t
1
SAN ANT AN ANTONIO W ONIO WATER TER SYS SYSTEM TEM
Rate Advisory Committee – Meeting #5
December 10, 2019
SAN ANT AN ANTONIO W ONIO WATER TER SYS SYSTEM TEM Rate - - PowerPoint PPT Presentation
t SAN ANT AN ANTONIO W ONIO WATER TER SYS SYSTEM TEM Rate Advisory Committee Meeting #5 December 10, 2019 1 Ra Rate Adv e Adviso isory y Co Commi mmitt ttee ee (R (RAC) C) Me Meetin ting #5 A g #5 Age gend nda 1. Call
1
Rate Advisory Committee – Meeting #5
December 10, 2019
Ra Rate Adv e Adviso isory y Co Commi mmitt ttee ee (R (RAC) C) Me Meetin ting #5 A g #5 Age gend nda
1. Call to Order – Chairperson 2. Dinner & Deliberation 30 minutes 3. Citizens to be Heard (3 minutes per person) 10 minutes 4. Mission Statement and Ground Rules 3 minutes 5. Meeting Objectives 5 minutes 6. Pricing Objectives Ranking 30 minutes 7. Revenue Requirements 25 minutes 8. Customer Classes and Characteristics 40 minutes 9. Status of Follow-up Items 5 minutes
2 minutes
2
3
4
Mis Missio sion n St Stat atem emen ent
5
Gr Grou
nd R Rul ules es
6
Me Meetin ting #4 Minu g #4 Minutes es
7
Me Meetin ting #5 Obje g #5 Objecti ctives ves
8
9
Res esul ults ts
10
Classification Objective Score Essential
Affordability 74 Conservation 59
Very Important
Minimize Customer Impacts/Rate Stability 50 Cost of Service Based Allocations 49 Revenue Stability 48
Important
Simple to Understand 41 Equity 40 Drought Management 38
Least Important
Practicality of Implementation 29 Economic Development 23
11
Ra Rate Stud e Study Pr y Proce
ss
12
December 10, 2019 Page 13
2020 Revenue Requirements 1
2
3
4
(provides debt coverage and cash for funding future capital program)
Generate Gross Revenues sufficient to pay:
December 10, 2019 Page 14
2020 Revenue Requirements
2020 Budgeted Sources & Uses of Funds
Sources of Funds 2020 Budget Operating Revenues $ 807.1 Non-operating Revenues 22.0 Capital Recovery Fees (Impact Fees) 100.1 T
$ 929.2 Uses of Funds 2020 Budget Operations and Maintenance $ 436.0 Debt Service & Expenses 235.9 Transfer to COSA 31.7 Available for R&R – Restricted Funds 108.1 Available for R&R – Unrestricted Funds 117.5 T
$ 929.2
(in millions)
December 10, 2019 Page 15
2020 Revenue Requirements
SAWS Internal Target of 1.75X --- Other Similarly Rated Credits > 2.0X
Debt Coverage Calculation $ Millions Total Sources of Funds 929.2 $ Less Revenues from: Capital Recovery Fees 100.1 CPS Energy Contract 3.2 Interest on Project Funds 3.0 Gross Revenues as Defined by Ordinance No. 75686 822.9 $ Less: Operations & Maintenance 436.0 Pledged Revenues as Defined by Ordinance No. 75686 386.9 $ Bonded Debt Service 225.3 $ Total Bonded Debt Coverage Ratio 1.72 X
December 10, 2019 Page 16
2020 Revenue Requirements
2020 Sources & Uses by Core Business
(in thousands)
Sources of Funds Water Supply Water Delivery Wastewater Chilled Water T
T
$ 295,991 $ 226,289 $ 274,385 $ 10,415 $ 807,080 Non-Operating Revenues 6,637 6,583 8,815
Capital Recovery Fees 38,363 30,100 31,612
T
$ 340,991 $ 262,972 $ 314,812 $ 10,415 $ 929,190 Uses of Funds Water Supply Water Delivery Wastewater Chilled Water T
Operations and Maintenance $ 208,556 $ 94,372 $ 125,618 $ 7,436 $ 435,982 Debt Service and Expenses 43,674 81,562 107,367 3,298 235,901 Transfer to City of San Antonio 10,762 9,256 11,247 417 31,682 R&R - Restricted 44,048 31,084 32,951
R&R - Unrestricted 33,951 46,698 37,629 (736) 117,542 T
$ 340,991 $ 262,972 $ 314,812 $ 10,415 $ 929,190
December 10, 2019 Page 17
2020 Revenue Requirements
downtown hotels, Convention Center, Alamodome and Port San Antonio tenants
– The RAC will provide input to the Board of Trustees on a comprehensive study of SAWS rates and fees. – The purpose of the Rate Design Study is to provide SAWS with recommendations regarding the rate structures for water, wastewater and recycled water services.
