Lower Ark Rule 10 Accounting
Accountant
Heath Kuntz
Adaptive Resources, Inc.
615 Aurora St.
Fort Morgan, CO 80701
(970) 590-0464
[email protected]
Contact
Jay Winner
Lower Arkansas Valley Water Conservancy District
Lower Arkansas Valley Water Conservancy District Mont
2012 Rule 10 Irrigation Improvement Rules
All Values in Acre-Feet
Total replacement
Return Flow Requirement
Transit Loss from Pueblo Res
Total replacement
Replacement to
State Line
Reaches 17 - 18
Transit Loss from Pueblo Res
33.0
5.6 38.6
46.1
8.3 54.4
53.7
7.3 61.0
53.8
8.6 62.4
55.0 16.2 71.2
63.6 22.1 85.7
61.3 27.6 88.9
55.0 17.6 72.6
46.8 13.4 60.2
40.7 14.1 54.8
36.0 21.4 57.4
32.2 12.6 44.8
577.3 174.7 752.0
Replacement above
Buffalo
Reaches 11 - 16
35.7
7.9
39.8 11.3
40.8
9.4
36.5
7.7
32.3 15.3
40.6 22.5
35.9 24.3
32.6 18.6
26.3 12.8
23.0 13.2
20.5 15.9
18.6 11.3
382.7 170.1
43.6
51.1
50.2
44.2
47.6
63.1
60.2
51.2
39.1
36.2
36.4
29.9
552.8
1.4
1.8
2.0
1.8
1.6
2.7
2.0
1.9
1.7
1.5
1.5
1.4
21.2
3.1
2.6
2.2
2.5
3.1
2.7
3.1
2.6
2.8
3.0
3.7
1.4
32.7
4.4
4.3
4.2
4.3
4.7
5.4
5.0
4.5
4.5
4.5
5.2
2.7
53.9
Return Flow Requirement
7.1
0.6
20.4
5.8
16.2
11.4
8.9
6.9
5.6
4.5
3.8
2.9
94.1
Total replacement
0.2
0.0
0.6
0.2
0.7
0.7
0.9
0.6
0.5
0.4
0.4
0.1
5.4
Transit Loss from Pueblo Res
Total replacement
6.8
0.6
19.8
5.6
15.5
10.7
8.0
6.3
5.1
4.1
3.4
2.8
88.7
Replacement to JMR
Reaches 6 - 10
Return Flow Requirement
Transit Loss from Pueblo Res
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
Total
Return Flow Requirement
Replacement to
Catlin Dam
Reaches 1 - 5
District Monthly Summary Accounting Sheet
Other
Total Replacement Sources
Balance
93.7
110.4
135.9
116.8
139.7
165.6
163.0
135.2
109.4
100.0
102.8
80.3
1452.8
Lake Meredith
Total Replacement Required
76.9
88.3
116.3
97.8
104.4
117.6
107.2
95.8
79.9
69.4
61.4
55.0
1070.0
7.1
86.6
0.6 109.8
20.4 115.5
5.8 111.0
16.2 123.5
11.4 154.2
8.9 154.1
6.9 128.3
5.6 103.8
4.5
95.5
3.8
99.0
2.9
77.4
94.1 1358.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
93.7
110.4
135.9
116.8
139.7
165.6
163.0
135.2
109.4
100.0
102.8
80.3
1452.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Pueblo Reservoir
Total Return Flow Requirement
Replacement Sources
Replacement Calculation by Reach
Pueblo Storage 5 day
release at Reach 1 (Ac-ft)
Release total to Reach 1
(cfs)
Return Flow Replacement
at Reach 2 (Ac-ft)
Return Flow Replacement
at Reach 2 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 2 (Ac-ft)
Release total to Reach 2
(cfs)
Return Flow Replacement
at Reach 3 (Ac-ft)
Return Flow Replacement
at Reach 3 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 3 (Ac-ft)
