Water and Wastewater Utility Rates

Similar documents
FY 2013/14 Budget and FY 2013/ /23 Ten Year Capital Improvement Plan. Board of Directors June 19, 2013

Water Consultancy. Montecito Sanitary District Wastewater Rate Study Report. Montecito Sanitary District

BODEGA BAY PUBLIC UTILITY DISTRICT Water and Wastewater Rate Study

Sanitation Rate Study Final Report

West Valley Sanitation District FINANCIAL PLAN & RATE STUDY. January 2018

Capital Region Water Proposed 2019 Budget and Rates. November 20, 2018

Study Workshops are designed to be both educational and to seek broad direction from the Board

Water Rates Adjustments Phase 2

Water Rates Rate Restructure and Rate Adjustments

City of San Carlos Sewer Financial Plan & Rate Update

NALDRAFT SEPTEMBER2015 WASTEWATE

McKenzie Surface Water Source Alternatives

Rate Schedule. Fiscal Year-2018 (July 1, 2017 June 30, 2018) P.O. Box 5911 Virginia Beach, Virginia

City of Rohnert Park SEWER FINANCIAL PLAN

Water Rate Study for City of Lemoore

Rate Schedule. Fiscal Year-2015 (July 1, 2014 June 30, 2015) Amended July 22, 2014 Amended August 26, 2014

CITY OF RIVIERA BEACH, FLORIDA UTILITY SPECIAL DISTRICT S SYSTEMS AND OPERATIONS FOR FISCAL YEAR ENDING SEPTEMBER 30, 2010.

Town of Hillsborough. City Council Public Hearing. Water Rate Cost-of-Service Study. February 13, 2017

UTILITY RATE STUDY. Public Hearing

FY18 SCHEDULE OF USER FEES October 1, 2017 September 30, UTILITIES - RECLAIMED WATER Adopted

CITY OF DETROIT, MICHIGAN_Sewage Disposal System Revenue

DELTA DIABLO Five-Year Capital Improvement Program PROJECTED EXPENDITURES

Town of Yountville Wastewater Rate Study Update 2017/18

CITY OF FRESNO $159,845,000 SEWER SYSTEM REVENUE BONDS 2008 SERIES A. Fresno County, California Dated: July 24, 2008 Base CUSIP :

Notice of a public hearing

Water Rate Study FINAL January 31, 2018

Utility Rate Public Hearing City Council Meeting

Utility Enterprise Fund Water/Wastewater

Public Hearing on Water and Sewer Rates. September 20, 2017

SUMMERLAND SANITARY DISTRICT

CITY OF TACOMA. Wastewater, Surface Water, and Solid Waste Cost of Service Rate Study December 31, 2016

WATER, WASTEWATER, AND RECLAIMED WATER RATE STUDY Public Meeting to Review Study Results. January 5, 2016

City of Benicia. Rate Study Update: Water & Wastewater Rates

Utility Rates. October 13, 2015

COUNTY SANITATION. DISTRICTS OF LOS ANGELES COUNTY

DRAFT ORDINANCE NO. 656 ORDINANCE ESTABLISHING USER RATES. Rates Effective May 1, 2019 This Ordinance No. 656 Supersedes Ordinance No.

WATER AND SEWER UTILITIES RATE STUDY

Meeting & Outreach efforts

City of Riverbank. Water Rate Study FINAL 6/18/2015

CITY OF REDLANDS WATER AND WASTEWATER RATE STUDY. Prepared by:

MARINA COAST WATER DISTRICT FINANCIAL PLAN AND RATE AND FEE STUDY FINAL REPORT. September 2013

(2) BOARD means the Colorado Water and Wastewater Facility Operators Certification Board or its designee.

UNION SANITARY DISTRICT

Capital Improvement Plan Index

FINANCIAL PLAN REVIEW AND FORECAST

New Castle Sanitation Authority

Goleta Water District

CITY OF OXNARD WASTEWATER COST OF SERVICE STUDY. FINAL May 2017

Marina Coast Water District Marina, California

Table 2-2 Projected Water Production and Costs

WATER AND WASTEWATER RATE STUDY

SYCAMORE CITY COUNCIL AGENDA January 5, 2015

SCHEDULE A. EFFECTIVE: CUSTOMER CHARGE July 1, 2016 CONSUMPTION CHARGE July 1, 2016

RESOLUTION CONNECTION CHARGES, PLANT INVESTMENT FEES, AND UTILITY RATES FOR WATER AND SEWER SERVICE

D Approved Recommendation D Ord. No(s). D Res. No(s). Proposed Comprehensive Five-Year Utilities Rate Increases

