Matters ▸ Attachment
FY22 Water and Sewer Rate Study Update and Proposal - Finance Committee Presentation - 16 April 2021 — File 211857
1
Somerville
Water & Sewer
Rate Study Update,
FY2022 Rate
Proposal
Current FY 2022 Proposal
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
2
•
Water usage rate adjustment of 7.00%
•
Sewer usage rate adjustment of 10.50%
•
Rate increases will support needed capital investments, many
of which will ensure continued regulatory compliance
•
Pilot affordability program with $100K stabilization appropriation
to address acute needs in the community
•
Utility Funds receive $2M annually in stabilization contributions
Agenda
• Rate Study Overview
• Affordability Analysis
• Revenue Sufficiency
• FY2022 Rate Proposal
3
Recent history of rate discussions
C O N T E X T
4
26 Feb
2019
Capital needs
overview
9 Apr
2019
Rate proposal
13 March
2020
Owner Occupied
Exemption
overview
10 Nov
2020
Rate Study scope
review
Rate Study Scope Progress
C O N T E X T
5
Task
Status
Affordability analysis
Complete, included in this
presentation
Data collection / model build
Complete, informs analysis
Forecast of revenue requirements
(10-year window)
Complete, included in this
presentation
Rate design
In process, subject of future
presentations and collaboration
Implementation plan and billing
practices review
Not started
Affordability
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
6
Utilities Face Steep Inflation
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
7
0%
20%
40%
60%
80%
100%
120%
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
EPA’s Regulatory Requirement of
Affordability Demonstrates Low Burden
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
8
$752 (Average Bill)
$97,328 (Median Income)
=
0.77%
Current Residential
Indicator
Unaffordable Residential
Indicator
$4,379
$97,328
=
4.5%
2021 WARi® Affordability
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
9
WARi®
• Weighted Average Residential
Index (WARi®)
• Calculate residential indicator for
every income bin in every census
block group – 32,000+
calculations
• Calculate weighted average over
all census tracts for a single
WARi® value
Key Findings
•
Utility unaffordability in the
service area is not widespread
•
Affordability is an account-by-
account dynamic
•
Any efforts would need to be
tailored and targeted
Households with Unaffordable Utility Bills
According to WARi
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
10
8.6% of Total
Households
2,180
3,460
2,820
Low Estimate*
High Estimate*
*Range based on census statistical error in ACS data
Target Affordability Program Considerations
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
11
• Affordability programs normally consider income
(ex: 200% of federal poverty line)
• Ideally, partner with an agency such as the City of
Cambridge, who already administers the
Low-Income Home Energy Assistance Program
(LIHEAP) for Somerville
• Federal funding is expected to become available
Affordability Pilot Program Design
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
12
• Income level scaling: less income = more assistance
Revenue Sufficiency
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
13
CIP April 2021 update
14
CIP Driver update
15
• Water System Improvement Plan – Complete (2020$)
• $150M immediate action, implies $15M/year need 10 years
• Additional $300M long-term need
• Sewer System Improvement Plan – Underway
• Drainage & Water Quality Improvement – Early 2022
– Placeholder sewer separation projects
• CCTV Evaluation Study – Ongoing
• Regulatory
• MS4 Administrative Order – On schedule
• CSO – Overflows underperforming, court inquiring about Somerville
Revenue Sufficiency Components
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
16
Annual
Revenue
Requirement
Personnel
Expenses
Operating
Expenses
Vehicles &
Equipment
Debt Service
Capital
Projects
Reserve
Contributions
Water Control Panel (Just in Time Example)
17
Sewer Control Panel (Just in Time Example)
18
Key Customer Impacts
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
19
Total Change in Annual Costs for Various Billing Units (including base & volumetric charges, amended)
Total Units per Bill (in CCF)
FY 2021
FY 2022
$ Change
Annual Total
Annual Total
(FY 2022 - FY 2021)
% Change
15 (average condo unit)
$784
$840
$55.98
7%
18 (average single family home)
$946
$1,017
$70.92
7%
30 (average two-family home)
$1,597
$1,727
$130.68
8%
42 (average three-family home)
$2,247
$2,437
$190.44
8%
110 (average 8-unit apartment
building)
$6,043
$6,583
$539.40
9%
FY22 Proposal
20
• Public Hearing May 3 at 6PM
• Water usage revenue adjustment 7.00% FY 2022
• Sewer usage revenue adjustment 10.50% FY 2022
• Appropriate $100K for a pilot affordability program
• Appropriate $2M annually in stabilization contributions
• Schedule meetings for rate design in August
Questions/Discussion
21
Appendix
22
Rate Study Process
S O M E R V I L L E 2 0 2 1 R A T E S T U D Y
23
Revenue Sufficiency
• Achieve financial policies & targets
• Fund system investment needs
• Sustainably fund operations
Defensible Allocation Methods
• Utilize industry accepted approaches
• Maintain inter and intra class equity
• Determine correct and appropriate units of service
Simple, Equitable & Sustainable Rates
• Balance affordability and financial objectives
• Accomplish revenue stability
• Clear communication of costs
How Much?