Release total to Reach 3
(cfs)
-0.1
12.5
3.1
9.6
6.4
4.8
3.7
3.0
2.4
1.9
1.6
4.3
-0.01
1.27
0.31
0.97
0.65
0.48
0.37
0.30
0.24
0.20
0.16
0.43
-0.1
12.9
3.2
10.1
6.8
5.2
4.1
3.3
2.6
2.1
1.7
4.5
-0.01
1.30
0.32
1.02
0.69
0.52
0.41
0.33
0.26
0.21
0.17
0.45
0.1
4.3
1.3
3.4
2.4
1.8
1.4
1.1
0.9
0.8
0.6
1.5
0.01
0.43
0.13
0.34
0.24
0.18
0.14
0.11
0.09
0.08
0.06
0.15
0.1
4.4
1.3
3.5
2.6
2.0
1.6
1.2
1.0
0.9
0.6
1.6
0.01
0.44
0.13
0.35
0.26
0.20
0.16
0.12
0.10
0.09
0.06
0.16
0.0
2.3
0.6
1.8
1.2
0.9
0.6
0.5
0.4
0.3
0.3
0.8
0.00
0.23
0.06
0.18
0.12
0.09
0.07
0.05
0.04
0.03
0.03
0.08
0.0
2.4
0.6
1.9
1.3
1.0
0.7
0.6
0.5
0.3
0.3
0.9
0.00
0.24
0.06
0.19
0.13
0.10
0.07
0.06
0.05
0.03
0.03
0.09
Pueblo Storage 5 day release at
Reach 11 (Ac-ft)
Release total to Reach 11 (cfs)
Return Flow Replacement at
Reach 12 (Ac-ft)
Return Flow Replacement at
Reach 12 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 12 (Ac-ft)
Release total to Reach 12 (cfs)
Return Flow Replacement at
Reach 13 (Ac-ft)
Return Flow Replacement at
Reach 13 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 13 (Ac-ft)
Release total to Reach 13 (cfs)
Reach 13
Return Flow Replacement at
Reach 11 for 5 Days (cfs)
Reach 12
Return Flow Replacement at
Reach 11 (Ac-ft)
Reach 11
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Reach 3
Return Flow Replacement
at Reach 1 for 5 Days (cfs)
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
Reach 2
Return Flow Replacement
at Reach 1 (Ac-ft)
Reach 1
2.1
2.6
2.5
2.3
3.1
2.9
2.6
2.1
1.9
0.21
0.26
0.25
0.23
0.31
0.29
0.26
0.21
0.19
2.0
3.0
2.0
2.0
3.0
3.0
3.0
2.0
2.0
0.20
0.30
0.20
0.20
0.30
0.30
0.30
0.20
0.20
4.3
5.2
4.9
4.5
6.2
5.8
5.0
4.0
3.6
0.44
0.53
0.50
0.45
0.63
0.58
0.51
0.41
0.36
4.0
5.0
5.0
4.0
6.0
6.0
5.0
4.0
4.0
0.40
0.50
0.50
0.40
0.60
0.60
0.50
0.40
0.40
20.5
20.1
17.7
15.5
19.1
16.3
15.2
12.1
10.5
2.07
2.03
1.78
1.56
1.92
1.64
1.53
1.22
1.06
21.8
20.8
17.9
16.9
19.8
16.9
16.9
13.9
11.9
2.20
2.10
1.80
1.70
2.00
1.70
1.70
1.40
1.20
Feb-13
Mar-13
Apr-13
1.7
1.5
1.2
0.17
0.16
0.12
2.0
1.0
1.0
0.20
0.10
0.10
3.2
3.0
2.5
0.33
0.30
0.25
3.0
3.0
2.0
0.30
0.30
0.20
9.3
8.4
20.0
0.94
0.84
2.02
9.9
8.9
19.8
1.00
0.90
2.00
Return Flow Replacement at
Reach 14 (Ac-ft)
Return Flow Replacement at
Reach 14 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 14 (Ac-ft)
Release total to Reach 14 (cfs)
Return Flow Replacement at
Reach 15 (Ac-ft)
Return Flow Replacement at
Reach 15 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 15 (Ac-ft)
Release total to Reach 15 (cfs)
Return Flow Replacement at
Reach 16 (Ac-ft)
Return Flow Replacement at
