TOWN OF LOCKPORTTOWN OF LOCKPORT
FINANCIAL REVIEWFINANCIAL REVIEW
Focus on the Sewer Plant and Focus on the Sewer Plant and Sewer Collection ServiceSewer Collection Service
22
INTRODUCTIONINTRODUCTION
Sewer Plant was built in the mid 1990’sSewer Plant was built in the mid 1990’s DEQ determined that the aging sewer plant must be DEQ determined that the aging sewer plant must be
replaced. New standards and new restrictions could not replaced. New standards and new restrictions could not
be met with the old sewer plantbe met with the old sewer plant..
33
SEWER SERVICE RATESEWER SERVICE RATE Current sewer service rates have not changed since Current sewer service rates have not changed since
the existing sewer plant was put in service in the mid the existing sewer plant was put in service in the mid 1990’s.1990’s.
$5.00 minimum for first 2,000 gals of water used$5.00 minimum for first 2,000 gals of water used $1.93 for each 1,000 gals of water used above 2,000 $1.93 for each 1,000 gals of water used above 2,000
galsgals Subsidizing the sewer maintenance and operating Subsidizing the sewer maintenance and operating
costs is causing a drain on Town revenues and costs is causing a drain on Town revenues and reserves making other public works projects difficult to reserves making other public works projects difficult to fundfund..
The Town auditor recommended a sewer rate increase The Town auditor recommended a sewer rate increase or some other revenue source to reduce the financial or some other revenue source to reduce the financial drain on Town funds and reserves.drain on Town funds and reserves.
44
INFORMATION GATHERED FROM OTHER MUNICIPALITES INFORMATION GATHERED FROM OTHER MUNICIPALITES (population from 2,000 to 5,000)(population from 2,000 to 5,000)
AND FROM THE LOUISIANA LEGISLATIVE AUDITOR WEBSITE AND FROM THE LOUISIANA LEGISLATIVE AUDITOR WEBSITE (www.lla.state.la.us/)(www.lla.state.la.us/)
FOR SEWER SERVICE DISTRICTSFOR SEWER SERVICE DISTRICTS
The following information was gathered in an effort to arrive The following information was gathered in an effort to arrive at an average sewer bill in municipalities similar in size to at an average sewer bill in municipalities similar in size to Lockport, or sewer districts in the proximity of Lockport.Lockport, or sewer districts in the proximity of Lockport.
PopulationPopulation Number of sewer customersNumber of sewer customers Revenue generated by sewer service feesRevenue generated by sewer service fees Maintenance and Operations expensesMaintenance and Operations expenses
55
66
COMPARISON TO OTHER COMPARISON TO OTHER SEWER DISTRICTSSEWER DISTRICTS
Compare Lockport Statistics to other Compare Lockport Statistics to other municipalities and sewer service districtsmunicipalities and sewer service districts Compare sewer revenue vs. number of sewer Compare sewer revenue vs. number of sewer
customers. (average monthly sewer bill)customers. (average monthly sewer bill)
Source of informationSource of information Email request for information from other municipalities Email request for information from other municipalities
with similar populationwith similar population LA Legislative Auditor website – annual audit reports LA Legislative Auditor website – annual audit reports
for sewer districts in proximity of Lockportfor sewer districts in proximity of Lockport Combination of the above sourcesCombination of the above sources
77
LOCKPORTLOCKPORT
Population of Lockport – 2,640Population of Lockport – 2,640 Approximate number of sewer bills – Approximate number of sewer bills – 1,1351,135 Sewer Service Revenue - Sewer Service Revenue - $155,000$155,000 Sewer Service Expenses - Sewer Service Expenses - $294,264$294,264