ALBUQUERQUE BERNALILLO COUNTY WATER UTILITY AUTHORITY WATER AND SEWER RATE ORDINANCE

CITY OF CALISTOGA WATER RATE STUDY FINAL REPORT

:;ols. Name of Community Carroll Township Authority Charleroi Authority. Rostraver Authority. Monongahela Authority Belle Vernon Authority

EASTERN MUNICIPAL WATER DISTRICT BIENNIAL BUDGET FISCAL YEARS AND

Completed Projects 17/18

Squaw Valley PSD. Water & Sewer Rate and Connection Fee Study. Presented by: Shawn Koorn Associate Vice President HDR Engineering, Inc.

Marina Coast Water District Marina, California

ROLL CALL The roll was called by the Clerk. All Trustees were present except Trustee Garrison.

Valencia Water Company. Cost of Service Study

Maurice Kaufman, Director of Public Works / City Engineer Bartle Wells Associates DATE: September 7, 2016 MEMORANDUM

THE PEOPLE OF LOS ANGELES DO ORDAIN AS FOLLOWS:

WATER, WASTEWATER AND STORM DRAIN RATE STUDY

WATER, WASTEWATER, STORMWATER, AND MUNICIPAL SOLID WASTE COST OF SERVICE AND RATE DESIGN STUDY

Cost Accounting for Rate & Fee Setting: Calculating Defensible Rates and Charges

The City of Sierra Madre

Village of Baltimore Water & Wastewater Analysis. July 2018

FY 2013/14 Preliminary Regional Wastewater, Recycled Water and Recharge Water Program Budget and TYCIP. Regional Committees April 4, 2013

COMPREHENSIVE WATER AND SEWER RATE AND FEE STUDY VILLAGE OF ALGONQUIN

NORTH HUNTINGDON TOWNSHIP MUNICIPAL AUTHORITY

WATER USER RATES & FEE STUDY

Town Hall Meeting Community Utilities of Indiana, Inc. Wednesday, Wednesday 29, :00PM - 8:00PM at Seasons Lakehouse 1048 N.

Revenue Plan. August 12, Dennis Davies Deputy Director of Public Works 200 Civic Center Way El Cajon, CA 92020

SAUSALITO-MARIN CITY SANITARY DISTRICT 1 EAST ROAD SAUSALITO, CALIFORNIA Telephone: (415) Fax: (415)

ALBUQUERQUE BERNALILLO COUNTY WATER UTILITY AUTHORITY WATER AND SEWER RATE ORDINANCE

Final COST OF SERVICE STUDY SEPTEMBER City of San Clemente

TOWN OF ORO VALLEY WATER UTILITY COMMISSION WATER RATES ANALYSIS REPORT OCTOBER 7, 2009

SRCSD Final Budget

WASTEWATER FINANCIAL PLAN STUDY REPORT

CITY OF THOUSAND OAKS

WATER UTILITY FINANCIAL PLAN AND RATE STUDY CITY OF WHITEFISH, MT MARCH 2016

ENCINA WASTEWATER AUTHORITY Budget Fiscal Year 2018 ENCINA WASTEWATER AUTHORITY FY2018 RECOMMENDED OPERATING & CAPITAL BUDGETS TABLE OF CONTENTS

From: Lex Warmath and Elaine Conti, Raftelis Financial Consultants, Inc.

Fiscal Year Budget Proposal

LONG BEACH WATER DEPARTMENT COST OF SERVICE AND RATE STUDY

Presentation Outline. Asset Management Workshop. Benefits of Asset Management. What is Asset Management? 4/17/2015

Mammoth Community Water District Budget for the Fiscal Year April 1, March 31, 2018

APPENDIX F COST ESTIMATE OF ALTERNATIVES

WATER VALIDATION, COST OF SERVICE & RATE DESIGN ANALYSIS WASTEWATER VALIDATION & RATE ANALYSIS MISCELLANEOUS FEES & OVERHEAD RATE ANALYSIS

CITY OF FRESNO $159,845,000 SEWER SYSTEM REVENUE BONDS 2008 SERIES A. Fresno County, California Dated: July 24, 2008 Base CUSIP :

