Laserfiche WebLink
Exhibit 'A' <br />Note: The attached examples are provided to identify the impact to Co- Participants when one or more of the entities <br />choose to withdraw. The increase in cost can be calculated for individual Co- Participant as follows: <br />New Percentage. = (1 /1- Withdrawal Rate) x (Original Percentage) <br />Revised Cost = New Percentage x Total Contribution <br />Example 'A' "GCWA" New Percentage: (1/1 -32) x .16 = 23.5: Revise Cost: 23.529% x 100.000 = $23,529.41 <br />"CLCWA" New Percentage: (1/1 -.32) x .22 = 32.3- Revise Cost: 32.353% x 100.000 = $32,352.94 <br />TOTALS <br />Total Contribution <br />100% $100,000 32% 100% $100,000.00 <br />$100,000 <br />Original % <br />Original Cost Withdrawal Rate <br />New % <br />Revised Cost <br />Gulf Coast Water Authority (GCWA) <br />16% <br />$16,000 <br />23.53% <br />$23,529.41 <br />CLC Water Authority (CLCWA) <br />22% <br />$22,000 <br />32.35% <br />$32,352.94 <br />ClearbrookCity MUD <br />3% <br />$3,000 <br />4.41% <br />$4,411.76 <br />LaPorte Water Authority <br />8% <br />$8,000 <br />11.76% <br />$11,764.71 <br />Harris County MUD 55 <br />3% <br />$3,000 <br />4.41% <br />$4,411.76 <br />South Houston <br />3% <br />$3,000 <br />4.41% <br />$4,411.76 <br />Webster <br />4% <br />$4,000 <br />5.88% <br />$5,882.35 <br />Friendswood <br />9% <br />$9,000 <br />1124% <br />$13,235.29 <br />Pasadena <br />32% <br />$32,000 32% <br />0.00% <br />$0.00 <br />TOTALS <br />Total Contribution <br />100% $100,000 32% 100% $100,000.00 <br />$100,000 <br />