2014-04-02_HYDROLOGY - M1977151

• Permit No: M1977151
• IBM Index Class Name: HYDROLOGY
• Doc Date: 4/2/2014
• Doc Name: Substitute water supply plan
• From: Division Of Water Resources
• To: Applegate Group, Inc.
• Email Name: PSH
• Media Type: D
• Archive: No

Table No. 5
R.M. Hiner Construction Co , Inc.
Greeley Pit (M- 1977.151)
GIC Direct Surface RF Factor = 23.7% per Poudre Prairie Decree
Fossil Creek Surface RF Factor = 201% per Poudre Prairie Decree
Number of GIC Shares in SWSP = 3.0
Water Ralanrp
Applegate
Group, I ,-
River Transit Loss = 0.25% per mil
PRPA Lease Transit Distance = 26.6 miles
PAPA Lease Transit Loss = 6.65%
Date Revised: 3/3/2014
Notes
(A) Augmentation requirement equal to lagged depletions from Table 3 plus return Row obligations from Tabie 4
(D) GIC Dry year yield for prodectlon - Decree Case No 03CW348
(C) Fstlmated GIC direct flow consumptive use credit per share Calculated by removing surface return Row obligations from deliveries
(0) rossu Creek Dry year yield for projection, Decree Caw 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 SWSP)
(G) Graham Ditch Company lease during period April through October. Due to Iocatlon, rso transit loss aswwd
(H) PRPA lease during the penod November through March Due to location, transit losses are aswwd
(1) PRPA Lease Credit - (H) • (1 - PRPA Lease Transit Loss)
()1 Net Affect to River 1 (F) + (G) + (1) (A)
N:\09131 Rex Hiner - Greeley Pit SWSP \Disciplines (Technical) \WRPM \Water Rights \SWSP \2014 SWSP \Greeley Pit 2014 SWSP.xlsx
GIC DNrM
Flow
Fossil Creek
Reservoir
PRPA��
_
- Dry Year
Estimated
Dry Year
Estimated
Estimated Total
Graham Ditch
PRPA
Net Affect
MonIth
Augmentation
GIC Direct
GIC Direct
Fossil Creek
Fossil Creek
GIC Credit
Lease
Lease
tease
to River
Requirement
Deliveries
'Credit
Deliveries
Credit
for all shares
Amount /Credit
Amount
Credit
1--ft]
1-ft /share)
fac-ft /share]
(arft /sharel
lac-ft /share]
Jac-ftl
]x -ft)
fac-fti
lac -ft]
fac-ft)
IA)
(R)
(Cl
(D)
M
IF)
(G)
(H)
It)
M
Apr -14
5.01
0.85
0.65
0.00
0.00
1.95
3.3
0.00
0.23
May -14
7.91
4.11
3.14
0.00
0.00
941
0.0
0.00
1.49
Jun -14
10.51
3.25
2.48
0.00
0.00
7.44
33
0.00
0.23
Jul -14
12.84
3.22
2.46
0.36
0.29
8.23
4.8
000
0.20
Aug -14
13.14
3.36
2.56
0.31
0.25
8.43
5.0
0.00
029
Sep -14
11.27
2.01
1.53
0.00
0.00
4.60
6.9
0.00
0.23
Oct-14
9.12
0.95
072
0.00
0.00
2.17
7.2
0.00
0.26
Nov -14
6.48
000
0.00
0.00
0.00
0.00
7.1
6.63
0.15
Dec -14
4.11
000
0.00
0.00
0.00
0.00
4.6
4.29
018
Jan -15
2.76
0.00
0.D0
000
0.00
0.00
3.1
2.89
0.13
Feb -15
3.50
0.00
0.00
0.00
0.00
0.00
3.9
3.64
0.14
Mar -15
4.85
0.00
0.00
0.00
0.00 1
000
5.4 1
5.04 1
0.19
Total
91.51
17.75 1
13.54
0.67
0.54 1
42.24
30.5
24.1 1
22.50 1
3.72
Notes
(A) Augmentation requirement equal to lagged depletions from Table 3 plus return Row obligations from Tabie 4
(D) GIC Dry year yield for prodectlon - Decree Case No 03CW348
(C) Fstlmated GIC direct flow consumptive use credit per share Calculated by removing surface return Row obligations from deliveries
(0) rossu Creek Dry year yield for projection, Decree Caw 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 SWSP)
(G) Graham Ditch Company lease during period April through October. Due to Iocatlon, rso transit loss aswwd
(H) PRPA lease during the penod November through March Due to location, transit losses are aswwd
(1) PRPA Lease Credit - (H) • (1 - PRPA Lease Transit Loss)
()1 Net Affect to River 1 (F) + (G) + (1) (A)
N:\09131 Rex Hiner - Greeley Pit SWSP \Disciplines (Technical) \WRPM \Water Rights \SWSP \2014 SWSP \Greeley Pit 2014 SWSP.xlsx