2016 WATER SYSTEM ANNUAL REPORT & 2017 OPERATING BUDGET

Wastewater Utilities. FY Budget Presentation

ORANGE WATER AND SEWER AUTHORITY SCHEDULE OF RATES, FEES, AND CHARGES APPLICABLE TO ALL BILLINGS AND SERVICES ON AND AFTER OCTOBER 1, 2017

1. Accept staff report on the updated study of cost of service to provide potable water to San Jose Municipal Water System (SJMWS) customers; and

CHAPTER XI. WATER & SEWER ARTICLE A. WATER CONNECTION FEES. New Water Connection Fees. Inside City Limits

QUARTER ANNUAL MEETING DATE: THURSDAY, APRIL 18, 2013 OF THE AT: SCRWWTP&DB AND DISPOSAL BOARD TIME: 5:00 P.M. A G E N D A

Transcription:

Water and Wastewater Utility Rates March 1, 2016 Presented By: Diana Langley Public Works Director 1

OVERVIEW 2

Uses of Funds Capital Investment Debt Service Operating Cost = Revenue Requirement 3

Source of Funds - Water Capital Revenues Operating Revenues = Revenue Received Operating Revenues = Water Sales, Backflow Prevention Fees, Interest on Investments Capital Revenues = Extension Fees, Connection Fees, HWS Surcharge, Interest on Investments 4

Source of Funds Wastewater Capital Revenues Operating Revenues = Revenue Received Operating Revenues Wastewater Service Charges, Septage Fees, Lab Fees, Pretreatment Permits, Interest on Investments Capital Revenues Extension Fees, Connection Fees, Interest on Investments 5

Annual Obligations Funding Allocation Over Time $18,000,000 Water Revenue Requirements vs. Revenue Under Existing Rates $16,000,000 $14,000,000 $12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $0 10/11 11/12 12/13 13/14 14/15 15/16 16/17 17/18 18/19 19/20 Fiscal Year Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Anticipated Revenues under 2011 Approved Rates 6

Annual Obligations Funding Allocation Over Time $22,500,000 Wastewater Revenue Requirements vs. Revenue Under Existing Rates $20,000,000 $17,500,000 $15,000,000 $12,500,000 $10,000,000 $7,500,000 $5,000,000 $2,500,000 $0 10/11 11/12 12/13 13/14 14/15 15/16 16/17 17/18 18/19 19/20 Fiscal Year Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Anticipated Revenues under 2011 Approved Rates 7

OPERATIONAL NEEDS 8

Operating Costs Variable 42% Fixed 58% Variable 40% Fixed 60% Water Wastewater Fixed Costs Do not vary by volume treated Examples: Raw water, staffing, maintenance, and repairs Variable Costs Vary depending on volume treated Examples: Power, utilities, and chemicals 9

Operating Costs - Water $9,000,000 Water Operating Costs $8,000,000 $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 $- 10/11 11/12 12/13 13/14 14/15 B15/16 Fiscal Year Operating Costs = Salaries & Benefits + Materials, Services, & Supplies 10

Operating Costs - Wastewater $10,000,000 Wastewater Operating Costs $9,000,000 $8,000,000 $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 $- 10/11 11/12 12/13 13/14 14/15 B15/16 Fiscal Year Operating Costs = Salaries & Benefits + Materials, Services, & Supplies 11

Debt Service - Water Revenue Refunding Bonds - 2013 Title Amount Approximate Annual Payment Final Debt Payment $21,710,000 $1,391,000 06/01/35 SRF Loan Region 1 $5,927,874 $378,500 07/01/32 SRF Loan Region 2/3 $18,381,507 $1,150,000 07/01/32 Total: $46,019,381 $2,920,000 Region 1 SRF Loan - $150,000 of payment collected as customer surcharge Region 2/3 SRF Loan - $500,000 of payment collected as customer surcharge 12

Debt Coverage Ratio Debt Service - Water 2.00 1.80 1.60 FY 15/16 Increase Due to Prop. 84 Connection Fees 1.40 1.20 1.00 0.80 0.60 Debt Service Coverage Ratio Minimum Required (1.20) 0.40 0.20-11/12 12/13 13/14 14/15 B15/16 E16/17 Fiscal Year 13

