Laserfiche WebLink
BBA <br />[crcn°s°ltanry BI3I1 OP-BROGDLN ASSOC /AILS. INC <br />Table 4 <br />VALCO, INC. <br />SWSP ACCOUNTING PROJECTION <br />Lamar East Pit <br />(all values in acre-feet unless otherwise indicated) <br />0 erations <br />Exposed <br />Water Gravel <br />Surface Production <br />ac) (tons <br />Net Water in <br />Evaporative Mined <br />D .letions Gravel <br />ti €R. a. t:01 <br />s.) ,p t',J <br />■ ,51.: <br />Remaining <br />Depletions <br />(- )/Surplus <br />Credit + <br />Month <br />Annual Total <br />0 <br />Re.lacement Re uirement <br />92.21 <br />0.00 <br />Total <br />92.21 <br />LAWMA Credits <br />LAWMA LAWMA <br />Common Preferred <br />Credits Used Credits Used <br />6 <br />7 <br />8.00 <br />84.21 <br />PBWW Lease <br />Requested Required <br />Amount Amount <br />15■■, <br />41 4k/it <br />0.00 <br />0.00 <br />Notes: Shaded months correspond with projection data, non- shaded months correspond with actual data. <br />[1] Total exposed groundwater surface area in the pit. Increases to the July 2005 measured area are estimated by Valco. <br />[2] Total gravel mined below the groundwater table as reported by Valco. <br />[3] Required evaporative replacement based upon the following. Equals ([1] - 15.4 ac) x 3.1 ft x monthly %. <br />13.20 ac = pre -1981 exposed groundwater surface area (does not require augmentation) <br />4.15 feet = annual net evaporation rate at the site <br />[4] Water in mined gravel is 4% by weight of the gravel produced. Equals [2] x (1/1359 af/ton of water) x 4 %. <br />[5] Total depletions requiring replacement. Equals [3] + [4]. <br />[6] Consumptive use credit for 8 common LAWMA shares at 100% allocation is 8 af/yr, (based on 2011 allocation). <br />[7] Consumptive use credit for 90 preferred LAWMA shares is 90 af/yr. Equals greater of zero and [5] - [6]. <br />[8] Pueblo Board of Water Works scheduled release for Rocky Ford East Pit. <br />[9] Required Pueblo Board of Water Works lease volume needed to replace remaining depletions. Equals greater of zero and [5] - [6] - [7]. <br />[10] Remaining Depletions ( -) or Surplus Credit (4) after accounting for replacement sources. Equals [6] + [7] + [8] - [5]. <br />HSO516,00 - V519052011 -2012 Account103/0 - SWSP Pt9eclfm AccouWmg 2011- 2012 x15 Aaaing Fain <br />5/6/2011 9 16 AM L1VH <br />