Laserfiche WebLink
SUBJECT: FISCAL MODEL <br />DATE: OCTOBER 20, 2015 <br />PAGE2OF3 <br />For trail miles, adjusting the available capacity does not impact how many additional <br />miles are needed in the sample development scenario, just when they are needed, so <br />there is no change in the facility costs or overall fiscal outcome. <br />Trails Available <br />Capacity <br />20 yr Parks and Trails <br />Costs <br />20 yr Total Fiscal <br />Benefit <br />1% <br />$26,753,000 <br />$62,166,000 <br />10% <br />$26,753,000 <br />$62,166,000 <br />50% <br />$26,753,000 <br />$62,166,000 <br />90% <br />$26,753,000 <br />$62,166,000 <br />Using the Rec Facilities as an example, adjusting the available capacity impacts <br />whether a new Rec Facility is needed at all. The cost for a new Rec Facility in the table <br />below is Tess than what we expect for the new Rec Center because it is based on the <br />average of the two facilities included in Rec Facilities, the Rec Center and Memory <br />Square locker rooms. <br />Rec Facilities <br />Available Capacity <br />20 yr Rec Facilities <br />Costs <br />20 yr Total Fiscal Benefit <br />1% <br />$6,459,000 (Year 2) <br />$63,983,000 <br />10% <br />$6,459,000 (Year 12) <br />$63,983,000 <br />50% <br />$0 <br />$71,870,000 <br />90% <br />$0 <br />$71,870,000 <br />For operational capacities, staff chose to use the police officer category as an example. <br />The model uses number of calls per police officer as the determinant of capacity. The <br />table below shows a range of available capacity assumptions for police officers and the <br />resulting costs and total fiscal benefits associated with the development scenario <br />assumed. <br />Like the capital facilities marginal costs, the operational costs associated with different <br />available capacities yields minimal differences. Each assumption does change the <br />years in which additional police officers are needed. Because the salaries for the <br />additional police officers are cumulative instead of one -time costs like the capital <br />facilities, the timing of adding new officers does impact the final outcome. <br />CITY COUNCIL COMMUNICATION <br />