Debt Service - Wastewater Revenue Refunding Bonds 2011 Revenue Refunding Bonds 2014 Title Amount Approximate Annual Payment Final Debt Payment $9,715,000 $500,000 06/01/32 $7,321,914 $759,000 06/01/25 SRF Loan WWTF $3,513,194 $219,000 04/30/35 SRF Loan Collection $7,193,965 $386,000 12/31/34 Solar Project $2,398,711 $173,000 06/30/33 Total: $30,142,784 $2,040,000 14

Debt Coverage Ratio Debt Service - Wastewater 4.00 3.60 3.20 2.80 2.40 2.00 1.60 1.20 Debt Service Coverage Ratio Minimum Required (1.20) 0.80 0.40-11/12 12/13 13/14 14/15 B15/16 E16/17 Fiscal Year 15

Capital Investment - Water $20,000,000 Capital Improvement Program Expenditures $18,000,000 $16,000,000 $14,000,000 $12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $- 05/06 06/07 07/08 08/09 09/10 10/11 11/12 12/13 13/14 14/15 B15/16 Fiscal Year 16

Capital Investment Wastewater $12,000,000 Capital Improvement Program Expenditures $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $- 05/06 06/07 07/08 08/09 09/10 10/11 11/12 12/13 13/14 14/15 B15/16 Fiscal Year 17

SYSTEM CONDITION 18

Water System Overview Water Treatment Plant Placed into operation 1969 Expanded in 1999 24 MGD Expanded in 2007 36 MGD Current Permitted Capacity 42 MGD Average Demands Year Winter (MGD) Summer (MGD) 2011 8.5 20.7 2012 9.7 22.9 2013 9.0 21.0 2014 9.4 18.7 2015 8.6 15.0 19

Water Treatment Plant Sludge Lagoons Solar Panels Media Filters Flocculation Basins Sedimentation Tanks Membrane Filters Operations Building Pump Station Clearwells 20

Water System Overview Water Distribution System 265 Miles of Transmission and Distribution Mains Sizes Range From 3 to 36 6 Storage Tanks 21

Water Infrastructure Condition & Needs Water Treatment Plant Project Estimated Cost Priority Electrical & Instrumentation Improvements $1,000,000 1 Aquifer Storage Recovery/Second Well $4,600,000 1 Fluoride System Replacement $200,000 1 Security Improvements $75,000 1 Carbon Feed System Replacement $500,000 2 Backwash Recovery $1,000,000 3 Sedimentation/Floc Basin Rehabilitation $1,800,000 3 Groundwater Well Abandonments $400,000 4 Total: $9,575,000 22

Water Infrastructure Condition & Needs 23

Water Infrastructure Condition & Needs Water Distribution System Project Estimated Cost Priority Recoating Water Storage Reservoirs $400,000 Annual 1 Replacement of Water Mains $27,400,000 1 Replace Water Services/Water Meters $700,000 Annual 1 24

Water Infrastructure Condition & Needs Water Distribution System 25

Wastewater System Overview Wastewater Treatment Plant Placed into operation 1972 Expanded in 2005 Current Permitted Capacity 10.5 MGD Current Average Flow 6.5 MGD Solids Coming Into Facility 11,000 lbs/day 26

Wastewater Treatment Facility Disinfection Solar Secondary Clarifiers Oxygen Reactors Oxygen Generation Maintenance Shop Lab Operations Dewatering Building Digesters Primary Clarifiers Odor Control Headworks/BarScreens 27

Wastewater System Overview Wastewater Collection System 173 Miles of Sewer Mains Sizes Range From 6 to 42 17 Sewer Lift Stations 28

Wastewater Infrastructure Condition & Needs Wastewater Treatment Facility Project Estimated Cost Priority Digester Improvements $3,300,000 1 Secondary Clarifier No. 4 $5,500,000 1 West Chlorine Contact Basin Rehabilitation $650,000 1 New Outfall Diffuser $11,500,000 1 Advanced Treatment & Water Recycling Opportunities Evaluation $270,000 1 Barscreen Rehabilitation/Replacement $1,200,000 2 Dewatering System Improvements $3,550,000 2 Electrical & Instrumentation Improvements $1,000,000 2 29

Wastewater Infrastructure Condition & Needs Wastewater Treatment Facility Project Estimated Cost Priority Oxygen Generation Improvements $4,000,000 3 Disinfection System Evaluation & Replacement $3,150,000 3 New Septage Receiving Facility $1,650,000 3 Secondary Clarifier Improvements $980,000 3 New Co-Generation System $2,800,000 3 Grit Removal Facility $4,000,000 4 Total: $43,550,000 30

