Loading...
HomeMy WebLinkAboutCIS Agenda - 2022-05-161 KiTc�ivER Community and Infrastructure Services Committee Agenda Monday, May 16, 2022, 3:30 p.m. - 5:30 p.m. Electronic Meeting Beginning March 1, 2022, the City of Kitchener has aligned with provincial changes to COVID-19 restrictions and City Hall is now open for in person services, but appointments are still being encouraged. The City remains committed to safety of our patrons and staff and continue to facilitate electronic meeting participation for members of the public. Those people interested in participating in this meeting can register to participate electronically by completing the online delegation registration form at www.kitchener.ca/delegation or via email at delegation @kitchener.ca. For those who are interested in accessing the meeting live -stream video it is available at www.kitchener.ca/watchnow. Please refer to the delegations section on the agenda below for registration deadlines. Written comments will be circulated prior to the meeting and will form part of the public record. *Accessible formats and communication supports are available upon request. If you require assistance to take part in a city meeting or event, please call 519-741-2345 or TTY 1-866-969-9994.* Chair: Councillor S. Marsh Vice -Chair: Councillor D. Schnider Pages 1. Commencement 2. Consent Items The following matters are considered not to require debate and should be approved by one motion in accordance with the recommendation contained in each staff report. A majority vote is required to discuss any report listed as under this section. 2.1. No Right Tum on Red - Queen's Boulevard and Patricia Avenue - DSD- 3 2022-142 2.2. Noise Exemption - Downtown Special Events - CSD -2022-177 6 2.3. Noise Exemption - Bingemans Summer Events/Oktoberfest - CSD -2022- 9 178 3. Delegations Pursuant to Council's Procedural By-law, delegations are permitted to address the Committee for a maximum of five (5) minutes. Delegates must register by 1:30 p.m. on May 16, 2022, in order to participate electronically. 3.1. None at this time. 4. Discussion Items 4.1. Ontario's Energy Data Regulation - Green 15 m 11 Button - INS -2022-202 4.2. Advanced Metering Infrastructure (AMI) - INS- 30 m 15 2022-161 (Staff will provide a 5 -minute presentation on this matter.) 4.3. Indoor Recreation Complex at RBJ Schlegel 60 m 27 Park Business Case, INS -2022-218 (Staff will provide a 5 -minute presentation on this matter.) 5. Information Items 5.1. None. 6. Adjournment Dianna Saunderson Manager of Council/Committee Services & Deputy Clerk Page 2 of 49 Staff Report r NJ :R Development Services Department www.kitchener.ca REPORT TO: Community and Infrastructure Services Committee DATE OF MEETING: May 16, 2022 SUBMITTED BY: Barry Cronkite, Director, Transportation Services, 519-741-2200 ext. 7738 PREPARED BY: Anjul Chauhan, Traffic Technologist, 519-741-2200 ext. 7374 WARD(S) INVOLVED: Ward 9 DATE OF REPORT: April 13, 2022 REPORT NO.: DSD -2022-142 SUBJECT: No Right Turn On Red — Queen's Boulevard and Patricia Avenue RECOMMENDATION: That right turns on a red signal be prohibited at the Intersection Pedestrian Signal located at Queen's Boulevard and Patricia Avenue; and further, That the Traffic and Parking Bylaw be amended accordingly. REPORT HIGHLIGHTS: • The purpose of this report is to amend the Traffic and Parking Bylaw to include a No Right Turn on Red restriction at the Intersection Pedestrian Signal (IPS) on Queen's Boulevard at the intersection of Queen's Boulevard and Patricia Avenue, adjacent to St. Mary's General Hospital • The key finding of this report is that pedestrian safety is compromised when vehicles on Queen's Boulevard attempt to turn right onto Patricia Avenue and block the IPS crosswalk during the red signal phase. • The financial implications are limited to sign installation and will cost approximately $100, to be taken from the existing sign maintenance budget • Community engagement included the posting of this report to the City's website with the agenda in advance of the council / committee meeting • This report supports the delivery of core services. BACKGROUND: Transportation Services received a request to review the IPS on Queen's Boulevard to prohibit southbound vehicles from turning right onto Patricia Avenue during a red signal, when pedestrians have the right-of-way to cross. The request cited concerns with vehicles on Queen's Boulevard encroaching into the pedestrian crosswalk during the red signal phase creating safety concerns for pedestrians crossing Queen's Boulevard accessing St. Mary's General Hospital. *** This information is available in accessible formats upon request. *** Please call 519-741-2345 or TTY 1-866-969-9994 for assistance. Page 3 of 49 REPORT: Queen's Boulevard at Patricia Avenue is a three -leg intersection adjacent to St. Mary's General Hospital. Traffic is controlled by stop control on Patricia Avenue while, the IPS controls traffic along Queen's Boulevard and provides right-of-way for pedestrians to cross Queen's Boulevard to access the hospital and the main visitor parking lot. Currently, on a red traffic signal indication, vehicles are permitted to turn right from Queen's Boulevard onto Patricia Avenue as per the Highway Traffic Act, provided the driver comes to a complete stop and there are no pedestrians actively entering, or within, the crosswalk. Residents accessing the hospital have raised concerns with vehicles on Queen's Boulevard attempting to turn right onto Patricia Avenue and blocking the crosswalk during the red signal phase while pedestrians are actively crossing Patricia Avenue and/or Queens Boulevard. To increase pedestrian safety and improve access to the hospital it is recommended that right turns from Queen's Boulevard to Patricia Avenue on the red signal indication be prohibited. FINANCIAL IMPLICATIONS: Capital Budget — The recommendation has no impact on the capital budget. Operating Budget — The recommendation has a $100 impact on the operating budget for sign installations. These costs will be charged to the existing sign maintenance budget. COMMUNITY ENGAGEMENT: INFORM — This report has been posted to The City's website with the agenda in advance of the council / committee meeting. PREVIOUS REPORTS/AUTHORITIES APPROVED BY: Justin Readman, General Manager, Development Services Division ATTACHMENTS: Attachment A — Key Map - NRTOR Queen's Boulevard and Patricia Avenue Map Page 4 of 49 Ito AVO 47 I �0 Ar "mow " l v� -_4 IIVA fl r M Page 5 of 49 Staff Report ,' TC:IIL1VER Community Services Department www.kitchener.ca REPORT TO: Community and Infrastructure Services Committee DATE OF MEETING: May 16, 2022 SUBMITTED BY: Gloria MacNeil, Director of Enforcement, 519-741-2200 ext. 7952 PREPARED BY: Gloria MacNeil, Director of Enforcement, 519-741-2200 ext. 7952 WARD(S) INVOLVED: Ward 9 & 10 DATE OF REPORT: April 26, 2022 REPORT NO.: CSD -2022-177 SUBJECT: NOISE EXEMPTION — DOWNTOWN SPECIAL EVENTS RECOMMENDATION: That an exemption to Chapter 450 (Noise) of the City of Kitchener Municipal Code be granted for the Downtown Special Events, as contained on "Schedule A" to Report No. CSD -2022-177. REPORT HIGHLIGHTS: With the return of in-person festivals and events staff have begun organizing the events calendar for the 2022 season taking place in the downtown. Many of the scheduled events will include amplified music and/or elevated noise levels, however, all events are scheduled to end by 11 pm. Events are currently scheduled from June thru December 2022, events schedule is attached as "Schedule A". BACKGROUND: The Special Events office is involved in coordinating a series of special events in and around the downtown area, including the Civic Square and Victoria Park. It is a primary focus of the City to provide events that will create urban vitality and attract more people to the downtown core. Many of the events involve amplified music or other forms of noise. Typically each year, the list of events is presented to Council, to identify those which will require a noise exemption due to the nature of the event. As such, staff have requested permission for various events taking place from June to December 2022. The list of downtown events is attached as "Schedule A" to this report. REPORT: With the return of major in-person festivals and events, staff are excited to welcome back a wide range of concerts, events and festivals from well -loved favourites to exciting new offerings. *** This information is available in accessible formats upon request. *** Please call 519-741-2345 or TTY 1-866-969-9994 for assistance. Page 6 of 49 By-law Enforcement and Special Events staff have worked with groups in the past such as the Victoria Park Working Group and nearby residents over the years to discuss their concerns and to put controls in place to manage and mitigate issues that have previously arisen. As a result, we have had nominal complaints in the last few years prior to the pandemic. Staff recognize there has been a significant increase of residential condos which have been built and/or occupied in the downtown over the past two years and are proactively working to reach out to the building owners to provide their residents with information regarding these events and to notify them of dates, times and type of events that will be taking place within the downtown and Victoria Park. Special Events staff will be present at all events, which allows for a point of contact between them and By-law Enforcement staff in the event that an issue arises that needs to be addressed. STRATEGIC PLAN ALIGNMENT: This report supports the delivery of core services. FINANCIAL IMPLICATIONS: N/A COMMUNITY ENGAGEMENT: The Special Events and Communications staff have developed a detailed communications plan to build awareness of these events throughout the Downtown and across the City. In addition, a vast number of volunteers and external stakeholders are involved in the wide array of events. ACKNOWLEDGED BY: Michael May, General Manager Community Services Department & DCAO Appendix: Schedule A, 2022 Noise Exemptions Page 7 of 49 *DATES AND TIMES ARE SUBJECT TO CHANGE* Page 8 of 49 2022 Noise Exemptions 2022 Start 2022 End Time Location Witch + Wellness Market - Pride edition Fri, Jun 3 4 9pm Gaukel St Yes DTK Patio Crawl Sat, Jun 4 4-9pm Downtown Yes DFKW Summer Dog Party Sat, Jun 4 12-8pm Gaukel St Yes Tri-Pride Sat, Jun 4 11-10pm Victoria Park Yes Prayer in the Park Sun, Jun 5 11-4pm VP Clocktower Yes Pre-Summer Gaukel Event Sat, Jun 11 5-9pm Gaukel Yes King StrEATery Food Truck Festival Sun, Jun 12 12-8pm Market Yes Our World Festival of Music Sun, Jun 12 5-11pm Market Yes TacoFest Fri, Jun 17 3-11pm Musuem and King St Yes Neighbours Day Concert Fri, Jun 17 12-10pm VP Clocktower Yes Summer Lights Festival Sat, Jun 18 