Attachment 8 M and I Water Budget Demo_0003.pdf

M & I Water Budget Tables (Version 3.4.97) District Year 1996

Table for Step 2 A 1996 Environmental Consumptive Use

Environmental Estimated Resource Area Water Use

(acres) (AF/Yr) club 100 333 wetland 50 165 vermal poo 3 11

TOTAL 153 509

Table for Step 2 A 1996 Ground Water Recharge

AF of Water 1996 ‐ Actual Water Sales Name of area Method Recharged Customer TAF leaky acres perc ponds 3000 M & I 58950 reverse well field direct injec 2000 TOTAL 58950

TOTAL 5000

Table for Step 2 A Table from Step 2 C 1 1996 Water Transfers Into and Out of the Dis Water Transferred Treated Waterwater not reused From whom To Whom Into (AF) Out of (AF) (NOT STORM DRAIN FLOW) upper colorado i.d. desert city 5000 Wastewate 23000 desert city desert small city 10000 TOTAL 23000

TOTAL 5000 10000

Table 1 1996 Surface Water Supply

USBR State Local Water Month M & I Project Supply Other Total

(acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) January 22 333 222 22 599 February 33 444 333 33 843 March 44 555 444 44 1087 April 55 666 555 55 1331 May 66 777 666 66 1575 June 77 888 777 77 1819 July 88 999 888 88 2063 August 77 888 777 77 1819 September 66 777 666 66 1575 October 55 666 555 55 1331 November 44 555 444 44 1087 December 33 444 333 33 843

TOTAL 660 7992 6660 660 15972

Table 2 1996 Ground Water Supply

Pumped by District Pumped by District Customers Month Basin 1 Basin 2 Basin 3 Basin 1 Basin 2 Basin 3 Total

(acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) January 1000 50 1050 February 2000 50 2050 March 3000 3000 April 6000 6000 May 6000 6000 June 6000 6000 July 6000 6000 August 6000 6000 September 6000 6000 October 3000 3000 November 2000 50 2050 December 1000 50 1050

TOTAL 48000 100 100 5000 50 50 53300

Table 3 1996 Water Supply

Surface Ground Effective Reclaimed Month Water Water PrecipitatioWater Other Total

(acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) January 599 1050 1000 2649 February 843 2050 1000 3893 March 1087 3000 500 4587 April 1331 6000 500 7831 May 1575 6000 50 7625 June 1819 6000 60 7879 July 2063 6000 8063 August 1819 6000 60 7879 September 1575 6000 50 7625 October 1331 3000 50 4381 November 1087 2050 500 3637 December 843 1050 1000 2893

TOTAL 15972 53300 4550 100 120 74042

Table 4 1996 Conveyance Losses Reach or Lateral Length Leaks Breaks/spi Fire/FlushinTotal

(miles) (acre‐feet) (acre‐feet) (acre‐feet) (acre‐feet) main pipeline 2.44 2500 30 2530 west lateral 3.2 1200 12 1212 east lateral 5.9 300 15 315

TOTAL 11.54 4000 57 450 4057

Table 6 ‐ 1996 Water Inventory CV S s*s CV*CV Volume (AF% Confidence AF AF^2

Water Supply (from Table 3) 74042 3 0.015 1110.63 1233499 0.000225 District Beneficial Uses

Environmental Consumptive Use (from D12) minus 509 10 0.05 25.45 647.7025 Ground Water Recharge (from D19) minus 5000 5 0.025 125 15625 Water Exchanges or Transfers (from E/F26plus / minu ‐5000 5 0.025 125 15625

Water Supp 63533

District Non‐beneficial Uses Distribution System ‐ leaks (from D105minus 4000 10 0.05 200 40000 Distribution System ‐ breaks/spills(from E105minus 57 5 0.025 1.425 2.030625 Distribbution System ‐ line flushin (from F105minus 450 10 0.05 22.5 506.25

4507 8.931293 0.044656 201.2667 40508.28 0.001994 Water Supp 59026 3.872063 0.01936 1142.762 1305905 Meter Accu 60168.76 Meter Accu 57883.24

Non‐benef 5.800333 and 6.373838 percent of supply available for use 0.047108 0.002219

0.002868 0.060871

Actual 1996 M & I Water Sales 58950 5 0.025 1473.75 2171939 Landscape / Outside Uses calculated 35950 8.800831 0.044004 1581.949 2502564 Treated Wastewater ‐ not reclaim(from I26) minus 23000 5 0.025 575 330625