Image source: The Motley Fool.
Pure Cycle Corp (PCYO -0.84%)
Q4Â 2019 Earnings Call
Nov 12, 2019, 4:00 p.m. ET
Contents:
- Prepared Remarks
- Questions and Answers
- Call Participants
Prepared Remarks:
Operator
Good day, ladies and gentlemen, and welcome to the Pure Cycle Corporation Fiscal Year and Fourth Quarter ended 2019 Fiscal Result Call. [Operator Instructions].
At this time, it is my pleasure to turn the floor over to your host, Mark Harding, President, CFO and Director. Sir, the floor is yours.
Mark Harding -- President, Chief Financial Officer and Director
Thank you. I'd like to welcome you all to our fiscal year end 2019 earnings call. Some housekeeping matters. We do have a slide deck for this presentation. So if you log on to our website at purecyclewater.com, if you go into the Investor tab and then you'll see there a slide deck that will show you the fiscal year end slides and then you can follow along and track with me as I work through the presentation. So I'll try and note the transition of the slides as we progress through the presentation.
So with that, I will start with our first slide, which is the second -- actually our second slide, which is our Safe Harbor statement, which is a forward-looking statement that references the discussions in this presentation, which will include some forward-looking forecasts and also some reports of our filings that we had just recently today. So, I think most of you are familiar with the Safe Harbor statement.
What I'd like to do is just for a quick overview for those new to the Company or listening in for the first time, give you kind of a brief overview of the Company, what it is that we do, kind of where we get some of the revenue from our assets and then drill down specific on some of the year-end activity and maybe look forward as to what we're going to hope to get accomplished in 2020.
We generate revenue really from two business segments, and while they have two different distinct segments at a DNA level, where our water utility, that owns a substantial portfolio of water in a water-short region. In addition to what we do on the utility side, we also developed land and mixed-use master plan community and what we really identified as one of the most attractive sub-markets in the Denver metropolitan area, it's a long primary interstate. We have two interstates that cross -- bisect the City, one east-west, which is the I-70 corridor, which is where we front a portion of our property. And then also, we deliver a significant amount of water to the oil and gas industry. And then finally, we generate some revenue from some mineral interest that we own through some oil and gas royalties from oil and gas lease.
So we have about 27,000 acre feet of water. That portfolio we use in almost everything that we do, but that we provide domestic or irrigation water to our customers or we use that water supply for industrial water sales. If you move to Slide 4, kind of an overview of the water utility. We look at this is a cradle to grave, where we own the water as a resource itself. We produce that water through wells and diversion structures. We treat it, we store it, we distribute it to our customers, our customers will use that water supply they pay us for that on a metered water that we deliver to each individual home or business. We collect that wastewater back. They pay us to collect that waste water back. We treat that wastewater through our water reclamation facilities and then we reuse that water for outdoor irrigation purposes.
So, we are really a use and reuse system, so we credit those return flows that don't come directly back to us through an irrigation return flow system, but look to be able to use and reuse our systems through advanced water treatment processes.
If you move to Slide 5, Slide 5 will give you kind of an overview of the water utility assets. The amount of water, we have about 27,000-acre feet of water. We have a number of surface wells and deeper aquifer wells, we have storage, both raw water storage and treated water storage. We have a number of miles of distribution lines, two water reclamation facilities and pump stations and everything that accompanies what you'd normally find in a water utility.
Our asset span, sort of the reach of the entire Arapahoe County area, so the width of Arapahoe County being more than 20 miles. And then really have exclusive franchise service areas to about 24,000 acres of service area of state-owned property called the Lowry Range, as well as what we're working on with the property that we own and we're developing at Sky Ranch.
How we generate revenue? If you move to Slide 6, we generate revenue on the utility side through two sources. One is a one-time connection fee, so we get paid to connect to our water and our wastewater systems. Our water connection fees are about $26,600 and our sewer connection fees are about $4,600, so they combined to be about 31,000 per connection that we add. Whether that connection is a residential connection or a business connection, we all equate that out to what would be the standard amount of water for a single-family home. And then we get the recurring revenue.