Average monthly sewer bill - $11.38Average monthly sewer bill - $11.38
LOCKPORT EXPENSES LOCKPORT EXPENSES
BOND PRIN + INTEREST
UTILITIES + COLLECTIONS
PAYROLL EXPENSES
PLT / EQUIP MAINT +
SLUDGE + CHEMICALS
OTHER / MISC EXPENSES
TOTAL EXPENSES
LESS CAP EXP
2005-2006 $121,516 $54,581 $49,385 $39,573 $19,933 $284,988
2006-2007 $121,959 $49,792 $53,374 $39,511 $3,760 $268,395
2007-2008 $121,333 $50,703 $49,997 $27,183 $20,335 $269,552
2008-2009 $121,619 $47,171 $57,852 $43,753 $47,315 $317,710
2009-2010 $122,740 $53,325 $60,904 $43,752 $13,543 $294,264
5 year average
$286,981
88
LOCKPORT EXPENSES & LOCKPORT EXPENSES & SUBSIDIESSUBSIDIES
TOTAL EXPENSES
LESS GRANT FUNDED EXP
TOTAL SEWER FEE REVENUE
SUBSIDIZED ANNUALLY
FROM SALES TAX FUND
FROM RESERVES
2005-2006 $284,988 $168,085 $116,902 $55,000 $102,000
2006-2007 $268,395 $163,173 $105,221 $55,000 ($26,000)
2007-2008 $269,552 $161,230 $108,322 $55,000 $90,000
2008-2009 $317,710 $152,797 $164,913 $75,000 $68,000
2009-2010 $294,264 $155,000 $139,264 $97,000 $51,000
99
1010
LAFOURCHE SEWER SERVICE LAFOURCHE SEWER SERVICE DISTRICT NO 1DISTRICT NO 1
Number of sewer bills – 387Number of sewer bills – 387 Total sewer revenue - $206,853Total sewer revenue - $206,853
Average monthly sewer bill - $44.55Average monthly sewer bill - $44.55
• Information taken from the LA Legislative Auditor website, audit report of 12/31/2008.
1111
1212
LAFOURCHE SEWER SERVICE LAFOURCHE SEWER SERVICE DISTRICT NO 2DISTRICT NO 2
Number of sewer bills – 100Number of sewer bills – 100 Total sewer revenue - $36,834Total sewer revenue - $36,834
Average monthly sewer bill - $30.70Average monthly sewer bill - $30.70
Information taken from the LA Legislative Auditor website, audit report of 12/31/2007.
1313
1414
TOWN OF GOLDEN MEADOWTOWN OF GOLDEN MEADOW
Population – 2,385Population – 2,385 Number of sewer bills – 285Number of sewer bills – 285 Total sewer revenue - $56,641Total sewer revenue - $56,641 Total sewer operating expenses -$104,689Total sewer operating expenses -$104,689
Average monthly sewer bill - $16.56Average monthly sewer bill - $16.56
* Information taken from the LA Legislative Auditor website, audit report of 12/31/2008, and from Town of Golden Meadow
1515
Town of GramercyTown of Gramercy
Population – 3,300Population – 3,300 Number of sewer bills – 1,420Number of sewer bills – 1,420 Total sewer revenue - $350,000Total sewer revenue - $350,000 Total sewer expenses - $312,000Total sewer expenses - $312,000
Average monthly sewer bill - $20.54Average monthly sewer bill - $20.54
* Information requested from the Town of Gramercy.
1616
TOWN OF BLANCHARDTOWN OF BLANCHARD
Population – 2,546Population – 2,546 Number of sewer bills – 1,161Number of sewer bills – 1,161 Total sewer revenue - $213,755Total sewer revenue - $213,755 Total sewer expenses - $339,969Total sewer expenses - $339,969
Average monthly sewer bill - $15.34Average monthly sewer bill - $15.34
* Information requested from the Town of Blanchard.
1717
TOWN OF WELSHTOWN OF WELSH
Population – 3,454Population – 3,454 Number of sewer bills – 1,242Number of sewer bills – 1,242 Total sewer revenue - $257,216Total sewer revenue - $257,216 Total sewer expenses - $299,310Total sewer expenses - $299,310
Average monthly sewer bill - $17.26Average monthly sewer bill - $17.26
* Information requested from the Town of Welsh.
1818
TOWN OF VIVIANTOWN OF VIVIAN
Population – 2,040Population – 2,040 Number of sewer bills – 1,499Number of sewer bills – 1,499 Total sewer revenue - $234,565Total sewer revenue - $234,565 Total sewer expenses - $261,541Total sewer expenses - $261,541
Average monthly sewer bill - $13.04Average monthly sewer bill - $13.04
* Information requested from the Town of Vivian.
