Committee of the Whole
Regular MeetingGeneva, IL · November 9, 2015
Minutes
Committee of the Whole Minutes
November 9, 2015
Present: Mayor Burns, Ald. Bruno, Burghart, Cummings, Kilburg, Maladra,
Marks, Radecki, Seno (arrived at 7:07pm), Singer
Absent: Ald. Simonian
Staff Present: McKittrick, Dawkins, Babica, Mexin, Passarelli, Wright,
VanGyseghem
1. CALL TO ORDER
2. APPROVE COMMITTEE OF THE WHOLE MINUTES FROM OCTOBER 26,
2015.
Moved by Ald. Marks, second by Ald. Singer V/V: 8-0 Motion carried.
3. ITEMS OF BUSINESS
a. Police Department Presentation
Officer Penny Boedigheimer presented an overview of the City’s Senior Care
program and provided examples of the resources they use as well as some recent
success stories. Ald. Singer thanked Officer Boedigheimer for her good work with
the seniors of the community.
b. Recommend Draft Resolution Authorizing Execution of an Operating Services
Agreement with ISC, Inc. (subsidiary of the Indiana Municipal Power Agency).
Electric Supt. Wright provided information on the need to execute the contract,
noting IMPA was creating a subsidiary for the service and that this was a
housekeeping item.
Moved by Ald. Marks, second by Ald. Singer
V/V: 9-0 Motion carried.
c. Recommend Approval of Proposed Water and Wastewater Sewer Rates
(Alternate I) and Direct Staff to Prepare Draft Ordinance Amendment.
David Hyder, Vice President with Burton & Associates, presented information on
the recent rate study and recommendations for future rate structures. Hyder,
along with staff, recommended the “Alternate I” rate structure which included
adoption of an infrastructure replacement charge within a fixed fee for rate
COMMITTEE OF THE WHOLE MINUTES – NOV. 9, 2015 1
customers. Discussion followed on the impact the average rate customer and
goal to gain stability in the face of rising infrastructure costs and declining use.
Moved by Ald. Marks, second by Ald. Kilburg
Roll Call: Ayes: 9 Nays: 0 Motion carried.
4. NEW BUSINESS
Admin. McKittrick put out a call for volunteers to plant spring bulbs in the City
Hall gardens later that week. Ald. Singer announced the annual Veterans Day
commemoration at State and Third and urged all to attend.
5. CLOSED SESSION ON COLLECTIVE NEGOTIATING MATTERS BETWEEN
THE PUBLIC BODY AND ITS EMPLOYEES OR THEIR REPRESENTATIVES
and the SETTING OF A PRICE FOR SALE OR LEASE OF PROPERTY
OWNED BY THE PUBLIC BODY.
Moved by Ald. Cummings, second by Ald. Marks to add “setting of a price for
sale or lease of property owned by the public body” to closed session.
V/V: 9-0
On a motion by Ald. Cummings, second by Ald. Marks, the meeting was
adjourned to closed session at 8:19pm.
Roll Call: Ayes: 9 Nays: 0 Motion carried.
On a motion by Ald. Bruno, second by Ald. Marks, the meeting returned to open
session at 9:10pm.
Roll Call: Ayes: 9 Nays: 0 Motion carried.
6. ADJOURNMENT
On a motion by Ald. Cummings, second by Ald. Bruno, the meeting was
adjourned by unanimous voice vote at 9:10pm.
- Submitted by Recording Secretary Fornari
COMMITTEE OF THE WHOLE MINUTES – NOV. 9, 2015 2
Agenda
1
COMMITTEE OF THE WHOLE
Monday, November 9, 2015
at 7:00pm
City Hall Council Chamber
109 James Street
Geneva, IL 60134
Ald. Craig Maladra, Chair
AGENDA
1. CALL TO ORDER
2. APPROVE COMMITTEE OF THE WHOLE MINUTES FROM OCTOBER 26, 2015.
3. ITEMS OF BUSINESS
a. Police Department Presentation
b. Recommend Draft Resolution Authorizing Execution of an Operating Services
Agreement with ISC, Inc. (subsidiary of the Indiana Municipal Power Agency).
c. Recommend Approval of Proposed Water and Wastewater Sewer Rates (Alternate
I) and Direct Staff to Prepare Draft Ordinance Amendment.
4. NEW BUSINESS
5. CLOSED SESSION ON COLLECTIVE NEGOTIATING MATTERS BETWEEN THE
PUBLIC BODY AND ITS EMPLOYEES OR THEIR REPRESENTATIVES.
6. ADJOURNMENT
2
COMMITTEE OF THE WHOLE MINUTES
October 26, 2015
PRESENT: Mayor Burns, Ald. Bruno, Burghart, Cummings, Kilburg, Maladra, Marks,
Radecki, Simonian, Seno, Singer
STAFF: McKittrick, Dawkins, Babica, Nash
1. CALL TO ORDER
Chairman Singer called the meeting to order at 7pm noting all were present.
2. APPROVE COMMITTEE OF THE WHOLE MINUTES FROM OCTOBER 12, 2015.
Moved by Ald. Bruno, second by Ald. Marks V/V: 10-0 Motion carried.
3. ITEMS OF BUSINESS
a. Recommend Draft Ordinance Amending Title 6 (Police Regulations), Chapter 2
(Miscellaneous), Section 5 (Weapons) Adding Subsection 6-2-5C (Regulation of Air Rifles)
Moved by Ald. Marks, second by Ald. Bruno
Police Commander Nash provided an overview of the changes that were implemented based on
the council’s discussions on August 10 and 17, noting the allowance for club, team aspect as well
as addressing the ‘lookalike’ air gun issue. Nash also noted that the transporting language
mirrored the state statute. Ald. Seno requested that separate language on the size of paintball
be added since they are larger than the .18 bb. Aldermen also discussed the language regarding
property owners and renters. Cummings asked that ‘residence’ be changed to ‘property’. Ald.
Radecki reiterated his support for the original draft and would not support this amendment as
presented.
DuPage county resident, Mike Wiseman, a representative with the Illinois Rifle Association, voice
his opposition to the draft ordinance. Geneva resident Kurt Koenig also voiced his opposition.
On Koenig’s suggestion of owners putting orange tape on the air rifles instead of the
transportation requirements, Comm. Nash stated that someone could also put orange tape on a
real weapon and that officer safety would be jeopardized.
3
The aldermen reached consensus to add the paintball size regulations as well as the property
language change to bring forward for formal approval on November 2, 2015.
V/V: 9-1 (Radecki) Motion carried.
b. Recommend Draft Resolution Declaring Water Division 2000 GMC K-2500 as Surplus
Property.
Moved by Ald. Bruno, second by Ald. Kilburg V/V: 10-0 Motion carried.
c. Recommend Draft Ordinance Amending Title 4, Chapter 2 (Liquor Control)
Amending the Class D-7 (Geneva Park District) Liquor License.
Moved by Ald. Maladra, second by Ald. Seno V/V: 10-0 Motion carried.
