2018-11-07_HYDROLOGY - M1982131

• Permit No: M1982131
• IBM Index Class Name: HYDROLOGY
• Doc Date: 11/7/2018
• Doc Name: Substitute Water Supply Plan
• From: DWR
• To: Applegate Group, Inc. / Bucklen Equipment Company, Inc.
• Email Name: ECS
• Email Name: MAC
• Media Type: D
• Archive: No

Table No.s Applegate
Bucklen Equipment Company,Inc. ph,
Bucklen Pit(M-1982-131) Group,inc.
WY 2019 Water Balance Date Revised: 8/31/2018
AG Job It: 08-127
GIC Direct Flow Fossil Creek Reservoir PRPA PRPA
WY 2019 Augmentation Projected Estimated Projected Estimated Estimated Total Augmentation Transit Net Affect
Requirement GIC Direct GIC Direct Fossil Creek Fossil Creek GIC Credit Lease Loss to River
Deliveries Credit Deliveries Credit for all shares
[ac-ft) [ac-ft/share] [ac-ft/share] [ac-ft/share] [ac-ft/share] [ac-ft) [ac-ft] [ac-ft] [ac-ft)
Month (A) (B) (C) ID) (E) (F) (G) (H} (1)
November 4.00 0.00 0.00 0.00 0.00 0.00 4.30 0.29 0.01
December 3.05 0.00 0.00 0.00 0.00 0.00 3.30 0.22 0.03
January 2.35 0.00 0.00 0.00 0.00 0.00 2.60 0.17 0.07
February 2.40 0.00 0.00 0.00 0.00 0.00 2.60 0.17 0.02
March 2.93 0.00 0.00 0.00 0.00 0.00 3.20 0.22 0.06
April 3.37 1.69 1.29 0.03 0.02 7.88 0.00 0.00 4.51
May 4.31 3.38 2.58 0.00 0.00 15.47 0.00 0.00 11.16
June 5.27 3.29 2.51 0.06 0.05 15.35 0.00 0.00 10.07
July 6.27 3.33 2.54 0.31 0.25 16.73 0.00 0.00 10.46
August 6.53 3.08 2.35 0.61 0.49 17.02 0.00 0.00 10.49
September 5.93 3.09 2.36 0.18 0.14 15.01 0.00 0.00 9.08
October 5.17 2.45 1.87 0.00 0.00 11.22 0.00 0.00 6.05
Total 51.59 20.31 15.50 1.19 0.95 98.68 16.00 1.08 62.02
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 PRPA Lease Transit Distance= 26.9 miles
Notes: Transit Loss Rate= 0.25% per mile
(A)Augmentation Requirement equal to Evap CU(Table 11 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 e1>
(F)Total GIC credit for all shares=[(C)+(E))•(Number of GIC Shares in SWSP) D--4
C'
(G)Aurora lease during the period November through March. f jM M
(H)Transit Loss on Aurora release 0 m 0
(1)Net Affect to River=(F)+(G)-(H) -(A) r Z O
O0Ci Gt m
2C ry
Co 0
N:\08127 Bucklen Pit Augmentation\Disciplines(Technical)\Water Rights\SWSP\WY 2019\Buckler Pit 2019.xlsx (3