Laserfiche WebLink
WY 2013 <br />Month <br />Augmentation <br />Requirement <br />[ac -ft] <br />(A) <br />GIC Direct Flow <br />Fossil Creek Reservoir <br />Estimated Total <br />GIC Credit <br />for all shares <br />[ac -ft] <br />(F) <br />Auora <br />Water <br />Release <br />[ac -ft] <br />(G) <br />Auora <br />Transit <br />Loss <br />(ac -ft) <br />(H) <br />Graham Ditch <br />Lease <br />Amount / Credit <br />[ac -ft] <br />(I) <br />Net Affect <br />to River <br />[ac -ft] <br />( <br />Average Year <br />GIC Direct <br />Deliveries <br />[ac -ft / share] <br />(B) <br />Estimated <br />GIC Direct <br />Credit <br />[ac -ft / share] <br />(C) <br />Average Year <br />Fossil Creek <br />Deliveries <br />[ac -ft / share] <br />(D) <br />Estimated <br />Fossil Creek <br />Credit <br />[ac -ft / share] <br />(E) <br />November <br />4.62 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />5.53 <br />0.91 <br />0.0 <br />0.00 <br />December <br />3.39 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0 00 <br />4.12 <br />0.68 <br />0.0 <br />0.05 <br />January <br />2.57 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />3.14 <br />0.52 <br />0.0 <br />0.05 <br />February <br />2.58 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />3.11 <br />0.51 <br />0.0 <br />0.01 <br />March <br />3.01 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />0.00 <br />3.63 <br />0.60 <br />0.0 <br />0.02 <br />April <br />3.39 <br />0.85 <br />0.65 <br />0.00 <br />0.00 <br />3.24 <br />0.00 <br />0.00 <br />0.3 <br />0.16 <br />May <br />4.28 <br />4.11 <br />3.14 <br />0.00 <br />0.00 <br />15.68 <br />0.00 <br />0.00 <br />0.0 <br />11.40 <br />June <br />5.23 <br />3.25 <br />2.48 <br />0.00 <br />0.00 <br />12.40 <br />0.00 <br />0.00 <br />0.0 <br />7.17 <br />July <br />6.23 <br />3.22 <br />2.46 <br />0.36 <br />0.29 <br />13.72 <br />0.00 <br />0.00 <br />0 0 <br />7.49 <br />August <br />6.46 <br />3.36 <br />2.56 <br />0.31 <br />0.25 <br />14.06 <br />0.00 <br />0.00 <br />0.0 <br />7.60 <br />September <br />5.98 <br />2.01 <br />1.53 <br />0.00 <br />0.00 <br />7.67 <br />0.00 <br />0.00 <br />0.0 <br />1.69 <br />October <br />4.30 <br />0.95 <br />0.72 <br />0.00 <br />0.00 <br />3.62 <br />0.00 <br />0.00 <br />0.8 <br />0.12 <br />Total <br />52.05 <br />17.75 <br />13.54 <br />0.67 <br />0.54 <br />70.39 <br />19.53 <br />3.23 <br />1.1 <br />35.74 <br />Table No. 5 <br />Bucklen Equipment Company, Inc. <br />Bucklen Pit (M- 1982 -131) <br />WY 2013 Water Balance <br />Notes' <br />GIC Direct Surface RF Factor = <br />23.7% <br />per Poudre Prairie Decree <br />Number of GIC Shares in WY 2012 SWSP = <br />1 5 1 <br />(A) Augmentation Requirement equal to Evap CU (Table 1) plus Operation CU (Table 2) plus GIC Return Flow Obligations (Table 3; <br />(B) GIC Dry year yield for projection - Decree Case No. 03CW348 <br />(C) Estimated GIC direct flow consumptive use credit per share. Calculated by removing surface return flow obligations from delivene< <br />(D) Fossil Creek Dry year yield for projection, Decree Case No. 03CW348 <br />(E) Estimated Fossil Creek consumptive use credit per share Calculated by removing surface return flow obligations from deliverie1 <br />(F) Total GIC credit for all shares = [(C) + (E)] * (Number of GIC Shares in WY 2010 SWSP) <br />(0) Aurora Water lease during the period November through March <br />(H) Transit Loss on Aurora Water release <br />(I) Graham Ditch Company lease during period April through October. Due to location, no transit loss assesed <br />(J) Net Affect to River = (F) + (G) - (H) + (I) - (A) <br />N: \08127 Bucklen Pit Augmentation \Disciplines (Technical) \Water Rights \SWSP \WY 2013 \Bucklen Pit 2013.x)sm <br />Fossil Creek Surface RF Factor = <br />i Applegate <br />Group, <br />20.1% I <br />Aurora Lease Transit Distance = <br />Transit Loss Rate = <br />Date Revised: 10/31/2012 <br />AG Job #: 08 -127 <br />per Poudre Prairie Decree <br />66.1 <br />0.25% <br />miles <br />per mile <br />