Laserfiche WebLink
Table 2 <br />VALCO, INC. <br />SWSP ACCOUNTING PROJECTION <br />Canon City East Pit <br />(all values m acm -feet uNms otherwise indtcmed) <br />Notes Shaded months correspond with projection data, non - shaded months correspond with actual data <br />111 Told maximum exposed gmundwmar surface urea in the pit <br />121 Total gravel mined below the pround+smer table m reported b) Valco Mining has completed to the Canon Cln East Pit <br />131 Well pumping measured with lotalira The pump has been removed and no more pumping will occur <br />141 Required evoporotise replacement based upon the folbwmg Equals(] 11 • 154 ac) ♦ 31 G N mould, % <br />15 40 are pre-lyg 1 exposed groundwater surface ores (does not regwm migrnentmian) <br />3 1 fact annual net evmpormion rate at thesne <br />I51 Water in mined gravel is 4•, to weight of the gravel produced Equals 121 x V 1359 a01on of water) \ 4% <br />161 Wdl pumpirnr convened to acre -feet Equals 1311(325 951 gal+at) <br />171 Equal to volume of water than rill rill the pit when dewateng ceases Value onh entered on month that deumevng ceases, and is equal to 1161 for the month that initial dewmenng occurs <br />181Tadunl waeddepictionsregwnngreplacement Equals 141 +151'161 +171 <br />191 Total logged depletion to the Arkansan River Lagging nelhod described in the SWSP renewal request, dated April 2013 <br />1101 Historic emnsunpine use credit from 25 Canon Cm and Oil Creel, Ditch shores <br />I I I I Taal flow measured in the CCAOC Duch by flume on Valco�s propenv Inputted to Arkansas River <br />1121 The percent of water Valco will claim as Ct' from the total amount of water that flows through the ditch that month Based on Gloves- Cnddle ones) sit and historic irrigation records <br />Actual consumpine use credit calculated from total water through flume in CCAOC Duch <br />1131 Measured Canon Cip and Oil Creek Ditch consumpit+e toe credit used to augment Croon Cm East Pit depletions Broad on anotnit of tad flow bvpmsed to river 1 111, oqud 101111 • 112) <br />1141 CU credit toed equals the lesser of191. 1 101 and 1131 <br />1151 Excess Carton Cin and Oil Creek Ditch credits Equals the lesser of ti I(!1 or 11311 � 1141 <br />1 161 Equal to the mnount of W mer removed from the pit dung "mend dewutennt;" de6nod as dewmenng that occurs unul dewmermg reaches equilibrium with inflows to Use pit Value units entered on month that imual dewmenng occur <br />1171 Equal to the amount of measured credit redivened for temporary storage b) the UAWCD The value should be equal to or Ins then 1161, and oni) during month that initial de%atenng occurs <br />1181 Equal to the amount of %mer released to offset depletions to the river that occur when dewmenng ceases Releases will be based on lagged depiction occurring Gom fllhng of the pit <br />1 191 Upper Adams Water Cowmancm District scheduled release for Canon City East Pit <br />J201 Required Upper Arkansas Wmer Conservam* District lease volume needed to replace rrmatning depletions Equals 191.1141 • J If+1 f 1171 - I I XJ <br />1211 Remaining Depletions I-) or Surplus Credit ( ^) after accounting fur replacement source Equals the lessor of I 1 101 or 11311 ' 1161- I t 71 • 11 g 1 • 1191 • 191 <br />>M <br />4-4;c —< m <br />0mz <br />00c IT <br />r-+ < <br />nixC=D M <br />m cx3 <br />apt ♦ AC+irif�fM � rlCltrft ,vL <br />Operations <br />Replacement R uirement <br />C'C•AOCDitch Re Iacemenl <br />LAWCD Learn <br />and A : regiment <br />Exposed <br />Gravel <br />Balch Plant <br />Net <br />Water in <br />Desch <br />Unlagged <br />Total <br />Total <br />Total Flow Amount of <br />Credo From <br />Credit <br />Dewatenng <br />Demanmg <br />Depletions <br />Month <br />Wiser <br />Surface <br />Production <br />Pumping <br />mpi g <br />Et apormi+e <br />Maned <br />Plant <br />Depletion from <br />Unlaygod <br />l.aggod <br />HCU <br />CU Credit <br />B)passedto CUelmmad <br />CU Credit <br />Excess <br />[cwmrnng <br />StitrodM <br />Credit <br />Requested <br />Required <br />I•YSuIII <br />(tonal <br />(gdlona) <br />Depletions <br />Gravel <br />Pumping <br />FJhngof <br />Depletions <br />Depletions <br />A+mloble <br />Measured <br />Rorer per month <br />Used <br />CU Credit <br />Mining Pn <br />UAWCO <br />Released b) <br />Amount <br />Amount <br />Credit (4) <br />(ac) <br />Gravel Pit <br />UAWCD <br />I 1 <br />121 <br />131 <br />4 <br />S 1 <br />161 <br />171 <br />X 1 <br />[91 <br />1101 <br />II 12 13 <br />N 1 <br />1151 <br />1161 <br />17 <br />IX 1 <br />1191 <br />l2ol <br />21 <br />Jute '13 <br />301 <br />0 <br />0 <br />661 <br />000 <br />aDO <br />000 <br />661 <br />299 <br />771 <br />397% - <br />219 <br />4.19 <br />01X1 <br />Ono <br />000 <br />OW <br />000 <br />481 <br />lull <br />301 <br />0 <br />0 <br />684 <br />Boo <br />000 <br />000 <br />694 <br />411 <br />112 <br />422% <br />488 <br />394 <br />000 <br />000 <br />000 <br />000 <br />000 <br />394 <br />August <br />301 <br />0 <br />0 <br />615 <br />000 <br />000 <br />000 <br />6,13 <br />538 <br />737 <br />36.3% <br />530 <br />1 99 <br />000 <br />000 <br />000 <br />000 <br />000 <br />199 <br />Sepbrislaor <br />301 <br />0 <br />0 <br />456 <br />000 <br />400 <br />000 <br />4.36 <br />498 <br />497 <br />279% <br />497 <br />000 <br />000 <br />000 <br />000 <br />001 <br />001 <br />000 <br />October <br />301 <br />0 <br />0 <br />319 <br />000 <br />0W <br />000 <br />319 <br />417 <br />2,34 <br />136% <br />2.34 <br />000 <br />000 <br />atilt <br />DOD <br />163 <br />163 <br />coo <br />Nmembr <br />301 <br />0 <br />0 <br />182 <br />000 <br />000 <br />000 <br />112 <br />316 <br />024 <br />32% - <br />024 <br />000 <br />000 <br />Goo <br />000 <br />292 <br />292 <br />000 <br />Deomtber <br />301 <br />0 <br />0 <br />1.37 <br />000 <br />ODD <br />000 <br />137 <br />240 <br />000 <br />00% - <br />0010 <br />000 <br />000 <br />000 <br />01X1 <br />240 <br />240 <br />000 <br />lnnars,14 <br />301 <br />a <br />0 <br />137 <br />000 <br />000 <br />000 <br />1.37 <br />191 <br />000 <br />00% - <br />000 <br />Goo <br />000 <br />000 <br />coo <br />194 <br />194 <br />000 <br />Fdmae3 <br />301 <br />0 <br />0 <br />09 <br />000 <br />000 <br />Goo <br />I59 <br />177 <br />000 <br />00% - <br />000 <br />000 <br />000 <br />ODD <br />0W <br />177 <br />177 <br />000 <br />Month <br />301 <br />0 <br />0 <br />231 <br />A00 <br />000 <br />000 <br />231 <br />207 <br />015 <br />30% - <br />015 <br />000 <br />000 <br />040 <br />OW <br />192 <br />192 <br />000 <br />April <br />303 <br />0 <br />0 <br />410 <br />ODD <br />ODD <br />coo <br />410 <br />296 <br />214 <br />121% <br />214 <br />000 <br />000 <br />000 <br />DOD <br />082 <br />R32 <br />000 <br />301 <br />0 <br />0 <br />541 <br />0010 <br />000 <br />000 <br />547 <br />410 <br />434 <br />20 <br />410 <br />024 <br />000 <br />000 <br />000 <br />000 <br />OW <br />G24 <br />Annual Tdal <br />U <br />0 <br />45 S7 <br />U 00 <br />0 W <br />0 (>D <br />45 57 <br />4U 71 <br />310 34 <br />27 30 <br />11 IN <br />0 (9} <br />0 1X1 <br />U W <br />13 41 <br />i 3 41 <br />I 1 M <br />Notes Shaded months correspond with projection data, non - shaded months correspond with actual data <br />111 Told maximum exposed gmundwmar surface urea in the pit <br />121 Total gravel mined below the pround+smer table m reported b) Valco Mining has completed to the Canon Cln East Pit <br />131 Well pumping measured with lotalira The pump has been removed and no more pumping will occur <br />141 Required evoporotise replacement based upon the folbwmg Equals(] 11 • 154 ac) ♦ 31 G N mould, % <br />15 40 are pre-lyg 1 exposed groundwater surface ores (does not regwm migrnentmian) <br />3 1 fact annual net evmpormion rate at thesne <br />I51 Water in mined gravel is 4•, to weight of the gravel produced Equals 121 x V 1359 a01on of water) \ 4% <br />161 Wdl pumpirnr convened to acre -feet Equals 1311(325 951 gal+at) <br />171 Equal to volume of water than rill rill the pit when dewateng ceases Value onh entered on month that deumevng ceases, and is equal to 1161 for the month that initial dewmenng occurs <br />181Tadunl waeddepictionsregwnngreplacement Equals 141 +151'161 +171 <br />191 Total logged depletion to the Arkansan River Lagging nelhod described in the SWSP renewal request, dated April 2013 <br />1101 Historic emnsunpine use credit from 25 Canon Cm and Oil Creel, Ditch shores <br />I I I I Taal flow measured in the CCAOC Duch by flume on Valco�s propenv Inputted to Arkansas River <br />1121 The percent of water Valco will claim as Ct' from the total amount of water that flows through the ditch that month Based on Gloves- Cnddle ones) sit and historic irrigation records <br />Actual consumpine use credit calculated from total water through flume in CCAOC Duch <br />1131 Measured Canon Cip and Oil Creek Ditch consumpit+e toe credit used to augment Croon Cm East Pit depletions Broad on anotnit of tad flow bvpmsed to river 1 111, oqud 101111 • 112) <br />1141 CU credit toed equals the lesser of191. 1 101 and 1131 <br />1151 Excess Carton Cin and Oil Creek Ditch credits Equals the lesser of ti I(!1 or 11311 � 1141 <br />1 161 Equal to the mnount of W mer removed from the pit dung "mend dewutennt;" de6nod as dewmenng that occurs unul dewmermg reaches equilibrium with inflows to Use pit Value units entered on month that imual dewmenng occur <br />1171 Equal to the amount of measured credit redivened for temporary storage b) the UAWCD The value should be equal to or Ins then 1161, and oni) during month that initial de%atenng occurs <br />1181 Equal to the amount of %mer released to offset depletions to the river that occur when dewmenng ceases Releases will be based on lagged depiction occurring Gom fllhng of the pit <br />1 191 Upper Adams Water Cowmancm District scheduled release for Canon City East Pit <br />J201 Required Upper Arkansas Wmer Conservam* District lease volume needed to replace rrmatning depletions Equals 191.1141 • J If+1 f 1171 - I I XJ <br />1211 Remaining Depletions I-) or Surplus Credit ( ^) after accounting fur replacement source Equals the lessor of I 1 101 or 11311 ' 1161- I t 71 • 11 g 1 • 1191 • 191 <br />>M <br />4-4;c —< m <br />0mz <br />00c IT <br />r-+ < <br />nixC=D M <br />m cx3 <br />apt ♦ AC+irif�fM � rlCltrft ,vL <br />