4. NEW BUSINESS
Public Works Dir. Rich Babica, along with CDM Smith representative Amrou Atassi, provided
some additional details on the proposed water treatment plant upgrades at the request of an
alderman.
Mayor Burns presented City Administrator Mary McKittrick with a plaque from the International
City/County Management Association honoring her 30 years in public service. The audience
gave McKittrick a round of applause.
5. ADJOURNMENT
On a motion by Ald. Simonian, second by Ald. Marks, the meeting was adjourned by unanimous
voice vote at 8:01pm.
4
AGENDA ITEM EXECUTIVE SUMMARY
Consider Resolution Authorizing Execution of an Operating Services
Agenda Item:
Agreement with ISC, Inc.
Presenter &
Hal E. Wright, Superintendent of Electrical Services
Title:
Date: November 3, 2015
Please Check Appropriate Box:
X Committee of the Whole Meeting Special Committee of the Whole Meeting
X City Council Meeting Special City Council Meeting
Public Hearing Other -
Associated Strategic Plan Goal/Objective: Vision 5, Goal N
Budgeted? _X_ Yes Other ____ Yes
Estimated Cost: $60,000 ____ No Funding? ____ No
If “Other Funding,” please explain how the item will be funded:
Executive Summary:
Geneva has had an Operating Services Agreement with the Indiana Municipal Power
Agency (IMPA) since January 2006 to estimate and bid our power supply resources and
loads into the PJM Regional Transmission Market. IMPA will no longer offer these
services directly but in the future will provide these services through a subsidiary
company known as ISC. ISC is offering to continue to provide services to Geneva at our
current rate of $10,000 per month through April 30, 2016. Thereafter the price for those
same services would increase to $22,000 per month.
Between now and April 30, 2016, city staff will conduct a Request for Qualifications to
evaluate proposals from qualified companies and ensure the interests of the City are
being effectively and competitively managed. Staff will bring a recommendation to the
City Council before April 30, 2016 to either continue with ISC or enter into a similar
agreement with another provider. Until that process can be completed, it is staff’s
recommendation to enter into the attached agreement with ISC.
Attachments: (please list)
• Proposed Operating Services Agreement with ISC
Recommendation / Suggested Action: (how item should be listed on agenda)
Authorize execution of the Operating Services Agreement with ISC, Inc., a subsidiary of
the Indiana Municipal Power Agency, (IMPA).
5
RESOLUTION NO. 2015-__
RESOLUTION AUTHORIZING
Execution of an Operating Services Agreement with ISC, Inc. a subsidiary of the Indiana
Municipal Power Agency, (IMPA)
BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF GENEVA,
KANE COUNTY, ILLINOIS, as follows:
SECTION 1: That the City Administrator is hereby authorized to execute an Operating
Services Agreement with ISC, Inc., on behalf of the City of Geneva, as recommended by Staff.
SECTION 2: This Resolution shall become effective from and after its passage as in
accordance with law.
PASSED by the City Council of the City of Geneva, Kane County, Illinois, on this 16th
day of November, 2015.
AYES: __ NAYS: __ ABSENT: __ ABSTAINING: __ HOLDING OFFICE: __
Approved by me this 16th day of November, 2015.
Mayor
ATTEST:
City Clerk
6
Operating Services Agreement
This Agreement for operating services is executed and made effective as of October 1,
2015 (the “Effective Date”), between ISC, Inc. (“ISC”), a non-profit corporation organized under
the laws of the State of Indiana, and the City of Geneva, Illinois, a municipality and political
subdivision of the State of Illinois ("Client") (each individually a “Party” and together “the
Parties”).
WHEREAS, the Indiana Municipal Power Agency (“IMPA”) and Client previously
entered into an Operating Services Agreement dated January 1, 2006 (the “IMPA Agreement”);
WHEREAS, IMPA has decided to no longer offer the type of services provided under the
IMPA Agreement, but ISC, a subsidiary of IMPA, will offer those services;
WHEREAS, Client desires ISC to continue providing the services previously provided by
IMPA under the IMPA Agreement;
WHEREAS, the IMPA Agreement will terminate on the Effective Date of this
Agreement, as provided in separate notice from IMPA to Client;
NOW THEREFORE, in consideration of the covenants set forth herein, ISC and Client
mutually agree as follows:
Article 1 — Scope of Work
1.1 Services
ISC shall perform operating services related to Client’s electric utility operations as described in
Exhibit A and attached to this Agreement (the “Services”). In connection with certain of the
Services, Client will appoint ISC as its agent to conduct all transactions on behalf of Client with
PJM Interconnection, LLC (“PJM”). Client will execute such instruments as PJM may require
with respect to ISC’s appointment and role as Client’s agent.
Client acknowledges that it will retain certain responsibilities and functions with respect to its
operations in order to facilitate ISC’s performance of the Services. The parties agree to modify
in writing the responsibilities and functions of ISC and Client identified in Exhibit A from
time to time, as warranted or necessitated by modifications of the Services made pursuant to
Section 1.2, or to conform to prevailing industry standards.
Client hereby designates the Superintendent of Electric Services or the Manager of Electric
Operations to act as Client’s representative with respect to the Services to be performed under
this Agreement. Such persons, acting individually or collectively, have complete authority to
transmit instructions, receive information, interpret and define Client’s policies, decisions and
approvals with respect to the Services, and otherwise to act on behalf of Client in all matters
pertinent to the Services. Client’s Director of Public Works may designate replacement
representatives by providing written notice of such designation to ISC.
7
1.2 Changes in Scope of Services
In the event Client requests a change in the Services set forth in Exhibit A, or ISC recommends a
change in such Services, ISC shall submit to Client’s representative a written proposal setting
forth the changes to the scope of the Services and the change, if any, in the price for the Services.
If Client accepts ISC’s proposal, Client and ISC shall execute a written change to Exhibit A,
authorizing ISC’s performance of the revised scope of Services. ISC shall not perform any
changes in the scope of Services except pursuant to a written change to Exhibit A.
Article 2 — Compensation and Terms of Payment
2.1 Compensation
As compensation for the services to be performed hereunder, client shall pay a flat fee of
$10,000.00 per month through April 30, 2016. From May 1, 2016 through December 31, 2016,
client shall pay a flat fee of $22,000.00 per month. ISC shall submit monthly invoices to
Client, which shall be payable on receipt. On or about September 1, 2016, and on or about
each September 1 thereafter, the Parties shall review the fee and may make changes therein as
mutually agreed upon for the following calendar year. Pursuant to Exhibit A, the Services
hereunder may include sales of Client’s excess power, from time to time and in ISC’s
discretion, in the PJM market. Client agrees that PJM shall pay the net proceeds of such sales
to Client. ISC will provide information with respect to such sales.
2.2 Expenses
Client shall reimburse ISC for its reasonable expenses incurred in connection with providing the
Services, including expenses related to travel and transportation (e.g., airfare, car rental, cab fare,
parking, etc.) meals, lodging, photocopying (at $0.25 per page), long-distance telephone charges,
and other out-of-pocket expenses, which shall be identified on the monthly invoice submitted to
Client.