From Whom?
How to Collect?
Revenue Sufficiency
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
24
Financial Plan
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
25
Financial plan is designed to ensure revenues equal revenue requirements over-
time in order to provide structural balance
Revenue requirements of the water and sewer system consist of:
Operating and maintenance expenses
Existing debt service
Capital improvement plan (cash funded or borrowing)
MWRA water supply/wastewater treatment cost
Revenues of the system are generated from:
User rates (metered water use)
Stabilization Fund deposits
Miscellaneous other income (ex: interest income)
Core Assumptions
S O M E R V I L L E 2 0 2 1 R E V E N U E S U F F I C I E N C Y
26
• The pandemic subsides and utility demands normalize in Fiscal Year 2022
• Utility Funds receive $2M annually in stabilization contributions
• MWRA cost will escalate at an average rate of 3-4% per annum
• Capital investment plan utilizes debt financing
• Maintaining reserve balances to preserve flexibility
• Assuming 100% spending of operating and capital expenses
Water Control Panel (Diagnostic)
27
Reserves
Depleted
Cash Flow
Imbalance
Current
Revenues
Maintained
Water Control Panel (Just in Time)
28
Sustainable
Cash Flow
Reserves
Maintained
Just in Time
Adjustments
Water Control Panel (Level Solution)
29
Sustainable
Cash Flow
Reserves
Maintained
“Smooth”
Revenue
Adjustments
Sewer Control Panel (Diagnostic)
30
Reserves
Depleted
Cash Flow
Imbalance
Current
Revenues
Maintained
Sewer Control Panel (Just in Time)
31
Reserves
Maintained
Sustainable
Cash Flow
Just in Time
Adjustments
Sewer Control Panel (Level Solution)
32
Reserves
Maintained
Sustainable
Cash Flow
“Smooth”
Revenue
Adjustments
Affordability
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
33
Affordability Analysis
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
34
• Calculated affordability looking at the City service area
(Regulatory)
• Analyzed billing data and census block groups to identify
affordability at the “neighborhood level”
• Estimated how many individual households have an
unaffordable water & sewer bill
Owner Exemption and Affordability Challenge
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
35
Hours Worked Affordability Metric
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
36
Hours Worked Metric (HM)
• Measures number of hours worked at minimum wage to pay water and sewer bill
• Service considered affordable when less than 8 hours worked to pay monthly bill
Monthly Bill
Minimum Wage
=
Hours Work
$78.87
$13.50
=
5.84 Hours
$ 764.25
$-
$ 200
$ 400
$ 600
$ 800
$ 1,000
$ 1,200
$ 1,400
Wastewater
Water
Average
2021 Peer Survey – Residential @ 54 CCF Annually
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
37
Rate Design
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
38
Rate Design Considerations
S O M E R V I L L E 2 0 2 1 A F F O R D A B I L I T Y A N A L Y S I S
39
• Next step in the analysis will evaluate billing
practices and customer classifications
• Meter replacement program will add key additional
data for consideration
• Analyzing customer volume and system use data
• Anticipating council conversation over the next
year and implementation FY 2023
Options for Scaling Base Charge
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
40
0
20
40
60
80
100
120
140
160
5/8"
3/4"
1"
1 1/2"
2"
3"
4"
6"
8"
Current
AWWA
Average Use
•
Represents cost that the utility incurs in standing ready to serve customers when their demands occur 24/7
•
Cost should scale by meter size
5/8”
3/4”
1”
1.5”
2”
3”
4”
$20.00
$20.00
$20.00
$40.00
$64.00
$120.00
$200.00
1.0
1.0
1.0
2.0
3.2
6.0
10.0
Meter
Size
Base Fee
Scaling
6”
$400.00
20.0
8”
$400.00
20.0
Volumetric Charge Considerations
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
41
Tier
Volume CCF
Rate
1
0-8
$4.20
2
9-13
$4.68
3
14-67
$6.74
4
68-133
$7.06
5
>133
$7.34
Tier
Volume CCF
Rate
1
0-10
$4.68
2
11-100
$6.74
3
101-200
$7.06
4
>200
$7.34
Commercial Bi-Monthly