Reach 16 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 16 (Ac-ft)
Release total to Reach 16 (cfs)
Return Flow Replacement
at Reach 4 (Ac-ft)
Return Flow Replacement
at Reach 4 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 4 (Ac-ft)
Release total to Reach 4
(cfs)
Return Flow Replacement
at Reach 5 (Ac-ft)
Return Flow Replacement
at Reach 5 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 5 (Ac-ft)
Release total to Reach 5
(cfs)
Return Flow Replacement
at Reach 6 (Ac-ft)
Return Flow Replacement
at Reach 6 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 6 (Ac-ft)
Release total to Reach 6
(cfs)
Reach 4
Reach 5
Reach 14
Reach 6
0.3
0.4
0.4
0.4
0.4
0.4
0.3
0.3
0.3
0.3
0.2
0.1
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.01
0.3
0.4
0.4
0.4
0.4
0.5
0.3
0.3
0.3
0.4
0.2
0.1
0.03
0.04
0.04
0.04
0.04
0.05
0.03
0.03
0.03
0.04
0.02
0.01
0.3
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.3
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.01
0.01
0.01
0.01
2.0
2.7
1.7
2.7
2.2
1.9
1.6
1.3
1.1
1.0
0.9
1.9
0.21
0.27
0.17
0.27
0.22
0.19
0.16
0.14
0.12
0.10
0.09
0.20
2.2
2.9
1.9
3.0
2.6
2.3
1.9
1.5
1.3
1.3
1.1
2.1
0.22
0.29
0.19
0.30
0.26
0.23
0.19
0.15
0.13
0.13
0.11
0.21
Reach 15
Reach 16
12.9
12.9
11.5
10.1
12.2
11.0
9.7
7.9
6.9
1.30
1.30
1.16
1.02
1.23
1.11
0.98
0.79
0.69
13.9
13.9
11.9
10.9
12.9
11.9
11.9
8.9
7.9
1.40
1.40
1.20
1.10
1.30
1.20
1.20
0.90
0.80
-0.1
-0.2
-0.2
-0.1
-0.2
-0.1
0.0
0.1
0.1
-0.01
-0.02
-0.02
-0.01
-0.02
-0.01
0.00
0.01
0.01
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.1
0.1
0.1
0.1
0.2
0.1
0.1
0.1
0.1
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.1
5.6
11.9
0.62
0.56
1.20
6.9
6.9
12.9
0.70
0.70
1.30
0.1
0.1
0.0
0.01
0.01
0.00
0.0
0.0
0.0
0.00
0.00
0.00
0.1
0.1
0.1
0.01
0.01
0.01
0.0
0.0
0.0
0.00
0.00
0.00
Release total to Reach 7
(cfs)
Return Flow Replacement
at Reach 8 (Ac-ft)
Return Flow Replacement
at Reach 8 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 8 (Ac-ft)
Release total to Reach 8
(cfs)
Return Flow Replacement
at Reach 9 (Ac-ft)
Return Flow Replacement
at Reach 9 for 5 Days (cfs)
Pueblo Storage 5 day
release at Reach 9 (Ac-ft)
Release total to Reach 9
(cfs)
Return Flow Replacement
at Reach 10 (Ac-ft)
Reach 10
Pueblo Storage 5 day
release at Reach 7 (Ac-ft)
Reach 9
Return Flow Replacement
at Reach 7 for 5 Days (cfs)
Reach 8
Return Flow Replacement
at Reach 7 (Ac-ft)
Reach 7
14.4
15.0
14.4
16.3
16.7
15.4
13.2
11.2
9.6
8.4
7.4
12.0
1.45
1.51
1.46
1.64
1.69
1.55
1.33
1.13
0.97
0.85
0.75
1.21
16.4
16.6
16.3
19.5
20.6
20.2
16.5
13.6
12.0
12.1
9.5
13.7
1.65
1.67
1.64
1.97
2.08
2.04
1.66