Article 3 — Standard of Care; Reliance on Data
3.1 ISC’s Services
ISC shall perform the Services with the same degree of skill and care that it employs in
performing similar services for itself and its member utilities.
3.2 Reliance on Data
ISC shall rely on the information made available, either directly by Client or by third parties
retained by Client, as accurate without independent verification. ISC shall have no liability for
errors or omissions in its Services attributable in whole or in part to ISC’s reliance upon or use
of data or other information so furnished by Client or by third parties, including, without
limitation, PJM.
8
Article 4 — Term and Termination
4.1 Term
The Initial Term of this Agreement shall be from November 1, 2015 through December 31,
2016. This Agreement shall remain in effect thereafter for Successive one-year Terms, until it is
terminated pursuant to Article 4.2. ISC reserves the right to adjust its rates and charges for the
Services, as provided in Article 2.
4.2 Termination
During the period of November 1, 2015 through April 30, 2016, this Agreement and Services
provided hereunder may be terminated by Client or ISC upon written notice to be effective not
less than thirty (30) days after receipt thereof.
During the remainder of the Agreement’s Initial Term (from May 1, 2016 through December
31, 2016), this Agreement and Services provided hereunder may be terminated by Client or ISC
upon written notice to be effective not less than ninety (90) days after receipt thereof, in the
event of the other party’s substantial failure to perform in accordance with the Agreement’s
terms through no fault of the terminating party, provided that such failure to perform is not
excused by force majeure. For purposes of this section, substantial failure to perform shall
include Client’s nonpayment, beyond 60 days of Client’s receipt, of any invoice rendered to it.
After completion of the Agreement’s Initial Term (i.e., during Successive Terms), this
Agreement and Services provided hereunder may be terminated by Client or ISC upon written
notice to be effective not less than ninety (90) days after receipt thereof.
In connection with any termination under this Section, Client shall pay ISC all amounts due for
all Services rendered and expenses incurred to the date of termination or, if later, the date ISC
suspended its performance, plus reasonable costs incurred by ISC in terminating the Services.
Article 5 — Force Majeure
To the extent either party is prevented by Force Majeure from carrying out, in whole or in part,
its obligations under this Agreement and such party (the "Claiming Party") gives notice and
details of the Force Majeure to the other party as soon as practicable, then the Claiming Party
shall be excused from the performance of its obligations (other than the obligation to make
payments then due or becoming due with respect to performance prior to the occurrence of
Force Majeure). The Claiming Party shall remedy the Force Majeure with all reasonable
dispatch. For purposes of this Agreement, "Force Majeure" means an event or circumstance
which prevents the Claiming Party from performing its obligations hereunder, which event or
circumstance was not anticipated as of the effective date hereof and was not within the
reasonable control of, or the result of the negligence of, the Claiming Party, and which, by the
exercise of due diligence, the Claiming Party is unable to overcome or avoid or cause to be
avoided.
9
Article 6 — General Provisions
6.1 Relationship of the Parties
The parties acknowledge and agree that ISC shall act as Client’s agent with respect to all
matters involving PJM, as provided in Article 1.1 and Exhibit A. In all other respects, ISC is
an independent contractor with respect to the Services performed hereunder. In its sole
discretion, ISC may have the Services performed by a related or affiliated entity, in which case
ISC shall remain responsible for such Services and Client shall look solely to ISC as if the
services were performed by ISC. Neither ISC nor its agents, employees or subcontractors shall
be deemed to be servants or employees of Client.
6.2 Limitation on Liability; Indemnification
6.2.1 Limitation on Liability. ISC shall not be liable to Client for any loss, cost,
damage, or expense incurred by Client as a result of any action or failure to act,
under any circumstances, by ISC (or its employees, agents, or contractors) in
performing any of the Services, unless such loss, cost, damage, or expense is the
result of gross negligence or intentional wrongdoing on the part of ISC. Under no
circumstances shall ISC be liable to Client for any act or omission on the part of
PJM or those entities involved in the supply of fuel to Client's generators.
Notwithstanding any other provision of this Agreement, the maximum aggregate
liability of ISC to Client in connection with all losses, costs, damages or
expenses arising under this Agreement shall be limited to the aggregate amount
of fees paid to ISC by Client pursuant to this Agreement during the Term in
which the losses, costs, damages or expenses occurred.
6.2.2 Indemnification. Subject to Section 6.2.1, each party shall, to the extent
permitted by law, indemnify, defend and save the other party harmless from any
and all damages, losses, claims, including claims and actions relating to injury to
or death of any person or damage to property, demands, suits, recoveries, costs
and expenses, court costs, attorney fees and all other obligations by or to third
parties, arising out of or resulting from the indemnifying party's performance of
its obligations under this Agreement.
6.2.3 No Consequential Damages. Notwithstanding Section 6.2.1, neither party shall
be liable to the other for any indirect, incidental, special, consequential,
punitive, multiple, or exemplary damages (including, without limitation, lost
profits or revenue, or loss of goodwill) arising out of, due to, or in connection
with either party's performance or nonperformance under this Agreement, or
any of its obligations herein, whether based on contract, tort (including
negligence), strict liability, warranty or otherwise.
10
6 . 3 Assignment
This Agreement shall not be assignable by either party without the prior written consent of the
other party. Any such assignment shall be null and void and without effect.
6.4 Notices
All notices pertaining to this Agreement shall be in writing and shall be sufficient when sent by
hand delivery, United States mail, overnight courier service or facsimile transmission to:
Client: City of Geneva
1800 South Street
Geneva, Illinois 60134
Attn: Director of Public Works
Fax No. 630-208-1503
ISC: ISC, Inc.
11610 North College Avenue
Carmel, Indiana 46032
Attn: President
Fax No. 317-575-3372
6.5 Entire Agreement
This Agreement shall constitute the entire agreement between the parties hereto and supersedes
any and all prior agreements, representations, understandings, proposals or communications,
whether oral or written. This Agreement shall not be varied, supplemented, qualified or
interpreted by any prior course of dealing between the parties hereto or by any usage of trade.
This Agreement may be amended or modified only by a written document executed by ISC and
Client. In the event of a conflict between this document and any exhibit hereto, the terms and
provisions of this document shall control. In the event Client issues a purchase order to ISC in
connection with the execution of this Agreement or a modification of the scope of Services
pursuant to Section 1.2, no preprinted terms thereon shall become a part of this Agreement. Any
such purchase order, whether or not signed by ISC, shall be considered to be a document solely
for Client’s internal operations management.
6.6 Interpretation
6.6.1 The validity, interpretation, and performance of this Agreement, and each of its
provisions, shall be governed by the laws of the State of Indiana and any litigation
hereunder shall be commenced in the federal or state courts sitting in the State of
Indiana.
6.6.2 Headings and titles of articles, sections, paragraphs, and other subparts of this
Agreement are for convenience of reference only and shall not be considered in
interpreting the text of this Agreement.