So this is sort of that annual annuity that we get from delivering water and wastewater service, we get about a $1,000 per year, per water connection and about $500 per year, per sewer connection. And if you look at the capacity that we have, we estimate that we can serve about 60,000 connections with our water portfolio. So that gives you kind of a top-line capacity, both in terms of the connection charges as well as the annual usage charges.
If you move to Slide 7 -- Slide 8, I'm sorry. I think I've got my numbering wrong here. Make sure I've got that. What I want to do is kind of overview Sky Ranch. So in our land development segment, Sky Ranch is the property that we own. We own about 930 acres right along the Interstate. It's got about a half a mile of frontage along the Interstate. It's located about 16 miles east of downtown Denver, about 4 miles directly south of the Denver International Airport. Our zoning is for about 3,400 residential units and about 2.3 million square feet of commercial retail light industrial space along the interstate. And in our world, we try and translate that into how many connections that it will allow us to serve. So we look at that property alone as being about 5,000 connections worth of water service connections and then you can correlate that also to the number of lots that you do. We'll likely see residential lots in that 3,400 connections worth and then commercial square feet. In terms of the land absorption, you can kind of use that other 1,600 lots for commercial. They may not go in that area. We may look at that a little bit differently in terms of price per square foot as we develop that commercial lot, but it's a good way to translate how that land development would like to monetize for us.
The next slide kind of define where we're at in the Denver sub-market. We find ourselves in one of the more attractive areas in land development. It's near major metropolitan employment centers. We've got terrific transportation access that can provide families one of the most affordable communities in the Denver metro area. So our target market really is a entry-level buyer, where they can come in, families can build or buy homes that are anywhere ranging from 1,800 square feet, maybe up to 3,500 square feet with a tri-level walk-out basement on some of our lots at back of the -- some of our open space areas. And prices in the Denver metro area for entry-level product are about $350,000. So this is one of the most affordable master planned communities in the region.
Moving to the next slide, what I wanted to do is include some information about the Denver area's master planned communities and we subscribe to real estate tracking service called Metrostudy. And they come out with quarterly updates and they just recently came out with a quarterly update in the last two weeks, and there were some statistics in here I wanted to share with you all, because it does relate to what's happening in the Denver market in master planned communities. And what they did is they reported on the statistics for the Top 60 master planned communities in the greater Denver MSA, the metropolitan study area.
And the interesting statistics are, the maturity of most of these master planned communities, what they're seeing is the majority of these master planned communities are nearly built out. And so, what they find is that there is a real lack of new master planned community starting and that's a stunning statistic here and you can kind of see all of the Top 60 of them. And really the Top 30 are more than 90% built out. If you get to the next 30, those are going to average out to be maybe 70% built out. So what that means is, there's just -- it's been slow to start for these new master planned communities. That other graphic there will kind of give you an indication, and this is really those master planned communities in our communities in our sub-market, so if you look at that graphic in there that's really toward the right-hand side of the page, we start to look at Traditions and Tollgate Crossing and Tallyn's Reach, all of those are kind of neighboring master planned communities right next to that bubble area, that light red bubble area which is going to be our Sky Ranch location. And these are master plans that are actually closing out as of this year.
And so the overall market, and our particular sub-market, seems to be very timely and are bringing this product online at this time. So I did want to share that with you, because I found that to be a stunning statistic that was just recently released. So let me detail a little bit more about our land development segment and really how it highlights what we also do in the water utility side and the value that we add not only to the land, but also in the water segment.
And as we look at land in the metropolitan area, one of the statistics that -- one of the dilemmas that you have to face right upfront is anytime you want to go for zoning in the Denver area, you really have to demonstrate water availability, and that becomes an increasingly difficult thing to do not only for existing annexed areas that may have some legacy annexation far before there were relationship that start to tie land use and water availability, but what you look at is the value water creates for new property and any land entitlements.
