SLIDE 4 Costs for Additional Meter Infrastructure
Customer Participation Unit Cost for Meter/ERT Install Expected Installation Costs 1000 $ 425.00 425,000.00 $ 1500 $ 425.00 637,500.00 $ 2000 $ 425.00 850,000.00 $ 2500 $ 425.00 1,062,500.00 $ 3000 $ 425.00 1,275,000.00 $ 3500 $ 425.00 1,487,500.00 $ 4000 $ 425.00 1,700,000.00 $ 4500 $ 425.00 1,912,500.00 $ 5000 $ 425.00 2,125,000.00 $
True Costs to Customers with Irrigation Systems with Two Meters
Year Installation Cost Annual Cross Connection Fee Annual CWP Savings Total Costs Payback/ Breakeven 1 425.00 $ 150.00 $ 147.60 $ 427.40 $ 427.40 $ 2
150.00 $ 154.98 $ (4.98) $ 422.42 $ 3
150.00 $ 162.73 $ (12.73) $ 409.69 $ 4
150.00 $ 170.87 $ (20.87) $ 388.83 $ 5
150.00 $ 179.41 $ (29.41) $ 359.42 $ 6
175.00 $ 188.38 $ (13.38) $ 346.04 $ 7
175.00 $ 197.80 $ (22.80) $ 323.24 $ 8
175.00 $ 207.69 $ (32.69) $ 290.55 $ 9
175.00 $ 218.07 $ (43.07) $ 247.48 $ 10
175.00 $ 228.98 $ (53.98) $ 193.50 $ 11
200.00 $ 240.42 $ (40.42) $ 153.08 $ 12
200.00 $ 252.45 $ (52.45) $ 100.63 $ 13
200.00 $ 265.07 $ (65.07) $ 35.56 $ 14
200.00 $ 278.32 $ (78.32) $ (42.76) $ 15
200.00 $ 292.24 $ (92.24) $ (135.00) $
Review of the Effect on CWP Revenue at Current Irrigation Season Consumption (May-October)
Percent Irrigation with CWP Charge CCF Total Water Revenue at Current Rate ($3.97/ccf) Total Water Revenue at Discount Rate (20% Discount) Water Revenue Loss with Discount Rate CWP Revenue Loss ($4.10/ccf) Adjusted CWP Rate to Recover Loss ($/ccf) 10% 206,344 819,183.91 $ 655,347.13 $ 163,836.78 $ 846,008.57 $ 4.15 $ 20% 412,687 1,638,367.82 $ 1,310,694.25 $ 327,673.56 $ 1,692,017.14 $ 4.20 $ 30% 619,031 2,457,551.72 $ 1,966,041.38 $ 491,510.34 $ 2,538,025.71 $ 4.25 $ 40% 825,374 3,276,735.63 $ 2,621,388.51 $ 655,347.13 $ 3,384,034.28 $ 4.30 $ 50% 1,031,718 4,095,919.54 $ 3,276,735.63 $ 819,183.91 $ 4,230,042.85 $ 4.35 $ 60% 1,238,061 4,915,103.45 $ 3,932,082.76 $ 983,020.69 $ 5,076,051.42 $ 4.41 $ 70% 1,444,405 5,734,287.36 $ 4,587,429.88 $ 1,146,857.47 $ 5,922,059.99 $ 4.46 $ 80% 1,650,748 6,553,471.26 $ 5,242,777.01 $ 1,310,694.25 $ 6,768,068.56 $ 4.52 $ 90% 1,857,092 7,372,655.17 $ 5,898,124.14 $ 1,474,531.03 $ 7,614,077.13 $ 4.58 $ 100% 2,063,436 8,191,839.08 $ 6,553,471.26 $ 1,638,367.82 $ 8,460,085.70 $ 4.64 $
Additional Irrigation Consumption Scenarios
Additional Residential Customer Participation Annual Consumption Increase (36 ccf/yr) Additional Annual Revenue at Discount Rate 500 18,000 57,168.00 $ 1,000 36,000 114,336.00 $ 1,500 54,000 171,504.00 $ 2,000 72,000 228,672.00 $ 2,500 90,000 285,840.00 $ 3,000 108,000 343,008.00 $ 3,500 126,000 400,176.00 $ 4,000 144,000 457,344.00 $ 4,500 162,000 514,512.00 $ 5,000 180,000 571,680.00 $
7-3