2010-03-02_HYDROLOGY - M1982131

• Permit No: M1982131
• IBM Index Class Name: HYDROLOGY
• Doc Date: 3/2/2010
• Doc Name: Substitute Water Supply Plan
• From: OSE
• To: Applegate Group, Inc.
• Permit Index Doc Type: Hydrology Report
• Email Name: MAC
• Media Type: D
• Archive: No

Table No. 4
Bucklen Equipment Company, Inc.
Bucklen Pit (M-1982-131)
Water Balance
Applegate
Group,
Date Revised: 9/15/2009
AG Job #: 08-127
", , .. GIC Dlreet'Flow ' " ` f, ... I Cree) c fleiR[?
WY12()10: /Waltgnagoq Auera$eYar. Estlmmted Average Year" 'Estimated EstirnatedTotal Platte River Platte River Greeley Net Affect
Requ)ffrrtent; G1CDireet C?CQlred Fossil Creek FossilCseek GIC Credit Lease Lease Lease tORiver
Deliveries Gedlt Deliveries Credit for all shares Amount Credit Amount /Credit
lac-ft/ sharel, ' (aClt cure [aodt /sharel [ONc it /s1hal4l (at bl [ac ftl [ac-ft] [ac ft] ao-(tl
AlfoMh _ B ?) E (F) (G) lH U
November 3.12 0.00 0.00 0.00 0.00 0.00 3.35 3.12 0.00 0.00
December 1.19 0.00 0.00 0.00 0.00 0.00 1.27 Lib 0.00 0.00
January 1.14 0.00 0.00 0.00 0.00 0.00 L22 1.14 0.00 0.00
February .2.96 0.00 0.00 0.00 0.00 0.00 3.17 2.96 0.00 0.00
March 4.10 0.00 0.00 0.00 0.00 0.00 4.40 4.10 0.00 0.00
April 5.70 1.12. 0.85 0.00 0.00 4.27 0.00 0.00 1.42 0.00.
May 7.23 2.93 2.23 0.00 0.00 1L16 0.00 0.00 0.00 3.93
June 9.54 2.88 2.20 0.00 0.00 10.99 0.00 0.00 0.00 L45
July 10.47 3.01 2.30 0.06 0.05 11.71 0.00 0.00 0.00 1.24
August 9.94 2.52 L92 0.24 0.19 10.54 0.00 0.00 0.00 0.60
September 7.48 2.17 L66 0.00 0.00 8.29 0.00 0.00 0.00 0.81
October 5.54 1.43 1.09 0.00 0.00 5.45 0.00 0.00 0.09 0.00
Total 68A2 16.05 12.25 019 0.23 62A2 13.41 12.51 LSl &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 WY 2010 SWSP = 5
River Transit Loss = 0.25% per mile
Platte River Lease Transit Distance = 26.9 miles
Platte River Lease Transit Loss = 6.73%
Notes:
(A) Augmentation Requirement equal to Evap CU (Fable 1) plus Operation CU (Table 2) plus GIC Return Flow Obligations (table 3)
(8) Average non-lace river GIC direct flow deliveries per share from 2004 to 2008 as reported by George Varm (District 3 Water CommWict r)
(C) Estimated GIC direct flow consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries
(D) Average non4me river Fossil Creek deliveries per share from 2004 to 2008 as reported by George Varm (District 3 Water commissioner) .
(E) Estimated Fossil] Creek consumptive use credit per sham. calculated by removing surface return flow, obligations from deliveries
(F) Total GIC credit for all shams = I(C) + (E)) • (Number of GIC Shares In WY 2010 SWSP)
(G) Plata River Power Autha ft lease during the period November through March. Due to location, tank buses are assesed
(H) Plata River Lem credit = (G) • (i - Platte River Lease Tank Loss)
(1) City of Greeley lease during period April through October whenever augmentation requirement exceeds total GIC credit Due to location, no transit bus assesed on these replacements
p) Net Affect to River - (F) + (H) + (I) - (A)
N:\08127 Bucklen Pit Augmentation\Disdplines (technical)\Water Rights\SWSP\WY 2010\Budden Pit 2010 SWSP.xisu