Laserfiche WebLink
Functional Allocation of Variable Rate Cost Recovery <br /> Variable Rate Cost Recovery 2018/19 <br /> SFWD Supply <br /> SFWD Water Purchases 100% $16,352,000 <br /> SFWD Fixed Charges/BAWSCA Fees 100% 566,000 <br /> BAWSCA Bond Surcharge 100% 1,550,000 <br /> Subtotal 18,468,000 <br /> Recycled Water Expenses(Potable Supply Offset/Reliability) <br /> Recycled Water Operations 80% 855,200 <br /> Debt Service(Recycled Water Project) 80% 3,538,400 <br /> Subtotal 4,393,600 <br /> Water Resources Management(Incudes conservation) 80% 1,146,400 <br /> Other Variable Cost Recovery <br /> Capital Improvement Funding 50% 2,000,000 <br /> Less Offset from Non-Rate Revenues 0% 0 <br /> Subtotal 2,000,000 <br /> Total Variable Rate Revenue Requirement 26,008,000 <br /> Less Est. Recycled Water Sales 100% (2,030,000) <br /> Net Total from Potable Rates 23,978,000 <br />