1919
TOWN OF OAK GROVETOWN OF OAK GROVE
Population – 2,163Population – 2,163 Number of sewer bills – 866Number of sewer bills – 866 Total sewer revenue - $126,206Total sewer revenue - $126,206 Total sewer expenses - $110,923Total sewer expenses - $110,923
Average monthly sewer bill - $12.15Average monthly sewer bill - $12.15
* Information requested from the Town of Oak Grove.
2020
AVERAGE MONTHLY SEWER BILLAVERAGE MONTHLY SEWER BILL
LockportLockport $11.38$11.38
Laf Sewer Dist No 1Laf Sewer Dist No 1 $44.55$44.55
Laf Sewer Dist No 2Laf Sewer Dist No 2 $30.70$30.70
Golden MeadowGolden Meadow $16.33$16.33
GramercyGramercy $20.54$20.54
BlanchardBlanchard $15.34$15.34
WelshWelsh $17.26$17.26
VivianVivian $13.04$13.04
Oak GroveOak Grove $12.15$12.15
Average Monthly BillAverage Monthly Bill $20.15$20.15
2121
SOLUTION OPTIONSSOLUTION OPTIONS
The following three options were researched and reviewed The following three options were researched and reviewed to determine the least financial effect on all of the Town to determine the least financial effect on all of the Town residents as well as the elderly and those on fixed residents as well as the elderly and those on fixed income or lower income.income or lower income.
Increase in monthly sewer billsIncrease in monthly sewer bills Increase in annual property tax (alimony)Increase in annual property tax (alimony) Sales Tax Proposal .7%Sales Tax Proposal .7%
2222
Solution Option 1Solution Option 1Increase in Monthly Sewer BillIncrease in Monthly Sewer Bill
Total Sewer RevenueTotal Sewer Revenue $155,000$155,000
Total Sewer ExpenseTotal Sewer Expense $294,264$294,264
Subsidized by Sales Tax Subsidized by Sales Tax & Reserves& Reserves
$139,264$139,264
Number of sewer billsNumber of sewer bills 1,1351,135
Annual increase in billAnnual increase in bill $122.70$122.70
Monthly increase in billMonthly increase in bill $11.38 + $10.23 = $21.61$11.38 + $10.23 = $21.61
HoumaToday.comHoumaToday.comPublished: Sunday, March 21, 2010 at 6:01 a.m.Published: Sunday, March 21, 2010 at 6:01 a.m.
HOUMAHOUMA – – Terrebonne Parish residents would pay Terrebonne Parish residents would pay about $4 more a month for sewerage service under a about $4 more a month for sewerage service under a
fee increase set for final approval this weekfee increase set for final approval this week..
For those on the public sewer system, the average monthly For those on the public sewer system, the average monthly
bill would rise from $17.17 to bill would rise from $17.17 to $21.61$21.61, according to parish , according to parish officials. That’s based on the average household, which uses officials. That’s based on the average household, which uses 5,600 gallons of water per month.5,600 gallons of water per month.
