Proposed Increase In Rates In Water, Sewer and Reclaimed June 9, 2009 1
WATER 2
3
Reclaimed Water Accounts 27,500 25,000 22,500 20,000 17,500 15,000 12,500 10,000 7,500 5,000 2,500 387-24,863 4 FY 96 FY 97 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08
Monthly Water Purchase FY 2005 2009 FY 05 FY 06 FY 07 FY 08 FY 09 90 85 SWFWMD enters into a Phase IV Critical Water Shortage on 4/03/09. 80 MGD 75 SWFWMD enters into a Phase III Extreme Water Shortage on 10/28/08 70 65 60 55 Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Month 5
71.00 68.00 65.00 62.00 59.00 56.00 53.00 50.00 64.12 62.74 65.97 65.87 Water Sales (MGD) 68.33 68.32 67.08 65.52 60.99 59.18 58.56 61.73 59.29 57.03 53.28 52.28 6 FY 07 FY 08 FY 09* FY 10** *Projection **Budget FY 06 FY 99 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 97 FY 98 FY 95 FY 96
Retail Water Volumetric Rates (per 1,000 gallons) $5.50 $4.50 $4.62 $3.50 $2.50 $2.25 $1.50 $0.50 7 FY 95 FY 96 FY 97 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09 FY 10* *Proposed NOTES: In FY 99, TBW began to supply all of our water.
Wholesale Water Volumetric Rates (per 1,000 gallons) $5.50 $4.50 $3.50 $2.50 $1.50 $0.50 $1.79 NOTES: In FY 99, TBW began to supply all of our water. FY 96 FY 97 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09 FY 10* $3.18 *Proposed 8
Amount Paid to Tampa Bay Water (in $1,000 s) $55,000 $49,424 $45,000 $35,000 $46,484 $25,000 $15,000 $9,294 $5,000 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY09* FY10** *Projection **Budget 9
SEWER 10
Sewage Billed (MGD) 31.00 30.00 29.00 28.00 27.00 28.85 28.29 28.44 29.54 28.12 28.66 28.04 28.02 27.00 26.00 26.53 26.53 25.00 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09* FY 10* *Budget NOTE: FY 03 increase due to 73 of rainfall 11
Retail Sewer Volumetric Rates (per 1,000 gallons) $4.50 $4.00 $3.83 $3.65 $3.50 $3.10 $3.00 2.1% average annual increase over 11 years $2.50 $2.00 FY 99 FY 00 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09 FY 10* *Proposed NOTE: There is a proposed increase in monthly base rate charge from $10.00 to $10.50 12
Wholesale Sewer Volumetric Rates (per 1,000 gallons) $3.50 $3.00 $2.96 $2.82 $2.56 $2.50 $2.00 13 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09 FY 10* *Proposed
Water and Sewer Number of F/T Permanent Positions 600 566 582 550 500 507 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09 FY 10* *Budget 14
Water and Sewer Cost Reductions Current Year Positions Reduction of 9 permanent positions Operating & Maintenance Budget Water and Sewer Reduced by 9% 15
Positions Water and Sewer Budget Reductions FY 09/10 Reduction of 44 permanent positions Reduction of 8 temporary positions Operating & Maintenance Budget Water Reduction of $3,976,500 Sewer Reduction of $4,424,240 16
Water System FY 09/10 Operating Expenses Intragovernmental Services 9% Electricity & Other 2% Maintenance & Other 5% Personal Services 21% Tampa Bay Water 59% Uncontrollable 74% Controllable 26% Chemicals & Other 4% 17
Sewer System FY 09/10 Operating Expenses Chemicals & Other 11% Personal Services 43% Electricity & Other 15% Intragovernmental Services 14% Uncontrollable 48% Controllable 52% Maintenance & Other 9% Contract Services 8% 18
Burton & Associates 19
Agenda Introduction of Burton & Associates Study Objectives Revenue Sufficiency Water System Sewer System Reclaimed Water Rate Design / Other Conservation Rates Miscellaneous Fees & Charges Conclusions Recommendations 20
Introduction of Burton & Associates Firm Background Multi-year financial planning & rate services to local governments Interactive modeling process and tools Emphasis in water resources financial planning & economics Some of our clients in the greater Tampa area Clearwater, St. Petersburg, Tarpon Springs, New Port Richey, Dunedin, Safety Harbor, Indian Rocks Beach Project Staff Mike Burton President & Principal In Charge Andy Burnham Senior Vice President & Project Manager Eric Grau Consultant & Project Analyst 21
Revenue Sufficiency Analysis Water System
