2020-04-06_HYDROLOGY - M1977151

• Permit No: M1977151
• IBM Index Class Name: Hydrology
• Doc Date: 4/6/2020
• Doc Name: Substitute Water Supply Plan
• From: DWR
• To: DRMS
• Email Name: ECS
• Media Type: D
• Archive: No

Table No.5
Applegate
R.M.Hiner Construction Co.,Inc.
Greeley Pit(M-1977-151) Group,inc.
GIC Direct Surface RF Factor= 23.7% per Poudre Prairie Decree River Transit Loss= 0.25% per mile
Fossil Creek Surface RF Factor= 20.1% per Poudre Prairie Decree Aurora Lease Transit Distance= 66.0 miles
Number of GIC Shares in SWSP= 6.25 Aurora Lease Transit Loss= 16.50% Date Revised: 3/3/2020
Water Balance AG Job#: 09-131
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) (B) (C) (D) (E) (F) (G) (H) (1) (J)
Apr-20 6.57 1.69 1.29 0.03 0.02 8.21 0.00 1.64
May-20 8.72 3.38 2.58 0.00 0.00 16.12 0.00 7.40
Jun-20 11.19 3.29 2.51 0.06 0.05 15.99 0.00 4.80
Jul-20 13.50 3.33 2.54 0.31 0.25 17.43 0.00 3.93
Aug-20 13.79 3.08 2.35 0.61 0.49 17.73 0.00 3.95
Sep-20 11.88 3.09 2.36 0.18 0.14 15.63 0.00 3.76
opt-20 9.69 2.45 1.87 0.00 0.00 11.68 0.00 1.99
Nov-20 7.00 0.00 0.00 0.00 0.00 0.00 8.4 7.01 0.01
Dec-20 4.60 0.00 0.00 0.00 0.00 0.00 5.6 4.68 0.08
Jan-21 3.21 0.00 0.00 0.00 0.00 0.00 3.9 3.26 0.05
Feb-21 3.92 0.00 0.00 0.00 0.00 0.00 4.7 3.92 0.01
Mar-21 5.24 0.00 0.00 0.00 0.00 0.00 6.3 5.26 0.02
Year 1 Total 99.31 20.31 15.50 1.19 0.95 102.80 0.0 28.9 24.13 27.62
Apr-21 6.95 1.69 1.29 0.03 0.02 8.21 0.00 1.26
May-21 9.16 3.38 2,58 0.00 0.00 16.12 0.00 6.96
Jun-21 11.70 3.29 2.51 0.06 0.05 15.99 0.00 4.29
Jul-21 14.06 3.33 2.54 0.31 0.25 17.43 0.00 3.37
Aug-21 14.38 3.08 2.35 0.61 0.49 17.73 0.00 3.35
Sep-21 12.47 3.09 2.36 0.18 0.14 15.63 0.00 3.16
Oct-21 10.26 2.45 1.87 0.00 0.00 11.68 0.00 1.43
Nov-21 7.5 2 0.00 0.00 0.00 0.00 0.00 9.1 7.60 0.08
Dec-21 5.09 0.00 0.00 0.00 0.00 0.00 6.1 5.09 0.00
Jan-22 3.65 0.00 0.00 0.00 0.00 0.00 4.4 3.67 0.02
Feb-22 4.33 0.00 0.00 0.00 0.00 0.00 5.2 4.34 0.02
Mar-22 5.63 0.00 0.00 0.00 0.00 0.00 6.8 5.68 0.05
Year 2 Total 105.19 20.31 15.50 1.19 0.95 102.80 0.0 31.6 26.39 24.00
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
(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)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
(I)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\2020 SWSP\Greeley Pit 2020 SWSP(2 year request)