2016-02-03_HYDROLOGY - M1979191

• Permit No: M1979191
• IBM Index Class Name: Hydrology
• Doc Date: 2/3/2016
• Doc Name: Substitute Water Supply Plan
• From: DNR Water Resources
• To: DRMS
• Email Name: ECS
• Media Type: D
• Archive: No

Table No. 2 Applegate
Middle Poudre Combined SWSP 2016 Group,Inc.
12/31/2015
10-106
2016 Water Balance
Red Italics denote protections 2015 FHD = 185.19 ac-ft
Farm Headgate Evap at
Total Combined Lagged Recharge
Month Lagged Delivery for Recharge Pit Net Credit of Box Return Flow Return Flow Net Impact to the
Depletions Recharge of Box for Box Elder Recharge Elder Shares Factor Obligation Poudre River
Elder Shares shares
(ac-ft) (ac-ft) (ac-ft) (ac-ft) (ac-ft) (ac-ft) (ac-ft) (ac-ft)
(A) (B) (C) (D) (E) (F) (G) (H)
Jan-16 6.08 0.00 0.00 0.00 16.05 1.7% 3.15 6.83
Feb-16 5.51 0.00 0.00 0.00 14.01 1.5% 2.78 5.71
Mar-16 5.27 0.00 0.00 0.00 12.52 1.3% 2.41 4.83
Apr-16 5.62 0.62 0.21 0.42 11.35 1.3% 2.41 3.32
May-16 6.55 12.76 0.25 12.51 11.62 25.1% 3.20 1.87
Jun-16 7.83 18.05 0.36 17.70 14.06 25.2% 4.55 1.68
Jul-16 8.96 29.41 0.41 29.00 17.07 22.2% 6.53 1.58
Aug-16 9.79 20.68 0.37 20.31 19.63 34.5% 7.13 2.70
Sep-16 10.01 8.04 0.27 Z77 18.14 67.1% 5.39 2.74
Oct-16 9.27 1.84 0.17 1.67 14.60 4.0% 3.66 1.68
Nov-16 8.27 0.00 0.00 0.00 11.52 2.7% 2.47 0.78
Dec-16 Z05 0.00 0.00 0.00 9.51 2.1% 1.92 0.54
Total 90.23 91.40 2.04 89.36 170.08 45.59 34.26
NOTES:
(A)Total lagged depletions from Table No. 1 Column (G)
(B) Projected and actual diversions into recharge in 2012 for 5 Box Elder Ditch Company shares
(C) Estimated evaporation losses from the recharge site assuming 1.0 acre pond at gross evaporation rate
(D) = (B) - (C)
(E) Lagged recharge from recharge model
(R) Return flow factors from Table No. 4 Column (F)
(G) May through September: Columns(B) * (F). October through April: Column (F) *Total farm headgate delivery from previous irrigation season
(H) Columns(E) - (A)- (G) (positive values indicate a net accretion)