LPPD000244

• Contract/PO #: C150177
• Contractor Name: Smart Brothers, Inc.
• Contract Type: Loan
• Water District: 64
• County: Logan
• Loan Projects - Doc Type: Feasibility Study

I

I May 11, 2002, Version 2
Accounting for Hessler Farms Inc. for Water Year 2002 Through Recharge of April (May 11) 2002
Water Court Application Case No. 01 CW303

ACRE-FEET A 8 , C D , E F G H
Crop cu Crop CU . Crop CU Depletions Depletions Depletions Total Total Out-of-Pri
Month Weill Well 2 Wells 2, 3, 4 Weill Well 2 Wells 2, 3, 4 Depletions Depletions
(30 exo. acresl (70 exo. acres) (Historic acres) (30 exo. acres) (70 exo. acres) (Historic acres) Wells 1-4 Wells 1-4
November 2001 0.0 0.0 0.0 -5.6 -16.0 I -69.2 -90.8 0.0
December 0.0 0.0 0.0 -4.8 -14.5 -60.7 -80.0 0.0
January 2002 0.0 . 0.0 0.0 .-4.0 I -12.5 -51.5 -68.0 0.0
February 0.0 0.0 0.0 -3.2 -10.0 -40.8 -54.0 0.0
March 0.0 0.0 0.0 -3.1 -9:9 '39..8 I -52.8 I 0.0
Aoril I 2.9 8.6 37.6 -2.7 -8.6 -34.8 -46.1 -27.7
Mav. 6.4 18.8 82.5 -2.8 -8.7 -36.4 -47.9 -47.9
June 12.1' 35.1 154.2 -3.2 -9.2 -40 .4 -52.8 -52.8
July .12.6. I 36.9 162.2 -4.3 -11.7 -53.7 -69.7 I -69.7
Au~ust 12.1 34.6 151.8 -5.2 -14.1 -65.3 I -84.6 -84.6
Seotember 7.1 20.0 88.1 . -5.7 -15.3 -70.5 -91.5 -91.5
October 2.4 7.0 30.6 -5.9 -16.3 -72.9 I -95.1 -95.1

I Totals 55.6
April through October .

The 30 acres of Weill is expanded acres and augmented through the 200112002 Substitute Water Supply Plan-SWSP (SEO Approval April 27, 2001)
Wells 2 , 3, and 4 are in G.A.S.P. and have individual contracts ( 8 Contract for 70 expanded acres of Well 2 and A Contracts for the historic 307.5 acres of Wells 2, 3, and 4).

I~ LE 1 B
Recharge Accounting for Hessler Recharge Ponds (SDF = 410 days)
I. Through Recharge of April 2002

ACRE-FEET

I

(For WY2002, ASSUME CALL ON from April 13 through October 15 (worse case scenario)

TABLE 1A
Depletion Accounting for Wells 1, 2, 3, and 4
I 1998-2001 actual CU values, 1987-1997 average CU values, 2002 based on 2002 crops and 5yr average weather.

I

I

I

I

161.0

707.0

-29.8

-374.0

-83.9

-487.7

From Column H

I Table 1 above
'A 8 C 0 E=A+D F G=F+E
Total Recharge Total Accretions Out-Ol-Priority Davis 8ros. CU Effect
Month Out-ol-Priority at Hess. Ponds Accretions when Net Effect Credit: 37 shares When Call On
I Depletions via SSP Smart leases Out-ol-Priority
Wells 1-4 SP's 50% when Call ON
November 20011 0.0 186.0 I 54.8 0.0 0.0 Assumed Zero Positive Value
December 0.0 0.0 66.1 . 0.0 0.0 Jun 1-0ct 15 is Excess
I January 2002 0.0 0.0 67.4 0.0 0.0 I Davis Bros. Used
February 0.0 D.O' . 56.7 0.0 0.0 I only in oriority in Smts Tab 2
March I 0.0 0.0 ~, 55.4 0.0 0.0 I Aor 13-Mav 31 Column K
Aoril I -27.7 . 5.5 48.2 I 28.9 1.3 I 10.8 12.1
I May -47.9 0.0 45.1 I 45.1' -2.8 I 24.6 21.8
June I -52.8 0.0 40.4 40.4 -12.4 I 0.0 -12.4
JUlv -69.7 I 0.0 38.2 I 38.2 -31.5 I 0.0 -31.5
I i~::~ber . I -84.6 0.0 35.4 I 35.4 -49.2 I 0.0 -49.2
-91.5 0,0 32.0 I 32.0 I -59.5 I 0.0 , -59.5
October -95.1 I 0.0 30.8 30.8 -64.3 I 0.0 -64.3

Totals -469.3 5.5 270.0 250.8 -218.5 35.4
fprilthrOUgh October
I SDF (davs\
Permit No. Acres 2000 Comments
Weill 50355F(4466F) 245 30.0 30 acres expanded
I Well 2 R14137RR 310 140.0 70 acres expanded and 70 acres historic
Well 3 'R6342RF 290 167.5
Well 4 5801 RR 170 70.0

Apnl Through October
Out-Of-Priority Negative Effect
216.9
acre-feet
To be repiaced by
other S.Platte supplies and
Prewitt Reservoir Release

Irrio. Method'
Flood
Center Pivot Sprinkler
Center Pivot Sprinkler
Center Pivot Sprinkler

-469.3

H=-G/0.6
Prewitt Releases with a
Smart/Hessler
Prewitt factor of 0.6
acre-feet cfs on
days 01
call
I
~
20.7. 0.3
52.5 I 0.9
82.0 I 1.3
992 1.6
107.2 j 1.8

361.6
Total Prewitt
Required for Smart/Hess
it no other S. Platte
supplies

Page 107