HomeMy WebLinkAbout04-09-07 Revised presentation1
Feasibility Study for Treated Water
Supply from UTRWD
Town of Westlake Town of Trophy Club &
LOGO
2
Westlake
Current & Projected Water Use
YEAR
2006 700 293 1.15 2.68
2010 1,200 500 1.70 4.00
2015 1,800 750 2.50 6.00
2020 2,400 1,000 3.20 8.00
2025 2,800 1,150 3.50 8.50
2030 3,100 1,300 3.60 9.00
MAX. DAY
(mgd)POPULATION
TOTAL
CONNECTIONS
AVG. DAY
(mgd)
3
UTRWD Facilities
•48” transmission line
–From the Flower Mound area
–Terminates at U.S. 377 & Stonecrest Rd.
–Residual pressure at approx. 20 psi
–Approx. 30 MGD unsubscribed capacity
•Future pump station
–To be located at U.S. 377 & Stonecrest Rd.
–Substantial increase in pressure
4
5
6
Delivery to Distribution System
•Trophy Club
–Proposed elevated storage tank (E.S.T.) to be constructed on pump station site
–Pump station connects to E.S.T. and distribution system
•Westlake
–Pump station connects to dedicated line
–Dedicated 24” line
•South to Marshall Creek Rd.
•Along Trophy Club Dr. & crossing under Highway 114
•Connect to distribution system west at Precinct Line Rd.
(18” connection)
7
DESCRIPTION WESTLAKE TROPHY CLUB
Total Construction Costs $6,053,500 $5,066,500
Professional Services $630,000 $520,000
ROW & Construction Surveying $95,200 $79,800
ROW/Easement Acquisition $544,000 $456,000
UTRWD Equity FEE (3 MGD) $275,000 $275,000
Legal & Financial $225,000 $225,000
Inspection Services $52,500 $52,500
Contingencies $850,000 $850,000
Total Costs $8,725,200 $7,524,800
8
Financing Options
•Texas Water Development Board (TWDB)
–Interest rates being approx. 5.50%
–30 year term
•Greater Texoma Utility Authority (GTUA)
•Upper Trinity Regional Water District
(UTRWD)
9
Water Cost Conclusions
•Fort Worth water alone
–Exposed to water rate volatility due to annual rate changes and peaking charges
–Volume charge per 1,000 gal. of water is HIGHER
•UTRWD water alone
–High demand charge
–Volume charge per 1,000 gal. of water is LOWER
•UTRWD and Fort Worth water
–Use UTRWD as primary source up to the maximum contracted amount (minimizes overall water cost)
–Use Fort Worth water for demand in excess of UTRWD
contract amount
10
11
12
13
Worst Case Scenario
Upper Trinity assesses an equity fee for all wholesale customers. This is an “equity
ownership” charge to buy into the system. Upper Trinity has suggested that this fee may
be waived due to the amount of proposed capital investment (waterline construction) the
Town will make.
If Equity fee is not waived, this will result in an additional cost of $177,622/MGD.
Westlake’s equity fee, based on 2.0 MGD, will cost $355,244. This may be spread over
a 5-year period, with interest, at $82,520 per year.
Equity Fee 82,052.00 82,052.00 82,052.00 82,052.00 82,052.00 32,612.00 32,612.00
Total Expenses 3,092,024.32 3,098,779.60 3,260,873.63 3,481,730.97 3,720,575.85 3,929,328.47 4,205,261.74
Actual Net Income (Loss)(369,173.94) (119,352.19) (53,779.97) (46,526.50) (56,238.68) (35,950.98) (81,794.14)
Projected Ending Cash 771,102.56 651,750.37 597,970.39 551,443.89 495,205.21 459,254.23 377,460.09
90-Day Fund Balance 762,416.96 764,082.64 804,051.03 858,509.01 917,402.26 968,875.51 1,036,913.85
14
Average Ottinger / Mahotea Boone House
(11,000 gallons/month - 1" meter)
54.95 51.41 59.25
37.40
53.55
77.60
36.50
$0
$20
$40
$60
$80
$100
Keller Southlake Roanoke Trophy
Club
Grapevine Westlake
Current
Haslet
2007 Water rate study
15
Average Glenwyck Farms House
(71,000 gallons/month - 1" meter)
332.07
273.41 250.75
209.8 217.95 233241.8
$0
$50
$100
$150
$200
$250
$300
$350
Keller Southlake Roanoke Trophy Club Grapevine Westlake
Current
Haslet
2007 Water rate study
16
Average Vaquero House
(115,000 gallons/month - 1" meter)
558.67
449.41 404.75
337.4 338.51 365
439
$0
$100
$200
$300
$400
$500
$600
Keller Southlake Roanoke Trophy Club Grapevine Westlake
Current
Haslet
2007 Water rate study
17
Conclusion & Recommendations
•Additional water supply required
•Construct 30” transmission line and pump
station and ground storage tanks
•Negotiate contract with Upper Trinity
Regional Water District
18
UTRWD Contract Overview
•“take or pay” contract in contrast to our Fort Worth contract that is based on charges for our peak water usage.
•Westlake will be represented by an at-large member of the Board of Directors of the District
•Bonds to fund the project will be issued by the District in one or more series
•Changes in water demand require 6 months notice
•Basis of Payment
–Current Water Year Demand
–Highest Demand actually established for the year
–Minimum Demand established in contract
•Other Water Supplies
–Minimize the installation of new wells
–Must give 60 days notice to seek other surface water supplies
19
•Resale of water only within Town boundaries
•Annual Report to the District must contain our Fort Worth water purchase amount for the year in addition to our 5-year projection for water purchase from UTRWD
•Membership on the Customer Advisory Council
•Must grant perpetual use of Town rights -of-way without cost for District improvements
•Must consent to the District’s use of the right of eminent domain
•25-year contract with an option for a 20-year extension
•Must maintain a Master Plan for the Town’s water system
•The minimum usage amount will be in effect for 2 years and then will be 20% of the peak demand over the preceding 5 years
UTRWD Contract Overview
cont’d
20
Where do we go from here?
•UTRWD Contract - Summer 2007
•T.C. ILA for joint use facilities – Summer
2007
•Issue Bonds – December 2007
•Engineering/ROW acquisition – Dec 2008
•Begin construction spring 2009