central basin municipal water district · central basin mwd. fiscal year 2018-19. central basin...
TRANSCRIPT
Non-Interruptible- Treated (Tier 1)
Non-Interruptible- Untreated (Tier 1)
Non-Interruptible- Treated (Tier 1)
Non-Interruptible- Untreated (Tier 1)
July 1, 2019 January 1, 2020Supply Rate Tier 1 $209 $208
Supply Rate Tier 2 $295 $295
System Access Rate $326 $346
Water Stewardship Rate $69 $65
Treatment Rate $319 $323
Power Rate $127 $136
Total Tier 1 $1,050 $1,078
Total Tier 2 $1,136 $1,165
(1)Designated amount based on highest peak (per cfs) from the past three summer periods (May 1-Sept. 30)
(2)
(3)
Per cfs as determined by agency's meter capacity
Inclusive of applicable 11.65% handling fee
MET $48,097/per month MET $47,725/per month
$2.00 per Retail Connection
Effective July 1, 2019
CB $50,865/per month
Outside of CBMWD Service Area
$784/AF
Annual Fixed Meter Charge per Retail Connection
RTS Charge 3
Effective July 1, 2019 Effective January 1, 2020
MET $8,600/cfs per year MET $8,800/cfs per year $117/cfs per month 2
CB $4,392/cfs per year CB $4,150/cfs per year
MWD Capacity Charge 1 3 Monthly Water Meter Service Charge
Grand Total$1,078/AF $190/AF $1,268/AF
Effective July 1, 2019 Effective January 1, 2020
$755/AF $190/AF $945/AFNon-Interruptible- Untreated WRD Agreement $755/AF $70/AF $825/AF
MWD Non-Interruptible Treated Commodity Rate ComponentsEffective Dates
Non-Interruptible- Untreated WRD Agreement $731/AF
Central Basin Municipal Water DistrictProposed Water Rates and Charges commencing FY 2019-2020
Rates Effective July 1, 2019
Metropolitan Water District Central Basin
$70/AF $801/AF
Commodity Rate Administrative Surcharge Grand Total
Metropolitan Water District Central Basin
$1,050/AF $190/AF $1,240/AF $731/AF $190/AF $921/AF
Rates Effective January 1, 2020
Commodity Rate Administrative Surcharge
CBMWD Recycled Water Rates Effective July 1, 2019
Volumetric RateCBMWD Service Area
$759/AF
ATTACHMENT 1
62
4 Y
EAR
AV
ERA
GE
FY 2
01
9-2
0, A
vera
ge
Mo
nth
ly P
aym
ent
Am
ou
nt,
incl
ud
ing
11
.65
%
Han
dlin
g Fe
e
Age
ncy
%TO
TAL
TOTA
L
Cit
y o
f B
ell G
ard
ens
0.2
3%
1,3
47
$
1
,50
4$
12
5$
Cit
y o
f B
ellf
low
er
0.0
1%
33
$
3
7$
3$
Cal
ifo
rnia
Wat
er
Serv
ice
Co
mp
any
13
.31
%7
6,4
98
$
8
5,4
10
$
7
,11
7$
Cit
y o
f C
erri
tos
1.0
7%
6,1
76
$
6
,89
6$
57
5$
Cit
y o
f C
om
mer
ce0
.00
%-
$
-
$
-
$
Cit
y o
f H
un
tin
gto
n P
ark
2.1
0%
12
,07
0$
13
,47
6$
1,1
23
$
La H
abra
Hei
ghts
Wat
er
Dis
tric
t0
.34
%1
,95
4$
2,1
81
$
1
82
$
Cit
y o
f Ly
nw
oo
d0
.41
%2
,32
9$
2,6
00
$
2
17
$
May
wo
od
Mu
tual
Wat
er C
o. #
10
.43
%2
,48
6$
2,7
76
$
2
31
$
May
wo
od
Mu
tual
Wat
er C
o. #
20
.16
%9
45
$
1
,05
5$
88
$
May
wo
od
Mu
tual
Wat
er C
o. #
30
.00
%-
$
-
$
-
$
Cit
y o
f M
on
teb
ello
1.1
4%
6,5
53
$
7
,31
7$
61
0$
Cit
y o
f N
orw
alk
0.9
7%
5,5
77
$
6
,22
7$
51
9$
Orc
har
d D
ale
Wat
er D
istr
ict
0.0
6%
36
6$
40
9$
34
$
Cit
y o
f P
aram
ou
nt
1.0
8%
6,2
17
$
6
,94
1$
57
8$
Lib
erty
Uti
litie
s1
2.8
4%
73
,80
2$
82
,40
0$
6,8
67
$
Ran
cho
Lo
s A
mig
os
0.0
0%
0$
0$
0$
San
Gab
riel
Val
ley
Wat
er C
o.
0.0
0%
1$
2$
0$
Cit
y o
f Sa
nta
Fe
Spri
ngs
6.7
2%
38
,65
3$
43
,15
7$
3,5
96
$
Cit
y o
f Si
gnal
Hill
0.5
8%
3,3
50
$
3
,74
1$
31
2$
Go
lden
Sta
te W
ater
Co
mp
any
9.5
8%
55
,08
7$
61
,50
5$
5,1
25
$
Cit
y o
f So
uth
Gat
e0
.00
%-
$
-
$
-
$
Sub
urb
an W
ater
Sys
tem
s0
.08
%4
37
$
4
88
$
4
1$
Cit
y o
f V
ern
on
1.8
0%
10
,37
4$
11
,58
2$
96
5$
Wal
nu
t P
ark
Mu
tual
Wat
er C
o.