Wastewater Infrastructure Condition & Needs 31

Wastewater Infrastructure Condition & Needs 32

Wastewater Infrastructure Condition & Needs Existing Outfall Diffuser New Outfall Diffuser Proposed Outfall Diffuser Location 33

Wastewater Infrastructure Condition & Needs Wastewater Collection System Project Estimated Cost Priority Replacement of Sewer Mains $33,000,000 1 Rehabilitation of Sewer Mains & Manholes Lift Station Improvements $150,000 Annual 1 34

Wastewater Infrastructure Condition & Needs Wastewater Collection System Manhole Concrete Sewer Pipe 35

EXISTING WATER RATES 36

Existing Water Rates Meter Size Baseline HCF s* 9/1/11 8/31/12 9/1/12 8/31/13 9/1/13 8/31/14 9/1/14 8/31/15 9/1/15 8/31/16 1 15 $18.25 $19.39 $20.35 $20.98 $21.59 1-1/2 30 $36.50 $38.79 $40.70 $41.96 $43.18 2 60 $73.00 $77.58 $81.40 $83.93 $86.37 3 240 $292.01 $310.32 $325.60 $335.71 $345.47 4 480 $584.01 $620.64 $651.20 $671.42 $690.95 6 900 $1,095.02 $1,163.69 $1,220.99 $1,258.48 $1,295.52 8 2,100 $2,555.05 $2,715.28 $2,848.98 $2,937.48 $3,022.89 Flow Rate Per Excess HCF *HCF = Hundred Cubic Feet = 748 Gallons $1.21 $1.28 $1.34 $1.39 $1.43 37

RATE Existing Water Rates RATE HISTORY 1 WATER METER $24.00 $22.00 $20.00 $18.00 $16.62 $17.36 $17.36 $17.36 $17.36 $18.25 $19.39 $20.35 $20.98 $21.59 $16.00 $14.00 $12.00 $10.00 Oct-06 Oct-07 Oct-08 Oct-09 Oct-10 Sep-11 Sep-12 Sep-13 Sep-14 Sep-15 YEAR Rate Increase Adopted 38

Monthly Water Bill Calculation Monthly Bill = Base Rate + (Amount Over Base Allocation x Flow Rate) Example: Monthly Use = 20 HCF Monthly Bill = $21.59 + (5 HCF x $1.43) = $28.74 39

WATER RATE OPTIONS 40

Water/Wastewater Rate Options 2 Year Rate Plan O&M Expenses + Debt Service 5 Year Rate Plan Option 1: O&M Expenses + Debt Service + Priority 1 & 2 Projects Option 2: O&M Expenses + Debt Service + All Projects* * All projects refers to Priority 1 4 projects. Does not include tertiary treatment project. 41

Water Rate Options All Water Rate Options recommend a reduction of the Baseline HCF s by 33% to reflect State Conservation Mandate Meter Size Existing Baseline HCF s* Proposed Baseline HCF s 1 15 10 1-1/2 30 20 2 60 40 3 240 160 4 480 320 6 900 600 8 2,100 1,400 *1 HCF = 748 Gallons 42

Water Rate Options 2-Year Rate Plan O&M Expenses + Debt Service Meter Size Baseline HCF s* Current Rate Year 1 Year 2 1 10 $21.59 $25.91 $29.79 1-1/2 20 $43.18 $51.82 $59.59 2 40 $86.37 $103.64 $119.19 3 160 $345.47 $414.56 $476.75 4 320 $690.95 $829.14 $953.51 6 600 $1,295.52 $1,554.62 $1,787.82 8 1,400 $3,022.89 $3,627.47 $4,171.59 Flow Rate Per Excess HCF $1.43 $1.43 $1.64 *1 HCF = 748 Gallons 43