5
11
6.6.3 Indemnities against, releases from, and limitations on liability, and limitations on
remedies expressed herein, as well as waivers of rights hereunder, including, but
not limited to, subrogation rights, shall apply in the event of breach of contract or
warranty, tort (including negligence), strict liability, or other basis of liability of
the Party indemnified or released, or against whom liability has been limited or
remedies have been waived. Such indemnities, releases, waivers and limitations
shall also extend to the officers, directors, employees, licensors, agents,
subcontractors, vendors and related entities of such Party.
6.6.4 In the event any portion or all of this Agreement is held to be void or
unenforceable, the Parties agree to negotiate in good faith to reach an equitable
agreement which shall effect the intent of the parties as originally set forth herein.
6.6.5 This Agreement may be executed in two (2) or more counterparts, each of which
shall be deemed an original, but all of which together shall constitute one in the
same instrument.
6.7 Attorneys’ Fees
If any Party institutes any legal suit, action or proceeding against the other Party to enforce this
Agreement or concerning any issues arising out of or relating to this Agreement, the prevailing
party in the suit, action or proceeding is entitled to receive, and the non-prevailing party shall
pay, in addition to all other remedies to which the prevailing party may be entitled, the costs and
expenses incurred by the prevailing party in conducting the suit, action or proceeding, including
reasonable attorneys’ fees, court costs and other related litigation expenses, even if not otherwise
recoverable by law (including, without limitation, all fees, taxes, costs and expenses incident to
appellate, bankruptcy and post-judgment proceedings).
IN WITNESS WHEREOF, the parties hereto have executed this contract document as of the date
and year first above written.
ISC, Inc. City of Geneva, Illinois
By: ________________________ By: ______________________
Raj. G. Rao
President
Attest: ____________________
12
13
AGENDA ITEM EXECUTIVE SUMMARY
Agenda Item: Water & Sewer Rate Study Update
Dave Hyder, Burton and Associates.
Presenter & Title: Rich Babica, Public Works Director
Bob VanGyseghem, Superintendent of Water and Wastewater
Date: November 4, 2015
Please Check Appropriate Box:
X Committee of the Whole Meeting Special Committee of the Whole Meeting
X City Council Meeting Special City Council Meeting
Public Hearing Other -
Associated Strategic Plan Goal/Objective:
Vision 5: Manage City resources and assets to effectively deliver core services, provide for
capital investment, and meet community needs and desires. Goal F: Finalize the utility’s facility
plan and necessary upgrades /improvements to comply with mandates.
Budgeted? ____ Yes Other ____ Yes
Estimated Cost: $ ____ No Funding? ____ No
If “Other Funding,” please explain how the item will be funded:
Executive Summary:
In 2012 Dave Hyder, then with Municipal & Financial Services Group, performed a Water &
Sewer Rate Study. This study was approved by the City Council and a three year water and sewer
rate increase was codified ending on May 1, 2014.
With the completion of the Facility Plan Update for the WWTP to ensure compliance with new
IEPA Directives, staff requested an update to the rate model.
Dave Hyder has updated the model to include the use of an Illinois EPA low interest loan for the
Phase I construction of WWTP improvements in the amount of $8,000,000. The Phase II
improvements are projected to use available water utility funds scheduled over a four (4) year
period along with a second $2,000,000 IEPA loan if required.
Dave Hyder, now with Burton and Associates, will present the model update and the status of the
Water & Sewer Fund. Three rate alternatives will be presented with staff recommending
Alternative I.
Attachments: (please list)
Water and Sewer Rate Study Executive Summary
Water and Sewer Rate Study Presentation
Recommendation / Suggested Action: (how item should be listed on agenda)
Recommend that the City Council approve the proposed water and wastewater sewer rates
included within Alternate I and direct Staff to prepare the necessary amendments to the
ordinances and bring forth at a future council meeting.
14
Water and Sewer Rate Study Update Executive Summary
The City of Geneva engaged Burton & Associates to complete a water and sewer rate study for the City’s
utilities. The primary objectives of the study were to evaluate the financial health of the City’s utilities,
consider alternative water and sewer rate structures and benchmark the City’s water and sewer bills and
rate structure with comparable communities. This document provides an executive summary of the
analysis and our recommendations.
Revenue Sufficiency Analysis
The revenue sufficiency analysis for the water and sewer systems was completed by developing a five
year financial forecast of annual expenditures including operating and maintenance and capital expenses
and comparing the expenses by system with the anticipate revenues for each system. Table 1 presents a
forecast of the water and sewer system expenses and the anticipated revenues for each system.
Table 1 ‐ Expenditure and Revenue Forecast
Water System FY 16 FY 17 FY 18 FY 19 FY 20
Water System Expenses $5,204,981 $5,363,117 $5,371,887 $5,071,463 $5,153,615
Revenues with Existing Water Rates $4,590,216 $4,567,265 $4,544,428 $4,521,706 $4,499,098
Surplus / (Shortfall) ($614,766) ($795,852) ($827,459) ($549,757) ($654,517)
Sewer System FY 16 FY 17 FY 18 FY 19 FY 20
Water System Expenses $3,286,173 $3,492,910 $3,487,911 $3,804,017 $3,494,365
Revenues with Existing Sewer Rates $2,902,212 $2,887,701 $2,873,262 $2,858,896 $2,844,602
Surplus / (Shortfall) ($383,961) ($605,209) ($614,649) ($945,121) ($649,764)
As demonstrated in Table 1, the revenues from the current water and sewer rates are projected to fall
short of the annual expenses within the water and sewer systems each of the years of the forecast period.
One of the primary reasons for the shortfall within the sewer system is due to the costs associated with
the wastewater treatment upgrade. It should also be noted that the annual revenues from current water
and sewer rates is anticipated to decline annually due to ongoing reductions in metered water volumes
experienced within the City (which is consistent with national trends). The forecasted annual shortfalls
are not sustainable as the Water and Sewer Fund does not have sufficient reserves to fund the annual
loses, by FY17 the Water and Sewer Fund will have exhausted all reserves.
To address the annual shortfalls within the Water and Sewer Fund, it is necessary to bring revenues in line
with expenditures. Table 2 presents our recommended adjustments to water and sewer revenues to
ensure the financial health and stability of the City’s Water and Sewer Fund.
Table 2 ‐ Recommended Revenue Adjustments
Revenue Increases FY 16* FY 17 FY 18 FY 19 FY 20
Effective Date 12/1/2015 5/1/2016 5/1/2017 5/1/2018 5/1/2019
Water 9% 9% 6% 3% 2%
Sewer 6% 6% 6% 6% 0%
*Represents a 9% and 6% increase in revenues that would have been collected 12/1/15 to 4/30/16
The adjustments to water and sewer revenues will bring annual water and sewer revenues in line with
expenditures over the next five years and allow the cash balance within the Water and Sewer Fund be
restored to meeting the City’s minimum cash balance target of 25% of operating expenses by FY 19.