Spm-tam Downtown Yes Neighbours Day Sat, Jun 18 9am-11pm Neighbourhoods Yes Indigenous Peoples Event Tue, Jun 21 12-10pm Downtown Yes K-W Multicultural Festival Sat, Jun 25 Sun, Jun 26 12-9pm Victoria Park Yes Canada Day Celebration Fri, Jul 1 4-11pm City Hall Yes Cruising On King Street Fri, Jul 8 7am - 11pm Victoria Park and downtown Yes Rlbfest Fri, Jul 15 Sun, Jul 17 12-11pm Victoria Park Yes Wayback Festival Fri, Jul 22 Sat, Jul 23 12-11pm Victoria Park/Downtown Yes Non-Violence Day In the Park Sat, Jul 30 9-5pm Victoria Park Island Yes Kitchener Blues Festival Thu, Aug 4 Sun, Aug 7 11-11pm Victoria Park/Downtown Yes Middle Eastern Festival Sat, Aug 13 12-9pm Carl Zehr Square Yes KidSpark Sun, Aug 21 Ilam-5pm Victoria Park Yes Gaukel Pop Up Market Sat, Sep 10 12-9pm Gaukel Yes Square Opening Event Sat, Sep 17 12-9pm Carl Zehr Square Yes Belmont Village Bestival Fri, Sep 16 Sat, Sep 17 11-11pm Belmont Village Yes Terry Fox Run Sun, Sep 18 11-6pm VP Clocktower Yes Oktoberfest Fri, Sep 23 Tue, Oct 11 11-11pm City Hall/Carl Zehr Square Yes The Beasting 2022 unveiling Sat, Oct 1 3-7pm Gaukel Yes Oktoberfest Grillfest Events Fri, Oct 7 11-3pm City Hall/Carl Zehr Square Yes Enchanted Forest Sat, Oct 15 6-9pm TBD Yes Witch + Wellness Halloween Market Fri, Oct 28 12-9pm Gaukel Yes Howloween Pooch Party - DFKW Sun, Oct 30 12-9pm Gaukel Yes Dog Friendly Market Sat, Nov 26 Sun, Nov 27 12-8pm Downtown Yes Christkindl Market - Dec 1-4 Thu, Dec 1 Sun, Dec 4 9am-9pm City Hall/Carl Zehr Square Yes Christmas Fantasy - Opening Sat, Dec 3 3-9pm Victoria Park Island Yes Gaukel Christmas Market Sat, Dec 10 Sun, Dec 11 12-9pm lGaukel Yes New Year's Eve Sat, Dec 31 6pm - 12am City Hall/Carl Zehr Square Yes *DATES AND TIMES ARE SUBJECT TO CHANGE* Page 8 of 49 Staff Rep ort K,Tc� rer�F.R Community Services Department www.kitchener.ca REPORT TO: Community and Infrastructure Services Committee DATE OF MEETING: May 16, 2022 SUBMITTED BY: Gloria MacNeil, Director of Enforcement, 519-741-2200 ext. 7952 PREPARED BY: Gloria MacNeil, Director of Enforcement, 519-741-2200 ext. 7952 WARD(S) INVOLVED: Ward 1 DATE OF REPORT: April 26, 2022 REPORT NO.: CSD -2022-178 SUBJECT: NOISE EXEMPTION — BINGEMANS SUMMER EVEN TS/OKTOBERFEST RECOMMENDATION: That an exemption to Chapter 450 (Noise) of the City of Kitchener Municipal Code be granted to Bingemans for several events being held at 425 Bingeman Centre Drive, as outlined in CSD -2022-178. This exemption is subject to the following conditions, which, if not complied with, will render the noise exemption null and void: a) There shall be no offensive language, in the opinion of City staff, generated from the music events, audible in any adjacent residential neighbourhood; b) The event organizers will ensure that there is an on-site contact person accessible to correspond with City staff at all times during the event(s); c) The event organizers agree to respond accordingly to requests from City staff, during the event(s), in order to address community concerns that may arise with regard to the impact of noise heard within adjacent residential areas. REPORT HIGHLIGHTS: • With the return of in-person festivals and events, Bingemans has begun organizing their summer events calendar which will take place every Friday and Saturday evening from June 17th, 2022 through Labour Day. The event times will be from 8pm — 11 pm. • These events will include amplified music or sound. • Bingemans is also seeking an exemption for their Oktoberfest festivities which will be taking place on the weekends of September 23, 24; September 30, October 1; October 7, 8 from 7pm — lam nightly. This request is similar to previous years. BACKGROUND: Bingemans will be holding live music events every Friday and Saturday night over the summer season which will include concerts and other entertainment. Bingemans is requesting a noise exemption for their summer events which will begin on June 17th 2022 through Labour Day. The events will occur between 8pm and 11 pm. *** This information is available in accessible formats upon request. *** Please call 519-741-2345 or TTY 1-866-969-9994 for assistance. Page 9 of 49 Bingemans is also seeking a noise exemption for their annual Oktoberfest Festivities which will be held over three consecutive weekends this year, September 23, 24; September 30, October 1; October 7, 8 and which will go until lam nightly. This request is similar to previous years. REPORT: With the return of in-person festivals and events Bingemans has begun organizing their summer events calendar. Bingemans will be holding outdoor events in the square behind the Kingpin Bowl Lounge every Friday and Saturday evening from 8pm — 11 pm beginning June 17, 2022 through the Labour Day weekend. The summer events calendar will include a series of concerts and other entertainment products such as comedy presentations, mini festivals, etc. which will include a broad mix of genres catering to many tastes in our region. Line up announcements are fluid at this time due to the unique environment in booking acts throughout the province and beyond. Bingemans is also seeking a noise exemption for their annual Oktoberfest Festivities which will be held over three consecutive weekends this year, September 23, 24; September 30, October 1; October 7, 8 and which will go until lam nightly as in previous years. The date changes are in an effort to accommodate better weather and to match up with more internationally identified Oktoberfest timing, as well as to take better advantage of local markets. The music line up will include a mix of local, national and international entertainment artists. ALIGNMENT WITH CITY OF KITCHENER STRATEGIC PLAN: The recommendation of this report supports the achievement of the City's strategic vision through the delivery of core service. FINANCIAL IMPLICATIONS: N/A COMMUNITY ENGAGEMENT: The event organizer is responsible for ensuring that this event is communicated throughout the community in advance of the event. ACKNOWLEDGED BY: Michael May, Deputy CAO, Community Services Department Page 10 of 49 Staff Report r NJ :R Infrastructure Services Department www.kitchener.ca REPORT TO: Community and Infrastructure Services Committee DATE OF MEETING: May 16, 2022 SUBMITTED BY: Greg St. Louis, Director, Gas & Water Utilities, 519-741-2600 ext. 4538 PREPARED BY: Khaled Abu-Eseifan, Manager, Gas Supply and Engineering, 519-741- 2600 ext. 4826 WARD(S) INVOLVED: All Ward(s) DATE OF REPORT: May 3, 2022 REPORT NO.: INS -2022-202 SUBJECT: Ontario's Energy Data Regulation — Green Button RECOMMENDATION: That sole source of the Green Button certified e -billing solution from Smart Energy Water (SEW) be approved in order to comply with O.Reg 633/21 implementation deadline of November 1, 2023; and, That the implementation costs of the Green Button certified e -billing solution of $530,000 be funded from the gas utility and the SAP capital account as outlined in staff report INS - 2022 -202; and further, That future operating impacts be considered through the 2023 and 2024 budget processes. REPORT HIGHLIGHTS: • The purpose of this report is to provide information on the Ontario Regulation 633/21 related to Energy Data (Green Button) and recommendations to comply with the new requirements. • The key finding of this report is that the gas utility can meet the legislative requirements of O.Reg. 633/21 by upgrading the City's e -billing solution with Smart Energy Water. This new customer facing portal will enhance the customer experience to the residents of Kitchener. • The report also recommends that the new solution be sole sourced from SEW as it is the only certified SAP solution that meets the requirements of the Green Button legislation. • The financial implications are $530,000 to be funded by the Gas Delivery Capital Reserve for $200,000, Gas Computer Software operating account for $65,000 and Enhancements to SAP capital account for $265,000 and $165,000 per year for operational costs to be considered during the 2023 & 2024 budget processes. • This report supports Great Customer Service by enhancing customer experience online. *** This information is available in accessible formats upon request. *** Please call 519-741-2345 or TTY 1-866-969-9994 for assistance. Page 11 of 49 BACKGROUND: Ontario's new energy data regulation (O.Reg. 633/21) requires electric and natural gas utilities across the province to implement Green Button Connect My Data solutions that adhere to the North American Energy Standards Board's (NAESB) REQ.21 Energy Services Provider Interface (ESPI) version 3.3 standard (commonly known as the Green Button), by November 1, 2023. To ensure critical benefits of the Green Button standard are gained—including customer - data privacy and seamless data interoperability and scalability—the utility -provided Green Button implementations are required to be certified by the Green Button Alliance as compliant to the standards. Green Button energy data access solutions will empower Ontarians with detailed knowledge of their energy -usage patterns and will support energy -efficiency, cost -savings, deployment of clean energy solutions, and decarbonization in the province. Green Button grants households and businesses access to their utility data or authorize the automatic, secure transfer of their data from their utility to applications or third parties. Staff have been participating and actively involved in consultation with the Provincial Green Button task force and the Ontario Energy Board. Although not rate -regulated, Kitchener Utilities (KU) is required to comply with the Green Button legislation. Once implemented this technology can be applied to provide KU customers with information on all utilities and tax billing information and provides a solution to the customer facing portal requirements to implement Advanced Metering Infrastructure at a later date. REPORT: Legislative Considerations O.Reg 633/21 – Energy Data is applicable to all energy distributors in Ontario except to some distributors who are explicitly exempted by name or the ones who are exempted by Ontario Energy Board (OEB) Act, 1998. Although Kitchener Utilities is exempted from parts of the OEB act such as the rate setting requirements, that exemption doesn't apply to the Energy Data Act. Only very small distributors selling less than 3 million cubic meters of natural gas annually are covered in the O.Reg 633/21 exemption. As KU sells more than 200 million cubic meters of gas annually, we must comply with the legislation. Further, staff have confirmed the requirement to comply with external legal counsel, OEB staff and the City's internal legal team. Based on this the City must comply by November 1, 2023 with this regulation. Customer Feedback Considerations The City's existing customer e -billing solution (Multi -channel Foundation (MCF)) implemented early in 2016 is very limited in capabilities and does not meet customers expectations. Through surveys, the City received the following feedback from customers related to the current e - billing solution: • How easy was it to find what you were looking for? 53% responded that it was extremely difficult • Overall, how easy was it to use the e -Billing portal? 