1.37
1.21
1.22
0.96
1.38
11.7
14.9
15.2
14.6
18.5
18.3
16.8
14.3
12.6
11.1
9.9
7.3
1.18
1.50
1.53
1.47
1.87
1.85
1.70
1.44
1.27
1.12
1.00
0.73
14.2
16.6
17.6
18.8
24.5
26.0
21.8
18.1
16.6
17.2
13.5
8.9
1.43
1.67
1.77
1.90
2.47
2.62
2.20
1.83
1.67
1.73
1.36
0.90
9.6
11.2
11.7
10.9
13.4
13.0
11.4
9.4
8.0
7.0
6.3
6.2
0.96
1.13
1.18
1.09
1.35
1.31
1.15
0.95
0.81
0.71
0.64
0.62
11.5
12.9
13.7
14.6
18.5
19.4
15.2
12.3
11.1
11.7
9.0
7.4
1.16
1.30
1.38
1.47
1.87
1.96
1.53
1.24
1.12
1.18
0.91
0.75
8.1
10.1
10.6
10.5
12.8
12.7
11.9
10.5
9.4
8.5
7.7
5.2
Return Flow Replacement at
Reach 17 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 17 (Ac-ft)
Release total to Reach 17 (cfs)
Return Flow Replacement at
Reach 18 (Ac-ft)
Return Flow Replacement at
Reach 18 for 5 Days (cfs)
Pueblo Storage 5 day release at
Reach 18 (Ac-ft)
Release total to Reach 18 (cfs)
Reach 18
Return Flow Replacement at
Reach 17 (Ac-ft)
Reach 17
0.8
0.9
0.8
0.7
1.2
0.8
0.8
0.7
0.6
0.08
0.09
0.08
0.07
0.12
0.08
0.08
0.07
0.06
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
1.0
1.1
1.0
0.9
1.5
1.1
1.1
1.0
0.9
0.10
0.11
0.10
0.09
0.15
0.11
0.11
0.10
0.09
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.6
0.5
0.6
0.06
0.05
0.06
1.0
0.0
1.0
0.10
0.00
0.10
0.9
0.8
0.8
0.09
0.08
0.08
1.0
1.0
1.0
0.10
0.10
0.10
Total Pueblo Reservoir
Release for AJMR (Ac-ft)
Total Pueblo Res Release
for AJMR 5 days (cfs)
Total Release for below
JMR (Ac-ft)
Total Pueblo Res Release
for 5 days (cfs)
1.02
1.21
1.30
1.54
1.97
2.12
1.73
1.48
1.39
1.52
1.18
0.66
55.0
81.4
68.2
87.4
97.1
97.8
79.5
65.8
59.3
61.2
47.7
45.7
5.55
8.21
6.88
8.81
9.79
9.86
8.02
6.63
5.98
6.17
4.81
4.61
46.0
51.6
50.6
46.3
48.8
65.0
61.4
49.6
39.1
35.9
38.3
30.1
10.18
13.41
11.98
13.48
14.71
16.42
14.21
11.64
9.92
9.79
8.67
7.64
Total Flow through JMR 5 days
(cfs)
10.1
12.0
12.9
15.3
19.5
21.0
17.2
14.7
13.8
15.1
11.7
6.5
Total Flow through JMR (Ac-ft)
0.81
1.02
1.07
1.06
1.29
1.28
1.20
1.06
0.94
0.85
0.78
0.53
Release total to Reach 10
(cfs)
Return Flow Replacement
at Reach 10 for 5 Days
(cfs)
Pueblo Storage 5 day
release at Reach 10 (Ac-ft)
Reach 10
43.7
44.7
38.8
35.8
43.7
39.8
38.8
30.8
27.8
4.40
4.51
3.91
3.61
4.40
4.01
3.91
3.10
2.80
23.8
20.8
37.7
2.40
2.10
3.80
Trasit Loss Calculation
Import from Transit Loss Models for AJM and BJM
Reach
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
1
4.48
-0.100
12.9
3.2
10.1
6.8
5.2
4.1
3.3
2.6
2.1
1.7
56.4
2
1.56
0.1
4.4
1.3
3.5
2.6
2.0
1.6
1.2
1.0
0.9
0.6
20.8
3
0.85
0.0
2.4
0.6
1.9
1.3
1.0
0.7
0.6
0.5
0.3
0.3
10.5
4
0.1
0.3
0.4
0.4
0.4
0.4
0.5
0.3
0.3
0.3
0.4
0.2
4.0
5
0.1
0.3