BURTON & ASSOCIATES 1 City of Geneva
Utility Rates ▪ Assessments ▪ Financial Planning Executive Summary
15
Rate Structure Alternatives
Several rate structure alternatives were considered as part of the study with the goal of developing rates
that will: improved fiscal stability and recovery of fixed costs, minimize one‐time impacts to any one class
of customer and appropriately recover costs associated with capital infrastructure replacement. Three
specific sets of rates were developed for consideration (all of which would produce the same amount of
revenue). The rate structures considered include:
Current Rate Structure ‐ Maintain the current structure for water and sewer rates and apply an
“across the board” increase in rates consistent with the necessary increases in revenues shown in
Table 2.
Alternative I Rate Structure ‐ Add an Infrastructure Replacement Charge to the current fixed
charges assessed for water and sewer to increase revenue stability and provide a dedicated
funding source for system replacements.
Alternative II Rate Structure ‐ Add the Infrastructure Replacement Charge and adopt a uniform
water usage rate, replacing the current declining block rate structure.
Table 3 demonstrates the determination of the Infrastructure Replacement Charge which is a key
component of the rate alternatives.
Water Current FY 16 FY 17 FY 18 FY 19 FY 20
Determination of Fixed Charge
Infrastructure Replacement Charge (3/4" Meter) $2.00 $4.00 $6.00 $6.00 $6.00
Fixed Fee (3/4" Meter) $8.54 $8.54 $8.54 $8.54 $8.54 $8.54
Total Monthly Fixed Charge $8.54 $10.54 $12.54 $14.54 $14.54 $14.54
Sewer Current FY 16 FY 17 FY 18 FY 19 FY 20
Determination of Fixed Charge
Infrastructure Replacement Charge (3/4" Meter) $1.00 $2.50 $3.50 $4.00 $4.00
Fixed Fee (3/4" Meter) $5.46 $5.46 $5.46 $5.46 $5.46 $5.46
Total Monthly Fixed Charge $5.46 $6.46 $7.96 $8.96 $9.46 $9.46
As the table demonstrates the Infrastructure Replacement Charge would be a component of the monthly
fixed charge and would increase over time to generate revenues for water and sewer system asset
replacement. The Infrastructure Replacement Charge would be scaled by meter size just as the City
current scales the monthly fixed charge.
Recommendations
Given the forecasted shortfalls in the City’s Water and Sewer Fund, we recommend that the City take
action to increase water and sewer revenues as soon as possible consistent with the increases shown in
Table 2. After reviewing the City’s current rate structure and the alternative structures, it is our
recommendation that the City adopt a rate structure that includes an Infrastructure Replacement Charge
within fixed charge and maintain the current declining block rates for the water system. The
Infrastructure Replacement Charge portion of the fixed charge will provide a dedicated funding source for
the ongoing replacement of water distribution mains and lining of the sewer collection system, funding
approximately 85% of these annual expenditures. The selected rate structure alternative minimizes the
BURTON & ASSOCIATES 2 City of Geneva
Utility Rates ▪ Assessments ▪ Financial Planning Executive Summary
16
impact on any one class of customers within the City. A complete schedule of recommended water and
sewer rates are presented in Tables 4 and 5.
Table 4: Recommended Water Rates
Water Current FY 16 FY 17 FY 18 FY 19 FY 20
Total Monthly Fixed Charge
Meter Size
5/8 $6.55 $8.08 $9.62 $11.15 $11.15 $11.15
3/4 $8.54 $10.54 $12.54 $14.54 $14.54 $14.54
1 $12.57 $15.51 $18.46 $21.40 $21.40 $21.40
1 1/2 $22.56 $27.84 $33.13 $38.41 $38.41 $38.41
2 $34.59 $42.69 $50.79 $58.89 $58.89 $58.89
3 $62.68 $77.36 $92.04 $106.72 $106.72 $106.72
4 $102.80 $126.87 $150.95 $175.02 $175.02 $175.02
6 $203.02 $250.57 $298.11 $345.66 $345.66 $345.66
Usage Charges (per 100 cubic feet)
Tier 1 (0 ‐ 1,500 cubic feet) $4.38 $4.59 $4.85 $4.95 $5.16 $5.31
Tier 2 (1,500 ‐ 20,000 cubic feet) $4.05 $4.25 $4.48 $4.58 $4.77 $4.91
Tier 3 (Above 20,000 cubic feet) $3.92 $4.11 $4.34 $4.43 $4.62 $4.75
Table 5: Recommended Sewer Rates
Sewer Current FY 16 FY 17 FY 18 FY 19 FY 20
Total Monthly Fixed Charge
Meter Size
5/8 $4.35 $4.95 $6.11 $6.87 $7.26 $7.26
3/4 $5.46 $6.46 $7.96 $8.96 $9.46 $9.46
1 $7.71 $9.51 $11.72 $13.19 $13.92 $13.92
1 1/2 $13.29 $17.07 $21.03 $23.67 $24.99 $24.99
2 $20.01 $26.17 $32.24 $36.29 $38.32 $38.32
3 $35.72 $47.41 $58.42 $65.76 $69.43 $69.43
4 $58.14 $77.76 $95.82 $107.86 $113.87 $113.87
6 $114.15 $153.57 $189.23 $213.00 $224.89 $224.89
Usage Charges (per 100 cubic feet)
Non‐Industrial $2.53 $2.63 $2.65 $2.75 $2.91 $2.91
Industrial $3.80 $3.95 $3.98 $4.12 $4.38 $4.37
Table 6 presents the combined water and sewer bills based on the recommended rates and the change in
the monthly combined bill each year.
BURTON & ASSOCIATES 3 City of Geneva
Utility Rates ▪ Assessments ▪ Financial Planning Executive Summary
17
Table 6: Combined Water and Sewer Bills
Combined Monthly Bill Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $53 $58 $63 $67 $70 $71
Residential User (2,000 cf/month) $142 $151 $159 $166 $174 $176
Commercial (3,000 cf/month) $210 $223 $236 $246 $257 $261
Industrial (25,000 cf/month) $1,985 $2,095 $2,186 $2,265 $2,376 $2,407
Monthly Dollar Change Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) ‐ $5 $5 $4 $3 $1
Residential User (2,000 cf/month) ‐ $9 $9 $7 $8 $3
Commercial (3,000 cf/month) ‐ $13 $13 $10 $11 $4
Industrial (25,000 cf/month) ‐ $109 $91 $79 $111 $31
Benchmarking
A sample bill benchmarking comparison is provided in Figure 1. It is very important to note that the rates
and fees collected from the comparison communities represent their currently published rates and fees.
Therefore the comparison does not account for the likely increases in rates that may be adopted within
the communities in the next fiscal year.
Figure 1: Sample Monthly Water and Sewer Comparison (3/4” Meter using 700 cubic feet)
West Chicago
Current Geneva
Bartlett
Batavia
Recommended Geneva FY 16
St. Charles
South Elgin
$‐ $10 $20 $30 $40 $50 $60 $70
Water Sewer
The figure demonstrates that the City currently has the second lowest combined bill and with the increase
proposed this fiscal year the City bills would move up the scale slightly.