0.0
0%
-$
-$
-$
WR
D (
con
trac
tual
am
ou
nt)
47
.08
%2
70
,67
2$
27
0,6
72
$
2
2,5
56
$
TOTA
L100%
57
4,9
29
$
6
10
,37
5$
50
,86
5$
FY 2
01
9-2
0
Tota
l Met
Pas
s-th
rou
gh
Am
ou
nt
Plu
s 1
1.6
5%
Han
dlin
g Fe
e
FY 2
01
9-2
0
Tota
l Met
Pas
s-th
rou
gh
Am
ou
nt
Prop
osed
RTS
Pu
rvey
or
Co
st f
or
FY 2
01
9-2
0
ATTACHMENT 2
63
MWD & District Capacity ChargeBreakdown SummaryCentral Basin MWDFISCAL YEAR 2019-20
Central Basin Customers 2016 2017 2018 PEAK 20
Bellflower Somerset Mutual 0.00 0.01 0.00 0.0California Water Service- East LA 15.04 13.03 16.01 16.0City of Bell Gardens 1.82 0.21 0.42 1.8City of Cerritos 3.59 0.00 0.00 3.6California Water Service- Commerce 2.17 2.81 2.81 2.8City of Downey 0.00 0.00 0.00 0.0City of Huntington Park 2.45 1.25 2.38 2.5City of Lakewood 0.00 0.00 0.00 0.0City of Lynwood 2.28 2.64 0.00 2.6City of Montebello 0.00 0.00 0.00 0.0City of Norwalk 1.18 1.73 1.59 1.7City of Paramount 1.24 5.13 9.78 9.8City of Santa Fe Springs 6.73 6.10 5.85 6.7City of Signal Hill 0.00 3.57 1.82 3.6City of South Gate 0.00 0.00 0.00 0.0City of Vernon 4.88 4.39 0.00 4.9County LA - Rancho Los Amigos 0.00 0.00 0.00 0.0Golden State Water Co. 7.29 10.06 6.92 10.1La Habra Heights Water District 6.22 3.28 4.06 6.2Maywood Mutual No. 1 1.50 1.64 1.05 0.4Maywood Mutual No. 2 1.0Maywood Mutual No. 3 0.2Orchard Dale Water District 4.71 0.00 0.00 4.7Park Water Company 12.47 16.53 9.44 16.5San Gabriel Valley Water Co. 0.00 0.00 0.00 0.0Suburban Water Systems 0.00 5.22 6.66 6.7Walnut Park Mutual Water Co. 0.00 0.00 0.0Water Replenishment District 0.00 0.00 0.00 -
TOTAL 73.57 77.60 68.80 101.8
W:\Budget\2020\_Capacity Charge\Capacity Charge 2019
ATTACHMENT 3
64
MWD & District Capacity ChargeBreakdown SummaryCentral Basin MWDFISCAL YEAR 2018-19
Central Basin Customers 2015 2016 2017 PEAK 19
Bellflower Somerset Mutual 0.01 0.00 0.01 0.0California Water Service- East LA 13.68 15.04 13.03 15.0City of Bell Gardens 0.70 1.82 0.21 1.8City of Cerritos 4.12 3.59 0.00 4.1California Water Service- Commerce 2.02 2.17 2.81 2.8City of Downey 0.00 0.00 0.00 0.0City of Huntington Park 2.23 2.45 1.25 2.5City of Lakewood 0.00 0.00 0.0City of Lynwood 1.83 2.28 2.64 2.6City of Montebello 2.38 0.00 0.00 2.4City of Norwalk 0.98 1.18 1.73 1.7City of Paramount 8.65 1.24 5.13 8.7City of Santa Fe Springs 7.63 6.73 6.10 7.6City of Signal Hill 3.25 0.00 3.57 3.6City of South Gate 0.00 0.00 0.00 0.0City of Vernon 4.57 4.88 4.39 4.9County LA - Rancho Los Amigos 0.00 0.00 0.00 0.0Golden State Water Co. 19.16 7.29 10.06 19.2La Habra Heights Water District 0.00 6.22 3.28 6.2Maywood Mutual No. 1 (3) 2.75 1.50 1.64 0.7Maywood Mutual No. 2 (3) 1.7Maywood Mutual No. 3 (3) 0.4Orchard Dale Water District 0.00 4.71 0.00 4.7Park Water Company 12.85 12.47 16.53 16.5San Gabriel Valley Water Co. 0.00 0.00 0.00 0.0Suburban Water Systems 3.22 0.00 5.22 5.2Walnut Park Mutual Water Co. 0.00 0.00 0.00 0.0Water Replenishment District 0.00 0.00 0.00 -
TOTAL 90.03 73.57 77.60 112.4
W:\Budget\2020\_Capacity Charge\Capacity Charge 2019
ATTACHMENT 4
65