55% responded that it was extremely difficult • Overall, how satisfied were you with your experience? 62% responded that it was extremely difficult Page 12 of 49 Approximately 100 customers completed and provided feedback through the survey. The results demonstrate that there is low satisfaction with the current e -billing solution. The solution also has further limitations including: • Third party account holders cannot sign up for e -billing to view bills. Example: a property management company cannot enroll for e -billing if a customer has multiple properties. • The current solution has very limited capability and is not fully compatible with mobile devices or tablets. This is frustrating for customers and has led to many complaints. • Customers currently cannot pay their bill directly from the e -billing portal. This capability would require significant investments in support and enhancements which are required for this functionality to be made available. Technical Considerations The current e -billing solution is past its end -of -life for further development and has several limitations. It will also not meet the requirements of the new Green Button legislation. Additionally, formal support from SAP for the existing solution has ceased. This is a significant risk to the City as any defects/upgrades required to the system are costly and will need to be customized, developed and supported through the City's limited internal resources or external consultants and may still not meet the certification requirements. To meet legislative requirements and improve customer service, staff are recommending that the existing e -billing solution be replaced. Smart Energy Water (SEW) Solution Smart Energy Water (SEW) is the only SAP certified solution in the market while also being Green Button certified. SEW's solution suite offers the best -of -breed solutions offering the City's customers with the best possible experience in all ways of interaction with the City. SEW's strategic alliance with SAP ensures that the City is provided with a solid foundation and integration with our current SAP environment. SEW is solely committed to supporting the utility sector and building the "future of utilities" to meet the demands of our customers in the years to come. It is expected that the SEW solution will address the shortcomings of the City's existing e -billing solution and includes the opportunity to include automated meter reading reporting/monitoring capabilities as part of their solution offering, if the City chooses to invest in Advanced Metering Infrastructure (AMI). As part of SEW's full suite offering of its solution, if automated meter reading is implemented, customers will have the ability to get real-time data and alerts (i.e., high water alerts) among many other value-added features. It is recommended that the City sole source the new e -billing solution from Smart Energy Water (SEW). STRATEGIC PLAN ALIGNMENT: This report supports Great Customer Service by enhancing customer experience online. FINANCIAL IMPLICATIONS: The updated online billing functionality of a new e -billing system will benefit property tax and utility customers with the added benefit of meeting O.Reg.633/21. Based on this, it is proposed that the total project implementation costs of $530,000 be divided as follows: Page 13 of 49 Gas Delivery Capital Reserve Gas Computer Software operating account Enhancements to SAP capital account Total Implementation costs $200,000 $65,000 $265,000 $530,000 It is recommended that the implementation costs be financed from the accounts as noted above due to the urgency and the time sensitivity of the Green Button legislative requirements. As this cloud -based solution is based on a subscription license, the future annual operating costs estimated at $165,000 will be brought forward through the 2023 and 2024 Budget processes. PREVIOUS REPORTS/AUTHORITIES: There are no previous reports/authorities related to this matter. APPROVED BY: Denise McGoldrick, General Manager Infrastructure Services ATTACHMENTS: None Page 14 of 49 Staff Report Infrastructure Services Department www.kitchener.ca REPORT TO: Community and Infrastructure Services Committee DATE OF MEETING: May 16, 2022 SUBMITTED BY: Greg St. Louis, Director, Gas & Water Utilities, 519-741-2600 ext. 4538 PREPARED BY: Angela Mick, Manager, Quality Management & Water Programs, 519-741-2200 ext. 4408 WARD(S) INVOLVED: All Wards DATE OF REPORT: April 19, 2022 REPORT NO.: INS -2022-161 SUBJECT: Advanced Metering Infrastructure (AMI) RECOMMENDATION: That due to the financial costs of Advanced Metering Infrastructure (AMI), staff be directed to evaluate the implementation of AMI for the water utility only as part of the rate options for the 2024-2028 Water Infrastructure Program (WIP) Review based on the analysis as outlined in staff report INS -2022-161. REPORT HIGHLIGHTS: • This report outlines the key findings from a feasibility study performed by Util-Assist to investigate Advanced Metering Infrastructure (AMI) for water and gas meters • All evaluated AMI options resulted in significant negative net present value over a 20 -year operating period • Based on an analysis of options, should Council wish to advance implementation of AMI, the recommended option is the Itron Silver Spring streetlight network AMI solution for water meters • At this time, it is not recommended that AMI be implemented on the gas meters, since it is not common practice in the gas industry or with our competitor • The water only costs of $38AM result in preliminary projected customer impacts of $18/year (4.1%) to the wet utilities. This is above any rate impacts associated with WIP and it is recommended that implementation of AMI be considered in conjunction with all investment needs of the water utility defined through the next WIP review. • This report supports the delivery of core services. EXECUTIVE SUMMARY: The City of Kitchener engaged a consultant, Util-assist to complete a feasibility study to determine the estimated financial impact and benefits associated with advanced metering infrastructure. Util-assist specializes in technology solutions for utility companies and has conducted over 100 AMI studies since 2005. *** This information is available in accessible formats upon request. *** Please call 519-741-2345 or TTY 1-866-969-9994 for assistance. Page 15 of 49 AMI is a technology that collects meter reading data automatically from utility customers and allows the customer to have access to their data to review consumption in near real-time. This is the technology that hydro companies utilize. Currently, the City has a meter reading vendor whose staff walk the City and physically read the gas and water meters and use a handheld device to download the water meter monthly consumption for billing. Based on the technical feasibility assessment, should the City pursue AMI, the recommended solution is the Itron Silver Spring streetlight network shared AMI solution for water meters. At this time it is not recommended to advance AMI implementation for gas meters. There few gas utilities implementing AMI for their customers in Canada as there are few inherent benefits as gas meters are under the purview of Measurement Canada and the Ontario Energy Board. Measurement Canada approved the Itron gas meters (5000) within the last 6 months, however additional certification is required for the streetlight network solution. Enbridge Gas Inc (EGI) is monitoring the financial requirements of AMI due to the significant investment requirement. In addition, the additional costs of AMI would make KU less competitive than EGI. The Itron AMI solution for the water utility is estimated to costs $38.4.M (capital + 20 -year operating costs) with quantifiable benefits of $16.8M, which provides a negative present value of $21.6M. The costs outweigh the savings over a 20 -year period by $27.9M. Costs are in 2020 dollars. While implementation of AMI provides an improved level of customer service and availability of meter reading data, the business case suggests that the financial impacts should be carefully considered and staff recommend evaluating potential implementation in conjunction with other program and infrastructure investment needs that are defined through the Water Infrastructure Program Review in 2023. BACKGROUND: Installation of streetlight sensors were part of Kitchener's digital strategy to build a connected smart city. The streetlights could be used for a host of applications including AMI that could monitor natural gas and water usage and use the network to send the information wirelessly, saving on meter reading costs and alerting homeowners quickly to unusual spikes in usage. Council expressed interest in investigating the feasibility of implementing AMI to leverage the existing streetlight network as many other municipalities, including Waterloo and Cambridge have begun to implement water AMI to various degrees. The City embarked on a feasibility study to determine the technological, financial and resource requirements that would be required to implement AMI and to understand the benefits including the enhanced customer service and development of a business case on whether to invest in this technology for both gas and water. The decision to implement next generation metering through AMI has significant implications for every aspect of a utility's business. Next generation metering is a key enabler for modernizing utilities' business and can enhance safety (alarms for backflow), security (theft of water), reliability (identify leaks) and deliver expanded data to customers. The enhanced customer service and improved productivity and operational efficiency for meter reading are key benefits. When selecting and implementing a new metering system, it is critical that the City get the information and support it needs to make the best decisions for its operation and customers. The Page 16 of 49 business case report delineates key considerations, outlines the justification to proceed with next -generation metering and provides details on both financial and non-financial drivers and benefits. In addition, it outlines potential deployment option strategies and next steps for the City's team. REPORT: There are approximately 68,000 water meters and 74,000 gas meters within the City. Although AMI has become a more common technology utilized for water utilities, it