2015-05-14_HYDROLOGY - M1977151

• Permit No: M1977151
• IBM Index Class Name: HYDROLOGY
• Doc Date: 5/14/2015
• Doc Name Note: 4/1/2015-3/31/2016
• Doc Name: Substitute Water Supply Plan - Approval Period 4/1/2015-3/31/2016
• From: DNR Water Resources
• To: DRMS
• 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 = 20.1% per Poudre Prairie Decree
Number of GIC Shares in SWSP = 3.0
Water Balance
Applegate
Group, Inc.
River Transit Loss = 0.25% per mile
Aurora Lease Transit Distance = 66.0 miles
Aurora Lease Transit Loss = 16.50% Date Revised: 3/20/2015
ar hti a. no_t ai
Notes:
(A) Augmentation requirement equal to lagged depletions from Table 3 plus return flow obligations from Table 4
(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
(0) Fossil Creek Irpkected 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) +(Ell * (Number of GIC Shares in SWSP)
(G) Bucklen Pit SWSP excess credit lease during period April through October. Due to location, no transit loss assesed
(H) Aurora lease during the period November through March. Due to location, transit losses are assesed
(1) Aurora Lease Credit = (H) • (1 - PRPA Lease Transit Loss)
(J) Net Affect to River = (F) + (G) + (1) - (A)
N:\09131 Rex Hiner -Greeley Pit SWSP\Disciplines (Technical)\WRPM\Water Rights\SWSP\2015 SWSP\Greeley Pit 2015 SWSP.xlsx
GIC Direct
Flow
Fossil Creek
Reservoir
Bucklen Pit
Projected
Estimated
Projected
Estimated
Estimated Total
.SWSP
Aurora
Aurora
Net Affect
Month
Augmentation
GIC Direct
GIC Direct
Fossil Creek
Fossil Creek
GIC Credit
Excess Credit
Lease
Lease
to River
Requirement
Deliveries
Credit
Deliveries
Credit
for all shares
Lease
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]
(A)
IB)
(C)
(D)
(E)
(F)
(G)
(H)
(1)
0)
Apr -15
6.15
1.69
1.29
0.03
0.02
3.94
2.3
0.00
0.09
May -15
8.23
3.38
2.58
0.00
0.00
7.74
0.6
0.00
0.11
Jun -15
10.63
3.29
2.51
0.06
0.05
7.67
3.1
0.00
0.14
Jul -15
12.88
3.33
2.54
0.31
0.25
8.37
4.7
0.00
0.19
Aug -15
13.14
3.08
2.35
0.61
0.49
8.51
4.8
0.00
0.17
Sep -15
11.24
3.09
2.36
0.18
0.14
7.50
3.9
0.00
0.17
Oct -15
9.08
2.45
1.87
0.00
0.00
5.61
3.6
0.00
0.13
Nov -15
6.43
0.00
0.00
0.00
0.00
0.00
7.8
6.51
0.08
Dec -15
4.06
0.00
0.00
0.00
0.00
0.00
4.9
4.09
0.03
Jan -16
2.73
0.00
0.00
0.00
0.00
0.00
3.3
2.76
0.03
Feb -16
3.53
0.00
0.00
0.00
0.00
0.00
4.3
3.59
0.06
Mar -16
4.78
0.00
0.00
0.00
0.00
0.00
1
5.8
4.84
1 0.06
Total
92.88
20.31
15.50
1.19
0.95
49.34
1 23.0
26.1
21.79
1 1.25
Notes:
(A) Augmentation requirement equal to lagged depletions from Table 3 plus return flow obligations from Table 4
(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
(0) Fossil Creek Irpkected 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) +(Ell * (Number of GIC Shares in SWSP)
(G) Bucklen Pit SWSP excess credit lease during period April through October. Due to location, no transit loss assesed
(H) Aurora lease during the period November through March. Due to location, transit losses are assesed
(1) Aurora Lease Credit = (H) • (1 - PRPA Lease Transit Loss)
(J) Net Affect to River = (F) + (G) + (1) - (A)
N:\09131 Rex Hiner -Greeley Pit SWSP\Disciplines (Technical)\WRPM\Water Rights\SWSP\2015 SWSP\Greeley Pit 2015 SWSP.xlsx