2010-12-01_HYDROLOGY - M1982131

• Permit No: M1982131
• IBM Index Class Name: HYDROLOGY
• Doc Date: 12/1/2010
• 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.
Budden Pit (M-1982-131)
Water Balance
lo! Applegate
Group, ibaa.
Date Revised: 9/15/2010
AG Job #: 08-127
=-GIC'DKr Ct Flow, Fossil Cree k-Reservoir -
WY 2011 -Augmentation :Average year Fsdmated ' Av
eiage Year° -+Estlmated Estimated Totaf. - Platte River Platte River Greeley-` Net Affect' .

ulrcment

IC Direct
Y.,
GICDirect' _

Fossil,Geek ,

ossil Creek a
'GIC'Creilif
lease
Lease,;
Lease.-,_
._
to River
'
Deliveries Credit ' _ ..,.
Deliveries ' 'Credit ' for all;sshares Amount Credit -Amount,/ Credit
` [craft] _[acft / siairel [acft/ share] (croft/ share]` [acft-/ share] [ac-ft] [ac-ft] # [ac-ft] [ac ftl= > [ac-ft)
Month. In . 8) - (C) .. - (DI `?'lE) lFl (G) (H)> (I) - , 1J
November 2.96 0.00 0.00 0.00 0.00 0.00 3.20 2.98 0.00 0.03
December 1.04 0.00 0.00 0.00 0.00 0.00 1.20 1.12 0.00 0.08
January 0.96 0.00 0.00 0.00 0.00 0.00 1.10 1.03 0.00 0.06
February 2.84 0.00 0.00 0.00 0.00 0.00 3.10 2.89 0.00 0.05
March 3.97 0.00 0.00 0.00 0.00 0.00 4.30 4.01 0.00 0.04
April 5.52 1.12 0.85 0.00 0.00 4.27 0.00 0.00 1.30 0.05
May 7.02 2.93 2.23 0.00 0.00 11.16 0.00 0.0D 0.00 4.14
June 9.37 2.88 2.20 0.00 0.00 10.99 0.00 0.00 0.00 1.62
July 10.27 3.08 2.35 0.06 0.05 11.99 0.00 0.00 0.00 1.72
August 9.69 2.52 1.92 0.24 0.19 10.54 0.00 0.00 0.00 0.85
September 7.32 2.17 1.66 0.00 0.00 8.29 0.00 0.00 0.00 0.98
October 5.37 1.43 1.09 0.00 0.00 5.45 0.00 0.00 0.00 0.08
Total 66.34 16.13 12.30 0.29 023 62.70 1290 1203 1.30 9.69
GIC Direct Surface RF Factor per Poudre Prairie Decree
Fossil Creek Surface RF Factor 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 (Table 1) plus Operation CU (Table 2) plus GIC Return Flog Obligations (Table 3)
(8) Average non-free river GIC direct flow deliveries per share from 2004 to 2008 as reported by George Varra (District 3 Water Commissioner)
(C) Estimated GIC direct flow consumptive use credit per share. Calculated by removing surface return flow obligations from deliveries
(D) Average non-free river Fossil Creek deliveries per share from 2004 to 2008 as reported by George Varra (District 3 Water Commissioner)
(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) + (Ell • (Number of GIC Shares in WY 2010 SWSP)
(G) Platte River Power Authority lease during the period November through March. Due to location, transit losses are assesed
(H) Platte River Lease Credit= (G) • (1- Platte River lease Transit Lass)
(I) City of Greeley lease during period April through October whenever augmentation mquirement exceeds total GIC credit. Due to location, no transit loss assesed on these replacements
0) Net Affect to River = (F) + (H) + (1) - (A)
N:\08127 Bucklen Pit Augmentation\Disciplines (Technical)\Water Rights\SWSP\WY 2011\Budden Pit 2011 SWSP xlsx