Water System Financial Summary Key Challenges Recent & Projected Retail & Wholesale Demand Reductions 16% total billed demand reduction from FY 2006 FY 2009 17% total billed demand reduction from FY 2009 FY 2014 Tampa Bay Water Rate Increases 7% in FY 2010, 10% in FY 2011 Total expense continues to increase despite demand reductions Funding of Infrastructure R&R - $70M (FY 2009 FY 2014) Some of the major CIP projects are: Water Transmission Main & Distribution Replacement - $18M Belcher Road 48 Main Replacement - $11M Relocation of Water Lines - US 19 - $7M Does not include Blending Facility Costs 23
Water System Financial Summary Key Challenges Full Allocation of Reclaimed Water Revenue Shortfall Increases from $3.2M to $8.2M annually by FY 2017 Maintaining Adequate Reserves Operating Reserve target of 2.5 months of O&M Expenses R&R Reserve target of 5% of prior year gross revenues 24
Water System Results Negative Annual Cash Flow $5M in FY 2010, increasing to $10M in FY 2011 with current rates Without rate adjustments, reserve requirements would not be met by FY 2011 5-Year Projection of Water Rate Revenue Increase Requirements FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 Retail 8.00% 15.00% 15.00% 3.00% 3.00% Wholesale 8.00% 15.00% 15.00% 3.00% 3.00% Impacts of Identified Water Rate Revenue Increase Requirements FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 Res. Bill (6000 Gallons) $28.68 $30.97 $35.62 $40.96 $42.19 $43.46 Wholesale Rate $2.95 $3.18 $3.66 $4.21 $4.34 $4.47 25
Water System - Future Rates Future Rate Increases Needed for Cash Flow & Reserves Rate Revenue Increase Requirements Will Be Affected By: Timing & Extent of Wholesale Demand Reductions 1 MGD in FY 2010 & FY 2011 Clearwater 3.5 MGD in FY 2012 Tarpon Springs Funding of Capital Improvement Requirements Currently cash-funded consistent with past practice Could use financing to minimize/spread rate increase requirements Projection of Water Rate Revenue Increases with $20M of Borrowing FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 Retail/Wholesale 8.00% 10.50% 10.50% 10.50% 3.50% 26
FY 2009 Residential Rate Survey Water Bill Survey @ 6000 Gallons Per Month Pasco County Port Richey Tarpon Springs Safety Harbor St. Petersburg Hillsborough County Pinellas County Dunedin Clearwater Gulfport Pinellas Park Oldsmar $- $5.00 $10.00 $15.00 $20.00 $25.00 $30.00 $35.00 $40.00 Oldsmar Pinellas Park Gulfport Clearwater Dunedin Pinellas County Hillsborough County St. Petersburg Safety Harbor Tarpon Springs Port Richey Water Bill $36.24 $34.73 $30.40 $30.20 $29.84 $28.68 $28.35 $25.93 $23.06 $21.93 $21.90 $20.75 Pasco County Water Bill Current PCU = $28.68 FY 2010 PCU = $30.97 Survey Average = $27.00 27
Revenue Sufficiency Analysis Sewer System
Sewer System Financial Summary Key Challenges Recent Retail & Wholesale Demand Reductions 5% total billed demand reduction from FY 2006 FY 2009 Funding of Infrastructure R&R - $100M (FY 2009 FY 2014) Some of the major CIP projects are: Series 2008 Bonded Projects - $36M Includes: Pump Station Renewal & Replacement - $14M Two-Phase Digester Conversion - $6M Public Works Road Projects - $5M South Cross & WE Dunn WRF Improvements - $27M Collection System Modifications/Improvements - $10M 29
Sewer System Financial Summary Key Challenges Meeting Debt Service Coverage Requirements/Covenants Minimum net income to debt service ratio is 1.15 / 1.25 Set rates based upon a target ratio of 1.50 Target planning level for good utilities set by rating agencies Provides buffer for future unplanned circumstances Rate plan achieves target starting in FY 2011 Maintaining Adequate Reserves Operating Reserve target of 2.5 months of O&M Expenses R&R Reserve target of 5% of prior year gross revenues 30
Sewer System Results Very close to minimum required debt service coverage ratio FY 2009 estimated at 1.29 / 1.33 Without rate adjustments, FY 2010 projected at 1.21 / 1.24 5-Year Projection of Sewer Rate Revenue Increase Requirements FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 Retail 5.00% 2.50% 2.50% 2.50% 2.50% Wholesale 5.00% 2.50% 2.50% 2.50% 2.50% Impacts of Identified Sewer Rate Revenue Increase Requirements FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 Res. Bill (6000 Gallons) $31.90 $33.50 $34.33 $35.19 $36.07 $36.97 Wholesale Rate $2.82 $2.96 $3.04 $3.11 $3.19 $3.27 31