2323
2424
Solution Option 2Solution Option 2Increase in Property TaxIncrease in Property Tax
Total Property Tax RevenueTotal Property Tax Revenue $65,500$65,500
Number of Property Tax billsNumber of Property Tax bills 1,1591,159
Sewer amount subsidizedSewer amount subsidized $139,264$139,264
Annual increase in Property Tax if sewer is Annual increase in Property Tax if sewer is subsidized by Property Taxsubsidized by Property Tax
$56.52 + $120.16$56.52 + $120.16
= $176.68= $176.68
Monthly increase in Property Tax cost if Monthly increase in Property Tax cost if sewer is subsidized by Property Taxsewer is subsidized by Property Tax
$10.02$10.02
2525
Solution Option 3Solution Option 3.7% Sales Tax.7% Sales Tax
Source:Source:
Sales Tax Calculator IRS.govSales Tax Calculator IRS.gov
Income Range $30,000 to $40,000Income Range $30,000 to $40,000
Lockport, Lafourche, LouisianaLockport, Lafourche, Louisiana TOTAL TOTAL
TAX RATETAX RATE
ANNUAL ANNUAL STATE TAXSTATE TAX
AMOUNTAMOUNT
ANNUAL ANNUAL LOCAL TAXLOCAL TAX
AMOUNTAMOUNT
ANNUAL ANNUAL TOTAL TAXTOTAL TAX
AMOUNTAMOUNTTAX AMOUNT TAX AMOUNT PER MONTHPER MONTH
Current Sales TaxCurrent Sales Tax 8.00%8.00% $358.00$358.00 $480.00$480.00 $838.00$838.00 $69.83$69.83
Proposed Tax at .7%Proposed Tax at .7% 8.70%8.70% $358.00$358.00 $564.00$564.00 $922.00$922.00 $76.83$76.83
Increase in Sales TaxIncrease in Sales Tax .7%.7% 0.000.00 $84.00$84.00 $84.00$84.00 $7.00$7.00
2626
SOLUTION COMPARISONSOLUTION COMPARISON
Annual IncreaseAnnual Increase Monthly IncreaseMonthly Increase
Option 1Option 1
Sewer BillSewer Bill$122.70$122.70 $10.23$10.23
Option 2Option 2
Property Tax BillProperty Tax Bill$122.16$122.16 $10.02$10.02
Option 3Option 3
Sales Tax IncreaseSales Tax Increase$84.00$84.00 $7.00$7.00
Option 3 is the least cost Option 3 is the least cost
2727
RECOMMENDATION RECOMMENDATION
SALES TAXSALES TAX After reviewing the 3 options very carefully:After reviewing the 3 options very carefully:
The Town has placed a .7% Sales Tax Proposal on the The Town has placed a .7% Sales Tax Proposal on the ballot of May 1, 2010.ballot of May 1, 2010.
If approved, the proceeds will be used to fund the If approved, the proceeds will be used to fund the subsidy to the sewer plant operations as well as street subsidy to the sewer plant operations as well as street and drainage improvements.and drainage improvements.
If approved, the sales tax revenue can be bonded to If approved, the sales tax revenue can be bonded to
provide funds for significant improvement projectsprovide funds for significant improvement projects..
2828
SOME RECENT PROJECTSSOME RECENT PROJECTS
Several financially significant projects have been undertaken in the last few Several financially significant projects have been undertaken in the last few years. Some are complete, others are in progress. Some financed by State years. Some are complete, others are in progress. Some financed by State or Federal Grants, others financed by Town revenues.or Federal Grants, others financed by Town revenues.
How does the Town decide which projects are to be funded through grant How does the Town decide which projects are to be funded through grant applications or by Town revenues?applications or by Town revenues?
Some grants are designated for a specific purpose such as sidewalks.Some grants are designated for a specific purpose such as sidewalks. Some grant applications are more likely to be approved for projects Some grant applications are more likely to be approved for projects
involving the arts, or infrastructure, or water treatment, etc.involving the arts, or infrastructure, or water treatment, etc. Grant eligibility is sometimes determined by average household income.Grant eligibility is sometimes determined by average household income. Town revenues can be used to fund any project, provided sufficient funds Town revenues can be used to fund any project, provided sufficient funds
are available.are available.
2929
Recent Public Works ProjectsRecent Public Works ProjectsFUNDED BYFUNDED BY AMOUNT AMOUNT
FUNDEDFUNDEDTOWN TOWN FUNDINGFUNDING
TOTAL PROJECTTOTAL PROJECT
COSTCOST
DATEDATE
COMPLETECOMPLETE
Safe Routes to School Safe Routes to School Sidewalks – Church Sidewalks – Church St, Seventh St., St, Seventh St., School St.School St.