is not common for gas utilities in Ontario. AMI is the infrastructure that collects the meter reads. It consists of three layers; the advanced metering communication device (meter and endpoint); advanced metering regional collector and the advanced metering control computer. Consumption data can be gathered on an hourly basis but requires additional analytical systems to analyze the data for alarms and billing. AMI frequently includes a customer portal where customers can review their hourly consumption data. AMI provides the following functionality benefits: • Empowers customers and delivers significant customer benefits • Customers have access to current consumption data • Aligns with strategies and can be leveraged for other initiatives like Green Button • Controls in place to ensure security and privacy • Real-time data and alerts support leak identification and water loss reduction • Reduced environmental footprint due to reduced vehicles/trips • Data for self-service and to support customer inquires • Real-time data supports timely and accurate water billing with significantly reduced bill estimation Recognizing these benefits, many water utilities have implemented or are in the process of implementing AMI. For example, both Waterloo and Cambridge have recently implemented AMI or are in the process of implementing AMI in their respective water utilities. Kitchener is unique from other municipalities that have chosen to move forward with AMI for several reasons: • Kitchener owns and operates a gas utility, and the meter reading costs are shared between the utilities. Kitchener's meter reading is approximately $490,000 per year. • Gas meters are replaced to meet Measurement Canada requirements so some of the benefits that are included by replacing water meters, don't exist for gas. • AMI is not yet common practice in the gas industry. • Kitchener's natural gas and water loss is within industry norms of approximately 1 % and 10%, respectively. Other municipalities may have higher water loss and may use AMI as a method to decrease the amount. • Meter exchange and AMI may reduce losses due to more accurate real-time readings; however, Kitchener has been proactively replacing aging water meters for several years. The benefit from replacing newer meters is less than replacing aging meters. Kitchener's water meter exchange program targets replacing residential water meters every 15 years, which is within industry norms and natural gas meters are regulated by Measurement Canada. Page 17 of 49 Kitchener has a substantial number of gas and water meters; more that surrounding municipalities. The cost of the meter replacement/retrofit portion is a significant percentage of the overall costs. Options Considered Six options were evaluated, three from both financial and technical perspectives, and three from only a technical perspective in order to arrive at the recommended approach for the City. The Options evaluated were as follows: 1. Shared AMI solution utilizing the City's Itron Silver Spring streetlight network (financial and technical evaluation). Option 1A considered a water only solution. 2. Migratable drive-by Automatic Meter Reading (financial and technical evaluation) 3. Shared AMI solution with Kitchener Wilmot Hydro (financial and technical evaluation) 4. City -owned, standalone AMI network (technical evaluation only). This was not evaluated financially because the City has other available streetlight options that provide the same level of functionality and are available at lower project capital and would require additional O&M expenses not associated with either of the other two AMI shared solution options. 5. LoRaWAN network offered by eleven -x (technical evaluation only). This was not evaluated financially as it posed too great a risk for the City to pursue given the lack of an approved Measurement Canada gas solution (or any gas solution at all) and the water module's 10 -year battery life (versus 20 from the primary AMI providers) 6. Status quo with existing metering technology (technical evaluation only) The Attachment A summarizes the financial evaluation of Options 1, 1A (Water only), 2 & 3 and outlines advantages, disadvantages, and risks over a 20 -year period. Detailed Analysis of Preferred Technical Option: Water Only Shared AMI Solution with Itron Silver Springs The Water Only Shared AMI Solution with Itron Silver Springs (Option #1A) is the preferred technical solution, if the City decides to move forward with AMI. A detailed cost/benefit analysis of this option, with both quantitative and quality benefits is outlined below. The breakdown of net present value costs and benefits for the Water Only Shared AMI Solution with Itron Silver Springs are provided in Tables 1 to 3. After 15 years, the City would begin to build a reserve to fund the next water meter replacement cycle starting at year 20. Water Only AMI Implementation The estimated cost for water implementation of AMI for water meters is $38.4.M (capital + 20 - year operating costs) with quantifiable benefits of $16.8M, which provides a negative present value of $21.6M. Page 18 of 49 Table 1 — Net Present Value Capital Costs Breakdown for Water Only AMI Solution with Itron Silver Springs Component Description Subcomponent Costs Total Costs AMI System Metering endpoints, installation, network infrastructure, head end infrastructure and professional $9.7M infrastructure, head end infrastructure, services $18.8M MDM and professional Services Labour and project operations labour to implement and maintain Water meters $12.4M all new systems Water Meter Installation $4.8M $0.3M corporate Additional network access Total Operating Costs (20 year) points/photocells, Head End System $1.OM Software/Professional Services/Meter reading equipment Contingency $0.6M Meter and Data Capital costs associated with Management implementing MDM. The MDM receives $2.2M (MDM) and the meter data and performs storage and Labour processing of the data Integration and Associated with integration of the meter- sopsto-cash process and associated standard $1.9M operating procedures Security and ssociated with regular security audits rand $0.4M corporate expenses Total Capital Cost $23.3M Table 2 outlines the 20 -year Operating costs for the Water Only Shared Solutions with Itron Silver Springs, which includes additional staffing required to maintain the system. Table 2 — Net Present Value 20 -year Operating Costs Breakdown for Water Only AMI Solution with Itron Silver Springs (does not include debt financing) Component Description Total Costs MI System Associated with metering endpoints, installation, network infrastructure, head end infrastructure and professional $9.7M services MDM and Associated with the Meter & Data Management (MDM) Labour and project operations labour to implement and maintain $5.1 M all new systems Security and Associated with regular security audits and corporate $0.3M corporate expenses Total Operating Costs (20 year) $15.1 M The quantifiable benefits are outlined in Table 3 and includes avoid meter replacement costs, minimized meter reading costs and resources spent on billing/exception complaints. Page 19 of 49 Table 3 — Net Present Value of Quantifiable Benefits for Water Only AMI Over 20 -Years Quantifiable Benefit Description Total Benefit Avoided Meter Replacement Avoided costs of existing meter replacement and Costs repair costs from failures associated with those $13.5M meter replacements. Meter Reading and Field Reduced outsourced meter reading costs through Services the automation of the AMI network (gas meter $2.9M reading will still be required) Billing Department Reading Avoided costs from staff performing meter reading $0.2M Verifications that will be performed by the MDM. —exceptions Billing Exception and Reduced customer calls from estimated or Complaints (CSR) incorrect meter reads and incorrect billing by $0.2M automated meter data validation processes and enhanced customer tools. Total Benefits $16.8M There are a number of non-financial benefits to customers and the City. The Strategic Plan has a number of goals surrounding Great Customer Service "Enhance the online experience for customers by delivering customized information" and Environmental Leadership through conservation and minimizing vehicle usage. AMI on the water meters would leverage the streetlights and further transform Kitchener into a Smart City. Although these benefits are sometimes thought of as "utility benefits", they ultimately benefit consumers as well in terms of improved efficiency, reliability, and safety. Utility non -quantifiable benefits include: • Provide enhanced customer engagement o Provides the platform for enhanced customer billing options. o Provides granular meter data to for use in a customer facing web portal. o Customers could be advised of potential leaks using hourly, not monthly data. • Improve safety and reliability o Eliminates the need for monthly meter reading services. This includes scheduling and entering the customer's property and home/business. o Improve safety record for meter reading field personnel by drastically reducing the potential of slips, trips, and falls as well as preventable vehicle accidents. o Provides enhanced data analytics by combining time -stamped data from previously disparate sources. o Proactively identifies potential meter safety concerns (backflow). • Improve business efficiencies o Eliminates the logistical workload to read meters. o Provides visual representation of system performance at the meter level. Reduces impact on the environment and reduces carbon footprint with fewer field visits Even without the AMI project, the utilities must maintain its metering assets in the field. These assets traditionally have 15-20 year life span and require replacement based on failures and recommended replacement processes. Once the existing water meters have been replaced/retrofit, a 20 year life span would be used for meter replacement. The business case captures net impacts that the AN project has on the City so that the "avoided meter Page 20 of 49 replacement" is captured as a benefit, since it is in the current budgeting and work performed by the City. Natural gas meters are regulated by Measurement Canada, an agency responsible for ensuring accuracy in the selling of measured goods, developing, and enforcing the laws related to measurement accuracy, approving, and inspecting measuring devices and investigating complaints of suspected inaccurate measurement. Measurement Canada identifies natural gas meter replacement and testing cycles to ensure proper function and accuracy of the installed meter inventory. As a result, the benefit for the gas utility is less as the natural gas meters will still need to be replaced to comply with Measurement Canada. Other