2013-12-19_HYDROLOGY - M1982131

• Permit No: M1982131
• IBM Index Class Name: HYDROLOGY
• Doc Date: 12/19/2013
• Doc Name: Substitute water supply plan - 11/01/2013-10/31/2014
• From: DNR Division of Water Resources
• To: Applegate Group, Inc.
• Email Name: PSH
• Media Type: D
• Archive: No

Table No. 5
Bucklen Equipment Company, Inc
Bucklen Pit (M- 1982 -131)
WY 2014 Water Balance
2 U 2013
TAT r
.-k Applegate
Group,
Date Revised: 11/20/2013
AG Job N: 08 -127
GIC Direct Surface RF Factor = 23.7% per Poudre Prairie Decree
Number of GIC Shares in WY 2014 SWSP =
Notev
(A) Augmentation Requirement equal to Evap CU (Table 1) plus Operation CU (Table 21 plus GIC Return Flow Obligations (Table 3;
(B) GIC Dry year yield for projection - Decree Case No. 03CW348
(C) Estimated GIC direct flow consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries
(D) Fossil Creek Dry year yield for projection, Decree Case No. 03CW348
(E) Estimated Fossil Creek consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries
(F) Total GIC credit for all shares = ((C) + (E)) ' (Number of GIC Shares In WY 2010 SWSP)
(G) Platte River Power Authority lease during the period November through March
(H) Transit Loss on PRPA release
(1) Graham Ditch Company lease during period April through October. Due to location, no transit loss assesed
(1) Net Affect to River= (F) +(G)- (H) +(I) (A)
Fossil Creek Surface RF Factor = 20.1% per Poudre Prairie Decree
N: \08127 Bucklen Pit Augmentation \Disciplines (Technical) \Water Rights \SWSP \WY 2014 \Bucklen Pit 2014.xlsx
PRPA Lease Transit Distance = 26.9 miles
Transit Loss Rate = 0.25% per mile
GIC Direct Flow
Fossil Creek Reservoir
Platte River
WY 2014
Augmentation
Estimated Total
Power
PRPA
Graham Ditch
Net Affect
Dry Year
Estimated
Dry Year
Estimated
Requirement
GIC Direct
GIC Direct
Fossil Creek
Fossil Creek
GIG Credit
Authority
Transit
Lease
to River
Deliveries
Credit
Deliveries
Credit
for all shares
Lease
Loss
Amount/ Credit
[ac -ft]
[ac -ft / share]
[ac -ft / share]
[ac -ft / share]
[ac-ft / share)
[ac -ft]
[ac -ft]
(ac -ft)
[ac -ft]
[ac -ft]
Month
(A)
(B)
(C)
(D)
(E)
(F)
(G)
(H)
(1)
(1)
November
4.32
0.00
0.00
0.00
0.00
0.00
4.80
0.32
0.0
0.16
December
3.31
0.00
0.00
0.00
0.00
0.00
3.70
0.25
0.0
0.15
January
2.61
0.00
0.00
0.00
0.00
0.00
2.90
0.20
00
0.10
February
2.61
0.00
0.00
0.00
0.00
0.00
3.00
0.20
0.0
0.19
March
3.27
0.00
0.00
0.00
000
0.00
3.70
0.25
0.0
0.18
April
3.82
0.85
0.65
0.00
0.00
3.24
0.00
0.00
07
0.12
May
4.85
411
3.14
0.00
0.00
15.68
0.00
0.00
0.0
10.83
June
5.82
3.25
2.48
0.00
0.00
12.40
0.00
0.00
0.0
6.58
July
6.84
3.22
2.46
0.36
0.29
13.72
0.00
0.00
0.0
6.89
August
7.13
3.36
2.56
0.31
025
14.06
0.00
0.00
0.0
6.92
September
6.49
2.01
1.53
0.00
0.00
7.67
0.00
0.00
0.0
1.17
October
5.71
0.95
0.72
0.00
0.00
162
0.00
0.00
2.2
0.12
Total
56.78
17.75
13.54
0.67
0.54
70.39
18.10
1.22
2.9
33.40
GIC Direct Surface RF Factor = 23.7% per Poudre Prairie Decree
Number of GIC Shares in WY 2014 SWSP =
Notev
(A) Augmentation Requirement equal to Evap CU (Table 1) plus Operation CU (Table 21 plus GIC Return Flow Obligations (Table 3;
(B) GIC Dry year yield for projection - Decree Case No. 03CW348
(C) Estimated GIC direct flow consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries
(D) Fossil Creek Dry year yield for projection, Decree Case No. 03CW348
(E) Estimated Fossil Creek consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries
(F) Total GIC credit for all shares = ((C) + (E)) ' (Number of GIC Shares In WY 2010 SWSP)
(G) Platte River Power Authority lease during the period November through March
(H) Transit Loss on PRPA release
(1) Graham Ditch Company lease during period April through October. Due to location, no transit loss assesed
(1) Net Affect to River= (F) +(G)- (H) +(I) (A)
Fossil Creek Surface RF Factor = 20.1% per Poudre Prairie Decree
N: \08127 Bucklen Pit Augmentation \Disciplines (Technical) \Water Rights \SWSP \WY 2014 \Bucklen Pit 2014.xlsx
PRPA Lease Transit Distance = 26.9 miles
Transit Loss Rate = 0.25% per mile