And so our ability to develop land concurrently with water utilities allows us to manage inventories on both where we can manage the inventories on how much capacity we build in our water utility, whether that's in our wastewater system or our water delivery system, and then how many -- how much capacity we have in available lots. And those two investments because they're such big large-scale investments as you bring a community online, the ability to control both of those on a concurrent basis gives you a very nice advantage that allows you to optimize delivery of both of those on a real-time basis as you can.
In taking a look at the 5,000 connections at Sky Ranch our water utility where we take and got $30,000 per connection represents about $130 million in tap fee revenue in the water tap fee revenue, $24 million in wastewater tap fee, so it's combined about $155 million in water and wastewater revenue. And then serving those 5,000 connections that generates about $7.5 million year-over-year revenue from that $1,500 per connection, per year.
And this is just what we control. We're vertically integrated in this. So we own the land, we own the water utility and delivery of that water to those customers. So that's a very significant component for us to be able to continue to deliver that, and deliver that in time for the market and in demand for the market where we're not waiting on where we're not waiting on a third-party developer to deliver that land and the developer is not waiting for the utility to deliver capacity in the utilities, very synergistic relationship.
Let's move on to Slide 11 and talk a little bit about kind of the delivery of the first phase rollout. What we have -- I guess I'd classify this as we've done very well on our first opening, better than forecasted, probably ahead of all three of our builders projections. And so, we're very pleased with our results in this thing, not only on our team's delivery of the lots and what we're doing in managing the project in-house, but also our contractors and subcontractors that have worked very hard to make sure that we're delivering all aspects of the utility side to this as well as the land development side.
And so, as of today, we delivered approximately 277 finished lots. And that's fully finished lot, that's the lots that have everything attributable to those, so we've been paid for the full finished lots and then another 95 platted lots and utility lots and we have two types of contracts with our builders. We have one contract, where one of our builders just pays us for the finished lot, the full finished lot, ready to build, ready to get a building permit for. And then, our two other builders pay us on a progress payment basis. And so that 95 lots is with one of the builders that pays us and we've gotten two milestone deliveries of that. As of fiscal year-end, we really did deliver the 255, but this is kind of what we've done since that fiscal year-end. So we've got a tremendous amount of activity going on in the land segment and finishing out this calendar year.
In addition to the deliveries, we've got 136 building permits, which means we've got 136 water and wastewater taps. The builders must pay their water and wastewater tap at the time of building applications. So we're seeing a nice absorption in our tap fee connection revenues. And really just because of the number of sales, we've probably got a dozen homes completely finished and occupied, so we have residents out there and nearly 80 plus homes under construction and so the absorption on it seems to be about seven or eight homes a month, a little bit more or less depending on the builders. And so, with that kind of absorption really all three of our builders have asked us to roll forward our lot deliveries as quickly as we can. And so, some of the lots that may have had a contractual take down and maybe as far out as 2022 are being rolled forward and we should complete all of our lots by end of fiscal year 2020.
So we're going to roll the remaining. If you look at our year-end report, we had 255 finished lots. We will roll forward the other 251 finished lots by the end of August 2020. If you move to the next slide, there is some kind of aerial shots of what's occurring in the area, gives you a little bit of a metric. And home sales is a very fluid number. As of the year-end, we were reporting approximately 60 homes sold. I think that number is up close to 100 now and we're averaging six, probably closer to eight homes per builder per month. This kind of defines the lot sales. So we get paid per -- our builder contracts from our home builder customers and that's about on average 70,000 depending on the size of the lot and the location of the lots.
And then in addition to what we collect from the home builders, we have public improvement reimbursables. And what that entails is, we are constructing public improvements, which include drainage ways, roads, curbs and gutters. And those are developed by us. They're turned over to another governmental entity and they qualify for public improvement reimbursables. And we have a taxing entity with the municipality that will issue municipal bonds to reimburse us for a portion of those reimbursable. So if you take a look at the total revenue that we receive from lot sales on this land development segment, that's closer to about $100,000 a lot and a portion of that being -- $30,000 of that comes from the public improvements and some -- when they issue those municipal bonds.
