|
Table 1C '
<br />Ready Mixed Concrete Company - Bromley Lakes Site and North To%-.er Pit
<br />Depiction Analysis (November 2013 - December 2015)
<br />Proposed SWSP Operations
<br />(all values in acre -feet unless specified)
<br />Notes
<br />1201 Number of days there was a call on the South Platte River Conservatively projected to have a call for the entire SWSP period
<br />12 1) Out- of- prionty depletion equals the fraction of the total net depletion that occurred when there was a call on the South Platte River, equal to [ 19J • [20] . a of days m month
<br />[22) RMCCs Fulton share deliveries at RMCCs Erger Lateral or Brightons Midland or 124th Ave augmentation stations, as reported by RMCC or Brighton
<br />1231 Fulton Ditch historical consumptive use (HCU) replacement credit from RMCCs 70 shares, equal to the lesser of 1 76 ac-ft/share year average historical consumptive use
<br />distributed monthly (based upon the SACWSD change case engineering report for Case No 2001 CW258), and the total Fulton Ditch Deliveries, [221, multiplied by the
<br />consumptive use factors presented in RMCC's June 16, 2011 SWSP request (Apr--0 1-8 1, Ma} 0 687, Jun °0 758, Jul--O 786, Aug-0 764, Sep-O 688, Oct -0 465, based upon
<br />the engineering report for Case No 2001CW258)
<br />(24) Total replacement requirement is the total of the out- of- prionty depletion and the Fulton Ditch return flow obligation, equal to 1211 - [231 if [231 is negative, otherwise equal
<br />to [2 11
<br />1251 Fulton HCU credits delivered directly to the river
<br />1261 Required release of stored Fulton Ditch credits (or water pumped to storage during free river) to South Platte River in order to replace the given month's depletions. equal to
<br />1241- [251 if there is water in storage, Col 1301
<br />[271 Stored Fulton Ditch credits (or water sent to storage during free river) released to South Platte River in order to replace depletions
<br />[281 Surplus Fulton credits available for diversion to storage based on Fulton pitch credits, [231, in excess ofthe out -of- pnority depletions, 1211
<br />[29] Brighton lease replacement equals (241 - [251 - [271, limited to 250 ac -ft per year
<br />[30] RMCCs storage in Brighton's Kenneth Mitchell Lake or Erget's Pond Equal to previous month ,s storage minus estimated evaporation and augmentation releases plus
<br />surplus Fulton credits delivered to storage
<br />[311 Remaining operations replacement requirement equals previous (311 - [241 - (25) - [271 - 1291, if positive, otherwise equal to zero
<br />.
<br />8 B A
<br />Number Out -of-
<br />Fulton Replacement
<br />Total
<br />Fulton
<br />ctual
<br />Surplus
<br />Brighton
<br />RMCCs
<br />Remaining
<br />of Days Priority
<br />Share CU Credit
<br />Replacement
<br />HCU
<br />Release
<br />Fulton
<br />Lease
<br />EOM
<br />Operations
<br />Out -o6 Depletion
<br />Deliveries from Fulton
<br />Requirement
<br />Direct
<br />Storage
<br />Credit to
<br />Replacemrnt
<br />Storage
<br />Replacement
<br />Priority
<br />Ditch
<br />To River
<br />"RT
<br />River
<br />Storage
<br />Requirement
<br />Month
<br />20 21
<br />22 23
<br />24
<br />25
<br />27
<br />28
<br />29
<br />30
<br />0
<br />31
<br />0
<br />Nov
<br />30 14 6
<br />0 -6.4
<br />'_0 9
<br />0
<br />0
<br />0
<br />0
<br />20.9
<br />IT7
<br />0
<br />0
<br />Dec 2013
<br />31 11 3
<br />0 -6.4
<br />17.7
<br />0
<br />0
<br />0 0
<br />0
<br />t4 4
<br />0
<br />0
<br />Jan 2014
<br />31 10. l
<br />0 4.2
<br />14 4
<br />0
<br />0
<br />0
<br />I -i 1
<br />0
<br />0
<br />Feb
<br />28 1O.0
<br />0 4,2
<br />14 3
<br />0
<br />0
<br />0 0
<br />0
<br />13.3
<br />0
<br />0
<br />Mar
<br />31 1 1 2
<br />30 42.4
<br />U 2 I
<br />15.1 4.2
<br />13 3
<br />42.4
<br />0
<br />4 2
<br />0 0
<br />0
<br />382
<br />0
<br />0
<br />Apr
<br />May
<br />31 28.6
<br />30.9 21.2
<br />28.6
<br />212
<br />0 0
<br />0
<br />7.4
<br />0
<br />0
<br />4.5
<br />0
<br />0
<br />Jun
<br />30 27.4
<br />42.0 319
<br />27.4
<br />27.4
<br />0 0
<br />4.5
<br />13.7
<br />0
<br />18.0
<br />0
<br />Jul
<br />31 26.6
<br />51.3 404
<br />26.6
<br />26.6
<br />0
<br />8.9
<br />0
<br />26.3
<br />0
<br />Aug
<br />31 230
<br />41.7 319
<br />23.0
