|
WESTLANDS WATER DISTRICT |
|
CENTRAL VALLEY PROJECT WATER (Based on 65% CVP
Supply - 913,443 Total Supply) |
|
2002-03 WATER RATES, CHARGES & CREDITS |
|
August 19, 2002 |
|
|
|
|
1963 Contract |
Provisional |
M&I |
| |
|
|
New Law |
Old Law |
Cost of |
New Law |
Old Law |
Municipal & |
|
Description |
Contract |
O&M |
Full Cost |
Full Cost |
Service |
Full Cost |
Full Cost |
Industrial |
|
WATER RATES |
|
|
|
United States Bureau of Reclamation [1] |
|
Water Rates |
$8.00 |
$12.97 |
$51.75 |
$66.08 |
$27.57 |
$51.75 |
$66.08 |
$47.49 |
|
Restoration Fund |
7.54 |
7.54 |
7.54 |
7.54 |
7.54 |
7.54 |
7.54 |
15.08 |
|
|
|
San Luis Delta Mendota Water Authority [2] |
|
Authority O&M |
$- |
$14.70 |
$14.70 |
$14.70 |
$14.70 |
$14.70 |
$14.70 |
$14.70 |
| |
|
Westlands Water District [3] [4] |
|
SLDMWA True-up |
$- |
$(1.98) |
$(1.98) |
$(1.98) |
$(1.98) |
$(1.98) |
$(1.98) |
$(1.98) |
|
Binding Agreement |
- |
- |
- |
- |
- |
- |
- |
- |
|
Actual USBR O&M |
- |
- |
- |
- |
- |
- |
- |
- |
|
O&M Deficit |
- |
- |
- |
- |
- |
- |
- |
11.28 |
|
Capital Shift |
- |
3.27 |
- |
- |
- |
- |
- |
- |
|
Prior Years Restoration Fund |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.17 |
|
District O&M |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
46.60 |
|
Drain Repayment |
0.11 |
0.11 |
0.11 |
0.11 |
0.07 |
0.07 |
0.07 |
- |
|
Water Delivered Benefit |
1.46 |
1.46 |
1.46 |
1.46 |
1.46 |
1.46 |
1.46 |
- |
|
Water Exchange Obligation |
- |
- |
- |
- |
- |
- |
- |
- |
| |
|
|
|
|
|
|
|
|
|
Total Water Rate |
$26.52 |
$47.48 |
$82.99 |
$97.32 |
$58.77 |
$82.95 |
$97.28 |
$133.34 |
|
|
|
OTHER CHARGES & CREDITS |
Amount |
Unit
|
|
Water Allocation Benefit [5] |
$1.20 |
AF |
|
Temporary Facility Credit [6] |
$(3.75) |
AF |
|
M&I Water Testing [7] |
$79.66 |
EA |
|
Non-Agricultural Advance [8] |
$133.34 |
EA |
|
Long-Term Water Supply D.S. - Area 1
and Area 2 [9] |
$2.2110 |
AC |
|
District Water Supply D.S. - Area 2
[9] |
$7.6213 |
AC |
|
Merger Law Costs - Area 1 [9] |
$1.9110 |
AC |
|
Merger Law Costs - Area 2 [9] |
$1.6430 |
AC |
|
Monitoring Costs - Area 1 [9] |
$0.0896 |
AC |
|
Monitoring Costs - Area 2 [9] |
$- |
AC |
|
Administrative Costs - all Areas [9] |
$1.9623 |
AC |
|
Extraordinary Repair for Pipe - Area
1 and Area 2 [9] |
$0.1345 |
AC |
|
Overuse of water supply will be
billed at a rate equal to the blended supplemental water rate [10] |
- |
|
|
Power Surcharge [11] |
- |
|
|
Groundwater Management Program
Composite Rate [11] |
- |
|
| |
|
NOTES: 2002 Water Rates |
|
[1] U S Bureau of Reclamation rates are calculated
on the basis of approximately 75% CVP water supply |
|
[2] San Luis Delta Mendota Water Authority rates are
calculated on a water use estimates of 65% |
|
[3] District rates are calculated on the basis of
65% CVP water supply plus other water |
|
[4] District rates are calculated assuming no loss
of revenue due to unused water |
|
[5] Water Allocation Benefit charges are billed
annually based on 1963 Contract and Provisional water allocated as
of July 1 |
|
[6] Temporary Facility Credits are billed on a per
acre-foot basis for water delivered through temporary facilities |
|
[7] M&I Water Testing costs are billed annually
to each non-agricultural connection |
|
[8] Advance requirement doubles if prior year annual
use is greater than one acre-foot |
|
[9] Estimate based on irrigable acres; adoption
subject to public hearing |
|
[10] Billing will be adjusted based on water cost
for water acquired to cover overuse |
|
[11] Refer to Monthly Power Surcharge Calculation
sheet for water rate calculation |