Laserfiche WebLink
Table No. 5 <br />8uckfen Equipment Company, Inc. <br />Bucklen Pit (M-1982-131) <br />WY 2015 Water Balance <br />rick Applegate <br />Group, r<R.. <br />Date Revised: 9/23/2015 <br />AG Job It: 08-127 <br />WY 2015 <br />Month <br />Augmentation <br />Requirement <br />[ac -ft) <br />(A) <br />GIC Direct Flow <br />Fossil Creek Reservoir <br />Estimated Total <br />GIC Credit <br />for all shares <br />[ac -ft} <br />(F) <br />City of Aurora <br />Augmentation <br />Lease <br />Lease <br />[ac -ft) <br />(G) <br />Aurora <br />Transit <br />Loss <br />(ac -ft) <br />(H) <br />Net Affect <br />to River <br />[ac -ft) <br />(i) <br />Projected <br />GIC Direct <br />Deliveries <br />lac -ft / share) <br />(B) <br />Estimated <br />GIC Direct <br />Credit <br />[ac -ft / share) <br />(C) <br />Projected <br />Fossil Creek <br />Deliveries <br />(ac -ft / share} <br />(D) <br />Estimated <br />Fossil Creek <br />Credit <br />[ac -ft / share] <br />(E)- <br />November <br />4.19 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />5.10 <br />0.84 <br />0.07 <br />December <br />3.15 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />3.80 <br />0.63 <br />0.03 <br />January <br />2.45 <br />0.00 <br />0.00 <br />0-00 <br />0.00 <br />0.00 <br />3.00 <br />0.50 <br />0.05 <br />February <br />2.52 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />3.10 <br />0.51 <br />0.07 <br />March <br />3.12 <br />0.00 <br />0,00 <br />0.00 <br />0.00 <br />0.00 <br />3.80 <br />0.63 <br />0.05 <br />April <br />3.68 <br />1.69 <br />1.29 <br />0.03 <br />0.02 <br />7.88 <br />0.00 <br />0.00 <br />4.20 <br />May <br />4.69 <br />3.38 <br />2.58 <br />0.00 <br />0.00 <br />15.47 <br />0.00 <br />0.00 <br />10.78 <br />lune <br />5,64 <br />3.29 <br />2.51 <br />0-06 <br />0.05 <br />15.35 <br />0.00 <br />0.00 <br />9.71 <br />July <br />6.64 <br />3.33 <br />2.54 <br />0.31 <br />0.25 <br />16.73 <br />0.00 <br />0.00 <br />10.09 <br />August <br />6.95 <br />3.08 <br />2.35 <br />0.61 <br />0.49 <br />17.02 <br />0.00 <br />0.00 <br />10.08 <br />September <br />6.30 <br />3.09 <br />2.36 <br />0.18 <br />0.14 <br />15.01 <br />0.00 <br />0.00 <br />8.71 <br />October <br />5.53 <br />2.45 <br />1.87 <br />0.00 <br />0.00 <br />11.22 <br />0.00 <br />0.00 <br />5.69 <br />Total <br />54.85 <br />20.31 <br />15.50 <br />1.19 <br />0.95 <br />98.68 <br />18.80 <br />3.10 <br />59.54 <br />GIC Direct Surface RF Factor = <br />23.7% <br />per Poudre Prairie Decree <br />Number of GIC Shares in SWSP = <br />6 <br />Fossil Creek Surface RF Factor = <br />Notes: <br />(A) Augmentation Requirement equal to Evap CU (Table 1) plus Operation CU (Table 2) plus GIC Return Flow Obligations (Table 3) <br />(8) GIC projected deliveries for Year One of Projection - Decree Case No. 03CW348 <br />(C) Estimated OK direct flow consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries <br />(0) Fossil Creek [rpkected deliveries far Year One of Projection, Decree Case No. 03CW348 <br />(E) Estimated Fossil Creek consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries <br />(F) Total GIC credit for all shares = [RC) + (Ell • (Number of GIC Shares in SWSP) <br />(G) Aurora lease during the period November through March. <br />(H) Transit Loss on Aurora release <br />(J) Net Affect to River = (F) + (0) - (H) - (A) <br />N:\08127 Bucklen Pit Augmentation\Disciplines (Technical)\Water Rights\SWSP\WY 2016\Bucklen Pit 2016.x)sx <br />20.1% <br />Aurora Lease Transit Distance = <br />Transit Loss Rate = <br />per Poudre Prairie Decree <br />66 <br />0.25% <br />miles <br />per mile <br />