2014-10-29_HYDROLOGY - M1982131

• Permit No: M1982131
• IBM Index Class Name: Hydrology
• Doc Date: 10/29/2014
• Doc Name: SWSP
• From: DWR
• To: Applegate Group, Inc.
• Permit Index Doc Type: Hydrology Report
• Email Name: PSH
• Media Type: D
• Archive: No

Table No.5 Applegate
Bucklen Equipment Company,Inc.
Bucklen Pit(M-1982-131) Group, Inc.
WY 2015 Water Balance Date Revised: 9/12/2014
AG Job#: 08-127
GIC Direct Flow Fossil Creek Reservoir City of Aurora
WY 2015 Augmentation Projected Estimated Projected Estimated Estimated Total Augmentation Aurora Net Affect
Requirement GIC Direct GIC Direct Fossil Creek Fossil Creek GIC Credit Lease Transit to River
Deliveries Credit Deliveries Credit for all shares Lease Loss
[ac-ft] [ac-ft/share] [ac-ft/share] [ac-ft/share] [ac-ft/share] [ac-ft] [ac-ft] (ac-ft) [ac-ft]
Month.:... IA). (:B) . .,: (�) (D) (E), (F): (G) (H) _ (I)
November 4.02 0.00 0.00 0.00 0.00 0.00 5.00 0.83 0.15
December 3.09 0.00 0.00 0.00 0.00 0.00 3.90 0.64 0.17
January 2.41 0.00 0.00 0.00 0.00 0.00 3.10 0.51 0.18
February 2.46 0.00 0.00 0.00 0.00 0.00 3.10 0.51 0.13
March 2.97 0.00 0.00 0.00 0.00 0.00 3.70 0.61 0.12
April 3.36 1.69 1.29 0.03 0.02 7.88 0.00 0.00 4.52
May 4.30 3.38 2.58 0.00 0.00 15.47 0.00 0.00 11.17
June 5.29 3.29 2.51 0.06 0.05 15.35 0.00 0.00 10.06
July 6.28 3.33 2.54 0.31 0.25 16.73 0.00 0.00 10.45
August 6.79 3.08 2.35 0.61 0.49 17.02 0.00 0.00 10.24
September 6.33 3.09 2.36 0.18 0.14 15.01 0.00 0.00 8.68
October 5.60 1 2.45 1 1.87 1 0.00 1 0.00 1 11.22 0.00 0.00 5.61
Total 52.90 20.31 15.50 1.19 0.95 98.68 18.80 3.10 61.48
GIC Direct Surface RF Factor= 23.7% per Poudre Prairie Decree Fossil Creek Surface RF Factor= 20.1% per Poudre Prairie Decree
Number of GIC Shares in SWSP= 6 Aurora Lease Transit Distance= 66 miles
Notes: Transit Loss Rate= 0.25% per mile
(A)Augmentation Requirement equal to Evap CU(Table 1)plus Operation CU(Table 2)plus GIC Return Flow Obligations(Table 3)
(B)GIC projected deliveries for Year One of 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[rpkected deliveries for Year One of 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 SWSP)
(G)Platte River Power Authority lease during the period November through March.
(H)Transit Loss on PRPA release
(1)Net Affect to River=(F)+(G)-(H) -(A)
N:\08127 Bucklen Pit Augmentation\Disciplines(Technical)\Water Rights\SWSP\WY 2015\Bucklen Pit 2015.xisx