So if you take a look at the first phase, we stand to look at about $50 million that might be a little bit light, because we might see a little bit more public improvements in this first phase, because we were a little bit weighted with some off-site infrastructure. We had a little bit larger drainage infrastructure because the drainage -- this is in the low spot, so we started with the low spot being that we wanted that to be where wastewater reclamation facility is going to be.
And so, we had a little bit higher investment in that, so we'll see maybe a little bit of extra revenue attributable to that. So will get money from our builders as well as a little bit more money, maybe as much as $10 million more, up to closer to $60 million in first phase, because of the weighted investment in some of that public infrastructure. And then if you equate out that number to all 5,000 units, if we kept the price the same, that would be about $0.5 billion. I think we do have some pricing leverage. We've got a very successful start to this thing. I think the home builders are doing very well and so in our next phase, we'll take a look -- little sharper pencil through that, now that we've established the market.
Speaking of the next phase, if you turn to Slide 13, I'll talk about that. And we're going to take the next phase, which will be additional residential units as well as some commercial. So it will be that shaded area there. It's about 480 acres, which includes about 155 acres, 160 acres of commercial retail, light industrial. We will have some multifamily users in there, some more detached single-family product and maybe some attached single-family product, really to diversify the product, where we might have three home builders in this first phase, because of the product segmentation and then multiple different types of offerings here. We may have as many as five or six builders in the next phase, depending on the level of interest.
And we want to keep that inventory number per builder in that maybe two to three-year range, so that they're not inventorying too much and we're not inventorying and holding aside some of that capacity. So we're looking at kind of the -- maybe 800 or 900 residential units in this area and then maybe in total all 2.5 million square feet of the commercial space. It will take a while for some of that commercial space to absorb, but that presents a terrific opportunity, because as supposed to selling a lot, we're selling that land by the square foot. So that's an attractive mechanism for us in that. In the second phase, we may be seeing as many as -- some are 2,500 to 3,000 single family equivalent connections, so that would give you some carrying in terms of the -- how we equate that out in terms of the water tap fees.
Now moving on to the next page, Slide 14. We'll talk a little bit about some of our oil and gas activities. So we do provide water for the oil and gas industry for fracking purposes. We've got a area of interest here that's known as the Niobrara oil shale formation, so it's a very prolific oil shale and the rock has tremendous capacity. Operators in this area have spent more than $2 billion exploring, leasing, developing wells and pipelines and a lot of infrastructure in this area.
And the interesting thing about it is, it sits right on top of where our water is. So for operators looking to obtain water supply, it's a very cost effective way for us to transfer water from our system to their pad site. So it's a very good relationship, because we are long on water. There are very water active, water intensive use of that. There has been about 130 wells drilled to date and I'd say that's probably just the very, very beginning of a field. And so, when you look at over 200 square miles and have 130 wells out there, they're really just getting started on this and a lot of that money that's been spent has been spent on gas and oil collection system, so they put that investment in there with the confidence that the oil -- it's a very oil-rich play and that they are very confident of the yield of this field.
Getting a little bit ahead, but on the next slide, talk a little bit more about sort of pad spacing and this being a stack play, what -- when we're supplying water for these fracs, they're using a tremendous amount of water. So the current amount of water. So the current designs for their fracs are using about 15 million gallons of water for every frac that they or every wells that they do. And that generates about $2,000 to the Company per well. So we're really excited to have that opportunity and really look to extend that service to multiple operators. We probably have as many as four different operators in this field now. And we expect to see water sales in this area continue for the foreseeable future. This could be decades worth of opportunity for us as they continue to drill in this field.
So let's move on to some of the number-crunching. For those of you that are following the Company for a number of years, I'd say 2019 candidly is going to be a tipping point for Pure Cycle. We increased our revenues almost 350%. So, moving from about $7 million to $20 million -- a little more than $20 million and then increased our income of almost 1,000%. So we're moving from what was 500 -- 400 and some thousand dollars in modest revenue in 2018 to more than $5 million -- almost $5 million in 2019.
