Mark Harding
Analyst · Loughlin Water Partners
Thank you. I'd like to welcome you all to our first quarter call for fiscal year 2021. For those of you that have been following the company, we typically do fewer calls. We've been typically on a platform where we do a couple calls a year. But I think what we'd like to do is given the level of interest in the new folks that have been expressing interest in the company, and then really just the quarter-over-quarter improvements and really changes to -- not changes, but execution to our business plan, we want to kind of be a little bit more descriptive and a little more timely in these calls. So we're going to get to that traditional 4 calls a year format for you all. So welcome, and this will be our first call. Well, we did this, I think, last year as well. So we're going to continue that context on that.
What I want to do is for those that are on the call itself that haven't already done this. If you can go to our website, on the front page of our website will be a link on the front page that you can click to. We're on a new platform here. We're very excited about. It will allow me to be able to actually control the deck for our call ourselves so that we can walk this through and then allow me to be able to be descriptive about what our results are. So a new platform here. I think it's going to improve the call. I think it's going to improve the flow of the information for you all. So if you haven't done it, go ahead and do that. Jump on that purecyclewater.com, and on the home page, you'll see that link up there.
So with that, I'm going to go ahead and get started. Our first slide, as always, is our safe harbor statement. So we'll get the attorneys out of the room and say that the -- these statements are not historical facts and they're forward-looking statements. And I think you're all familiar with forward-looking statements on that. But diving into -- okay, being told -- increase my volume here, get a little closer to the microphone.
A little bit about Pure Cycle. For those who are new to the company, we own a portfolio of valuable water rights in the water short, Denver, Colorado area. Some of you have -- may have seen a recent article in The New York Times about the value of water and value of Colorado water. And it's an opportunity to create value, and we're delighted that more recognition is being given to this resource and the value that this resource has.
We have been long on water for more than 30 years and also long on how to monetize that water. And taking a look at not just the utility segment, but what water can do for land development, for properties, for industrial customers. And so while I think there's a very compelling case to be made for the value of water in water-short areas, it's also an elegant way of being able to monetize that value through a vertical integration. And so we do have not only a utility segment, but also a land development segment that we'll talk a little bit about as well.
Moving to our next slide. This brief description of kind of a location of our water. Our water's in Southeast Denver metropolitan area. Towards the top of that, you see the Sky Ranch project, that's our land interest, right up along the interstate. That's interstate 70, right to the top of that graph there. And there's a little bit of depiction about some of the transmission infrastructure and wells and some of the storage assets that we have.
What's interesting is The New York Times really did have a great discussion about the value of water, but it didn't really have much about how to monetize that. There's really several ways that if you look at the broad scheme of how you can monetize water, certainly, there are those folks that buy low and sell high. I mean that's just an arbitrage where you're going in, buying the value of an asset, waiting for the value of that asset to increase and then selling that asset. That's certainly a way to monetize it.
You can buy the asset, you can add some infrastructure to it and then sell it as a monetization. So you're value-adding in that cycle and doing that in addition to allowing time to appreciate the value of an asset. It's another way to monetize it. Certainly, you can buy the asset, add value and then provide service, which is a monetization way. So that's kind of the vertically integrated utility portion of the model. And that's historically a component of what we've been operating under as our utility segment.
And then lastly, you can buy an asset, you can add value, you can provide that service model, and then you can also leverage that. And by that leverage, what we look to do is find opportunities where water increases the value of another asset. And in our particular market segment where we happen to own water in a water-short region, that opportunity is created through land development. And that's really where the company has focused its energies in most recent years.
And so we like that model. We have been executing that model for the last 3 years. And what I'd like to do is tell you whether or not we're doing okay on that. And so as we move through really kind of description as a cue, our land development segment, we picked up a parcel of property, probably at the right time. We bought it right in the depth of the real estate recession back in 2010. It's a 930-acre parcel of property that was zoned as a fully entitled master plan community. It's a mixed-use master plan community that has a wide range of residential product types, commercial, retail, industrial zoning. So it's a full master plan community. It can accommodate about 3,200 to 3,400 residential lots, about 2 million square feet of commercial because we do have an interchange right off the interstate.