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.1
0.1
0.1
2.5
6
2.1
2.2
2.9
1.9
3.0
2.6
2.3
1.9
1.5
1.3
1.3
1.1
24.1
7
13.7
16.4
16.6
16.3
19.5
20.6
20.2
16.5
13.6
12.0
12.1
9.5
187.0
8
8.9
14.2
16.6
17.6
18.8
24.5
26.0
21.8
18.1
16.6
17.2
13.5
213.8
9
7.4
11.5
12.9
13.7
14.6
18.5
19.4
15.2
12.3
11.1
11.7
9.0
157.3
Reach
10 Dist 67
6.5
46.0
10.1
51.6
12.0
50.6
12.9
46.3
15.3
48.8
19.5
65.0
21.0
61.4
17.2
49.6
14.7
39.1
13.8
35.9
15.1
38.3
11.7
30.1
169.8
562.7
11
1.0
2.0
3.0
2.0
2.0
3.0
3.0
3.0
2.0
2.0
2.0
1.0
26.0
12
2.0
4.0
5.0
5.0
4.0
6.0
6.0
5.0
4.0
4.0
3.0
3.0
51.0
13
19.8
21.8
20.8
17.9
16.9
19.8
16.9
16.9
13.9
11.9
9.9
8.9
195.4
14
12.9
13.9
13.9
11.9
10.9
12.9
11.9
11.9
8.9
7.9
6.9
6.9
130.8
15
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
16
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
17
1.0
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.0
10.9
18
1.0
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
0.99
1.0
11.9
Total
76.9
88.3
116.3
97.8
104.4
117.6
107.2
95.8
79.9
69.4
61.4
55.0
1070.0
Return Flow Requirement by Reach by Month
All Values in Acre Feet
Negative Values are positive to river
Reach
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
Total
1
4.3
-0.1
12.5
3.1
9.6
6.4
4.8
3.7
3.0
2.4
1.9
1.6
53.2
2
1.5
0.1
4.3
1.3
3.4
2.4
1.8
1.4
1.1
0.9
0.8
0.6
19.6
3
0.8
0.0
2.3
0.6
1.8
1.2
0.9
0.6
0.5
0.4
0.3
0.3
9.5
4
0.1
0.3
0.4
0.4
0.4
0.4
0.4
0.3
0.3
0.3
0.3
0.2
3.8
Export to Transit Loss Model for Pueblo Replacement
Month
1
2
3
4
May-12
4.3
1.5
0.8
0.1
Jun-12
-0.1
0.1
0.0
0.3
Jul-12
12.5
4.3
2.3
0.4
Aug-12
3.1
1.3
0.6
0.4
Sep-12
9.6
3.4
1.8
0.4
Oct-12
6.4
2.4
1.2
0.4
Nov-12
4.8
1.8
0.9
0.4
Dec-12
3.7
1.4
0.6
0.3
Jan-13
3.0
1.1
0.5
0.3
Feb-13
2.4
0.9
0.4
0.3
Mar-13
1.9
0.8
0.3
0.3
Apr-13
1.6
0.6
0.3
0.2
Total
53.2
19.6
9.5
3.8
Export to Transit Loss Model for Meredith Replacement
5
0.1
0.3
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.1
0.1
0.1
2.6
6
1.9
2.0
2.7
1.7
2.7
2.2
1.9
1.6
1.3
1.1
1.0
0.9
21.1
7
12.0
14.4
15.0
14.4
16.3
16.7
15.4
13.2
11.2
9.6
8.4
7.4
154.2
8
7.3
11.7
14.9
15.2
14.6
18.5
18.3
16.8
14.3
12.6
11.1
9.9
165.3
9
6.2
9.6
11.2
11.7
10.9
13.4
13.0
11.4
9.4
8.0
7.0
6.3
118.0
10
5.2
8.1
10.1
10.6
10.5
12.8
12.7
11.9
10.5
9.4
8.5
7.7
117.9
5
0.1
0.3
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.1
0.1
0.1
2.6
6
1.9
2.0
2.7
1.7
2.7
2.2
1.9
1.6
1.3
1.1
1.0
0.9
21.1
7
12.0
14.4
15.0
14.5
16.3
16.7
15.4
13.2
11.2
9.6
8.4
7.4
154.2
8
7.6
12.1
14.7
15.3
14.7
18.6
18.4
16.8
14.3
12.5
11.1
9.9
166.0
9
6.2
9.6
11.2
11.7
10.9
13.4
13.0
11.4
9.4
8.0
7.0
6.3
118.0
10
5.2
8.1
10.1
10.6
10.5
12.8
12.7
11.9
10.5
9.4
