HomeMy WebLinkAbout20230809 - Sustainability Advisory Board - Compost Policy Evaluation and Cost of Service Work SessionPolicy Evaluation
and Cost of Service
Update
July 18, 2023
Agenda
Rate Study
Update
Rate DesignProject
Overview
Key Planning
Details
Questions for
Commissioners
Project Overview
Fall 2022 Winter 2023
City Staff Engagement
Presented to
Commission on
pilot organics
collection and
proposed rates
Commission
requested pricing
strategies to
increase diversion
Evaluated financial
impact of two plans
and updated rates
correspondingly
Next Steps:
Commission
responds to key
questions and adopts
rate schedule
Developed Policy
Memo comparing
practices of
cities that
influence
diversion
through base
services/rates
Spring/Summer 2023
Project Overview
Key Planning Details
Plan Options
Key Factor Current Plan Bundle Plan
Base Level of Service Trash Collection Trash, Recycling, and Organics
Collection
Service Options
Customer may add recycling
or organics for an additional
(subscription) rate
Customer receives all
services within base rate
Base Capacity
Trash: 8 –450 gallons/week
Recycling: None
Composting: None
Trash:8 –450 gallons/week
Recycling: 33 –50 gallons/week
Composting: 100 gallons/week
Variable Rate Based on
Trash Cart Size?Yes Yes
Proposed Rollout
Scenario Proposed Rollout
FY 2023 FY 2024 FY 2025 FY 2026 FY 2027
Current Plan No change Begin organics
collection pilot Ramp up organics
No change No change
Bundle Plan No change Begin organics collection pilot
Citywide trash, recycling, and organics
No change No change
Questions for Commissioners
1.Do you support collection of recycling and organics for all City
customers beginning in FY 2025 (i.e., Bundle Plan)
2.Do you support the proposed rates associated with the Bundle
Plan?
3.(If No to Question 1 or 2) Do you support the Current Plan with
a discount for recycling and organics subscribers (i.e., no City-
wide service)?
Questions will be repeated following rate study update and rate design discussions
Rate Study Update
Transition to Bundle Plan Increases Costs by $3.5M Through FY 2027
FY 2023 FY 2024 FY 2025 FY 2026 FY 2027
Current Plan Cost $4,117,000 $4,473,000 $4,429,000 $4,645,000 $4,867,000
Reduced Disposal $0 $0 ($87,000)($89,000)($92,000)
Increased Cost
Additional Processing $0 $0 $141,000 $144,000 $147,000
Personnel $0 $0 $295,000 $303,000 $310,000
Vehicle $0 $142,000 $244,000 $249,000 $255,000
Public Education $0 $20,000 $20,000 $0 $0
Carts $0 $745,000 $356,000 $80,000 $87,000
Total Increased Cost $0 $907,000 $1,056,000 $776,000 $799,000
Bundle Plan Cost $4,117,000 $5,380,000 $5,398,000 $5,332,000 $5,574,000
Costs represent planning-level estimates and are subject to change.
10
Key Financial Considerations
Factor Considerations
Rates &
Inflation
•City previously adjusted rates two years ago, and costs have
outpaced revenue
Operating
Reserve
•Annual net revenue of $275k needed to build a 30-day reserve
by 2027, with a goal of a 60-day reserve by 2033
Open Market
•City competes with other haulers
•Rates must maintain competitive, or the City risks losing
customers
Commercial
Under-Recovery •Commercial services account for greater under-recovery
Rate Design
12
Bundle Plan: Proposed Rate Schedule
Customer
Proposed Rate Changes
FY 2024 FY 2025 FY 2026 FY 2027
Residential 12%
Increase
Implement
Bundled Rates
(Shown on
Next Slide)
3%
Increase
3%
Increase
Commercial
60% Increase
(Roll-Off)
6% Increase
(Dumpster)
20% Increase
(Average)
15%
Increase
12.5%
Increase
12.5%
Increase
Proposed rate changes are subject to change in future years as the City monitors its net revenue actuals
$37.38
$44.48 $51.06
$28.50
$37.50
$59.75
$0.00
$10.00
$20.00
$30.00
$40.00
$50.00
$60.00
$70.00
45 Gallon Weekly 65 Gallon Weekly 100 Gallon Weekly$ per Household per MonthRecycling Organics Trash
Bundle Plan Incentivizes Smaller Trash Cart Sizes
A La Carte Rate
Bundled Rate
Proposed rates shown are for FY 2024 (à la carte) and FY 2025 (bundle). Cart sizes shown are used by 90 percent of
residential customers. Bundled rates for other cart sizes are provided in a back-up slide.
Bundled Plan Rates Generate Revenue from Customers to
Recover Respective Costs by FY 2027
($2,000,000)
($1,500,000)
($1,000,000)
($500,000)
$0
$500,000
$1,000,000
$1,500,000
FY 2023 FY 2024 FY 2025 FY 2026 FY 2027
Net Revenue (Residential)Net Revenue (Commercial)Year End Working Capital 30-Day Reserve
Bundled Rates for Large Trash Cart Allows City to Remain
Competitive in Open Market
Service City Company 1 Company 2
65-Gallon Trash $20.86 $24.05 $24.33
100-Gallon Trash $26.73 $29.37 $28.67
100-Gallon Trash and
Recycling $36.66 $51.26 N/A
Proposed 65-Gallon
Bundle Rate (FY 2025)¹$37.50 N/A N/A
Proposed 100-Gallon
Bundle Rate (FY 2025)¹$59.75 $61.26 ²N/A
Delivery Fee (per cart)N/A $42.37 N/A
1.Customers would receive weekly trash, every-other-week recycling, and weekly organics collection.
2.For comparison purposes, assumes a customer using a private hauler would receive third party organics
collection from another service provider for an additional $10.00 per month.
$11.12 $11.12
$29.94 $23.36
$5.00
$0.00
$5.00
$10.00
$15.00
$20.00
$25.00
$30.00
$35.00
$40.00
$45.00
$50.00
100 Gallon Weekly 65 Gallon Weekly
Recycling Trash Organics
Current Plan: Discount Similarly Incentivizes Downsizing of Trash
Carts
$5.00 Discount
Proposed FY 2024 rates shown
$41.06
$39.48
Bundle Plan Provides Lower Rate for Highest Level of Service
Current Plan FY 2023 FY 2024 FY 2025 FY 2026 FY 2027
Description No change in
service
Begin organics
collection pilot
Ramp up organics
collection
No change in
service
No change in
service
Base Rate
(65G Trash
Customer)
$20.86 $23.36 $24.06 $24.79 $25.53
Discounted Trash,
Recycling, and
Organics Rate N/A $39.48 $40.52 $41.58 $42.68
Bundle Plan FY 2023 FY 2024 FY 2025 FY 2026 FY 2027
Description No change in
service
Begin organics
collection pilot
Citywide trash,
recycling, and
organics
No change in
service
No change in
service
Base Rate
(65G Trash
Customer)
$20.86 $23.36 $37.50 $38.63 $39.78
Questions for
Commissioners
Questions for Commissioners
1.Do you support collection of recycling and organics for all City
customers beginning in FY 2025 (i.e., Bundle Plan)
2.Do you support the proposed rates associated with the Bundle
Plan?
3.(If No to Question 1 or 2) Do you support the Current Plan with
a discount for recycling and organics subscribers (i.e., no City-
wide service)?