|
<br />TABLE C.1 WORKSHEET OF WATER USE AND COST ALLOCATION -1994 By: Lee Ward and John Clark
<br />1994 MG Residenti Busine Multi-U Laundr Restaura Car Wa School Out ofTow Meter Parks Loss @ Flat Rate Flat Rate Use/tap If Metered Savings
<br /> 0.1 customers MG/mon MG/mon
<br />January 5.827 0.863 0.107 0,174 0.060 0.245 0,038 0,036 0.143 1,666 0,01 0,583 3.568 287 12433 1,391 0.5683
<br />February 4.866 1.129 0.036 0.142 0.055 0,234 0,044 0.032 0,137 1.809 0.01 0.487 2.560 287 8921 1.820 0.740
<br />March 6.12 1,092 0,164 0.175 0.069 0,217 0.046 0.027 0.179 1.969 0.01 0.612 3.529 287 12296 1,761 1.768
<br />April 5.998 1.206 0.286 0,165 0,065 0.284 0.Q38 0.068 0.174 2,286 0.01 0.600 3,102 287 10809 1.945 1.158
<br />May 11.094 2.255 0.335 0.184 0.060 0.345 0.023 0.152 0,302 3.656 0.605 1.109 5,724 287 19943 3,636 2.088
<br />June 19,825 2.722 0.448 0.360 0.062 0.391 0,02 0,192 0,397 4,592 0.605 1.983 12.646 287 44061 4.389 8,257
<br />July 18.485 1.603 0.280 0.318 0.079 0,376 0.016 0,168 0.262 3.102 0.605 1.849 12.930 287 45051 2.585 10.345
<br />August 14.087 1.809 0.225 0.305 0.071 0.431 0.015 0,224 0.278 3,358 0.605 1.409 8.715 287 30367 2.917 5.799
<br />September 13.097 1.176 0,155 0.165 0.064 0.299 0.011 0.127 0.195 2.192 0.605 1.310 8,990 287 31325 1.896 7,094
<br />October 9.044 1.076 0.142 0,14 0.060 0.273 0.039 0.046 0.172 1.948 0.01 0.904 6,182 287 21539 1.735 4.447
<br />November 5.261 1.026 0,134 0.12 0.053 0.251 0.056 0,049 0.148 1.837 0.01 0,526 2.888 287 10062 1,654 1,234
<br />December 6.035 1.157 0.157 0.186 0.061 0.271 0.052 0,029 0.182 2.095 0.01 0,604 3.327 287 11591 1.866 1.461
<br />Total MG 119.739 17.114 2.469 2.434 0.759 3.617 0.398 1.15 2.569 30.51 3.095 11,974 74,160 258398 44.958
<br />% 100.0 14.3 2,1 2.0 0.6 3,0 0.3 1.0 2,1 25.5 2.6 10.0 61,9 g/mo 21533
<br />NO.Of Customers 178 14 6 7 1 2 27 236
<br />Avg.lCustomer Metered Unmetered
<br />January 4848 7643 29000 60000 35000 38000 18000 5296
<br />February 6343 2571 23667 55000 33429 44000 16000 5074 Revenue/yr $ $40.480 $78,425
<br />March 6135 11714 29167 69000 31000 46000 13500 6630 Estimated consumption/yr gallons 96,146 258.398
<br />April 6775 20429 27500 65000 40571 38000 34000 6444 Number of SF aects taps 170 284
<br />May 12669 23929 30667 60000 49286 23000 76000 11185
<br />June 15292 32000 60000 62000 55857 20000 96000 14704 Resulls: $/1000gal 2.48 1.07
<br />July 9006 20000 53000 79000 53714 16000 84000 9704 Gal/tap/mo 8,012 21,533
<br />August 10163 16071 50833 71000 61571 15000 112000 10296 Rates:
<br />September 6607 11071 27500 64000 42714 11 000 63500 7222 Unmetered rale is $23.00 per month.
<br />October 6045 10143 23333 60000 39000 39000 23000 6370 Metered rate is $6.00 + $1.60/10009a1 per month.
<br />November 5764 9571 20000 53000 35857 56000 24500 5481
<br />December 6500 11214 31000 61000 38714 52000 14500 6741 Consumption in yr 2000: 120.1098 MG(with 10% losses)
<br /> At est costlyr: 274000 $2,28
<br />Total/accUyr 96146 176357 405667 759000 516714 398000 575000 230 gcpd x 1618 cap x 365 d/y = 122.248 MG (less 10% losses)
<br />Total/accUmo 8012 14696 33806 63250 43060 33167 47917
<br />From billing record (1994): Tolals Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
<br />1. SF metered Revenues 40480 2357 2390 2803 2754 2927 4600 5406 4178 4256 3152 2861 2796
<br /> Bills/mo 170 153 162 161 170 165 168 169 174 176 177 179 184
<br />2. SF flat rate Revenues 78425 6463 6463 6555 6486 6515 6624 6578 6532 6532 6567 6647 6463
<br /> t:i;;jSlmo Lti.:f :':;01 201 ~8~ 282 287 288 286 284 284 285 289 281
<br />
<br />RBD,INC 522-015 file:tabl_apc.wb1
<br />
<br />- -
<br />
<br />- - --
<br />
<br />-
<br />
<br />-
<br />
<br />- -
<br />
<br />------
<br />
<br />- --
<br />
|