Taking a look at where those revenues are coming from, breaks it down, substantial revenues for delivery of these lots in the land development segment, we expect to deliver the remaining 250 lots in 2020. So if you take a look at that on our average price of $70,000 that may be $17 million, $18 million worth of runway for coming fiscal year. Taking a look at the municipal tap revenue, we at a fiscal year-end had about 113 taps. We've done quite well since then. I'd say we probably take a look at a total of 200 taps. If you're looking for some guidance for 2020, 200 taps for 2020.
And taking a look at the industrial water sales, that kind of continues to go bump along. Colorado has a tortured relationship. We're trying to get in the way of oil and gas companies. And so some of the regulatory opportunities now where the state legislature pushed down the ability for local jurisdictions to regulate their oil and gas wells, separate and independent of the Colorado Oil and Gas Commission. So what we're seeing is, it's a little bit longer to permit wells. Fortunately we find ourselves in a county that's oil and gas friendly. So I think -- while I think we did maybe 25 wells in 2019, we'll probably see and that was in line with what we did in 2018, maybe one well more than we did in 2018. But I think we'll probably see maybe a little softening of that for 2020 and maybe forecast 20 wells in that area, but what this presents is sort of sort of decades of opportunity. And I think you're looking at maybe each operator getting one or two rigs dedicated to the field. And so you sort of say, this number could be a substantial number over the next 30 years for us. And then our oil and gas royalties, we still are generating about $20,000 a month, so still relatively modest, but we've only got one well into our formation and we did grants the operator that we have a lease relationship with, a pad site for an additional 10 wells. So we've got some requirements and some timelines for them to construct those 10 wells.
The next two sheets, 17 to give you the balance sheet, growing the overall total assets of the Company. Taking a look at the income statement, we're very proud of that 2019 income statement, really $0.20 a share on the income per diluted share, about $4.8 million income after taxes.
And so that will conclude kind of the prepared remarks. What I'd like to do is open it up to the audience for some question and answers. So if the moderator can give you some instructions as to how to dial-in on some questions, I'd be happy to take some questions.
Questions and Answers:
Operator
Yes, of course. Thank you. The floor is now open for questions. [Operator Instructions] And we do have our first question from Anthony Pollock [Phonetic]. Please state your question.
Anthony Pollock -- Analyst
Hi, Mark. Congratulations on the numbers. Couple of quick questions. First, can you describe the legal relationship between Pure Cycle and the municipalities that are going to be paying you back for this reimbursables? Are they the ones that are in direct contact with the customers? Do they do the billing? Do you do the billing yourself? How does that work?
Mark Harding -- President, Chief Financial Officer and Director
So let me bifurcate that out between the utility side as well as the land development side. So we're a wholesaler of water to a quasi-municipal political subdivision called the Rangeview metro district. And then the Rangeview district contracts with us to operate, maintain and do all the rebilling. So we do all of that billing to those customers and we get 100% of the tap fee revenue and 98% of the usage revenue. So that's how that relationship works with the water side. On the land development side, well, we have is what we call in the Colorado developer districts, so we have Sky Ranch Metropolitan Districts and we have a number of those. And then those districts consolidate into the Sky Ranch Community Authority Board, so that's the Sky Ranch CAB. When you read through our financial statements, you'll see references to those.
And we control the Board of Directors for that, but it is a political subdivision in the state of Colorado. And we sit on those boards by virtue of a land ownership provision, so we own the land within Sky Ranch that allows us to sit on those boards, and that's the taxing entity. And so in Colorado what we have is a mechanism whereby growth must pay its own way. So every development area will have something like what we have here, where it will have the jurisdictional areas and it will build the roads, the curves, the gutters, and drainage everything that's going to be attributable to providing homes in that area.