Water Rate Options 5-Year Rate Plan Option 1 O&M Expenses + Debt Service + Priority 1 & 2 Projects Meter Size Baseline HCF s* Current Rate Year 1 Year 2 Year 3 Year 4 Year 5 1 10 $21.59 $27.64 $32.89 $39.13 $40.70 $42.33 1-1/2 20 $43.18 $55.27 $65.77 $78.27 $81.40 $84.66 2 40 $86.37 $110.55 $131.56 $156.55 $162.82 $169.33 3 160 $345.47 $442.20 $526.22 $626.20 $651.25 $677.30 4 320 $690.95 $884.42 $1,052.46 $1,252.42 $1,302.52 $1,354.62 6 600 $1,295.52 $1,658.27 $1,973.34 $2,348.27 $2,442.20 $2,539.89 8 1,400 $3,022.89 $3,869.30 $4,604.47 $5,479.31 $5,698.49 $5,926.43 Flow Rate Per Excess HCF *1 HCF = 748 Gallons $1.43 $1.430 $1.701 $2.025 $2.105 $2.190 44

Water Rate Options 5-Year Rate Plan Option 2 O&M Expenses + Debt Service + All Projects Meter Size Baseline HCF s* Current Rate Year 1 Year 2 Year 3 Year 4 Year 5 1 10 $21.59 $33.68 $42.77 $47.05 $49.87 $52.87 1-1/2 20 $43.18 $67.36 $85.55 $94.10 $99.75 $105.73 2 40 $86.37 $134.74 $171.12 $188.23 $199.52 $211.49 3 160 $345.47 $538.93 $684.45 $752.89 $798.06 $845.95 4 320 $690.95 $1,077.88 $1,368.91 $1,505.80 $1,596.15 $1,691.92 6 600 $1,295.52 $2,021.01 $2,566.68 $2,823.35 $2,992.75 $3,172.32 8 1,400 $3,022.89 $4,715.71 $5,988.95 $6,587.84 $6,983.12 $7,402.10 Flow Rate Per Excess HCF *1 HCF = 748 Gallons $1.43 $1.430 $1.816 $1.997 $2.117 $2.244 45

Annual Obligations Funding Allocation Over Time 2-Year Rate Plan $30,000,000 Water Revenue Requirements vs. Revenue Under Existing and Increased Rates $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Revenues under Increased Rates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Fiscal Year Ending June 30 46

Annual Obligations Funding Allocation Over Time 5-Year Rate Plan Option 1 $30,000,000 Water Revenue Requirements vs. Revenue Under Existing and Increased Rates $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Revenues under Increased Rates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Fiscal Year Ending June 30 47

Annual Obligations Funding Allocation Over Time 5-Year Rate Plan Option 2 $30,000,000 Water Revenue Requirements vs. Revenue Under Existing and Increased Rates $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Revenues under Increased Rates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Fiscal Year Ending June 30 48

Monthly Bill Comparison to Other Agencies - SFR $120 $100 CITY OF YUBA CITY- REGIONAL COMPARISON MONTHLY WATER BILL 1" or smaller meter and average water consumption of 20 hcf/month. $80 $60 $40 $28.40 $28.74 $39.50 $40.21 $41.94 $45.54 $47.90 $47.98 $56.72 $58.26 $64.22 $69.85 $71.88 $20 $- 49

Key Decision Points - Water Reduce Base Allocation by 33% Rate Plan 2 Year Rate Plan O&M Expenses + Debt Service 5 Year Rate Plan Option 1 O&M Expenses + Debt Service + Priority 1 & 2 Projects 5 Year Rate Plan Option 2 O&M Expenses + Debt Service + All Projects 50

EXISTING WASTEWATER RATES 51

Existing Wastewater Rates Residential & Commercial Type of Use 9/1/11 8/31/12 Residential: 9/1/12 8/31/13 9/1/13 8/31/14 9/1/14 8/31/15 9/1/15 8/31/16 SFD $31.11 $33.60 $36.31 $38.39 $40.53 MFD $24.89 $26.88 $29.05 $30.71 $32.43 Commercial: Flow Charge* C1 $31.11 $33.60 $36.31 $38.39 $40.53 C2 $34.92 $37.76 $40.83 $43.19 $45.60 C3 $42.17 $45.66 $49.41 $52.29 $55.23 $1.224 $1.323 $1.430 $1.513 $1.597 *Commercial User Charges = Base Charge + Flow Charge for actual water used 52

RATE Existing Wastewater Rates RATE HISTORY SINGLE FAMILY DWELLING $45.00 $40.00 $35.00 $30.00 $26.48 $27.62 $28.81 $28.81 $28.81 $31.11 $33.60 $36.31 $38.39 $40.53 $25.00 $23.88 $20.00 $15.00 $10.00 $5.00 $- July-05 July-06 July-07 July-08 July-09 July-10 Sep-11 Sep-12 Sep-13 Sep-14 Sep-15 YEAR Rate Increase Adopted 53