Considerations Staffing Resource Requirements With AMI, should the City elect to move forward with it now or in the future, resources will be required to support the technology and data management. Four positions (AMI Manager, AMI Operator, Meter Data Management Operator, and Technical Analyst) have been included in the financial analysis based on required resources identified by Util-Assist. It will be important to determine where these positions are best aligned within the existing organizational structure and that the new positions are filled prior to procurement so that they are fully up to speed with the system(s) that are deployed. Timeline An important consideration for any city or utility looking to deploy advanced metering technology is the critical nature of the development of a realistic timeline for the project. For advanced metering to be properly implemented, there are phases of the project that take a certain amount of time and are difficult to rush without introducing risk to the project. There are others that can be compressed or phased (i.e., meter installation). Util-Assist recommends a timeline that sets aside the first two years for planning (review of business processes/communication plan, development of various comprehensive terms of reference and procurement processes), year three for back-office work and testing and year four and beyond for mass deployment. Every water meter in the City will need to either be replaced (53,000) or retrofit (15,000), the majority of which requires customer access into the building. The meters that the City of Kitchener currently installs/replaces are compatible with AMI. For future retrofits, the remote on the outside would need to be replaced (access to the inside would not be required). Other Components Beyond the base and expected metering -related hardware and software installation that would be associated with any meter project, with AMI, there are a number of other components that must also be considered: • Meter Data Management (MDM) system to store and be the system of record for billing. This also performs the analytics to enable warning like high water use/potential leak flags. • Customer Engagement Solution - upgrade of the current e -billing solution to a Green Button Certified platform, such as Smart Energy Water (SEW) will provide a new customer facing portal that will provide customer water consumption and billing data on a monthly Page 21 of 49 basis via an app or website. These costs are detailed in another report, INS -2022-202 and not included in the AMI estimate. System Integration between various City systems to ensure proper connection. Various requests for proposal would be required for each element as well as meter supply and installation. Summary If the City chooses to move forward with AMI implementation, the AMI Solution with Itron Silver Springs for the water utility only is recommended. Staff are recommending a prudent approach to evaluate AMI as part of the rate options for the 2024-2028 Water Infrastructure Program (WIP). STRATEGIC PLAN ALIGNMENT: This report supports the delivery of core services. FINANCIAL IMPLICATIONS: The total project cost is $38AM (based on 2020 estimates), which includes 20 -year operational costs. The Water Infrastructure Program is a program that reviews the capital and operating investment requirements for water infrastructure in the City for a five-year period. It is recommended that detailed costs be presented as part of the 2024-2028 WIP rates to determine the impact on user rates for the various utilities. The preliminary projected impact of the project to rates is $18/year (4.1%) to the wet utilities. These rate increases would be on top of any WIP increases. Debt financing would be required to fund the capital component and wages (over 15 years) of $25AM, which will add approximately, $8.9M in interest payments (estimated at 4%). COMMUNITY ENGAGEMENT: INFORM — This report has been posted to the City's website with the agenda in advance of the council / committee meeting. PREVIOUS REPORTS/AUTHORITIES: There are no previous reports/authorities related to this matter. APPROVED BY: Denise McGoldrick, General Manager, Infrastructure Services ATTACHMENTS: Attachment A — Financial Evaluation of Options 1, 1A, 2 & 3 Page 22 of 49 rn 0 m N N O1 LL L +^�, 0 ^, 0 W 0 W � to N U 0 70 o v Y � L 0C-0 N O N C Q+� LZ ^L, C E E o > a( E Q 0o � 0 m C E 0 > > w� }w L a) w > C �C V1 L � N � E U > +� cu O N (Q 4- C) z > UZ> V) �n c p 0 L (� L �UI' (U W W �✓ �y p W r C 70 SIL^,, W . U O . U SIU, W �✓ %^'1 � Y M W cu �I' W 0 Q� i W 0 = ( p 0— - N cII ` — N O 0 � W > O 0 U > ^L, W E ���a�io����a�cQ.a O � L W +� �XaLi>000 L +r +� (1) .0 _75 E._ W U (L) mw 0-0 m0 m O 0-0 0- c ._ CL -a O o }, M + °' Ep N ca 0-)~ d N I 00 LO HU � 4-- 0 Hm m rn -0 -0 �m00o)-o C6 M � aL L N y�y �+ C/) rO^ -} VJ L L (D Q (n 0 rn 0 m N N O1 LL rn O N N 0) LL � (B % N L A♦ O °' (DN } O (Q + E co N W)i� N U co E O O N > L N O L CQ p .� p 0 + 0- 0) w E E E N O O p m m O co C/) E C) oc3) E a > L V�I (�o••�� }1 *V 0) �✓ �✓ (n > " O L N O E U L O E > +� N V) N >, _ Q O (n AM U Z > (n _ cn Q (n M p 0 • • ar— ++ O }' � N L O u)D O to O >, N i 70 -0 O 4- to N N N + (n (U + O Z3 � C Q 06 N E (C ai m (Q a-' (Q _ N +, U �' L o C U)^' q L co co (n o > a� (B +, U ^, n70 m �_ � M m O to p 0 m L �� 0 v _ _ N >% Q > .o (n N Y� v U W O O N E N O Q M tf O O pi c O U Z3 �+ a0Q ui > ��>a N (Q N 'O N 'O N MQX�>oo L L N (L)MW N oM���a��Qa -0 �._wom-0mwo-0m Omco0-60- _ X CL O • • • • • • • O }, (ate °' �� 2 p N m CO (.0E~aON 0 0 H U co co co m p _ co m E > -0 0 0a — co -0 _ > L O (n >1 Co L L N co = O O co O 0- Q N N cB Co 3:cocn:tfcn 0 3:(D rn O N N 0) LL rn O LO N (1) tB E cII O (D 0)o Wo cB Q 0 Y E U N O ° m m 70p m m > cC U a) o + E to L p 0 O O +� � +, a, a) (D } 0, a) a) }I (B L - L a) N> C m vi E a) co N O N O = (n a p (II mw Q(Q N0- .0 Q in (B 0)7UZ>cn— >,v N 0 a� O .0 >, O cu to to tB E co Q 0) .0 > O _ 0- 0 % � U^,, OCIO O a) L O �+ vi *' c a0a > � —a �0 > o tBCL tea- QY �M�>(L)4-- CL a 2 � O U)(1) � CLo O }, E ~ 0- 0 0 0 HU LO m � O Hm rn O N O L 0 0- E m0 rn O LO N (1) m 'IT 0 S N ¢ 2 n � 2 M 2 70 % 70 70 q ± -0 k (L) � ¢ I I E 7 ■ � p I .g � > E 2 o o Q (D I 0 4 2 � f 0 g 0 ® ■ 7 2 E 7 i o - @ k k E 7 / 0 ■ q % ■� 0 0) =. ¢ a o 0 \ I �_ 2 % � � $ -0 $ % k E k .7 Q = k 70 g %.� %.\' 3 q \ k Q >- c 2+ I% E>¢ -. I E a I E¢ g I o= E g o ¢ I.E _ > ± ¢ J m R 2 ■ ■ > % ®� 2 )._ ¢ § � ¢.0 ¢ 0 ®_._ _ o ¢ ± 0 ¢ _ J �� 3 q $� ? a) 0-_ �� 7 > 0 0 / 2 : ƒ E \ - E._ w o-6¢ w o -a¢ O¢ E o 0-0 � 0� 2 3 O E ¢ D¢q3 0 . . . ¢ q-0 = I E o (D 2 ® 0) ■ 2 2 2 2 $ / (L2 o .\ 2 D E ¢ k § 2 o.\ / % - ¥ = o ¢ > ¢ 70 0 § ¢ ¢ 17 7 p %.- b U $ 2 70 2@¢ 0� .@ %% 1 2 .g \ 7 770. 2 � � § / 0 70 ¢ U § 0 q 0) o _ ± _ _ .§ 2 2 0 2 ± o M 2 % / ® I'§ > _ k 4 -CO-§ I 0 7 E '� 70 Z_ 0 0 ®¢ 7_ U F- L\F- o a- F-$ 7\ o � � m 'IT 0 S N ¢ 2 n � Staff Report C Infrastructure Services Department www. kitcheWRNii.R REPORT TO: Community and Infrastructure Services Committee DATE OF MEETING: May 16, 2022 SUBMITTED BY: Asad Qureshi, Director Facilities Management 519-741-2600 x4424 Kim Kugler, Director Sport 519-741-2200 x7544 PREPARED BY: Mark Parris, Landscape Architect, 519-741-2600 x4397 Asad Qureshi, Director Facilities Management 519-741-2600 x4424 Kim Kugler, Director Sport 519-741-2200 x7544 Steve Kurevija, Design & Construction PM, 519-580-6331 WARD(S) INVOLVED: Ward 5 DATE OF REPORT: May 5, 2022 REPORT NO.: INS -2022-218 SUBJECT: Indoor Recreation Complex at RBJ Schlegel Park Business Case RECOMMENDATION: That Council endorse the Indoor Recreation Complex at Schlegel Park Business Case recommendation to design and construct the Aquatic and Indoor Turf facilities at RBJ Schlegel Park in tandem by 2025; and, That Council direct staff to begin concept and detail design development, to commence following approval of this report and expected to continue into Q4 — 2023. REPORT HIGHLIGHTS: The purpose of this report is to define and recommend the direction of the Indoor Recreation Complex at RBJ Schlegel Park. The key finding of this report are: o Development of the Aquatic and Indoor Turf Facilities will satisfy growing public demand for these facilities across the City of Kitchener. o The optimal construction and financial model for the Indoor Recreation Complex is pairing the Aquatic Centre and Indoor Turf Facility as one development. o The preferred arrangement of facilities is to centralize the Aquatics facility within RBJ Schlegel Park, and remaining facilities along the southern border • The financial implications for constructing the two facilities in 2024/25 is approximately $93,153,000 which is a cost saving of $6.2M. An annual Operating budget of $1M is estimated for this facility and additional $782,000 for state of good repair funding for the first 5 years. Page 27 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR • Community engagement included focus groups comprising of sport user groups including ROW Swim Club, Waterloo Region Artistic Swim, Kitchener Soccer Club, Grand River Soccer, Youth Disc Sports, K -W Olympic Field Hockey and K -W Minor Lacrosse association. A comprehensive public engagement plan is planned for the preliminary and detail design phase in 2022-23. • The 2019 LFMP update prioritized the aquatic centre as number 1 indoor recreation priority and the indoor turf was ranked number 2. The arenas did not make it within the top 5 priority list. EXECUTIVE SUMMARY: This report is intended to share findings from the Indoor Recreation Complex at RBJ Schlegel Park Business Case Study. The goal of the study is to optimize the layout, size, configuration, and timing of each of the Facilities within the Complex and identify required budget to support the preferred strategy and scope. Isaac Sports Group (ISG) in partnership with ZAS Architectural were retained under P20- 187 to complete the scope of work required in the Business Case. The facilities within the Complex are defined as follows: Aquatics Centre: 25m, 8 lane pool and a warm water leisure pool Indoor Athletic Facility: Indoor artificial turf, approximately 40,000 sq.ft. of playing surface Arenas: The arenas were identified in the 2013 Master Site Plan for RBJ Schlegel Park. The arenas have not been identified within the top 5 indoor recreation facility priorities or within the 10 -year DC forecast. The arenas will be reviewed in future LFMP work for Council approval. The report evaluated market demands for each facility, developed conceptual layouts, and analyzed a variety of development scenarios with respect to construction costs, program efficiencies, and projected financial efficiencies. Market Demands: Aquatic and turf programs space are in high demand. The future demand for arenas is unknown at this time. Concept Development: The following scope was evaluated