And that equates out to about another 1,600 equivalent connections for us. And we typically look at the world in what it relates to as a lot and what it relates to as a service connection, both in terms of a lot for our land development segment and an SFE service connection for our utility segment. It's in the right location. Just east of downtown, 4 miles south of DIA. So good location with access along the interstate.
There's just simply not enough water to serve the land in the west and particularly in the Denver area. And while water without land continues to hold value, land without water does not. And so what we like is this combination of the land and the water utility segment. With more land and water, we've been bringing our water supplies to land that adds value to the land and participating in the increase in the value that, that water adds to the land and then as well, adds value to our utility segment.
So we'll add customers and we'll add connections by virtue of the land development segment. So we kind of have the best of both worlds of bringing a valuable asset to a valuable asset in the scheme of how you're adding the land and the water assets together.
Take a look at our Sky Ranch development. I'll quickly move through some of these slides because some of those are going to be a recap. But our first phase included 506 lots. So if you look at that first phase, we had 506 lots, 3 national homebuilders, put those lots under contract sort of the midyear 2018, have sold and delivered all those lots. So all 506 lots have been completed and delivered to our homebuilders.
The pace of absorption for development out there has exceeded all expectations, both our expectation as well as the builder forecast. We have about 232 residents out there and about 115 homes under construction. So we're adding about 27 homes, about 9 -- 8 to 9 homes per builder per month. So the absorption is terrific out there.
And so we're very proud of the first phase, the successes that we've had under the first phase. And really looking to move to our second phase. So our second phase is about twice the size of our first filing. We'll have about 900 total platted lots. We've contracted for about 790 -- 789 of those lots. So we kept a few lots in reserve this time because we were looking for some options for those other lots. So we'll continue to evaluate the options on what we want to do with those and really update you as our plans continue to evolve on those.
But we wanted to make sure that we're looking at all our options on how we're adding value to the community and giving us the ability to continue to add to the curb appeal of the community and participate in the benefit of the appreciation of those lots and some strategy. So we'll continue to update you on how we progress with those other lots. But really, if you look at the second phase, it will look -- it will be all 900 lots. It's just keeping some options open as to how we can track for the other 100 lots on that.
Second phase will be a little more diversified in its product class. In our first phase, we had really just 2 options. We had a 45-foot lot and a 50-foot lot. So you, had door number 1 or door number 2. In the next phase, we have 6 different product classifications. So you're going to see the same continuation of 35- or 45- and 50-foot lots, but then we'll have a lot of other types of paired duplex townhomes, a lot higher density in the second phase to give us higher assessed value, higher opportunities for monetizing the reimbursables that we have from the bond proceeds. So we'll talk a little bit about how those reimbursables play in our business model and the opportunities for us on that.
On the second phase, we'll be breaking ground this month on that. We're actually in the field installing all of our improvements for the erosion control sentiments and things like that. So the big equipment is looking to be on-site later this month and really moving a lot of the grading on that. But before we get that in there, we've got to put some of the BMPs for storm water detention in there and all that stuff is currently underway.
So we are underway on that second phase. We've got contracts with 4 homebuilders on this next phase. So we'll be -- as we finish out the first filing, we'll finish up the last components of the 506 lots as we ramp up with the other 900 lots. So we're likely to have, for a period of time, 6 builders out there. And then we run out of inventory on the first phase and maintain that inventory in the second phase.
Taking a look at kind of the scorecard for each of these. Filing one, we invested about $35.8 million, received to date the $47.2 million in lot revenues as well as about $10.5 million in reimbursables. So we did have one monetization of the reimbursables. And let me talk a little bit about what these reimbursables are. So what we do is we are installing the public improvements, and those public improvements range from roads, curbs and gutters to drainage facilities, storm water facilities, storm water detention facilities, parks, open spaces, a whole portfolio of improvements.
And the communities, Colorado, much like many states sort of growth pays its own way. So each new project will have its own municipalities that have mill levies that they use to finance all those public improvements. And so as the community matures, you get that assessed value, which aggregates the total value of all the homes and businesses that live in the community. And then the tax revenues, the property tax revenues from that are available for bond proceeds to go to reimburse the developer.