Existing Wastewater Rates Industrial Category Flow Charge (Million Gallons) Biochemical Oxygen Demand (lb) Suspended Solids (lb) 9/1/11 8/31/12 9/1/12 8/31/13 9/1/13 8/31/14 9/1/14 8/31/15 9/1/15 8/31/16 $1,981.34 $2,041.25 $2,147.15 $2,240.06 $2,336.92 $0.2023 $0.2087 $0.2195 $0.2292 $0.2393 $0.1521 $0.1570 $0.1651 $0.1724 $0.1800 54

WASTEWATER RATE OPTIONS 55

Wastewater Rate Options 2-Year Rate Plan O&M Expenses + Debt Service Sewer Rate Schedule Current Rate Year 1 Year 2 Single Family $40.53 $43.77 $46.84 Multi-Family $32.43 $35.02 $37.48 Commercial C1 $40.53 $43.77 $46.84 Commercial C2 $45.60 $49.25 $52.70 Commercial C3 $55.23 $59.65 $63.82 Commercial Volumetric Charge (HCF) $1.60 $1.72 $1.85 Schools Per Student/Year $18.61 $20.10 $21.50 56

Wastewater Rate Options 5-Year Rate Plan Option 1 O&M Expenses + Debt Service + Priority 1 & 2 Projects Sewer Rate Schedule Current Rate Year 1 Year 2 Year 3 Year 4 Year 5 Single Family $40.53 $44.58 $49.04 $53.95 $59.34 $65.27 Multi-Family $32.43 $35.67 $39.24 $43.16 $47.48 $52.23 Commercial C1 $40.53 $44.58 $49.04 $53.95 $59.34 $65.27 Commercial C2 $45.60 $50.16 $55.18 $60.69 $66.76 $73.44 Commercial C3 $55.23 $60.75 $66.83 $73.51 $80.86 $88.95 Commercial Volumetric Charge (HCF) Schools Per Student/Year $1.60 $1.76 $1.93 $2.13 $2.34 $2.57 $18.61 $20.47 $22.52 $24.77 $27.25 $29.97 57

Wastewater Rate Options 5-Year Rate Plan Option 2 O&M Expenses + Debt Service + All Projects Sewer Rate Schedule Current Rate Year 1 Year 2 Year 3 Year 4 Year 5 Single Family $40.53 $47.01 $54.54 $62.17 $70.88 $79.38 Multi-Family $32.43 $37.62 $43.64 $49.75 $56.71 $63.52 Commercial C1 $40.53 $47.01 $54.54 $62.17 $70.88 $79.38 Commercial C2 $45.60 $52.90 $61.36 $69.95 $79.74 $89.31 Commercial C3 $55.23 $64.07 $74.32 $84.72 $96.58 $108.17 Commercial Volumetric Charge (HCF) Schools Per Student/Year $1.60 $1.85 $2.15 $2.45 $2.79 $3.13 $18.61 $21.59 $25.04 $28.55 $32.54 $36.45 58

Wastewater Rate Options 2-Year Rate Plan O&M Expenses + Debt Service Sewer Rate Schedule Current Rate Year 1 Year 2 Industrial Wastewater Volume (MG) $2,336.92 $2,523.87 $2,700.54 Total Suspended Solids (lbs) $0.180 $0.194 $0.208 Biochemical Oxygen Demand (lbs) $0.239 $0.258 $0.277 Septage Hauler Charge Per Gallon $0.312 $0.337 $0.361 Min. Charge: 400 Gallons $124.80 $134.78 $144.22 Min. Charge: 1,000 Gallon $312.00 $336.96 $360.55 Min. Charge: 1,500 Gallon $468.00 $505.44 $540.82 59

