Laserfiche WebLink
Table 3A <br />Ready Mixed Concrete Company - Bromley Lakes Site <br />2015 SWSP Request <br />Revised Fulton Ditch Yield Analysis - Arends Farm <br />(values in acre -feet unless otherwise indicated) <br />[1] Case No. 09CW279 decreed average historical net stream depletions for 105 Fulton Ditch shares. <br />[2] Case No. 09CW279 decreed return flow factors for 105 Fulton Ditch shares. The April through October factors are multiplied by the <br />monthly farm headgated delivery and the November through March factors are multiplied by the annual farm headgate delivery. <br />[3] Equal to [1] / 105 shares <br />[4] Equal to [3] / (1 - [2]) <br />[5] Equal to [2] x [4] <br />[6] Equal to 163.2% x [5] <br />[7] Equal to [4] - [6] <br />[8] Equal to [4] x 5 shares <br />[9] Equal to [6] x 5 shares <br />[ 10] Equal to [7] x 5 shares <br />® BBA <br />water cons 1tants BISHOP- BROGDEN ASSOCIATES, INC. <br />2/17/2015 8:43 AM JAK <br />Decreed <br />Pro <br />-Rata for 1 Share <br />RMCC's <br />5 Arends <br />Shares <br />Historical <br />Decreed <br />Decreed <br />Historical <br />Reduced <br />Reduced <br />Net Stream <br />Return <br />Historical <br />Farm <br />Historical <br />Increased <br />Net <br />Farm <br />Increased <br />Net <br />Depletion <br />Flow <br />Net Stream <br />Headgate <br />Return <br />Return <br />Stream <br />Headgate <br />Return <br />Stream <br />Month <br />105 Shares <br />Factors <br />Depletion <br />Delivery <br />Flow <br />Flows <br />Depletion <br />Delivery <br />Flows <br />Depletion <br />rli <br />r2l <br />3 <br />4 <br />5 <br />6 <br />7 ] <br />[81 <br />191 <br />10 <br />January <br />-6.9 <br />2% <br />-0.07 <br />0 <br />0.07 <br />0.11 <br />-0.11 <br />0 <br />0.54 <br />-0.54 <br />February <br />-5.8 <br />2% <br />-0.06 <br />0 <br />0.06 <br />0.09 <br />-0.09 <br />0 <br />0.45 <br />-0.45 <br />March <br />-4.3 <br />1% <br />-0.04 <br />0 <br />0.04 <br />0.07 <br />-0.07 <br />0 <br />0.33 <br />-0.33 <br />April <br />7.6 <br />48% <br />0.07 <br />0.14 <br />0.07 <br />0.11 <br />0.03 <br />0.70 <br />0.55 <br />0.15 <br />May <br />29.8 <br />26% <br />0.28 <br />0.38 <br />0.10 <br />0.16 <br />0.22 <br />1.92 <br />0.81 <br />1.10 <br />June <br />46.3 <br />21% <br />0.44 <br />0.56 <br />0.12 <br />0.19 <br />0.37 <br />2.79 <br />0.96 <br />1.83 <br />July <br />58.3 <br />20% <br />0.56 <br />0.69 <br />0.14 <br />0.23 <br />0.47 <br />3.47 <br />1.13 <br />2.34 <br />August <br />49.4 <br />23% <br />0.47 <br />0.61 <br />0.14 <br />0.23 <br />0.38 <br />3.06 <br />1.15 <br />1.91 <br />September <br />26.1 <br />32% <br />0.25 <br />0.37 <br />0.12 <br />0.19 <br />0.17 <br />1.83 <br />0.95 <br />0.87 <br />October <br />6.5 <br />62% <br />0.06 <br />0.16 <br />0.10 <br />0.16 <br />0.00 <br />0.81 <br />0.82 <br />0.00 <br />November <br />-7.5 <br />20/. <br />-0.07 <br />0 <br />0.07 <br />0.12 <br />-0.12 <br />0 <br />0.58 <br />-0.58 <br />December <br />-7.6 <br />2% <br />-0.07 <br />0 <br />0.07 <br />0.12 <br />-0.12 <br />0 <br />0.59 <br />-0.59 <br />Annual <br />191.9 <br />- <br />1.83 <br />2.91 <br />1.09 <br />1.77 <br />1.14 <br />14.57 <br />8.87 <br />5.71 <br />[1] Case No. 09CW279 decreed average historical net stream depletions for 105 Fulton Ditch shares. <br />[2] Case No. 09CW279 decreed return flow factors for 105 Fulton Ditch shares. The April through October factors are multiplied by the <br />monthly farm headgated delivery and the November through March factors are multiplied by the annual farm headgate delivery. <br />[3] Equal to [1] / 105 shares <br />[4] Equal to [3] / (1 - [2]) <br />[5] Equal to [2] x [4] <br />[6] Equal to 163.2% x [5] <br />[7] Equal to [4] - [6] <br />[8] Equal to [4] x 5 shares <br />[9] Equal to [6] x 5 shares <br />[ 10] Equal to [7] x 5 shares <br />® BBA <br />water cons 1tants BISHOP- BROGDEN ASSOCIATES, INC. <br />2/17/2015 8:43 AM JAK <br />