EXHIBIT 11-D
WATER USE COMPARISON OF CALIFORNIA SELF-STORAGE FACILITIES PROVIDED BY CDM, SEPTEMBER 27, 2005
1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19
Facility Location	Number of Storage Units	Storage Building Area in Square-Feet (SF)	Office Area in SF	Mgr Unit Area in SF	Total Adjusted Area (Removed Mgr Unit SF)	Landscaped Area in SF	Annual Metered Use in AF	Adjusted Metered Usage in AF Removing 0.087 AF for Mgr Unit	Irrigation EAW (Estimated Applied Water) in AF	Adj Metered Usage Minus EAW	Adj Metered Usage in AF ÷ Total Adjusted Area	Factor Based on Adj Metered Usage ÷ Total Adjusted Area -EAW	Irrigation MAWA (Maximum Applied Water Allowance) in AF	Adj Metered Usage Minus MAWA (Column 11 - Column 14)	SF Factor Based on Adj Metered Usage Minus MAWA (Column 15 ÷ Column 6)	Storage Unit Factor Based on Adj Metered Usage Minus MAWA (Column 15 ÷ Column 2)	Average Per Unit Use for Lathrop and Hayward, Interior Meter Only	Average Unit SF
Richmond	504	65,388	925	923	66,313	5,450	0.9	0.813	0.313	0.500	0.00001226	0.00000754	0.385	0.428	0.000006454	0.00085		130
(5 yr)
Livermore	223	25,550	400	none	25,950	1,060	0.39	0.284	0.066	0.218	0.000015	0.0000084	0.087	0.197	0.000007592	0.00088		115
(5 yr)
Hayward	604	75,745	990	990	76,735	24,770	#1: 2.447	2.483	1.294	1.189	0.000032358	0.00001549	1.894	0.589	0.000007676	0.00098	0.00020	125
(5 yr)							#2: 0.123
Oroville	498	75,200	516	1,500	75,716	15,450	2.034	1.947	0.796	1.151	0.0000257	0.0000152	1.207	0.740	0.000009773	0.00149		151
(5 yr)
Lathrop	618	78,854	1,025	none	79,879	11,440	#1: 0.922	0.950	0.741	0.209	0.00001189	0.00000138	0.936	0.014	0.000000175	0.00002	0.00005	128
(4 yr)							#2: 0.028
Stockton	530	69,065	925	923	69,990	13,680	1.188	1.101	0.866	0.235	0.00001573	0.000003357	1.119	-0.018	0.000000257	0.00000		130
(5 yr)
SF Turk	567	37,900	1,200	1,200	39,100	none	0.551	0.464	N/A		0.000011867	0.000011867	0					67
SF Townsend	551	30,655	800	1,500	31,455	none	0.237	0.150	N/A		0.000004768	0.000004768	0		0.000004768			56
Averages												0.0000085			0.0000063	0.00084[1]	0.00012	130

U:\staff\word\boardpacket\2005\2005boardpackets\20051017\PubHrgs\11\item11exh11d.doc

---

[1] It is recommended that this factor be rounded down to 0.0008 AFA/storage unit.