Not Part of this Rates Advisory Process
December 10, 2019 Page 18
2020 Revenue Requirements
2020 Net Revenues From Rates by Core Business ($ in thousands)
Sources of Funds Water Supply Water Delivery Wastewater
Total Operating Revenues 295,991 226,289 274,385 Non-Operating Revenues 6,637 6,583 8,815 Capital Recovery Fees 38,363 30,100 31,612 Total Sources of Funds 340,991 262,972 314,812
Non-Rate Revenues Water Supply Water Delivery Wastewater
Recovery of EAA Fee 23,616
538 Rate Implementation Timing Adjustment (3,330)
3,161 12,265 7,082 Stormwater Revenues 5,204
(3,987) (3,881) (3,333) Reduction for Affordability Discount Program (1,795) (1,440) (3,308) Intercompany Revenue Reallocation 5,630 (5,630)
3,223
6,000 6,000 8,000 Build America Bond Subsidy 637 583 815 Capital Recovery Fees 38,363 30,100 31,612 Total Non-Rate Revenues 76,722 39,819 41,406
Net Revenues From Rates 264,269 223,153 273,406
December 10, 2019 Page 19
2020 Revenue Requirements
2020 Capital Improvement Program
By Core Business Wastewater
$413 Million
Water Delivery
$95 Million
Water Resources
$100 Million
Chilled Water
$1 Million
TOTAL
$6M Acquisition $27M Design $547M Construction $29M Overhead
78% Replacement 22% Growth
December 10, 2019 Page 20
2020 Revenue Requirements
2020 Capital Improvement Program Funding
December 10, 2019 Page 21
2020 Revenue Requirements
$- $10.00 $20.00 $30.00 $40.00 $50.00 $60.00
2,000 3,000 4,000 5,000 6,000 7,000
Texas’ 5 Largest Cities Residential Water Rates 0 – 7,000 Gallons
Austin Dallas Fort Worth Houston San Antonio
SAWS Rate Structure Has Highest Fixed Charge but Relatively Low Volumetric Rates for Low Usage
December 10, 2019 Page 22
2020 Revenue Requirements
$- $100.00 $200.00 $300.00 $400.00 $500.00 $600.00 $700.00 5,000 10,000 15,000 20,000 25,000 30,000 35,000 40,000 45,000 50,000
Texas’ 5 Largest Cities Residential Water Rates 5,000 – 50,000 Gallons
Austin Dallas Fort Worth Houston San Antonio
SAWS Rate Structure Has Highest Fixed Charge but Relatively Low Volumetric Rates for Low Usage UPDATE
December 10, 2019 Page 23
2020 Revenue Requirements
T exas Residential Wastewater Rate Structure Comparison
$- $10.00 $20.00 $30.00 $40.00 $50.00 $60.00 $70.00 $80.00
2,000 3,000 4,000 5,000 6,000 7,000
Texas’ 5 Largest Cities Residential Wastewater Rates 0 – 7,000 Gallons
Austin Dallas Fort Worth Houston San Antonio
SAWS Rate Structure Has Highest Fixed Charge but Relatively Low Volumetric Rates
December 10, 2019 Page 24
2020 Revenue Requirements
T exas Residential Water & WW Rate Structure Comparison
$- $20.00 $40.00 $60.00 $80.00 $100.00 $120.00 $140.00
2,000 3,000 4,000 5,000 6,000 7,000
Texas’ 5 Largest Cities Residential Combined Water & WW Rates 0 – 7,000 Gallons
Austin Dallas Fort Worth Houston San Antonio
SAWS Combined Residential Rates are Comparable to Other T exas Cities at Volumes Between 1,000 – 7,000 Gallons
December 10, 2019 Page 25
2020 Revenue Requirements
25
Ra Rate Stud e Study Pr y Proce
ss
26
Co Cost of t of Se Servi vice Pr ce Proce
ss
based on the costs they impose on the utility
Association (AWWA) and Water Environment Federation (WEF)
27
All Alloca
e Reven venue ue Req equi uire remen ment* t*
28
Residential General Class Irrigation Wholesale Recycled Water
TOTAL REVENUE REQUIREMENT
*For illustrative purposes only
Wat ater er Co Cost of t of Se Servi vice ce
29
Single Family Residential
Number and size of meters Water Demands Differing Service Characteristics
Multifamily Residential Commercial
Co Cost Al t Allo locat catio ion
30
Revenue Requirement
Functionalization
Categories* Cost Classification
Cost Distribution
*Categorized or split between Water Supply and Water Delivery
Residential (Water/WW)
Inside-City Limits Outside-City Limits