And then those mill levies from the homes and the value -- the assessed value for those improvements then are qualified for public improvement reimbursables. And so that's the relationship where we are not the legal entity. It's a taxing legal entity from the customers, those customers as the municipality at the community bills out and they have an electorate and then they can become elected officials of those districts and participate in that governance with us on those districts, and then have the ability. And our mill levies are set on a pre-determined area. If we need to increase them, we have to go back to the voter electorate to increase those. And so that's kind of the relationship on the land development side between us and the municipalities.
Anthony Pollock -- Analyst
And when do they reimburse you? When they start charging the real estate taxes and then they can raise debt against that? Is there a timing lag? What's -- how can we understand that a little bit better?
Mark Harding -- President, Chief Financial Officer and Director
That's a great question. And so there's kind of -- I'll break it up into three areas where people look at this that can be very early in those financings where oftentimes, a developer doesn't have the capital to start to develop it and so the way they would do that is they would say I'm going to build this and I'm going to have assessed value in a couple of years. So what they do is they go to the bond market early and they get very high interest rate because that would be a high risk bond and then they use those proceeds to put that into some of that infrastructure.
So I would say that's an early financing. And then there is kind of a late-stage financing where a developer would wait until the project to built out, they've got all the homes built, they've got all the assessed value and then they bond it, and then they would get a very low interest rate. And so somewhere between those is the optimum one and so that's where we looked at it as to say, OK, where's the optimum scale for being far enough along into your development that you'll get a very favorable interest rate, while at the same time, be able to leverage the total assessed value that's going to be from your build out. And so, what we saw was that this thing was going very successful, the District retained Citicorp, the municipal division of Citicorp to be able to come in and give a financial analysis of what the opportunity for bonding is and they came back and said, listen, this is a terrific absorption here, you can go to market at any time and you're not going to improve your interest rate by holding a couple of years just because you've got a lot of momentum going. And so, the Board of Directors sort of elected to have them, go ahead and engage them to start that process, and they are in that process right now. So, pending a successful conclusion of that process, you'll see an announcement about some of those reimbursable is coming back to us within this fiscal year.
Anthony Pollock -- Analyst
Awesome. And then one unrelated -- first of all, thank you and much clear. And then unrelated question, did I hear you say that in fiscal 2020 we should expect 200 tap connections?
Mark Harding -- President, Chief Financial Officer and Director
Yeah.
Anthony Pollock -- Analyst
Okay. All right, thanks. That concluded my questions.
Operator
Thank you. And our next question comes from Dorsey Gardner. Please state your questions.
Dorsey Gardner -- Kelso Management Company -- Analyst
Yes, hi, Mark. Dorsey, do you --
Mark Harding -- President, Chief Financial Officer and Director
Hi, Dorsey.
Dorsey Gardner -- Kelso Management Company -- Analyst
Hi. Will you comment on the tax situation? You have a loss carry-forward or what's the situation there?
Mark Harding -- President, Chief Financial Officer and Director
We're in that high quality problem. We're going to have to start using some of those. So, yes, we do have some NOLs that carry forward. We have about $7 million -- is that right, $7 million? $2 million left? Okay. So we've been willing that tax provision down over the last few years, and I think so carrying forward, we'll be using some of that in 2019. And then in 2020, we will have the $2 million left. Yeah, OK, so I think we're going to use up the $4 million, almost $5 million. So, that got to my $7 million, that where I had -- that placeholder is, that we had $7 million of those. We're going to use about $5 million of them up for the 2019 and then we'll have about $2 million left. And we'll send our check over to our [Indecipherable] President.
Dorsey Gardner -- Kelso Management Company -- Analyst
Okay, thank you.
Operator
Thank you. [Operator Instructions] And we do have our next question from John Rosenberg. Please state your questions.
John Rosenberg -- Loughlin Water -- Analyst
Yes, hi, good afternoon. Hi, Mark. Thanks for taking my question.
Mark Harding -- President, Chief Financial Officer and Director
Hi, John.