Wastewater Rate Options 5-Year Rate Plan Option 1 O&M Expenses + Debt Service + Priority 1 & 2 Projects Sewer Rate Schedule Industrial Current Rate Year 1 Year 2 Year 3 Year 4 Year 5 Volume (MG) $2,336.92 $2,570.61 $2,827.67 $3,110.44 $3,421.48 $3,763.63 TSS (lbs) $0.180 $0.198 $0.218 $0.240 $0.264 $0.290 BOD (lbs) $0.239 $0.263 $0.290 $0.319 $0.350 $0.385 Septage Hauler $/Gallon $0.312 $0.343 $0.378 $0.415 $0.457 $0.502 400 Gallons $124.80 $137.28 $151.01 $166.11 $182.72 $200.99 1,000 Gallon $312.00 $343.20 $377.52 $415.27 $456.80 $502.48 1,500 Gallon $468.00 $514.80 $566.28 $622.91 $685.20 $753.72 60

Wastewater Rate Options 5-Year Rate Plan Option 2 O&M Expenses + Debt Service + All Projects Sewer Rate Schedule Industrial Current Rate Year 1 Year 2 Year 3 Year 4 Year 5 Volume (MG) $2,336.92 $2,710.83 $3,144.56 $3,584.80 $4,086.67 $4,577.07 TSS (lbs) $0.180 $0.209 $0.242 $0.276 $0.315 $0.353 BOD (lbs) $0.239 $0.278 $0.322 $0.367 $0.418 $0.469 Septage Hauler $/Gallon $0.312 $0.362 $0.420 $0.479 $0.546 $0.611 400 Gallons $124.80 $144.77 $167.93 $191.44 $218.24 $244.43 1,000 Gallon $312.00 $361.92 $419.83 $478.60 $545.61 $611.08 1,500 Gallon $468.00 $542.88 $629.74 $717.90 $818.41 $916.62 61

Annual Obligations Funding Allocation Over Time 2-Year Rate Plan $25,000,000 Wastewater Revenue Requirements vs. Revenue Under Existing and Increased Rates $22,500,000 $20,000,000 $17,500,000 $15,000,000 $12,500,000 $10,000,000 $7,500,000 $5,000,000 $2,500,000 Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Revenues under Increased Rates $0 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Fiscal Year Ending June 30 62

Annual Obligations Funding Allocation Over Time 5-Year Rate Plan Option 1 $25,000,000 Wastewater Revenue Requirements vs. Revenue Under Existing and Increased Rates $22,500,000 $20,000,000 $17,500,000 $15,000,000 $12,500,000 $10,000,000 $7,500,000 $5,000,000 $2,500,000 Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Revenues under Increased Rates $0 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Fiscal Year Ending June 30 63

Annual Obligations Funding Allocation Over Time 5-Year Rate Plan Option 2 $25,000,000 Wastewater Revenue Requirements vs. Revenue Under Existing and Increased Rates $22,500,000 $20,000,000 $17,500,000 $15,000,000 $12,500,000 $10,000,000 $7,500,000 $5,000,000 $2,500,000 Reserve Funded Capital Expenses Rate Funded Capital Expenses Debt Service O&M Expenses Revenues under Existing Rates Revenues under Increased Rates $0 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Fiscal Year Ending June 30 64

Comparison to Other Agencies Monthly Bill $90 $80 $70 $60 $50 $40 $30 $20 $10 $- CITY OF YUBA CITY - REGIONAL COMPARISON MONTHLY SEWER BILL Single Family Residence $43.77 $29.40 $32.62 $34.00 $37.96 $40.53 $41.60 $54.42 $44.58 $47.01 $48.00 $63.22 $69.81 $90.97 65

Key Decision Point Wastewater Rate Plan 2 Year Rate Plan O&M Expenses + Debt Service 5 Year Rate Plan Option 1 O&M Expenses + Debt Service + Priority 1 & 2 Projects 5 Year Rate Plan Option 2 O&M Expenses + Debt Service + All Projects 66

PROPOSITION 218 PROCESS 67

Proposition 218 Process Approved Guidelines for the Submission and Tabulation of Protests Mail Notice of Public Hearing for Proposed Water and Wastewater Rate Increases at least 45 days prior to Protest Hearing Hold Protest Hearing Rate Increase is approved if written protests do not exceed 50% of the property owners or customers 68

WRAP UP 69

Open House An open house is scheduled on April 2 nd from 9 AM to Noon at the Water Treatment Plant and Wastewater Treatment Facility Tours of facilities Equipment on display 70

Next Steps Provide Direction to Staff Regarding Decision Points Accept and Adopt Rate Study Approve Guidelines for the Submission and Tabulation of Protests Set the Protest Hearing Date Approve Notices for Proposition 218 Protest Hearing 71