FY 2009 Residential Rate Survey Sewer Bill Survey @ 6000 Gallons Per Month St. Petersburg Gulfport Pinellas County Oldsmar Pasco County Tarpon Springs Port Richey Clearwater Dunedin Safety Harbor Hillsborough County Pinellas Park Pinellas Park $- $5.00 $10.00 $15.00 $20.00 $25.00 $30.00 $35.00 $40.00 $45.00 Hillsborough County Safety Harbor Dunedin Clearwater Port Richey Tarpon Springs Pasco County Oldsmar Pinellas County Gulfport St. Petersburg Sewer Bill $42.11 $39.25 $38.90 $37.50 $37.49 $37.01 $36.03 $35.64 $32.99 $31.90 $31.65 $31.59 Sewer Bill Current PCU = $31.90 FY 2010 PCU = $33.50 Survey Average = $35.73 32
FY 2009 Residential Rate Survey Combined Water & Sewer Bill Survey @ 6000 Gallons Per Month Pasco County St. Petersburg Tarpon Springs Port Richey Pinellas County Safety Harbor Gulfport Dunedin Hillsborough County Clearwater Oldsmar Pinellas Park $- $10.00 $20.00 $30.00 $40.00 $50.00 $60.00 $70.00 $80.00 $90.00 Pinellas Park Oldsmar Clearwater Hillsborough County Dunedin Gulfport Safety Harbor Pinellas County Port Richey Tarpon Springs St. Petersburg Pasco County Water Bill $34.73 $36.24 $30.20 $28.35 $29.84 $30.40 $23.06 $28.68 $21.90 $21.93 $25.93 $20.75 Sewer Bill $42.11 $32.99 $37.49 $39.25 $37.50 $31.65 $38.90 $31.90 $37.01 $36.03 $31.59 $35.64 Water Bill Sewer Bill Current PCU = $60.58 FY 2010 PCU = $64.47 Survey Average = $62.73 33
Reclaimed Water System Performed Cost of Service vs. Revenue Analysis Includes O&M, Existing Capital Investment, and CIP FY 2010 Cost of Service = $16.3M vs. Revenue of $2.3M Market Precludes Full Cost Recovery Reclaimed Water Rates Developed Plan of Annual Rate Adjustments & Allocated Annual Shortfall to Water (51%) & Sewer (49%) 5-Year Plan of Reclaimed Water Rate Revenue Increases FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 % Increase 11.11% 10.00% 9.09% 8.33% 7.69% Impacts of Identified Reclaimed Water Rate Revenue Increases FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 Res. Bill $9.00 $10.00 $11.00 $12.00 $13.00 $14.00 34
Rate Design Conservation Rates Miscellaneous Fees & Charges
Sample of Conservation Rate Structure Monthly Bill $50 $50 $40 $40 $30 $30 $20 $20 The The first first tier tier of of a a conservation conservation rate rate structure structure can can be be a a "life-line "life-line line line like like rate rate applied applied at at the the lower lower end end of of the the consumption consumption spectrum spectrum........ which which shelters shelters essential essential domestic domestic water water usage usage from from high high rates... rates......and...and conservation conservation rates, rates, which which discourage discourage unnecessary unnecessary usage usage by by increasing increasing the the cost cost per per 1,000 1,000 gallons gallons at at higher higher levels levels of of usage usage $10 $10 Readiness-to Readiness-to to-serve to-serve Charge Charge Customer Customer Service Service Charge Charge 5 5 10 10 15 15 Monthly Monthly Usage Usage in in 1,000 1,000 Gallons Gallons 36
Conservation Rates Analyze Conservation Related Rate Structure Modifications To promote water conservation via larger price signals to discretionary use Shelter lower volumes of use for essential domestic requirements to maintain affordability Analysis Will Include Review of: Various Inclining Block Rates, Drought Rate Surcharge, Other TBD Implementation Requires One-Time Billing System Modifications Current cost estimate is $500k Timeframe to complete changes is significant Target Implementation is Mid-Year FY 2010 (Spring 2010) 37
Miscellaneous Service Fees & Charges Specific Service Charges That Benefit Certain Customers Examples include turn-off/turn-on fees, backflow inspections, meter sets, tap fees, grease hauler fees, etc. Provided Cost Computation Templates to Staff Update cost of service for existing fees Staff Has Populated Initial Templates & Reviewed with Burton & Associates Staff is Performing Final Modifications to Cost of Service Calculations Once Finalized, Staff Will Bring Back Appropriate Ordinance/Resolution Amendments 38
Discussion 39
Wholesale & Retail Water & Sewer Rates TIMETABLE DATE June 9, 2009 July 7 July 15 September 22 October 1 TASK Rate workshop with BCC BCC meeting to authorize advertisement and public hearing Mail certified letters to wholesale customers; begin mailing notices to retail customers along with bills (per Florida Statute 180.136) BCC meeting for public hearing and adoption of new rates New rates effective 40
Thank You! www.pinellascounty.org/utilities 41