John Rosenberg -- Loughlin Water -- Analyst
Getting back to the CAB, you guys had announced -- congratulations on all your in-process of financing. I pulled up some information. Could you tell me a little bit about what are we -- what are you looking at or what will the CAB be issuing? I'm seeing some issues like -- it looks like a 7.625% [Phonetic] and a 5% coupon issue. Are you allowed to talk about that now or --
Mark Harding -- President, Chief Financial Officer and Director
Yes, yes, I can tell you what's been filed in the public market. So there's a preliminary limited offering memorandum. So you've got to have acronyms in here. So we've got a [Indecipherable] that's been filed and the initial forecast was to be something like $10.8 million in senior bond and then about $1.7 million in subordinate bonds and the ways the coordinate bonds work is -- excuse me, in cascading revenue flows as the mill levies go to fund the senior bond. Then once those debt services are fully funded, then they go to fund the subordinate bond and the relationship between the senior bonds in the subordinate bonds really are a function of build out.
So if you issued late stage bonds, where the community was fully built out, those would all be senior bonds. If you issued early stage bonds, they would almost all be subordinate bonds because there is no senior bonds that have existing mill levies. So that's where we found ourselves kind of in that area that allowed us to have a good senior position than in a relatively small subordinate position because of a very good visibility to build out and the number of connections and then we have total assessed value.
So then they go, they build all these things and once they've got them, they put together that marketing memorandum, they go to the market, then they see kind of where the market demand is for that. And so, the interest rate sensitivities there are kind of estimates. And so, if I look in my world, say, if we got 5% that's kind of expectations and I'd be satisfied. If we got more than 5% interest rate, then maybe I look at it and say, the market was a little weak and they were dialing back on the risk factor. And then if we got less than 5%, I'd say the market really looked at our project with some favor and we're willing to pay a premium. And so, we'll see how that prices out and you will see final numbers come to that [Indecipherable] and those will be the actual interest rates.
John Rosenberg -- Loughlin Water -- Analyst
Okay. I see. Thank you. So I was looking -- I'm looking at the coupons or the prospective coupons or two different structures. I don't know if there are the same ones. One has a call with a sinking fund provision, the other is just a call provision. And one is a 7.625%, one is a 5%. I was wondering what -- they are dated the 19th of this month in the memorandum.
Mark Harding -- President, Chief Financial Officer and Director
Yeah. Right.
John Rosenberg -- Loughlin Water -- Analyst
And I was wondering what you intend to come to market with, if you're looking at 5% money or maybe even a little bit less, if the bonds trade up, if they come issued above par or if you're looking at having the go-to-market for go to market for 7.625% [Phonetic]. But those -- your telling me those are basically kind of markers out there right now?
Mark Harding -- President, Chief Financial Officer and Director
That's right. Those are placeholders.
John Rosenberg -- Loughlin Water -- Analyst
Okay. Great. All right. Well thank you very much and best of luck going forward. Thank you very much.
Mark Harding -- President, Chief Financial Officer and Director
Thank you.
Operator
Thank you. Your next question comes from Bill Cunningham. Please state your question.
Bill Cunningham -- Private Investor -- Analyst
Hi, Mark. Yeah, I have some questions on the bonds as well. The interest rate, how does that impact Pure Cycle? I assume the bonds are being serviced by the taxes by the homeowners, so it seems, if I'm understanding things correctly, that the interest rate doesn't really directly affect Pure Cycle in any manner. Is that correct?
Mark Harding -- President, Chief Financial Officer and Director
That is correct. So that's not our debt interest rate that's going to be the municipality's debt interest rate. And it does have a indirect effect to us, because if they get a lower interest rate on the same assessed value, then they have more bonding capacity. And so if the interest rate goes down, then they can go for more money with the same assessed value and pay more of the reimbursables.