8.5
7.7
117.9
Reach
11
1.2
2.1
2.6
2.5
2.3
3.1
2.9
2.6
2.1
1.9
1.7
1.5
26.4
12
2.5
4.3
5.2
4.9
4.5
6.2
5.8
5.0
4.0
3.6
3.2
3.0
52.2
13
20.0
20.5
20.1
17.7
15.5
19.1
16.3
15.2
12.1
10.5
9.3
8.4
184.5
14
11.9
12.9
12.9
11.5
10.1
12.2
11.0
9.7
7.9
6.9
6.1
5.6
118.6
15
0.0
-0.1
-0.2
-0.2
-0.1
-0.2
-0.1
0.0
0.1
0.1
0.1
0.1
-0.5
16
0.1
0.1
0.1
0.1
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
1.5
17
0.6
0.8
0.9
0.8
0.7
1.2
0.8
0.8
0.7
0.6
0.6
0.5
9.1
18
0.8
1.0
1.1
1.0
0.9
1.5
1.1
1.1
1.0
0.9
0.9
0.8
12.1
11
1.2
2.1
2.6
2.5
2.3
3.1
2.9
2.6
2.1
1.9
1.7
1.5
26.4
12
2.5
4.3
5.2
4.9
4.5
6.2
5.8
5.0
4.0
3.6
3.2
3.0
52.2
13
20.0
20.5
20.1
17.7
15.5
19.1
16.3
15.2
12.1
10.5
9.3
8.4
184.5
14
11.9
12.9
12.9
11.5
10.1
12.2
11.0
9.7
7.9
6.9
6.1
5.6
118.6
15
0.0
-0.1
-0.2
-0.2
-0.1
-0.2
-0.1
0.0
0.1
0.1
0.1
0.1
-0.5
16
0.1
0.1
0.1
0.1
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
1.5
17
0.6
0.8
0.9
0.8
0.7
1.2
0.8
0.8
0.7
0.6
0.6
0.5
9.1
18
0.8
1.0
1.1
1.0
0.9
1.5
1.1
1.1
1.0
0.9
0.9
0.8
12.1
19
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
20
0.3
0.4
-0.2
0.1
0.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.8
37.1
41.6
42.8
38.3
33.9
43.3
37.9
34.6
28.0
24.5
22.0
20.0
21
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Total
76.9
88.3
116.3
97.8
104.4
117.6
107.2
95.8
79.9
69.4
61.4
55.0
1070.0
Replacement Sources
Accounts that include water sources for use in Replacement Plans
Account Totals
0
0
0
0
0
0
Release Amounts
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
93.7
110.4
135.9
0
0
0
1. Contract 1
Twin Lakes
408.56
408.56
408.56
Excess Water Leases
West Slope
Other
1677.84
1584.14
1473.74
Twin Lakes
East Slope
M&I Storage
Month
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
Lake Meredith
Ag Storage
Pueblo Reservoir
24.31
24.31
24.31
67.09
67.09
67.09
0
0
0
2. Contract 2
3. Contract 3
Excess Water Leases
0
0
0
0
0
0
Total
Supply in
Storage
2177.8
2084.1
1973.7
0
0
0
0
0
0
0
0
0
Constructor Sheet for Augmentation Accounting
Lower Arkansas Valley Water Conservancy District Rule 10 Plan
Plan Year (Starting Year of April - March plan):
2012
<--User enters ONLY the plan year in this sheet.
Beginning Date of Plan: 5/1/2012 <--This cell sets the date of all sheets in the plan.
Ending Date of Plan: 4/30/2013
Plan
Months:
5/1/2012
6/1/2012
7/1/2012
8/1/2012
9/1/2012
10/1/2012
11/1/2012
12/1/2012
1/1/2013
2/1/2013
3/1/2013
4/1/2013
Month
No.
5
6
7
8
9
10
11
12
1
2
3
4
Days per
Month:
31
<--The months and days in the month
30
are linked to these cells.
31
31
30
31
30
31
31
28
31
30
he plan year in this sheet.
te of all sheets in the plan.