LA DOTDLA DOTD $281,681.76$281,681.76 $281,681.76$281,681.76 02/200802/2008
Street ImprovementsStreet Improvements Town of Town of LockportLockport
$188,386.57$188,386.57 $188,386.57$188,386.57 09/200809/2008
Lower Catherine Lower Catherine Street Sewer Pump Street Sewer Pump Station GeneratorStation Generator
LGAPLGAP
LA Dept of LA Dept of TreasuryTreasury
$48,300.00$48,300.00
$50,000.00$50,000.00
$65,420.00$65,420.00 $163,720.00$163,720.00 11/200811/2008
Upper Catherine Upper Catherine Street Pump StationStreet Pump Station
Pump ReplacementPump Replacement
Town of Town of LockportLockport
$90,300.00$90,300.00 $90,300.00$90,300.00 03/200903/2009
Upper Catherine Upper Catherine Street Sewer Pump Street Sewer Pump Station GeneratorStation Generator
LGAPLGAP $35,000.00$35,000.00 $9,782.61$9,782.61 $44,782.61$44,782.61 02/201002/2010
3030
More Recent Public Works ProjectsMore Recent Public Works ProjectsFUNDED BYFUNDED BY AMOUNT AMOUNT
FUNDEDFUNDED TOWN TOWN FUNDINGFUNDING
TOTAL TOTAL PROJECTPROJECT
COSTCOST
DATEDATE
COMPLETECOMPLETE
Town Hall Town Hall GeneratorGenerator
Lafourche Parish GovtLafourche Parish Govt
DHS GrantDHS Grant
$75,000.00 $75,000.00 estimatedestimated
$5,000.00 $5,000.00 estimatedestimated
$80,000.00 $80,000.00 estimatedestimated
03/201003/2010
Sewer Plant Sewer Plant GeneratorGenerator
LA Capital OutlayLA Capital Outlay $100,000.00$100,000.00 $79,000.00 $79,000.00 estimatedestimated
$179,000.00$179,000.00 06/201006/2010
Safe Routes to Safe Routes to School School Sidewalks & Sidewalks & Drainage Drainage School StreetSchool Street
Louisiana DOTDLouisiana DOTD $270,974.00$270,974.00 $270,974.00$270,974.00 12/201012/2010
Catherine Catherine Street / Street / Comeaux Comeaux Drive DrainageDrive Drainage
LGAPLGAP $35,000.00$35,000.00 $35,000.00$35,000.00 12/201012/2010
Comeaux Comeaux Drive Sewer & Drive Sewer & Street Street ImprovementsImprovements
FY09 LCDBGFY09 LCDBG $669,400.00$669,400.00 $132,700.00 $132,700.00 estimated estimated
$802,100.00 $802,100.00 estimatedestimated
12/2011 12/2011 estimateestimate
3131
Other Recent ProjectsOther Recent ProjectsCenter for Traditional Louisiana BoatbuildingCenter for Traditional Louisiana Boatbuilding
Purchase “Old Ford Building”Purchase “Old Ford Building” Town of Lockport FundsTown of Lockport Funds $57,900.00$57,900.00 12/200512/2005
ImprovementsImprovements Town of Lockport FundsTown of Lockport Funds $39,272.50$39,272.50 2005-20092005-2009
ImprovementsImprovements LA Capital OutlayLA Capital Outlay $100,000.00$100,000.00 06/200806/2008
ImprovementsImprovements LA Capital OutlayLA Capital Outlay $100,000.00$100,000.00 06/200906/2009
ImprovementsImprovements LA Dept of Treasury – ACT 122LA Dept of Treasury – ACT 122 $25,000.00$25,000.00 11/200911/2009
3232
A DECISION WILL BE MADE FOLLOWING A DECISION WILL BE MADE FOLLOWING THE MAY 1THE MAY 1STST ELECTION ELECTION
If the Sales Tax Proposal is approved by the voters, If the Sales Tax Proposal is approved by the voters, there will be no need to increase the sewer fees or there will be no need to increase the sewer fees or property tax in the foreseeable future. The Town’s property tax in the foreseeable future. The Town’s revenues will be sufficient to fund maintenance and revenues will be sufficient to fund maintenance and operations as well as some improvement projects.operations as well as some improvement projects.
If the Sales Tax Proposal fails, the Town Council will If the Sales Tax Proposal fails, the Town Council will need to consider the alternatives to generate the needed need to consider the alternatives to generate the needed revenue.revenue.