Laserfiche WebLink
All values in aclt <br />unless noteu <br />Depletions <br />Replacements <br />Summertime Replacement (WDIC Shares) <br />Remaining Replacement <br />Total <br />Long -term <br />Monthly Net <br />Evaporative <br />Lagged <br />Unit WDIC <br />Total Credit for <br />Evap <br />Losses <br />Depletions <br />Credit <br />all Shares <br />Initial Balance <br />Total Additional Credit Required <br />Month <br />[ft] <br />[ac -ft] <br />[ac -ft] <br />[ac -ft/sh] <br />[ac -ft] <br />[ac -ft] <br />[ac -ft] <br />(A) <br />(B) <br />(C) <br />(D) <br />(E) <br />(F) <br />(G) <br />Nov <br />0.10 <br />3.40 <br />8.27 <br />-0.39 <br />-2.73 <br />-11.00 <br />11.00 <br />Dec <br />0.09 <br />3.06 <br />6.77 <br />-0.29 <br />-2.03 <br />-8.80 <br />8.80 <br />Jan <br />o.08 <br />2.72 <br />5.92 <br />-0.23 <br />-1.61 <br />- 7.53 <br />7.53 <br />Feb <br />o.11 <br />3.74 <br />5.53 <br />- 0. 1 9 <br />-1.33 <br />-6.86 <br />6.86 <br />Mar <br />0.14 <br />4.76 <br />5.6o <br />-0.16 <br />-1.12 <br />-6.72 <br />6.72 <br />Apr <br />0.23 <br />7.82 <br />6.21 <br />0.19 <br />1.33 <br />-4.88 <br />4.88 <br />May <br />o 30 <br />10.20 <br />7.39 <br />1.63 <br />11.41 <br />4.02 <br />0.00 <br />Jun <br />0.44 <br />14.96 <br />9.07 <br />2 72 <br />19.04 <br />9.97 <br />0.00 <br />Jul <br />0.48 <br />16.32 <br />10 97 <br />4. <br />34.23 <br />23.26 <br />0.00 <br />Aug <br />0.44 <br />1 4.9 6 <br />11 .93 <br />4.10 <br />28.70 <br />16.77 <br />0.00 <br />Sep <br />0.31 <br />10.54 <br />11 55 <br />1.88 <br />13 16 <br />1.61 <br />0 00 <br />Oct <br />0.20 <br />6.80 <br />10.07 <br />-0.46 <br />-3.22 <br />-13.29 <br />13.29 <br />Total <br />2.92 <br />99.28 <br />99. <br />1 3. 6 9 <br />95. <br />- 3.45 <br />59. <br />Table 2 <br />Augmentation Plan Water Balance (WDIC Shares) <br />Loloff Pit (M- 1985 -112) <br />Exposed Area <br />34 <br />acres <br />No. of WDIC Shares = <br />Price per Share = $35,000 <br />Notes: <br />(A) Monthly Evaporation rates from SWSP approvals. <br />(B) Total Evaporative Loss = (A) x (Current Exposed Area) <br />(C) Long -term Lagged Depletions determined by lagging (B) by an SDF of 6o days <br />(D) Unit WDIC Credit obtained for Zone 3 shares from decree for Case No. o8CW65 <br />(E) Total Credit for all shares obtained <br />(F) Initial Balance = (E) - (C) <br />(G) Additional replacement credit required whenever the initial balance in (F) is negative <br />Date Revised: 12/23/2011 <br />AG Job #: 07 -154 <br />7 <br />