BURTON & ASSOCIATES 4 City of Geneva
Utility Rates ▪ Assessments ▪ Financial Planning Executive Summary
18
Water and Sewer Rate Study
City Council Work Session
November 9, 2015
Presented by:
David Hyder, Vice President
19
Scope of the Rate Study Update
1. Develop Multi-Year Financial Management Plans
Satisfy annual operating and capital cost requirements
(including funding of WWTP upgrade)
Maintain operating reserves consistent with City policy
2. Develop Rate Structure Modifications
Appropriate funding for replacement of system assets
Increased revenue stability
3. Benchmarking
Compare typical water and sewer bills and rate structures
2
20
The Objective: Sustainability
Rates need to balance all aspects of sustainability:
Social
Fair & equitable distribution of costs
Promote public policy & quality of life objectives
Environmental
Promote resource conservation
Fund cost of regulatory compliance
Economical
Long-term revenue sufficiency
Ongoing cost requirements
Financial policies
Fiscal stability
Fixed cost recovery
Withstand changes in demand
3
21
Key Sustainability Challenges
Funding of 5-Year Capital Improvement Program
Wastewater Treatment Plant Upgrade = $12.0M
Water Distribution Rehabilitation = $3.0M
Sewer Collection Rehabilitation = $2.0M
Existing debt payments for water system ($1.6M annually,
approximately 30% of total annual water expenses).
Ongoing reductions in water and sewer sales and resulting
reduction in revenues
4
22
Declining Demands
1,400,000
Total Annual Water Sales (100 cubic feet)
1,200,000
Forecast
1,000,000
800,000
600,000
400,000
200,000
-
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
5
23
Multi-Year Financial Management Plans
24
Operating Budgets
Water Sewer
$3,500,000 $3,500,000
$3,000,000 $3,000,000
$2,500,000 $2,500,000
$2,000,000 $2,000,000
$1,500,000 $1,500,000
$1,000,000 $1,000,000
$500,000 $500,000
$-
$-
FY 15 FY 16 FY 17 FY 18 FY 19 FY 20
FY 15 FY 16 FY 17 FY 18 FY 19 FY 20
Water Production Water Distribution Water Treatment
Wastewater Treatment Wastewater Collection
Industrial Wastewater
7
25
Existing Debt
Water Sewer
$2,000,000 $2,000,000
$1,500,000 $1,500,000
$1,000,000 $1,000,000
$500,000 $500,000
$- $-
FY 15 FY 16 FY 17 FY 18 FY 19 FY 20 FY 15 FY 16 FY 17 FY 18 FY 19 FY 20
General Obligation Refunding Bonds, Series 2012B
Drinking Water Loan L17 - 210400 Wastewater Loan L17-185400
Drinking Water Loan L17 - 233000 Wastewater Loan L17-098600
Drinking Water Loan L17 - 285100
8
26
Capital Improvement Plan
Water System FY 16 FY 17 FY 18 FY 19 FY 20 Total
Water Mains 820,000 867,000 687,000 687,000 850,271 3,911,271
Water Treatment Plant 186,650 155,150 148,000 41,000 - 530,800
Water Supply 70,000 60,000 - 55,000 - 185,000
Water Storage - - - - - -
Metering 110,000 105,000 105,000 105,000 105,000 530,000
Miscellaneous Projects 43,835 150,300 84,500 52,500 12,500 343,635
Total Water Projects $1,230,485 $1,337,450 $1,024,500 $940,500 $967,771 $5,500,706
Sewer System FY 16 FY 17 FY 18 FY 19 FY 20 Total
Sanitary Lining 276,000 680,000 565,000 565,000 300,198 2,386,198
Sewer Pumps 52,000 63,000 55,000 65,000 55,000 290,000
Wastewater Treatment Plant 8,882,850 582,822 705,681 2,507,592 509,432 13,188,377
Miscellaneous Projects 133,150 149,300 52,500 51,500 36,691 423,141
Total Sewer Projects $9,344,000 $1,475,122 $1,378,181 $3,189,092 $901,321 $16,287,716
9
27
Water System
Water Fund FY 16 FY 17 FY 18 FY 19 FY 20
Operating Costs
Total Operating Expenses $ 2,854,494 $ 2,900,064 $ 2,952,213 $ 3,006,161 $ 3,061,441
Total Operating Expenses $ 2,854,494 $ 2,900,064 $ 2,952,213 $ 3,006,161 $ 3,061,441
Capital Costs
Existing Debt Service Payments $ 1,592,020 $ 1,591,620 $ 1,591,220 $ 1,590,820 $ 1,590,420
Cash Funded Capital Projects $ 1,230,485 $ 1,342,450 $ 1,239,500 $ 945,500 $ 972,771
Projected Debt Service Expense $ - $ - $ - $ - $ -
Total Capital Expenses $ 2,822,505 $ 2,934,070 $ 2,830,720 $ 2,536,320 $ 2,563,192
Total Expenses $ 5,676,999 $ 5,834,135 $ 5,782,933 $ 5,542,481 $ 5,624,633
Less Miscellaneous Other Revenues $ 472,018 $ 471,018 $ 411,046 $ 471,018 $ 471,018
Net Expenses $ 5,204,981 $ 5,363,117 $ 5,371,887 $ 5,071,463 $ 5,153,615
Revenues: Current Water Rates $ 4,590,216 $ 4,567,265 $ 4,544,428 $ 4,521,706 $ 4,499,098
Surplus / (Shortfall) $ (614,766) $ (795,852) $ (827,459) $ (549,757) $ (654,517)
10
28
Sewer System
Sewer Fund FY 16 FY 17 FY 18 FY 19 FY 20
Operating Costs
Total Operating Expenses $ 1,861,346 $ 1,889,827 $ 1,921,798 $ 1,954,642 $ 1,932,761
Total Operating Expenses $ 1,861,346 $ 1,889,827 $ 1,921,798 $ 1,954,642 $ 1,932,761
Capital Costs
Existing Debt Service Payments $ 709,765 $ 771,898 $ 771,898 $ 771,898 $ 771,898
Cash Funded Capital Projects $ 1,454,000 $ 1,580,122 $ 1,483,181 $ 1,294,092 $ 1,006,321
Projected Debt Service Expense $ - $ - $ - $ 532,323 $ 532,323
Total Capital Expenses $ 2,163,765 $ 2,352,020 $ 2,255,079 $ 2,598,313 $ 2,310,542
Total Expenses $ 4,025,111 $ 4,241,848 $ 4,176,877 $ 4,552,955 $ 4,243,303
Less Miscellaneous Other Revenues $ 738,938 $ 748,938 $ 688,966 $ 748,938 $ 748,938
Net Expenses $ 3,286,173 $ 3,492,910 $ 3,487,911 $ 3,804,017 $ 3,494,365
