Laserfiche WebLink
Exhibit F Table 7 - Consumptive Use Credits <br />27 shares, 74 acres changed in case 88CW55 <br />1/18/13 By: Wayne Schieldt, WRS, LLC <br />Month <br />CU per <br />acre <br />CU per <br />acre <br />Maximum <br />CU of crop <br />Water at <br />headgate <br />Water <br />delivered <br />to fields * <br />CU for <br />efficiency <br />of 45% <br />Return <br />flows <br />(55 %) <br />Maximum <br />CU credit is <br />97.8 of <br />units <br />ac -in /acre <br />ac- ft/acre <br />ac -ft <br />ac -ft <br />ac -ft <br />ac -ft <br />ac -ft <br />ac -ft <br />Column <br />1 1 <br />2 <br />3 <br />4 <br />5 <br />6 <br />7 <br />8 <br />Total acres <br />1 <br />1 <br />74 <br />74 <br />14.64 <br />74 <br />3.88 <br />4.98 <br />Total shares <br />97.80 <br />116.37 <br />27 <br />27 <br />27 <br />12.15 <br />14.85 <br />11.20 <br />April <br />1.29 <br />0.11 <br />7.96 <br />11.02 <br />9.37 <br />4.21 <br />5.15 <br />3.89 <br />May <br />3.21 <br />0.27 <br />19.77 <br />47.871 <br />40.69 <br />18.31 <br />22.38 <br />16.88 <br />June <br />5.33 <br />0.44 <br />32.86 <br />55.27 <br />46.98 <br />21.14 <br />25.84 <br />19.49 <br />July <br />6.02 <br />0.50 <br />37.10 <br />57.57 <br />48.94 <br />22.02 <br />26.92 <br />20.30 <br />August <br />4.98 <br />0.42 <br />30.73 <br />52.58 <br />44.69 <br />20.11 <br />24.58 <br />18.54 <br />September <br />2.781 <br />0.231 <br />17.16 <br />42.01 <br />35.71 <br />16.07 <br />19.64 <br />14.82 <br />October <br />0.99 <br />0.08 <br />6.13 <br />11.01 <br />9.36 <br />4.21 <br />5.15 <br />3.88 <br />Total <br />1 24.601 <br />2.051 <br />151.72 <br />277.34 <br />235.74 <br />106.08 <br />129.66 <br />97.80 <br />column 1 = values from Table 6 <br />column 2 = (1) / 12 <br />column 3 = (1) * total acres. This is what CU would be for a full water supply to crop <br />column 4 = monthly average in Table 2 for 27 shares <br />column 5 = (4) * 0.85 using 15% transit loss from headgate to delivery of shares at fields <br />column 6 = (5) * 0.45 <br />column 7 = (5) * 0.55 <br />column 8 = (97.8 / (total 5)) * (monthly 5) <br />column 9 = same as (6) <br />column 10 = same as (8) <br />column 11 = same as page 2, column (8) <br />CU CREDIT SUMMARY <br />CU credit for <br />27 shares <br />CU credit for <br />27 shares, max <br />97.8 of <br />CU credit <br />for 34 <br />shares <br />ac -ft <br />ac -ft <br />ac -ft <br />9 <br />10 <br />11 <br />74 <br />74 <br />67.18 <br />27 <br />27 <br />34 <br />4.21 <br />3.89 <br />4.99 <br />18.31 <br />16.88 <br />16.87 <br />21.14 <br />19.49 <br />25.02 <br />22.02 <br />20.30 <br />26.06 <br />20.11 <br />18.54 <br />23.80 <br />16.07 <br />14.82 <br />14.64 <br />4.21 <br />3.88 <br />4.98 <br />106.08 <br />97.80 <br />116.37 <br />Page 1 <br />