through the concept development of each facility within the Complex: 1. Size Page 28 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR Conceptual planning was completed to accommodate and maximize flexibility in programming within each facility. Following market research and input from Staff and user groups, each facility was updated to reflect desired outcomes driven by program needs. A detailed summary of the finds is found in the report, and summarized as follows: Aquatics Centre: 45,422 sq.ft. (previous concept 37,000 sq.ft.) Indoor Athletic Facility: 64,950 sq.ft. (previous concept 40,000 sq.ft.) Arenas: 76,890 sq.ft. (no previous concept or square footage) 2. Orientation and Arrangement Multiple orientations and site arrangements were evaluated following the understanding of the facility sizes. Iterations of three (3) common designs were considered: Option 1: Maintain existing location and orientation of the facilities Option 2: Locate the Aquatics facility central to the site, maintain remaining facilities along the southern border Option 3: Locate the Aquatics facility central to the site, align all facilities in north - south arrangement. Option 2 was selected as the preferred location, orientation, and configuration of the Complex within RBJ Schlegel Park. 3. Energy Emissions The business case analysis evaluated the order of magnitude capital cost of the energy and carbon reducing systems such as PV panels, geothermal, green roof and permeable paving. The analysis also evaluated the impact on the overall net operating cost of the facility and provided rough order of magnitude return on investment on the technology Business Case & Development Scenarios: The business case analysis reviewed multiple development scenarios to consider the timing and operation of each facility within the Complex. The study considered five (5) different iterations with one fixed criterion — to design, construct and complete the Aquatics facility by 2025 in line with the ICIP Grant requirements: Facility Scenario No. (Year Built) 1 2 2.1 3 3.1 Aquatics 2025 2025 2025 2025 2025 Page 29 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR Indoor Turf 2025 2027 2025 2025 (2 year gap) Arenas 2025 2034+ (beyond 10 year forecast) Consideration for Food and Beverage Food and beverage service options were evaluated within the Complex, including vending, concessions and restaurant development types. Concessions and vending services were deemed viable by the consultant team, whereas at this time restaurant was not deemed viable due to limitations of size and access, adjacency to commercial properties, insufficient site participation, significant capital costs and a projected reliance on annual City subsidies to operate. Further review will be done considering the restaurant when additional indoor recreation facilities are prioritized and incorporated into future design. Final Evaluation & Recommendations The final recommendation is Scenario 2, described as the construction of the Aquatic Centre and Indoor Turf Facilities by 2025. The scenario was selected as the most cost-effective construction, saving approximately $6.2M in incremental costs of phasing. This scenario also increases facility inventory to meet demonstrated user demand. The construction will commence in 2024 and will be completed by end of 2025. There is no capacity to fund the Arenas at this time, nor user demand to support constructing the arenas. An area at RBJ Schlegel park will be reserved for indoor recreation expansion which will be guided by the future leisure facilities master plan, community priorities and council approval. Page 30 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR BACKGROUND: The 2013 South Kitchener District Park Master Plan included recommendations for the consideration of the following facilities to be included in the indoor recreational complex: a community aquatic facility, a twin pad arena facility and a multi -use artificial turf facility. The Leisure Master Facility Plan (LFMP) in 2013 prioritized the need for the aquatic centre as #4 and the indoor turf facility as # 6. In 2019 the LFMP Update, the aquatic centre was reprioritized as #1 and the indoor turf was reprioritized as #2. The reprioritization was due to the identified demand from users to access swimming lessons and pool time and access indoor field training time. The 2019 LFMP also recommended the city "conduct a detailed business case regarding the construction of a new arena in the southwest portion of the city... ". No priority was given to the proposed arena. Phase One of the park development included complete site planning, preparation, and pre - grading of the complex's final location. Services including sanitary, water, and stormwater have been engineered and constructed in preparation for the complex. Engineering design was based on the approximate square footage of each component. During the site planning and development, the complex's ultimate location shifted from the frontage of Fischer Hallman to the southern property border. A business case analysis was commissioned in 2021 with the Facilities of the Recreation Complex defined in the terms of reference as follows: Aquatic Centre • Preliminary Size: 37,000 sq.ft. • Budget Allocation: $23,771,629 • Budget Year(s): 2022-23 (Design), 2024-25 (Construction) • Known Scope: o Two pools — 25m, 8 lane pool with warm water leisure pool o On -deck spectator viewing o Family and universal washrooms and change rooms (gender neutral) o Foyer, welcome desk, supporting offices o Equipment storage Indoor Athletic Facility • Preliminary Size: 40,000 sq.ft. • Budget Allocation: $14,324,869 • Budget Year(s): 2024-25 (Design), 2026-27 (Construction) • Known Scope: o Indoor artificial turf, approximately 40,000 sq.ft. of playing surface o Supporting spaces, offices and change facilities flexible based on connections to Aquatic Facility Arenas (for development at a later date) Page 31 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR • Preliminary Size: None (approximate area of 60,000 to 65,000 sq.ft. was allocated on site) • Budget Allocation: None • Budget Year(s): None • Known Scope: o Approximate total size and approximate location within RBJ Schlegel Park. The city has successfully obtained Federal and Provincial grant funding ($17.9M) for the Aquatics Centre under the ICIP cost-sharing grant program in 2021 for a facility to be completed by end of 2025. The specific expectations needed to fulfil the terms of the grant are included in this Terms of Reference. REPORT: This report is intended to define and recommend the direction of the RBJ Schlegel Park Indoor Recreation Complex. The goal of the study is to optimize the layout, size, configuration, and timing of each of the Facilities within the Complex to align with expected budget and business analysis. Isaac Sports Group (ISG) in partnership with ZAS Architectural were retained under P20- 187 to complete the scope of work required in the Business Case. The following is a summary of the findings of the report submitted, following the structure below: 1. Market Demands 2. Concept Development a. The Facilities: Floor Plan Changes b. The Site — Site Plan and Location Changes c. Energy Emission Targets 3. Business Case: a. Development Scenarios b. Cost Estimates c. Summary and Evaluation 4. Final Recommendation 1. Market Demands Aquatics: We have committed to the project already through the ICIP grant. The 2019 Leisure Facility Master Plan identified priorities for recreational facility needs for the next 5 years. #1 priority was an Aquatic Centre in the South end of Kitchener. Our current 4 indoor pools are operating at capacity with wait list for swimming lessons and programs. This facility will service the entirety of Kitchener, we anticipate the community will travel to use the amenities. Page 32 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR Turf.. Kitchener Soccer Club is the largest affiliated soccer organization in the city with over 5,600 registered players. Soccer continues to exhibit growth both locally and provincially. The indoor facility will provide office space for Kitchener Soccer Club to administer their indoor and outdoor programs at RBJ Schlegel Park. Other field sports like lacrosse, cricket, ultimate frisbee and field hockey are looking for spaces to train when outdoor fields are unavailable either due to availability or inclement weather. As registration continues to grow for turf sports there are increasing pressures for fields and training facilities. Recently we were informed of the sale of a private facility that provided two indoor turf fields to Kitchener sport groups. These two fields will be converted to sprung floors for cheerleading in the months and year ahead placing an increase demand for indoor turf. Arenas: Future LFMP work will determine the need for Arenas. This information will be used to prioritize timing, location and funding of future Arenas for council approval. 2. Concept Development The work of this Business Case was to optimize the layout and location of each facility within the Complex. Some facilities had well defined scope, such as the Aquatics and Indoor Turf Facilities, or little known about their final form like the Arenas. The Facilities — Floor Plan Changes: Appendix 'A' details the floor plan design optimizations and rationale for those changes in each of the three facilities planned at RBJ Schlegel Park site, summarized as follows: Aquatics Centre: 45,422 sq.ft. (previous concept 37,000 sq.ft.) Indoor Athletic Facility: 64,950 sq.ft. (previous concept 40,000 sq.ft.) Arenas: 76,890 sq.ft. (no previous concept or square footage) The Site — Site Plan and Location Changes: With changes to the floor plans and size of the buildings, the location of the Complex on site was assessed and evaluated based on existing build -out, spatial limitations and potential indoor/outdoor synergies. Multiple arrangements and configurations were developed and considered that fall into 3 common categories: 1. Maintain existing location and orientation of the facilities 2. Locate the Aquatics facility central to the site, maintain remaining facilities along the southern border 3. Locate the Aquatics facility central to the site, align all facilities in north -south arrangement. Appendix'B' details the built form configurations and evaluations of each. Page 33 of 49 Staff Report Infrastructure Services Department www.kitchei rA_ Option 2 was selected as the preferred location, orientation, and configuration of the Complex within RBJ Schlegel Park. The final site arrangement of Option 2 is visualized below: Page 34 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR y 3 i P i 1 . Existing Play Components & Phase 2 Park Development g 112 I 3 6 VV VV - 12 51 _ jwe LEGEND