Revenues: Current Sewer Rates $ 2,902,212 $ 2,887,701 $ 2,873,262 $ 2,858,896 $ 2,844,602
Surplus / (Shortfall) $ (383,961) $ (605,209) $ (614,649) $ (945,121) $ (649,764)
11
29
Utility Fund Balance
Water Sewer
$1,500,000 $1,500,000
$1,000,000 $1,000,000
$500,000 $500,000
$- $-
FY 15 FY 16 FY 17 FY 18 FY 19 FY 20 FY 15 FY 16 FY 17 FY 18 FY 19 FY 20
$(500,000) $(500,000)
$(1,000,000) $(1,000,000)
$(1,500,000) $(1,500,000)
$(2,000,000) $(2,000,000)
$(2,500,000) $(2,500,000)
$(3,000,000) $(3,000,000)
$(3,500,000) $(3,500,000)
End of Year Cash Balance Minimum Cash Balance End of Year Cash Balance Minimum Cash Balance
12
30
Financial Plan
FY16 FY17 FY18 FY19 FY20
Water Revenue Increase 9% 9% 6% 3% 2%
Sewer Revenue Increase 6% 6% 6% 6% 0%
Effective Date Dec 1, 2015 May 1, 2016 May 1, 2017 May 1, 2018 May 1, 2019
Combined Fund Cash Balance with Financial Plan
$2,500,000
$2,000,000
$1,500,000
$1,000,000
$500,000
$-
FY 15 FY 16 FY 17 FY 18 FY 19 FY 20
End of Year Cash Balance Minimum Cash Balance
13
31
National Industry Trend
Measures the national average change in the cost of water and sewer service to households
Much more specific and relevant to utilities than overall CPI
5 year average annual increase = 6.3%; 10 year average annual increase = 6.0%
14
32
Rate Structure Analysis
33
FY 2016 Rate Structure Options
Three options for FY 16 rates:
“Across-the-board” application of increases
Alternative I - Adoption of a infrastructure replacement charge
within fixed fee
Alternative II – Infrastructure replacement charge and uniform
water rates
Future rate revenue increases (FY 17 and beyond) would be
applied “across-the-board” to new FY 16 rate structure
16
34
Across the Board Increases
Water Rates Current FY 16 FY 17 FY 18 FY 19 FY 20
Monthly Fixed Charge
Meter Size
5/8 $6.55 $7.14 $7.78 $8.25 $8.50 $8.67
3/4 $8.54 $9.31 $10.15 $10.76 $11.08 $11.30
1 $12.57 $13.70 $14.93 $15.83 $16.31 $16.63
1 1/2 $22.56 $24.59 $26.80 $28.41 $29.26 $29.85
2 $34.59 $37.70 $41.10 $43.56 $44.87 $45.77
3 $62.68 $68.32 $74.47 $78.94 $81.31 $82.93
4 $102.80 $112.05 $122.14 $129.46 $133.35 $136.02
6 $203.02 $221.29 $241.21 $255.68 $263.35 $268.62
Usage Charges
Tier 1 (0 - 1,500 cubic feet) $4.38 $4.77 $5.20 $5.52 $5.68 $5.80
Tier 2 (1,500 - 20,000 cubic feet) $4.05 $4.41 $4.81 $5.10 $5.25 $5.36
Tier 3 (Above 20,000 cubic feet) $3.92 $4.27 $4.66 $4.94 $5.08 $5.19
Sewer Rates Current FY 16 FY 17 FY 18 FY 19 FY 20
Monthly Fixed Charge
Meter Size
5/8 $4.35 $4.61 $4.89 $5.18 $5.49 $5.49
3/4 $5.46 $5.79 $6.13 $6.50 $6.89 $6.89
1 $7.71 $8.17 $8.66 $9.18 $9.73 $9.73
1 1/2 $13.29 $14.09 $14.93 $15.83 $16.78 $16.78
2 $20.01 $21.21 $22.48 $23.83 $25.26 $25.26
3 $35.72 $37.86 $40.13 $42.54 $45.10 $45.10
4 $58.14 $61.63 $65.33 $69.25 $73.40 $73.40
6 $114.15 $121.00 $128.26 $135.95 $144.11 $144.11
Usage Charges
Non-Industrial $2.53 $2.68 $2.84 $3.01 $3.19 $3.19
Industrial $3.80 $4.03 $4.27 $4.53 $4.80 $4.80
17
35
Alternative I – Infrastructure
Replacement Charge
Structure designed to:
Provide specific funding for capital asset replacement
Provide revenue stability – fixed fee not based on metered water
Water Current FY 16 FY 17 FY 18 FY 19 FY 20
Determination of Fixed Charge
Infrastructure Replacement Charge (3/4" Meter) $2.00 $4.00 $6.00 $6.00 $6.00
Fixed Fee (3/4" Meter) $8.54 $8.54 $8.54 $8.54 $8.54 $8.54
Total Monthly Fixed Charge $8.54 $10.54 $12.54 $14.54 $14.54 $14.54
Sewer Current FY 16 FY 17 FY 18 FY 19 FY 20
Determination of Fixed Charge
Infrastructure Replacement Charge (3/4" Meter) $1.00 $2.50 $3.50 $4.00 $4.00
Fixed Fee (3/4" Meter) $5.46 $5.46 $5.46 $5.46 $5.46 $5.46
Total Monthly Fixed Charge $5.46 $6.46 $7.96 $8.96 $9.46 $9.46
18
36
Alternative I – Infrastructure
Replacement Charge
Water Current FY 16 FY 17 FY 18 FY 19 FY 20
Total Monthly Fixed Charge
Meter Size
5/8 $6.55 $8.08 $9.62 $11.15 $11.15 $11.15
3/4 $8.54 $10.54 $12.54 $14.54 $14.54 $14.54
1 $12.57 $15.51 $18.46 $21.40 $21.40 $21.40
1 1/2 $22.56 $27.84 $33.13 $38.41 $38.41 $38.41
2 $34.59 $42.69 $50.79 $58.89 $58.89 $58.89
3 $62.68 $77.36 $92.04 $106.72 $106.72 $106.72
4 $102.80 $126.87 $150.95 $175.02 $175.02 $175.02
6 $203.02 $250.57 $298.11 $345.66 $345.66 $345.66
Usage Charges (per 100 cubic feet)
Tier 1 (0 - 1,500 cubic feet) $4.38 $4.59 $4.85 $4.95 $5.16 $5.31
Tier 2 (1,500 - 20,000 cubic feet) $4.05 $4.25 $4.48 $4.58 $4.77 $4.91
Tier 3 (Above 20,000 cubic feet) $3.92 $4.11 $4.34 $4.43 $4.62 $4.75
Sewer Current FY 16 FY 17 FY 18 FY 19 FY 20
Total Monthly Fixed Charge
Meter Size
5/8 $4.35 $4.95 $6.11 $6.87 $7.26 $7.26
3/4 $5.46 $6.46 $7.96 $8.96 $9.46 $9.46
1 $7.71 $9.51 $11.72 $13.19 $13.92 $13.92
1 1/2 $13.29 $17.07 $21.03 $23.67 $24.99 $24.99
2 $20.01 $26.17 $32.24 $36.29 $38.32 $38.32
3 $35.72 $47.41 $58.42 $65.76 $69.43 $69.43
4 $58.14 $77.76 $95.82 $107.86 $113.87 $113.87
6 $114.15 $153.57 $189.23 $213.00 $224.89 $224.89
Usage Charges (per 100 cubic feet)
Non-Industrial $2.53 $2.63 $2.65 $2.75 $2.91 $2.91
Industrial $3.80 $3.95 $3.98 $4.12 $4.38 $4.37
19
37
Alternative II – Infrastructure Replacement
Charge and Uniform Water Rates
Water Current FY 16 FY 17 FY 18 FY 19 FY 20
Total Monthly Fixed Charge