General Class (Water/WW)
Inside-City Limits Outside-City Limits Includes:
Irrigation (Water Only)
Inside-City Limits Outside-City Limits
Wholesale (Water/WW) Recycled Water
Edwards Exchange Customers Non Edwards Exchange Customers
31
(2018 8 Consum Consumption) ption)
32
Pr Proce
ss for
Cla lass Dema ss Demand nd F Fact actor
Annual Consumption
Historical Billing Data by Class Average Day
Historical Annual Consumption by 365 Days Max Month
Month of Historical Usage by Class
33
Ca Calcu lcula latio tion of Peaki n of Peaking ng Fact actor
Day Peaking Factor
Month by Average Day System Max Day
Actual System Data Max Day Peaking Factor
Peaking Factor times System Max Day
Average Max Hour Peaking Factor
Day Peaking Factor by MH/MD Ratios*
Average
34
*Based on M1 Manual and Industry Standards
IC ICL 2020 L 2020 For Forec ecas ast t – Un Units its of S
ervi vice ce
35
OC OCL 2020 L 2020 For Forec ecas ast t – Un Units its of S
ervice vice
36
*
*Max Hour Total of the sub-parts does not equal the General Max Hour Total due to weighting of the individual peaking factors. Results in a 1% difference of the max hour total.
December 10, 2019 Page 37
Customer Classes & Characteristics
– Recovery of costs imposed on utility by customer (ie. cost of service) – Potential differentiation in rate design for each rate class
– What do we want to accomplish? – Are there objective parameters to define a new class? – What will be the impact?
37
December 10, 2019 Page 38
Customer Classes & Characteristics
Water Rate Structures
General/Commercial Gas Well Irrigation City/County Residential Non-Residential Multi-Family Industrial Large Volume Drilling Lawn/Outdoor Austin X X X X Dallas X X El Paso X X X X Fort Worth X X X X X Houston X X X X X San Antonio X X X
December 10, 2019 Page 39
Customer Classes & Characteristics
Wastewater Rate Structures
General/Commercial One Overall City/County Residential Non-Residential Multi-Family Industrial Large Volume Rate Class Austin X X X X Dallas X X El Paso X Fort Worth X X Houston X X X X San Antonio X X
December 10, 2019 Page 40
Customer Classes & Characteristics
permits
and irrigation)
December 10, 2019 Page 41
Customer Classes & Characteristics
– Coding system developed by the Office of Management and Budget – Classifies businesses for statistical analysis – In 2018, SAWS Conservation staff assigned NAICS codes to General Class accounts
2018 General Class usage
– Data would need to be verified with customers if used as a basis for determining new rate classes
December 10, 2019 Page 42
Customer Classes & Characteristics
Rate Classes Y/N Residential Multi-family Commercial/Non-residential Irrigation Wholesale Other - TBD
43
Top
ics f for
Upco pcomi ming ng Me Meetin tings gs
› Income and Price Elasticity Results › Cost of Service, Part 2
– Allocation of costs to customer classes
› Finalize Cost of Service › Rate Design Introduction
› Rate Design, Part 2
– Affordability Considerations
44
45
46
Raf aftel elis is a R a Regi egister ered ed Mu Muni nici cipal al Advis visor
withi hin t n the he m mea eani ning ng as as de define ned d in n Se Sect ction
5B (e (e) of
the he S Sec ecur urities es Exc Excha hang nge e Act ct of
193 934 a 4 and nd the he r rul ules es an and regu egulat ation
prom
ulga gated ed the hereu eund nder er (Mu Muni nici cipal al Advi dviso sor Rul Rule) e).
Howeve ver, exce xcept t in c circumstances s where re R Raftelis s exp xpre ress ssly y agre rees s oth therwise se i in wr writi ting, Raftelis s is s not t acti ting a as s a M Municipal pal Adviso visor, and th the opinions s or r vi views s contained h here rein a are re not t intended to be, and do do not constitute “advice” within the meaning of the Municipal Advisor Rule.