NATATORIUM ❑ NATATORIUM CHANGE ROOMS & OFFICES ■ MULTI FUNCTION ROOMS & WASHROOMS ❑ TURF FIELDHOUSE ❑ FIELDHOUSE CHANGE ROOMS & OFFICES [I FOOD & BEVERAGE/ CONCESSION ❑ LOBBY & CIRCULATION - --- - -- -- - ---rte 16 Future Indoor Recreation g J Facility including Parking - 11 18 Final Site Arrangement with Future Recreation Facility Energy Emission Targets In June 2021, Council unanimously supported the second -generation community climate action plan TransformWR (DSD -2021-94). TransformWR is the broad umbrella strategy developed by ClimateActionWR that the City of Kitchener has endorsed as the framework to transition our community off of fossil fuels. A key strategy of TransformWR is to build new buildings to be net zero carbon or build to transition to net zero carbon. Our goal is to build a net zero carbon emission indoor recreation facility. Early in the business case process, ZAS architects led an energy analysis with project team energy consultants Green Reason and Internat Energy Solutions Canada. The energy analysis and modeling report formed the basis of the City Green and Inclusive Community Building (GICB) grant application in July 2021 to help fund the incremental costs on energy efficient and carbon reducing technology and systems. GICB grant application is currently under review and the City is awaiting a decision regarding the grant award. The business case analysis evaluated the order of magnitude capital cost of the energy and carbon reducing systems such as PV panels, geothermal, green roof and permeable paving. Page 35 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR The analysis also evaluated the impact on the overall net operating cost of the facility and provided rough order of magnitude return on investment on the technology. 3. Business Case Development Scenarios With optimized and preferred concept design of each of the facilities complete, the Business case analysis reviewed multiple development scenarios to considerthe timing and operation of each facility within the Complex. The study considered five (5) different iterations with one fixed criterion — to design, construct and complete the Aquatics facility by 2025 in line with the ICIP Grant requirements: Facility Scenario No. (Year Built) 1 2 2.1 3 3.1 Aquatics Aquatics & Aquatics Aquatics, Aquatics, Centre Fieldhouse 2025 & Fieldhouse Fieldhouse Only Concurrent Fieldhouse & Arena 2025 & 2027 Concurrent Arena 2025 Stand-alone 2034 Aquatics 2025 2025 2025 2025 2025 Indoor Turf 2025 2027 2025 2025 (2 year gap) Arenas 2025 2034+ (subject to future (beyond 10 Council decision) year forecast) Complete evaluation of each development scenario is referenced under Appendix `C' Cost Estimates Cost estimates were completed for: • Project Costs for all scenarios (Appendix `D') • Annual Profit and Losses (Appendix `E'), including: o Projected Revenues o Operational Expenses • State of Good Repair Page 36 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR Summary and Evaluation Evaluation Criteria Scenario No. (Evaluation and Description) 1 2 2.1 3 3.1 Aquatics Aquatics & Aquatics Aquatics, Aquatics, Centre Fieldhouse 2025 & Fieldhouse Fieldhouse Only Concurrent Fieldhouse & Arena 2025 & 2027 Concurrent Arena 2025 2034 Capital costs (for 56,454 93,153 99,359 145,578 179,413 reference) Funding availability V/V V/V I/V V Costs savings on V V/V/ V/V/ facility timing Meets demand V V/V/ V/ pressures Outdoor �/ V/V/ V/V/ V/ programming synergies Response to inventory supply Recommendation V/ 4. Final Recommendations Development Scenario The final recommendation is Scenario 2, described as the construction of the Aquatic Centre and Indoor Turf Facilities by 2025, for the following reasons: • The most cost-efficient based on both the Capital Construction cost • Saves $6,206,000 in project costs compared to building the Fieldhouse in 2027-8 after the Aquatic Centre is open. • Generates higher operational cost recovery compared to the initial building of the Aquatic Centre only • Accommodates a need for more indoor turf field space in Kitchener, exacerbated by the planned closing of an existing private indoor turf facility in the City. Arena Development Page 37 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR At this time there is no significant wait list to determine if there is enough user demand to support one or two new arenas. User demand would inform if development charge funding could be used for the arenas versus tax base funding to replace aging infrastructure. An area at RBJ Schlegel park will be reserved for indoor recreation expansion guided by future leisure facilities master plan and council priorities. Energy Emissions Targets The business case analysis evaluated the order of magnitude capital cost of the energy and carbon reducing systems such as PV panels, geothermal, green roof and permeable paving. The analysis also evaluated the impact on the overall net operating cost of the facility and provided rough order of magnitude return on investment on the technology. Based on the analysis in Appendix `F' showing return on investment and carbon reduction, it is recommended to proceed with a net zero energy design. STRATEGIC PLAN ALIGNMENT: This report supports: Caring Community The City of Kitchener strives to enhance people's sense of belonging and connection by providing welcoming community spaces and programs; this is achieved through better engagement, serving and supporting our diverse populations and helping to make housing affordable. Throughout the business case analysis, various public engagements were conducted to ensure this facility would meet the demand of the community. Further engagement sessions are set to take place during the design phase to ensure this indoor recreational complex will provide relevant programming and create an inclusive a welcoming space for all community members. Environmental Leadership The City of Kitchener is progressing towards achieving a healthy and livable community by proactively mitigating and adapting to climate change and by conserving natural resources. The indoor recreational complex will adapt a net zero carbon target for the facility to support this initiative FINANCIAL IMPLICATIONS: Capital Budget: The total funding request for Scenario 2, described as the construction of the Aquatic Centre and Indoor Turf Facilities by 2025, is $93,153,000. Existing total funding between the Page 38 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR Aquatic Centre and Indoor Turf facilities is $38,924,000. Refer to Appendix `G' for existing and proposed capital budget estimates. The recommendation requires an increase in capital funding of $54,229,000 between 2022 and 2025. Additional funding of $54.2M has been accommodated in the draft DC bylaw that council will be considering. This DC increase will not impact currently funded indoor recreation projects but leaves no further room for future indoor recreation facilities within the 10 year forecast. The proposed capital budget includes and reflects the following changes since the original estimates completed in 2019, including approximate costs associated with each change: • Construction cost ($18.8M): inclusive of inflationary and price escalations due to current construction environment. • Updated facility square footage ($16.8M): total building size increased by 44%, inclusive of turf field size, changeroom design changes, and aquatics supporting areas. • Energy efficiencies ($9.5M): net -zero emissions targets were not considered in original estimate. Costs account for energy modelling to include PV panels, geothermal, green roof and permeable paving. • Site development ($6.1 M): original estimate based on 12% of the construction costs. As the construction costs increase, the value for site development component also increases. Other increases due to an increase in parking volume by 15%, covered bike storage, and increased cut/fill activity expected in the preferred orientation on this site • Soft costs ($3.0M): typically estimated as a percentage of construction costs. As construction costs increase, the value of soft costs will also increase. Soft costs include furniture, fixtures, equipment, professional and project management fees. State of Good Repair Capital Cost: In addition to the project budget an ongoing state of good repair (SOGR) budget will be required for this site in the capital forecast. The total SOGR budget required from 2026-2030 is $782,000. Operating Budget: Page 39 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR Estimated operating costs are approximately $1 M. Refer to Appendix `H' for proposed operating budget estimates. COMMUNITY ENGAGEMENT: INFORM — This report has been posted to the City's website with the agenda in advance of the council / committee meeting. CONSULT — The content of this report was the result of focus group discussions comprising of sport user groups including ROW Swim Club, Waterloo Region Artistic Swim, Kitchener Soccer Club, Grand River Soccer, Youth Disc Sports, K -W Olympic Field Hockey and K -W Minor Lacrosse association. PREVIOUS REPORTS/AUTHORITIES: • INS -13-043 — South Kitchener District Park Master Plan • CSD -19-007 — 2019 Leisure Facilities Master Plan • FIN -19-029 — 2019 Development Charges Priorities and Rate Options • DSD -22-072 — Corporate Climate Action Plan — 2022 Progress Update, Next Steps and Closeout Appendices: • A — Facility Floor Plan Optimization and Outcomes • B — Facility Orientation Summary • C — Development Scenario Evaluation • D — Project Cost Comparison — All Scenarios • E — Annual Profit and Loss Summary (year 2) • F — Return on Investment and Carbon Emissions Reduction Summary • F — Energy Savings and Carbon Emissions Reduction Summary • G — Existing and Proposed Capital Budget Estimates • H — Projected Operating Cost Estimates APPROVED BY: Denise McGoldrick, General Manager, Infrastructure Services Department Michael May, DCAO and General Manager Community Services Department Page 40 of 49 Staff Report Infrastructure Services Department www.kitcheiW.t'��' APPENDIX `A' — Facility Floor Plan Optimization and Outcomes Facility Optimization Square Outcome Footage Impact Aquatics All gender -neutral change +8,422 Flexibility to close individual rooms rooms sf for maintenance or specific pool uses. Increased Family and Improve inclusive accessibility to Barrier Free changing support adaptive and family - rooms oriented program enhancements and safety. Purpose built and planned Support expansion of existing storage space programs and equipment storage for new programs. Provide secure storage for user groups. Increased deck space Provide better space for program instructors, user access, and viewing areas. Function room adjacent to Support aquatic classes, birthday Pool Deck parties and special events, aquatic related special events. Enhances programming and generates revenue. Multi-purpose function, Supports activities in the overall meeting, and dry -land Aquatic and Fieldhouse facilities. team workout space. Also supports community meetings Includes warming/catering and can generate some additional kitchen to enhance revenue. meetings and special events for entire facility. Concessions and Vending Allows for concession and vending services to support users in the Aquatic and Fieldhouse facilities as well as overall park. Can be a net revenue generator. Indoor Overall Facility +24,950 Maximizes program functioning, Turf sf accommodates increased demand, site position and optimized connection to outdoor fields. Allows dividing into three equal smaller fields for greater Page 41 of 49 Staff Report Infrastructure Services Department www.kitcheiW`c'��' Page 42 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR APPENDIX `B' — Facility Orientation Summary 1. Maintain existing location and orientation of the facilities 2. Locate the Aquatics facility central to the site, maintain remaining facilities along the southern border 3. Locate the Aquatics facility central to the site, align all facilities in north -south arrangement. 