Page 146 - Yucaipa Valley Water District - Board Workshop
P. 146

Workshop Memorandum No. 18-239                                                      Page 2 of 18



               On  September  13,  2018,  the  Agency  staff  and  Consultant  provided  the  following  preliminary
               scenarios that show how water rates are likely to change from the existing imported water rate of
               $309/acre foot.  The units for the table below are $ per acre foot.

























               Details of the rate analysis for the “Constant Rate, 0% of Nickel Water on Capacity Fee” scenario
               are attached for your review and illustrated below.


                              SGPWA Preliminary Rate Scenario at $610 per Acre Foot

                 $9,000,000                                                                            18,000

                 $8,000,000                                                                            16,000

                 $7,000,000                                                                            14,000


                 $6,000,000                                                                            12,000

                 $5,000,000                                                                            10,000

                 $4,000,000                                                                            8,000

                 $3,000,000                                                                            6,000

                 $2,000,000                                                                            4,000

                 $1,000,000                                                                            2,000

                       $0                                                                              -
                                2017          2018           2019           2020           2021

                          SGPWA Operations Overhead   SGPWA Administrative Overhead  East Branch Extension Operations
                          State Water Project Delivery Costs  Yuba Dry Year Water Transfers  Nickel Water Purchase
                          Water Quality Cost          Actual - Projected Water Sales






                                       Yucaipa Valley Water District - October 9, 2018 - Page 146 of 172
   141   142   143   144   145   146   147   148   149   150   151