<br />230
<br />0
<br />5A
<br />0
<br />0
<br />Sep
<br />30 202
<br />21.6 14.9
<br />2.1
<br />20.2
<br />172
<br />14.9
<br />2.1
<br />15. t
<br />74.5
<br />0
<br />0
<br />05
<br />0
<br />Oct
<br />Nov
<br />31 17.3
<br />30 13 5
<br />4.6
<br />0 -6.4
<br />19.9
<br />0
<br />4 5
<br />0
<br />15.3
<br />0
<br />0
<br />Dec 2014
<br />31 10.5
<br />0 -ti 4
<br />16.9
<br />0
<br />0
<br />0
<br />0
<br />0
<br />16.9
<br />13.7
<br />0
<br />0
<br />0
<br />0
<br />Jan 2015
<br />31 9A
<br />0 -4 2
<br />13.7
<br />0
<br />0
<br />0 0
<br />0
<br />116
<br />0
<br />0
<br />Feb
<br />29 94
<br />0 -4 2
<br />136
<br />0
<br />0
<br />0 0
<br />0
<br />12.6
<br />0
<br />0
<br />Mar
<br />31 10.5
<br />30 13 6
<br />0 -21
<br />15.1 4.2
<br />116
<br />13.6
<br />43
<br />0 0
<br />Apr
<br />May
<br />31 16 7
<br />309 213
<br />16.7
<br />16.7
<br />0 0
<br />45
<br />03
<br />0
<br />4 5
<br />15 5
<br />0
<br />0
<br />Jun
<br />30 207
<br />410 31.9
<br />207
<br />20.7
<br />0 0
<br />0
<br />11.1
<br />16.8
<br />0
<br />31.7
<br />0
<br />Jl
<br />31 23.5
<br />51.3 40.4
<br />23.5
<br />23.5
<br />0
<br />0 0
<br />8.8
<br />0
<br />39,5
<br />0
<br />.0
<br />41.7 31.9
<br />23.0
<br />2 3. 0
<br />5.6 5.6
<br />0
<br />0
<br />3Z.6
<br />0
<br />.5
<br />21,6 14.9
<br />2.1
<br />20.5
<br />17.3
<br />14.9
<br />'_. I
<br />15 3 152
<br />0
<br />07
<br />16..6
<br />0
<br />3
<br />4 6
<br />0 -6.4
<br />19.2
<br />0
<br />16 6 16.6
<br />0
<br />.9
<br />.1
<br />;318
<br />0 6.4
<br />16.4
<br />0
<br />0 0
<br />0
<br />0
<br />182
<br />16.4
<br />1?6?
<br />0
<br />0
<br />Nov l
<br />2.3
<br />139A 74.3
<br />205.6
<br />21 1.7
<br />79 5
<br />1053
<br />0
<br />25 0 25.0
<br />41.4
<br />81 ............. 5
<br />204
<br />Au, -al
<br />8.3
<br />.8
<br />2073 123.2
<br />67 9 36.1
<br />96.6
<br />40 0
<br />37,4 37A
<br />8.8
<br />19.1
<br />Notes
<br />1201 Number of days there was a call on the South Platte River Conservatively projected to have a call for the entire SWSP period
<br />12 1) Out- of- prionty depletion equals the fraction of the total net depletion that occurred when there was a call on the South Platte River, equal to [ 19J • [20] . a of days m month
<br />[22) RMCCs Fulton share deliveries at RMCCs Erger Lateral or Brightons Midland or 124th Ave augmentation stations, as reported by RMCC or Brighton
<br />1231 Fulton Ditch historical consumptive use (HCU) replacement credit from RMCCs 70 shares, equal to the lesser of 1 76 ac-ft/share year average historical consumptive use
<br />distributed monthly (based upon the SACWSD change case engineering report for Case No 2001 CW258), and the total Fulton Ditch Deliveries, [221, multiplied by the
<br />consumptive use factors presented in RMCC's June 16, 2011 SWSP request (Apr--0 1-8 1, Ma} 0 687, Jun °0 758, Jul--O 786, Aug-0 764, Sep-O 688, Oct -0 465, based upon
<br />the engineering report for Case No 2001CW258)
<br />(24) Total replacement requirement is the total of the out- of- prionty depletion and the Fulton Ditch return flow obligation, equal to 1211 - [231 if [231 is negative, otherwise equal
<br />to [2 11
<br />1251 Fulton HCU credits delivered directly to the river
<br />1261 Required release of stored Fulton Ditch credits (or water pumped to storage during free river) to South Platte River in order to replace the given month's depletions. equal to
<br />1241- [251 if there is water in storage, Col 1301
<br />[271 Stored Fulton Ditch credits (or water sent to storage during free river) released to South Platte River in order to replace depletions
<br />[281 Surplus Fulton credits available for diversion to storage based on Fulton pitch credits, [231, in excess ofthe out -of- pnority depletions, 1211
<br />[29] Brighton lease replacement equals (241 - [251 - [271, limited to 250 ac -ft per year
<br />[30] RMCCs storage in Brighton's Kenneth Mitchell Lake or Erget's Pond Equal to previous month ,s storage minus estimated evaporation and augmentation releases plus
<br />surplus Fulton credits delivered to storage
<br />[311 Remaining operations replacement requirement equals previous (311 - [241 - (25) - [271 - 1291, if positive, otherwise equal to zero
<br />.
<br />8 B A
<br />
|