city of fulshear review of proposed utility rates for fy
play

City of Fulshear Review of Proposed Utility Rates for FY 2019-2020 - PowerPoint PPT Presentation

City of Fulshear Review of Proposed Utility Rates for FY 2019-2020 Updated January 2020 Current Meter Count (as of Oct. 2019) Month Year Table 1: WATER METER COUNTS October 2019 Meter Residential Commercial Irrigation Builder TOTAL


  1. City of Fulshear Review of Proposed Utility Rates for FY 2019-2020 Updated January 2020

  2. Current Meter Count (as of Oct. 2019) Month Year Table 1: WATER METER COUNTS October 2019 Meter Residential Commercial Irrigation Builder TOTAL ESU Multiplier ESU Type/Size 5/8 & 3/4 3,858 138 7 316 4,319 1 4319 1 397 50 1 61 509 1 509 1 1/2 1 33 0 1 35 1 35 2 0 76 0 1 77 1.6 123.2 3 0 3 0 0 3 3 9 4 0 3 0 0 3 5 15 6 0 5 0 1 6 10 60 8 0 8 0 0 8 16 128 10 0 2 0 0 2 23 46 TOTAL 4,256 318 8 380 4,962 - 5244 May 2019 Meter Count: 4,729

  3. Current Meter Count (as of Jan 2020) Month Year Table 1: WATER METER COUNTS January 2020 Meter Residential Commercial Irrigation Builder TOTAL ESU Multiplier ESU Type/Size 5/8 & 3/4 3,854 68 234 361 4,517 1 4517 1 402 51 23 38 514 1 514 1 1/2 1 31 3 1 36 1 36 2 0 55 24 1 80 1.6 128 3 0 2 1 0 3 3.0 9 4 0 4 0 0 4 5.0 20 6 0 5 0 1 6 10.0 60 8 0 8 0 0 8 16.0 128 10 0 2 0 0 2 23.0 46 TOTAL 4,257 226 285 402 5,170 - 5458

  4. Meter Count Growth (as of Jan 2020) DATE RESIDENTIAL COMMERCIAL IRRIGATION BUILDER TOTAL Oct 2019 4,256 318 8 380 4,962 Jan 2020 4,257 226 285 402 5,170 Growth Since Oct 2019 1 * -92* 277 22 208 * Number of accounts incorporates changes in meter designation to irrigation • No sewer return on irrigation meters • Builder meters will become residential after sold • Builder meters not billed for sewer, even though sewer services are connected and being used

  5. Revenue Comparison Table 8: FORECASTED BUDGET vs APPROVED BUDGET Current City Anticipated Revenue Budget 500-44102 Residential Water $ 720,284 $ 1,040,000 500-44103 Commercial Water $ 211,200 $ 300,000 500-44104 Builder Water $ 53,698 $ 135,000 500-44105 Irrigation Water $ 38,702 $ 33,000 500-44106 Residential Sewer $ 720,284 $ 800,000 500-44107 Commercial Sewer $ 211,200 $ 117,000 Total $ 1,955,369 $ 2,425,000 Anticipated Consumption Revenue Shortfall $ (469,631.20) Dec 2019 Budget Amendment $ 351,248.00 Anticipated Budget vs Current Budget $ (118,383.20)

  6. Zero Read Irrigation Meters • Meter counts reflect zero consumption Oct. ‘19-Jan. ‘20 • Assume zero consumption for 4 months per year @ $0 • Revenue loss assumes minimum charge: • $5.50 /meter for 1-5,000 gallons • Assume Meter size 1.5” max Category Zero Read Total Revenue Loss Meter Count (per year) Residential 13 $286.00 ISD 3 $66.00 Church 0 $0 Builder 1 $5.50 Commercial 3 $66.00 HOA 25 $550.00 Total: 45 973.50

  7. Example Bill Assumptions (Apartment) • Use Park Lane Apartment consumptions: • November 2019: 828,000 gallons, 555,000 gallons- irrigation • December 2019: 735,000 gallons, 245,000 gallons - irrigation • January 2020: 964,000 gallons, 339,000 gallons - irrigation • Apartment Meters: 2”, 8”, & 2” Irrigation • Apartment Meter Base Rate: 8” - $88.00 , 2” - $8.80 • Irrigation Meter Base Rate: 2” - $8.80

  8. Example Bill: Park Lane Apartments FULSHEAR Previous Rates Current Rates Nov ’19 Dec ‘19 Jan ‘20 Nov ‘19 Dec ‘19 Jan ‘20 Water Bill $4,179.60 $2,901.00 3870.00 $6,721.50 $4,706.50 $6,321.50 Sewer Bill $2,434.00 $2,185.00 2872.00 $4,075.50 $3,610.50 $4,755.50 NFBCWA Fee $5,047.95 $3,577.00 $4,755.95 $5,047.95 $3,577.00 $4,755.95 TOTAL BILL $11,661.55 $8,663.00 $11,497.95 $15,844.95 $11,894.00 $15,832.95 Total w/o $10,907.40 $8,427.40 $11,187.40 NFBCWA HOUSTON MULTI-FAMILY RATE Water Bill $6,357.38 $4,572.09 $6,002.98 Sewer Bill $5,427.32 $4,829.33 $6,301.80 NFBCWA Fee 0 0 0 TOTAL BILL $11,784.70 $9,401.42 $12,304.78

  9. Ordinance Rate Sheet • Uniform Base Rate • Change Tier and Cat. Amounts Vol. Rate Cat. Cat. Amts Residential Commercial Irrigation Water Base 0 - 5000 $5.50 $5.50 $5.50 Tier 1 5k-10k $2.00 $2.00 $2.00 Tier 2 10k - 20k $3.00 $3.00 $3.00 Meter Residential Commercial Irrigation Tier 3 20k -30k $4.00 $4.00 $4.00 Type/Size Tier 4 30+ $5.00 $5.00 $5.00 5/8 & 3/4 $ 5.50 $ 5.50 $ 5.50 Tier 5 1 $ 5.50 $ 5.50 $ 5.50 Tier 6 1 1/2 $ 5.50 $ 5.50 $ 5.50 Sewer Base 0 - 5000 $5.50 $5.50 - 2 $ 8.80 $ 8.80 $ 8.80 Tier 1 5k-10k $2.00 $2.00 - 3 $ 16.50 $ 16.50 $ 16.50 Tier 2 10k - 20k $3.00 $3.00 - 4 $ 27.50 $ 27.50 $ 27.50 Tier 3 20k -30k $4.00 $4.00 - 6 $ 55.00 $ 55.00 $ 55.00 Tier 4 30+ $5.00 $5.00 - 8 $ 88.00 $ 88.00 $ 88.00 Tier 5 10 $ 126.50 $ 126.50 $ 126.50 Tier 6 Base Rate covers O/M, water supply, billing overhead, and other administrative costs

  10. Questions?

Download Presentation
Download Policy: The content available on the website is offered to you 'AS IS' for your personal information and use only. It cannot be commercialized, licensed, or distributed on other websites without prior consent from the author. To download a presentation, simply click this link. If you encounter any difficulties during the download process, it's possible that the publisher has removed the file from their server.

Recommend


More recommend