And if you look at it, in this particular first phase, and that kind of -- let me drill down on the question that I'm pretty sure you're going to ask the next question, which is how much of the first phase of reimbursables are we going to get back on. We won't get them all back. We think we'll have about $25 million worth of reimbursables in this first phase, and we may only get back $10 million in this first phase. And that's because when you look at property taxes in Colorado, Colorado is what we call a sales tax incentive state, and so we have very modest property tax, very modest income tax, but relatively high sales tax.
And so when you look at where that revenue comes from for cities and municipalities, it's weighted to commercial development. In fact, we get four times the amount of revenue from the same AV in commercial than we do in residential. And so while this first phase is just residential and it really won't allow us to pay back all of the public improvements, we have a very large commercial that pays four times the amount of tax money on the same AV, that will then catch up and pay for the residential components that were unfunded by property taxes.
So, we'll still have that balance accruing. So that $25 million as we build out that first phase, and I'm just speaking hypothetically, if we get $10 million back on this first phase, just because they're numbers -- if we get $10 million back on this first phase, we will still have that $15 million that will continue to accrue interest as a reimbursable for future phases and future bond offerings.
Bill Cunningham -- Private Investor -- Analyst
Okay. And those first $10 million when you -- when the bonds are sold and you get reimbursed, is all of that reported as income to Pure Cycle?
Mark Harding -- President, Chief Financial Officer and Director
To the extent that we haven't already taken it out of inventory, it is. If we still have moneys left in inventory, then we netted out against the inventory amount. So you'll see some of that tax advantage there, but looking through if we're going to -- if it really will wash out period over period because if it comes in, in our all fiscal year, it all becomes taxable.
Bill Cunningham -- Private Investor -- Analyst
Okay. So the full $25 million ultimately will start -- or whatever the exact number ends up being in totality will be income to Pure Cycle right?
Mark Harding -- President, Chief Financial Officer and Director
Correct. Particularly, if you look at the second $15 million, so the second $15 million will have recorded all of our basis in that first 506 lots, so that next $15 million is a 100% income, it drops to the bottom line.
Bill Cunningham -- Private Investor -- Analyst
Okay. Okay. Thank you.
Operator
Thank you. [Operator Instructions] And there appears to be no more questions at this time.
Mark Harding -- President, Chief Financial Officer and Director
Okay. Well, I certainly want to encourage all of you. If you think of a question that you didn't get in or you had some technical difficulties dialing in, don't hesitate to give me a call or if you're listening to this on the replay, certainly reach out. Some upcoming news, we'll have our shareholder meeting coming up in January. So January 15, you'll see our proxy statement, we'll file that probably within the next couple of weeks. So you'll see an announcement on our proxy about the shareholder meeting, the time, the location and those sorts of things. And if you're headed anywhere by Dodge -- through Dodge come by and see us, we'd love to meet you.
And then, I just want to say, I want to really thank our Board, I want to thank our management team for a really a strong effort putting together a great year-end. We've executed very well. I think certainly the builder market has been very bullied by it. If the number of interest that I get from builders that aren't in our first phase or any indication of this, certainly Sky Ranch has made a significant splash in the Denver MSA, and we look to continue that success with our next filing.
We're in the late stages of our permits with that, and we'd like to get those and kind of be in a position to start breaking ground on that sometime late next spring to be able to work at there, get those lots delivered and then be in a position of delivering finished lots for spring of 2021, which should carry through sort of the build out of all the homes we're going to deliver lots in 2020, but it will take the builders a little bit to finish out building 506 homes out there, but we'd like to have a seamless transition and be able to carry forward to the next phase. So, very exciting for the Company, very exciting and rewarding for all of our shareholders. So I want to thank you all for your support. So with that, I'll go ahead and sign out and look forward to catching up with you all soon.
Operator
[Operator Closing Remarks]
Duration: 43 minutes
Call participants:
Mark Harding -- President, Chief Financial Officer and Director
Anthony Pollock -- Analyst
Dorsey Gardner -- Kelso Management Company -- Analyst
John Rosenberg -- Loughlin Water -- Analyst
Bill Cunningham -- Private Investor -- Analyst