Meter Size
5/8 $6.55 $8.08 $9.62 $11.15 $11.15 $11.15
3/4 $8.54 $10.54 $12.54 $14.54 $14.54 $14.54
1 $12.57 $15.51 $18.46 $21.40 $21.40 $21.40
1 1/2 $22.56 $27.84 $33.13 $38.41 $38.41 $38.41
2 $34.59 $42.69 $50.79 $58.89 $58.89 $58.89
3 $62.68 $77.36 $92.04 $106.72 $106.72 $106.72
4 $102.80 $126.87 $150.95 $175.02 $175.02 $175.02
6 $203.02 $250.57 $298.11 $345.66 $345.66 $345.66
Usage Charges (per 100 cubic feet)
Uniform Rates per Ccf $4.45 $4.70 $4.80 $5.00 $5.14
Sewer Current FY 16 FY 17 FY 18 FY 19 FY 20
Total Monthly Fixed Charge
Meter Size
5/8 $4.35 $4.95 $6.11 $6.87 $7.26 $7.26
3/4 $5.46 $6.46 $7.96 $8.96 $9.46 $9.46
1 $7.71 $9.51 $11.72 $13.19 $13.92 $13.92
1 1/2 $13.29 $17.07 $21.03 $23.67 $24.99 $24.99
2 $20.01 $26.17 $32.24 $36.29 $38.32 $38.32
3 $35.72 $47.41 $58.42 $65.76 $69.43 $69.43
4 $58.14 $77.76 $95.82 $107.86 $113.87 $113.87
6 $114.15 $153.57 $189.23 $213.00 $224.89 $224.89
Usage Charges (per 100 cubic feet)
Non-Industrial $2.63 $2.65 $2.75 $2.91 $2.91
Industrial $3.95 $3.98 $4.12 $4.38 $4.37
20
38
Customer Impacts:
Monthly Water Bills
Current Structure Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $34 $37 $40 $42 $43 $44
Residential User (2,000 cf/month) $89 $97 $106 $112 $116 $118
Commercial (3,000 cf/month) $131 $143 $156 $165 $170 $174
Industrial (25,000 cf/month) $1,036 $1,129 $1,231 $1,305 $1,344 $1,371
Alternative I Structure Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $34 $37 $40 $43 $44 $45
Residential User (2,000 cf/month) $89 $95 $102 $106 $110 $112
Commercial (3,000 cf/month) $131 $140 $150 $156 $161 $165
Industrial (25,000 cf/month) $1,036 $1,098 $1,170 $1,207 $1,254 $1,286
Alternative II Structure Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $34 $36 $39 $42 $43 $44
Residential User (2,000 cf/month) $89 $94 $100 $104 $108 $111
Commercial (3,000 cf/month) $131 $140 $150 $156 $162 $166
Industrial (25,000 cf/month) $1,036 $1,147 $1,222 $1,260 $1,309 $1,343
21
39
Customer Impacts:
Monthly Sewer Bills
Current Structure Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $20 $21 $22 $24 $25 $25
Residential User (2,000 cf/month) $53 $56 $59 $63 $67 $67
Commercial (3,000 cf/month) $79 $83 $88 $94 $99 $99
Industrial (25,000 cf/month) $949 $1,006 $1,067 $1,131 $1,199 $1,199
Alternative I Structure Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $20 $21 $23 $25 $26 $26
Residential User (2,000 cf/month) $53 $56 $58 $60 $64 $64
Commercial (3,000 cf/month) $79 $83 $86 $90 $96 $96
Industrial (25,000 cf/month) $949 $996 $1,016 $1,057 $1,120 $1,120
22
40
Customer Impacts:
Combined Monthly Bills
Current Structure Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $53 $58 $62 $66 $69 $69
Residential User (2,000 cf/month) $142 $153 $165 $175 $182 $185
Commercial (3,000 cf/month) $210 $227 $244 $259 $270 $273
Industrial (25,000 cf/month) $1,985 $2,136 $2,298 $2,436 $2,543 $2,569
Alternative I Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $53 $58 $63 $67 $70 $71
Residential User (2,000 cf/month) $142 $151 $159 $166 $174 $176
Commercial (3,000 cf/month) $210 $223 $236 $246 $257 $261
Industrial (25,000 cf/month) $1,985 $2,095 $2,186 $2,265 $2,374 $2,406
Alternative II Current FY 16 FY 17 FY 18 FY 19 FY 20
Average Residential User (700 cf/month) $53 $57 $62 $66 $69 $70
Residential User (2,000 cf/month) $142 $149 $158 $165 $172 $175
Commercial (3,000 cf/month) $210 $224 $237 $246 $258 $261
Industrial (25,000 cf/month) $1,985 $2,144 $2,237 $2,318 $2,429 $2,463
23
41
Rate Structure Recommendation
Recommend Alternative I rate structure for FY 2016
Fixed Monthly Fee that includes an Infrastructure
Replacement Charge
Improves revenue stability
Provides dedicated funding source for infrastructure replacement
Maintain current block rate structure for water
Minimizes impacts on large water users
24
42
Benchmarking Results
43
Water and Sewer Bill Comparison:
Residential Customer with 3/4” Meter 700 cubic feet
West Chicago
Current Geneva
Bartlett
Batavia
Recommended Geneva FY 16
St. Charles
South Elgin
$- $10 $20 $30 $40 $50 $60 $70
Water Sewer
26
44
Rate Structure Comparison
Monthly Water and Sewer Fixed Charge (3/4" Meter)
South Elgin $41
St. Charles $23
Recommended Geneva FY 16 $17
Current Geneva $14
Batavia $12
West Chicago $12
Bartlett $11
Water Usage Rate Structure Sewer Usage Rate Structure
Bartlett Uniform Uniform
Batavia Uniform Uniform
Geneva Declining Block Uniform
South Elgin Inclining Block Uniform
St. Charles Seasonal Uniform
West Chicago Uniform Uniform
27
45
Summary of Recommendations
Adopt 4-year schedule of water and sewer rate adjustments
Perform periodic revenue sufficiency analyses
Account for changes in dynamic environment and account for impacts of
system efficiency initiatives as they occur
Modify rate adjustment plan (up or down) to ensure sustainability of
funds and satisfaction of performance goals/targets
Adopt Alternative I rate structure for FY 2016
Improve fiscal stability & cost recovery with Infrastructure Replacement
Charge
28
46
Questions & Discussion
Contact Information:
David Hyder, Vice President
Office: 240-544-5425 Mobile: 443-538-1175
Email: dhyder@burtonandassociates.com
29