|
<br />I
<br />I Table 7: Water Allocation and Revenue: Shares Organization - Dry Year Method (S2)
<br /> Sole - Sole -
<br />I Distribution of shares Tributary Supplemental Flood Sprinkler Total
<br />Number of shares 57 14,090 3,515 6,773 24,435
<br /> Bill per share $15.30 $15.30 $15.30 $15.30
<br />I Normal Year
<br /> Replacement water AFyr 22,160
<br />I JAR AFyr -4,111
<br />Net Supply AFyr 18,049 Sole - Sole -
<br /> Tributary Supplemental Flood Sprinkler Total
<br />I Share Index AFshare 0.74 0.74 0.74 0.74
<br />Replacement demand AFyr 50 9,019 3,068 5,912 18,049
<br /> Replacement supplied AFyr 42 10,408 2,597 5,003 18,049
<br />I Pumping allowed AFyr 3,483 57,659 8,631 11,086 80,859
<br />Demand Shortfall 15.37% -15.400/0 15.38% 15.38%
<br /> Curtailment 15.37% -15.400/0 15.38% 15.38%
<br />I Total Revenue 868 215,593 53,786 103,627 400,000
<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 0.78 0.78 0,78 0.78
<br /> Replacement demand AFyr 57 14,090 3,515 6,773 24,435
<br />1 Replacement supplied AFyr 44 11,020 2,749 5,297 19,111
<br />Pumping allowed AFyr 3,541 58,619 8,775 11,270 82,205
<br /> Demand Shortfall 21.79% 21.79% 21.79% 21.79%
<br />I Curtailment 10.39% -22.18% 10.400/0 10.400/0
<br />Total Revenue 868 215,593 53,786 103,627 400,000
<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 0.61 0.61 0.61 0.61
<br />I Replacement demand AFyr 57 14,090 3,515 6,773 24,435
<br />Replacement supplied AFyr 35 8.650 2,158 4,158 15,000
<br /> Pumping allowed AFyr 2,780 46,009 6,887 8,846 64,522
<br />I Demand Shortfall 38.61% 38.61% 38.61% 38.61%
<br />Curtailment 29.67% 4.10% 29.67% 29.67%
<br /> Total Revenue 868 215,593 53,786 103,627 400,000
<br />I
<br />I
<br />I EnWater Resource Consultants September 5, 1997 Final Report 35
<br />
|