1 2 3 LEGEND ' LOW ❑ NATATORIUM ❑ NATATORIUM CHANGE ROOMS &OFFICES ❑ MULTI FUNCTION ROOMS & WASHROOMS ❑ TURF FIELDHOUSE ❑ FIELDHOUSE CHANGE ROOMS & OFFICES ❑ FOOD & BEVERAGE ! CONCESSION ❑ LOBBY & CIRCULATION ❑ ICE RINKS ARENA Evaluation of each configuration: Layout Benefits Challenges Option Utilize existing site services Reduces ability to create common 1 locations and general pre -grading spaces that service all of the facilities, arrangement. reducing operational efficiency and Maintain requiring separate support areas for Existing each facility. Limits ease of access to existing parking areas as well as use of new parking areas by other areas of the park. Reduces the connection of the Aquatic Centre to the family and youth activity areas in the central section of the park. Maximizes use of existing parking Increased cost for additional cut/fill 2 required. New parking also supports the Creates separate parking lots between Central outdoor fields with space the core building (aquatic and turf) and Aquatics available to additional parking arena components. East- adjacent to Ice Arena side. West Positions the Aquatic Centre closest to family and youth Page 43 of 49 Staff Report Infrastructure Services Department www.kitcheiW.t'��' Page 44 of 49 friendly activity areas of the park such as splash pad, skate park, playground. Central position of Aquatic Centre provides view of aquatics to users of central area of park and vice a versa. Positions Indoor Turf fieldhouse closest to outdoor fields for user and operational efficiency. Creates three good entrance and drop off areas for the facilities accessible to Park areas and the planned roads and parking in Park. Positions Fieldhouse changing rooms to be able to also support outside fields as needed. Concession areas supports outside fields while still accessible to the Park's central activity area Positions the Aquatic Centre Length of combined building extends 3 closest to family and youth too far into central area of Park. friendly activity areas of the park, Reduces circulation around facility at Central such as splash pad, skate park, south end, including operational and Aquatics playground. maintenance services. North- Creates three good entrance and Limits Concession access to users of South drop off areas for the facilities Ice Arena, requiring an additional accessible to Park areas and the Concession area for Ice facility. planned roads and parking in Park. Significantly reduces access of common function space access for users of the Ice Arena. Page 44 of 49 Staff Report Infrastructure Services Department www.kitcheiW.t'��' APPENDIX `C' - Development Scenario Evaluation Facility Scenario No. (Year Built) 1 2 2.1 3 3.1 option to build the Aquatic Centre Aquatics 2025 2025 2025 2025 2025 Indoor Turf 2025 2027 2025 2025 turf space, not meeting the immediate (2 year gap) Arenas 2025 2034+ existing Budd Park indoor turf. 2 Significantly increases the Higher Capital Project Costs in this (beyond 10 building and design efficiencies combined construction scenario. with concurrent design and year construction of both the Aquatic Centre and Fieldhouse. forecast) Scenario Benefits I Challenges 1 Provides the least expensive The Aquatic Centre alone operates at option to build the Aquatic Centre higher operational deficit than the to meet this top priority facility. combined Aquatic Centre and Fieldhouse. Delays the construction of new indoor turf space, not meeting the immediate need created by the current loss of existing indoor turf at private turf facility in the City and the repurposing of the existing Budd Park indoor turf. 2 Significantly increases the Higher Capital Project Costs in this building and design efficiencies combined construction scenario. with concurrent design and construction of both the Aquatic Centre and Fieldhouse. Reduces the net additional cost of Fieldhouse construction by $6.2M compared to the phased construction in Scenario 2.1. Reduces the net operational deficit of the overall facility by $400,000+ compared to the first three years of Aquatic Facility Operation in Scenario 1 and the first three years of the phased operation in Scenario 2.1. Page 45 of 49 Staff Report Infrastructure Services Department www.kitcheiW.t'��' Page 46 of 49 Cost Recovery (measure of operating efficiency and the percent of expenses covered directly by facility revenue) increases from 49% to 69%. Immediately meets the increased need in Kitchener for indoor turf created by the elimination of indoor turf at one private turf facility in the City and the possible repurposing of the Budd Park indoor turf facility. Since the Fieldhouse has much greater potential for the roof top PVT Solar Array, the percent of energy use provided by Solar of the combined facility will be much greater than in Scenario 2. 1, reducing energy costs and carbon emissions. 2.1 Provides a 3 -year phasing to Increases the net additional cost of generate the additional capital Fieldhouse construction by $6.2M funding to build the Fieldhouse compared to the initial combine construction with the Aquatic Centre in Scenario 2. Eliminates the synergistic impact of the combined Aquatic Centre and Fieldhouse on the growth of Aquatic Centre use and programs in Years 1-3. Phasing of the Fieldhouse and its capacity for roof top solar energy generation will result in higher utility costs and carbon emissions during Years 1-3 of Aquatic Centre alone operation. 3 Building all three facilities Significant challenge to raise the full together initially will save Capital funding needed to build all three approximately $33.8M compared of the facilities initially. to building the Ice Arena 10+ years later. It is currently unclear if the Ice Arena will be a replacement of an existing facility or built to meet any growing demand for additional ice time and Page 46 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR APPENDIX `D' Project Cost Comparison —All Scenarios Cost Category Scenario No. space. This evaluation is critical to design, operational, and budget elements. 3.1 Provides time for further research $33.8M higher construction costs of the 1 on ice time demand and need of Ice Arena compared to Scenario 3. 3 this new facility as a replacement of existing aging Ice facility or in Aquatics & Aquatics support of growing demand for Aquatics, ice time and space. Fieldhouse Provides time to develop Capital Fieldhouse Fieldhouse Funding plan in the City's next Concurrent Fieldhouse phase of long term Capital Project 2025 & planning and funding. APPENDIX `D' Project Cost Comparison —All Scenarios Cost Category Scenario No. (x $1,000) 1 2 2.1 3 3.1 Aquatics Aquatics & Aquatics Aquatics, Aquatics, Centre Fieldhouse 2025 & Fieldhouse Fieldhouse Only Concurrent Fieldhouse & Arena 2025 & 2027 Concurrent Arena 2025 Stand- alone 2034 Base Estimate 45,309 73,364 79,103 114,113 142,494 LEED Gold & 5,269 11,678 11,678 19,147 21,716 Zero Carbon Project Soft 4,900 6,500 6,860 9,800 12,100 Costs Non recoverable 976 1,611 1,718 2,518 3,103 portion of HST Total 56,454 93,153 1 99,359 1 145,578 1 179,413 Incremental None None 6,206 None 33,835 Costs APPENDIX `E' — Annual Profit and Loss Summary (year 2) Page 47 of 49 Staff Report C Infrastructure Services Department www. kitcheWRNii.R APPENDIX `F' — Return on Investment and Carbon Emissions Reduction Summary Energy Venues (x $1,000) GICB Grant Project Pay Cost Category Aquatics Turf Grant Received Centre Fieldhouse Arena Revenue Total 1,444 909 1435 Expenses Total (2,789) (527) (952) Revenue g % Per Facility (1,345) 382 403 (Deficit) State of 40 73 40 Good Repair APPENDIX `F' — Return on Investment and Carbon Emissions Reduction Summary Energy GICB GICB Grant Project Pay ROI on Carbon Carbon Saving Grant Received Add -On Back Energy Cost Emissio Emission Annual fundin Cost Peri Through 20 n Reduction g % od in Years Reducti % from Year following on Reference s Payback ekgCO2 Model $183,761 0% - $10,889,000 34.6 $(5,951,273) 83,582 78% $183,761 25% $2,375,000 $8,514,000 29.4 $(3,576,273) $183,761 50% $4,750,000 $6,139,000 23.5 $(1,201,273) $183,761 75% $7,125,000 $3,764,000 16.2 $1,519,972 $183,761 100% $9,500,000 $1,389,000 6.8 $3,749,058 Note: Energy Savings projected at a 3% year over year increase. APPENDIX `G' — Existing and Proposed Capital Budget Estimates Below are the existing and proposed capital forecast for the recommended Scenario 2. 2022-2031 Existing Capital Forecast: Project Name I Year (x $1,000) Page 48 of 49 Staff Report C Infrastructure Services Department www.kitcheWc NIiR 2022-2031 Proposed Capital Forecast.- Project orecast: Project Name Year (x $1,000) 2022 2023 2024 2025 Total New Indoor Pool - South End 617 318 11,600 11,832 24,367 Indoor Turf Field - South End 542 192 6,843 6,980 14,557 Total 1,159 510 18,443 18,812 38,924 2022-2031 Proposed Capital Forecast.- Project orecast: Project Name Year (x $1,000) 2022 2023 2024 2025 Total New Indoor Pool - South End 284 1,869 26,521 26,521 55,297 Indoor Turf Field - South End 386 852 18,309 18,309 37,856 Total 670 2,721 44,830 44,830 93,153 APPENDIX `H' - Projected Operating Cost Estimates Below are the projected operating estimates for the recommended Scenario 2. An annual operating budget of $1 M will be required for this facility to be allocated between Sport and Facilities Management. Page 49 of 49 Year Year 1 Year 2 Year 3 Year 4 Year 5 Zero TOTAL REVENUE - 2,155 2,353 2,469 2,569 2,668 TOTAL OPERATING 140 3,193 3,316 3,432 3,549 3,683 EXPENSES NET OPERATING (140) (1,038) (963) (963) (980) (1,015) REVENUE (DEFICIT) Page 49 of 49