|
<br />I
<br />I Table 6: Water Allocation and Revenue: Shares Organization - Normal Year Method (S1)
<br /> Sole - Sole -
<br />I Distribution of shares Tributary Supplemental Flood Sprinkler Total
<br />Number of shares 50 9,019 3,068 5,912 18,049
<br /> Bill per share $20.71 $20.71 $20.71 $20.71
<br />I Nonnal Year
<br /> Replacement water AFyr 22,160
<br />a JAR AFyr -4,111
<br />Net Supply AFyr 18,049 Sole - Sole -
<br /> Tributary Supplemental Flood Sprinkler Total
<br />I Share Index AF share 1.00 1.00 1.00 1.00
<br />Replacement demand AFyr 50 9,019 3,068 5,912 18,049
<br /> Replacement supplied AFyr 50 9,020 3,068 5,912 18,049
<br />I Pumping allowed AFyr 4,116 49,967 10,199 13,100 77,382
<br />Demand Shortfall 0.00% 0.00% 0.00% 0.00%
<br /> Curtailment 0.00% 0.00% 0.00% 0.00%
<br />I Total Revenue 1,026 186,831 63,560 122,458 400,000
<br /> St. Dry Year
<br />I Replacement water AFyr 15000
<br />JAR AFyr 4111
<br /> Net Supply AFyr 19111 Sole - Sole -
<br />I Tributary Supplemental Flood Sprinkler Total
<br />Share Index AFshare 1.06 1.06 1.06 1.06
<br /> Replacement demand AFyr 57 14,090 3,515 6,773 24,435
<br />I Replacement supplied AFyr 52 9,550 3,249 6,260 19,111
<br />Pumping allowed AFyr 4,185 50,799 10,369 13 ,318 78,671
<br /> Demand ShOltfall 7.58% 32.22% 7.58% 7.58%
<br />I Curtailment -5.88% -5.88% -5.88% -5.88%
<br />Total Revenue 1,026 186.831 63,560 122,458 400,000
<br />I 2nd Dry Year
<br />Replacement water AFyr 15000
<br /> JAR AFyr 0
<br />I Net Supply AFyr 15000 Sole - Sole -
<br /> Tributary Supplemental Flood Sprinkler Total
<br /> Share Index AFshare 0.83 0.83 0.83 0.83
<br />I Replacement demand AFyr 57 14,090 3,515 6,773 24,435
<br />Replacement supplied AFyr 41 7,496 2,550 4,913 15,000
<br /> Pumping allowed AFyr 3,284 39,871 8,139 10,453 61,748
<br />I Demand Shortfall 27.46% 46.80010 27.46% 27.46%
<br />Curtailment 16.89% 16.89% 16.89% 16.89%
<br /> Total Revenue 1,026 186,831 63,560 122,458 400,000
<br />I
<br />I
<br />I EnWater Resource Consultants September 5, 1997 Final Report 33
<br />
|