Loading...
HomeMy Public PortalAboutExhibit MIEC 44D Attachment MSD-MIEC 1-6Attachment MSD-MIEC 1-6 Metr op olitan St. L ouis Sew er District Hist orical Bad Debt Percent of Ser vice Revenues Adjustment Exhibit MIEC 44D Historical Historical Forecasted Line Description 2006 2007 2008 2009 2010 A verage 2011 2012 2013 2014 2015 2016 $ $ $ $ $ $ $ $ $ $ $ 1 Bad Debt Provision 2 Waste wa ter Serv ice Reve nue 3 Bad Debt Perce nt of Se rv ic e Revenues BAI Pro posed: 4 Wastewater Service Revenue 5 Bad Debt Perce nt of Se rvice Revenues 6 Bad Debt Provision 7 Adjustment 3,160,972 4,193,703 5,161,982 9,678,495 10,187,508 6,476,532 10,910,900 6,820,800 8,998,500 10,055,400 11,262,000 12,613,400 197,604,224 193,056,700 203,634,800 208,074,800 205,747,784 201,623,662 213,795,600 219,675,000 237,367,500 260,829,000 286,911,800 315,603,000 1.60% 2.17% 2.53% 4.65% 4.95% 3.18% 5 .10% 3.10% 3.79% 3.86% 3 .93% 4.00% 213,795,600 219,675,000 237,367,500 260,829,000 286,911,800 315,603,000 3.18% 3 .18 % 3.18% 3.18 % 3.18% 3 .18% 10,910,900 6,989,944 7,552,910 8,299,442 9,129,384 10,042,323 169,144 (1,445,590) (1,755,958) (2,132,616) (2,571,077) Sch edule MPG -3