In this first phase, we have a relatively high amount of that upfront. If you look at those 2 reimbursable amounts, we're at about $31.6 million of the reimbursables from that first phase. And so we still have $21 million of reimbursables that we will get from that first phase. We're working on how we account for that. Currently, you can see that in our financial statements in the notes because we do have a note with the municipality that carries with a time value money component on that, that continues to grow on interest that allow us to be current on what the value of that is as we make those investments. And as the community matures, there'll be future bond offerings that will allow us to recover that $21 million.
So that will be another component of our first phase. We're already in the black on that first phase with recovery of about almost $30 million or $48 million and then another $21 million to come. And then the second component of that, and this coupling of land and water development is the water utility component, where we get the connection fees. We get about $15 million in connection fees. To date, we received about $10 million of that. So there's about another $5 million from the remaining lots that are still yet to be built in the filing one and then kind of the cost component of that $35.8 million that I mentioned earlier.
If you take a look at that and contrast that to the other 900 lots, 895 lots, we will see a little bit of increase in lot cost, but not much. We might see about a 3%, 3.5% increase in lot cost. So we'll take a look at the next lot, that's about $72.6 million. We're estimating, and this is an estimate, the reimbursables here won't be as high as a percentage as they were in the first phase, just because we had some off-site improvements in the first phase.
But taking a look at that $48.1 million, we'll receive those revenues as well. And then the tap fees, we're projecting -- we'll have a variety of tap fees because not all of the taps would be a whole tap because there'll be kind of higher density, multifamily product out there and contrasting that against the $65 million in costs.
So the lot sales, we had really about a 30% increase in lot revenues. So the cost of our lots, we were able -- because of the success of our first filing, we were able to hold the price increase on that, and then we'll still maintain our margins on the reimbursables and the tap fees. That's a bit about how the second phase is going to roll forward.
This is kind of contrasting the remaining portion of the project. So if you take a look at this, filing one represented about 10% of the aggregate opportunity of the project, about 506 lots out of a total of 5,000 lots. We have plenty of petal left in Sky Ranch and when we look at the cumulative component of this, between the lot revenues, the reimbursable revenues and the tap fee revenues, this is over a $500 million project for the company.
So we are excited about continuing to grow this opportunity to continue to value improve this through how we're making the community, the value that we're putting into the infrastructure and then how that's going to translate both in terms of water connections as well as lot revenue.
Turning our attention a little bit to our water utility segment. What makes this whole thing work is water. Our utility segment continues to grow by adding assets. So we're adding assets that we capitalize and depreciate off our balance sheet. Those are high-value assets for the company that then we put into service and provide that customer service on an ongoing basis. And these customers are probably the stickiest of customers, right?
These are going to be perpetual customers. You -- I know a lot of companies like to talk about how sticky their customers are, what their recurring revenues are going to be, but these customers really do last in perpetuity, you have to have water for any value to an asset of this nature for a house or a home.
Taking a look at kind of how that asset growth has occurred. We've had a 60% growth in our asset value. So that's the system that we continue to build and capitalize, and that's what we use to provide both water and wastewater service to our customers out at Sky Ranch. What we're looking at is really adding most of the infrastructure for filing too is in place.
All of the wastewater assets are in place with existing capacity. We might add a modest amount of water capacities to allow our operators to sleep at night to have a little bit of redundant facilities. So we'll probably spend about $3 million to make sure that we have a second well that will be a backup well in the event that our first well goes down, and we have storage and a number of duplicity to our system to make sure that we can sustain ourselves for several days without any -- with an outage or anything like that.
So we have a little bit of duplicity in that. But the interesting thing about our second phase will be kind of the margins and how quickly our tap fee revenues accelerate and show that growth in our net income, just because we've got the assets in place from the first phase.
Looking to add another $5 million in tap fees from filing one, which will balance out the water and the wastewater tap fees from filing one. And then again, moving into 2021, 2022 with tap fees starting for the second phase of this. So you'll see that continuing on -- we get 2 sources of revenue for that. We get the upfront fee, which are the tap fees and then this ongoing customer.
So this kind of shows you what our growth for our customer bases are. And so we're up to about 650 connections today, and that continues to grow. This shows up through about 3,500 connections. We probably look a little bit stronger than that, I would project, given where our absorptions are today. But certainly Sky Ranch by itself will be about 5,000 connections.
