Laserfiche WebLink
46 <br />AMI Feasibility Report ( Client Name: City of Santa Ana <br />I AMI and MOMS (Vendor Managed <br />System) <br />AMI and MOMS Vendor Project <br />Management <br />AMI and MDMS <br />Implementation/Managed Service <br />ver 3 Year Period) �, (NPV for 18 Years) <br />$250,000 <br />$220,000 i ! - $704,754 <br />Customer Portal (Vendor Managed <br />I I i <br />System) <br />Customer Portal _ $214,443 $628,147 <br />Implementation/Managed Service <br />CITY AMI O&M <br />AMI Operations _ -- --_ --- - ,^- -,_ _ -- -- 'y $1,605,261_ <br />Project -Related Costs $12,067,681 <br />Total Ongoing Operational Costs (NPV) $3,076,732 <br />Contingency (10%) $1,206,768 $307,673 <br />Subtotals $13,274,449 $3,384,405 <br />The cost presented in Table 5 is an estimate only. Additional efforts would be required to obtain <br />more refined numbers, including the issuance of Request for Proposals (RFPs) from vendors, to <br />solidify product and service costs. Black & Veatch used its knowledge of the marketplace and <br />information from the vendor community to develop these costs and believes that the costs are <br />representative of what the City of this size should expect to pay. <br />The total project costs (i.e., one-time costs experienced during the course of the 3 year <br />implementation period) are approximately $13,274,449 million dollars. This does not include <br />procurement or sourcing activities, cost of project financing, or corporate costs. The estimated <br />$3,384,405 million recurring costs are those related to the ongoing support and 0&M of the AMI <br />system over the 18 year life expectancy. This brings the estimated total cost of ownership in the <br />range of $16,658,853 million. <br />The City has an annual budget that includes a meter replacement program (1,500 meters per year). <br />If this budget is taken into consideration for the project duration of three years, then the cost of <br />4,500 meter replacement can be used towards the AMI project thereby reducing the project cost. <br />25G-164 <br />