Residential Tri-Annual
Volume Charge
• Considering the treatment of
multi-unit properties with a
single meter
• Analyzing the tier breakpoints
for residential, using the most
current census data and
volumetric trends
• Evaluating the appropriateness
of commercial tiers in light of
industry standards
Elements of Rates
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
42
Charge Type
Base Charge
Volume Charge
Elements of Rates- Base Charge
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
43
Charge Type
Base Charge
How is it Applied
Fixed amount
per meter
Rationale
Many of Utilities’
costs are fixed
(ex: debt)
Fixed revenues
protect the utility
from changes in
demand
Bond rating
agencies
measure fixed
cost recovery
Industry best
practice
Elements of Rates- Volume Charge
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
44
Charge Type
Base Charge
How is it Applied
Fixed amount
per meter
Rationale
Convey
conservation
messaging
Encouraged by
regulation
Allows
customers to
control their bill
Key measure of
system
utilization
Volume Charge
Based on use in
CCF
Balancing Objectives
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
45
Simplicity
Proportionality
Revenue Requirement
Industry Standards
Residential Tiers
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
46
Simplicity
Currently Five Tri-Annual Tiers in Place
Tier
Volume CCF
Rate
1
0-8
$4.20
2
9-13
$4.68
3
14-67
$6.74
4
68-133
$7.06
5
>133
$7.34
80% of Volume
20.6%
11.8%
49.3%
6.5%
11.8%
0
100,000
200,000
300,000
400,000
500,000
600,000
700,000
800,000
Tier 1
Tier 2
Tier 3
Tier 4
Tier 5
Residential Billed Volume by Tier (CCF)
Current
Reducing Residential to Three Tiers
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
47
Simplicity
1
2
3 All Additional Use
Small Household Typical Indoor Usage
Description
Value
People per Household
1.35
Typical Indoor Use (Gallons per Capita per Day)
36.7
Typical Essential Domestic Use (CCF/Tri-Annualy)
8
Average Household Typical Indoor Usage
Description
Value
People per Household
2.37
Typical Indoor Use (Gallons per Capita per Day)
36.7
Typical Essential Domestic Use (CCF/Tri-Annualy)
14
Multi-Unit Residential Pays More
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
48
Proportionality
3 Unit Total Tri-Annual water Bill: $243
$268
12.3%
7.7%
80.0%
61.5%
38.5%
0.0%
0
20
40
60
Tier 1
Tier 2
Tier 3
Billed Volume per Tier
Current
Revised
3 Dwelling
Units and
one meter
3 Dwelling Units and 3 meters
10.5% higher
3 Unit Total Tri-Annual Use CCF:
39
Tiers as currently
constructed can do not
account for multiple units,
resulting in higher bills for
multiple units
39
Meter Size:
5/8”(3)
5/8”(1)
Multi-Unit Residential Pays the Same
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
49
Proportionality
3 Unit Total Tri-Annual water Bill: $243
$243
12.3%
7.7%
80.0%
61.5%
38.5%
0.0%
0
20
40
60
Tier 1
Tier 2
Tier 3
Billed Volume per Tier
Current
Revised
3 Dwelling
Units and
one meter
3 Dwelling Units and 3 meters
0% higher
3 Unit Total Tri-Annual Use CCF:
39
Tiers can be constructed to
account for multiple units,
resulting in equal bills per
unit
39
Meter Size:
5/8”(3)
5/8”(1)
Commercial Tiers
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
50
Simplicity
Currently Four Bi-Monthly Tiers in Place
Tier
Volume CCF
Rate
1
0-10
$4.68
2
11-100
$6.74
3
101-200
$7.06
4
>200
$7.34
98% of Volume
1.9%
12.7%
10.8%
74.6%
0
50,000
100,000
150,000
200,000
250,000
300,000
350,000
400,000
Tier 1
Tier 2
Tier 3
Tier 4
Commercial Billed Volume by Tier (CCF)
Current
Reducing Commercial to One Tier
S O M E R V I L L E 2 0 2 1 R A T E D E S I G N
51
Simplicity
Proportionality
1.9%
12.7%
10.8%
74.6%
100.0%
0.0%
0.0%
0.0%
0
100,000
200,000
300,000
400,000
500,000
600,000
Tier 1
Tier 2
Tier 3
Tier 4
Commercial Billed Volume by Tier (CCF)
Current
Revised
•
Commercial demand drivers are
individualized based on the type of
business
•
The most common rate structure
applied to commercial customers is a
uniform rate
•
Single tier creates proportionality
between all commercial users