So depending on a 10-year cycle that could go between 650 up to 5,000 connections at build-out. So if we continue to maintain this pace, we're going to see about those continuing customer connections and that ongoing revenue cycle for the company.
Q1 accomplishments, these are going to be sort of the statistics. We continue to build our balance sheet, add total assets. We continue to add to the cash position of the company. We're a very clean balance sheet. We have no debt. We're a strong cash balance as we roll into our second filing. And I know -- I don't know the last couple of calls, I know there was a bunch of questions about what are we going to do with those cash positions? And at what point does the company look for other options, whether they're strategic options on continuing to grow the business by acquisitions, which we do have our nets out for acquisitions on those. So we want to keep a little powder dry for some of those acquisitions as well as being able to use that cash to generate the next phase of this community.
So we take the next 900 lots. We'll probably break that down into several sub phases so that we don't put all that at risk at once. We want to make sure that we maintain some parity with our homebuilders in how they're purchasing those lots. And homebuilders are paying us concurrently as we develop that, so that we minimize our risk, and we also minimize their inventory. So there's a good partnership relationship with our builders and how we monetize and how we fund the public improvement investments from them.
Taking a look at our balance sheet. I'll let you guys sort of take a look at the balance sheet and the income statement so that you can kind of see the results of what it is that we're doing on both of those, but tremendous results. If you take a look at year-over-year, quarter-over-quarter results, we continue to post up some really good numbers. So keep an eye on how we continue to develop those assets.
I want to talk a little bit about kind of leadership within the company. So the company has grown fairly substantially over the last couple of years, and we've added some key talent to some very key positions within the company. We've added Kevin McNeill, who's the Vice President and CFO to our operations. And so he's come back to the company. He was our controller several years ago, but sort of advanced his career and really fine-tuned his skills as CFO with a couple of other companies. We're welcoming him back and certainly appreciate the contributions that he's making to help us grow the business as well as kind of adding additional Board members.
So we've had 2 retiring board members this year, 2 of our longest-serving Board members, Harry Augur and Dick Guido are both retiring this year after more than 25 years of service. And while we will miss them greatly, we won't totally let them go. We're going to always kind of maintain that contact with them, just to continue with the institutional knowledge. But we're also bringing in some other key position strengths in here. So we've added 3 Board positions over the last year, Jeff Sheets, who has a significant amount of commercial real estate experience here in the Denver area. We've added Rick Fendel, who has retired, who was our water attorney and retired after more than 35 years of being a water attorney here in the state of Colorado.
So we're able to leverage his expertise, not only with the company's assets, but also has expertise in general to help us continue to navigate how we own water, how much water we own, what type of water we own, where we own it as well as Dan Kozlowski, who is an institutional investor, and that really brings a new fresh perspective on how institutional investors look at companies, what their metrics are, how we communicate with them, how we continue to build that investor relation program. So very excited about the transition and kind of the growth of our leadership and our real brain trust within the company.
A couple of other metrics. These are going to be charts that you're all accustomed to seeing, both revenue, gross margin, net income, EBITDA, these are very just terrific growth charts when you see year-over-year from 2016 up to current 2020. So I'll let you study and analyze those. But we're really excited about kind of the continued monetization of both our land interest and as well as our water interest.
I think our final slide is going to be stock price. Stock price is improving. And so we did see some weakness in the stock through 2020, and we're all glad that 2020 is behind us. And I think that if we're looking at 2021 and a fresh start, the last couple of days have been a great start for us. So we'll hope to keep that momentum and really start to be able to demonstrate not only to you, our long-standing shareholders, but also people new to the company, really the value of these assets and how they've grown and how the company has really built around monetizing these assets.
What we'd like to do is continue to get the word out, and I'm going to try and leverage some of our existing shareholders. So to the extent that you have referrals or somebody who might be interested in a company that has high-value that's asset rich, that's inflation protection and that's high-margin business and debt free and an undervalued company, send them our way. It's something that I think we can give them a story, and I think, impress them about what it is that we put together and how we might want to monetize this.
So with that, I might turn it back over to the moderator and see if you all have any questions that I might be able to provide a little bit of additional color on. So with that, I'll take it back to you, Omar.