2013-04-10_PERMIT FILE - C2010089

• Permit No: C2010089
• IBM Index Class Name: PERMIT FILE
• Doc Date: 4/10/2013
• Doc Name: WRS, LLC Report on Water Augmentation Plan
• Section_Exhibit Name: Appendix 2.05.6‎(3)‎-1b
• Media Type: D
• Archive: No

Table 15 - Depletions and augmentation replacements for each drainage
01/18/13 By: Wayne Schieldt, WRS, LLC
Table 15 - Mining for NI-12, NHN and Cyprus, depending on basin where pit is located (Tuttle, Coal, Calamity or San Miguel basins)
column 1 - Table 12 for Ponds 7, 8 and Cyprus 3
column 2 - (19.56/67.18) * total return flows for 34 shares
column 3 - From Table 13, dust suppression and domestic use when mining is in basin
column 4 - (1) + (3) for April to October
column 5 - (1) + (3) for November to March
column 6 - (2) /1.9835 / # days in month
column 7 - (4) /1.9835 / # days in month
column 8 - (6) + (7)
column 9 - Table 12 for Ponds NHN -2 and NHN -3
column 10 - From Table 13, dust suppression when mining is in basin
column 11 - (9) + (10) for April to October
column 12 - (9) + (10) for November to March
column 13 - (10) /1.9835 / # days in month
Page 1
Calamity Draw
Coal Canyon
Month
Pond
evap
depl's
Return flow
obligations
from CCD
Mine
depl's
CU credits
used for
depletions
Storage
releases
Share releases
from CCD for
return flow
obligations
CU credits
released
from CCD
for
depletions
Total
flow
releases
from
I CCD
Pond
evap
depl's
Mine
depl's
CU credits
used for
depletions
Storage
releases
CU credits
released
from CCD
for
depletions
units
of
I of
of
of
cfs
cfs
cfs
of
of
of
of
cfs
Column
1
2
3
4
5
6
7
8
9
10
11
12
13
Total acres
19.56
Total shares
5.14
January
0.00
0.00
0.00
0.00
0.00
0.000
0.0001
0.000
0.00
0.00
0.00
0.00
0.000
February
0.001
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.000
March
0.63
0.00
0.00
0.00
0.63
0.000
0.000
0.000
0.36
0.00
0.00
0.36
0.000
April
1.17
1.78
0.00
1.17
0.00
0.030
0.020
0.049
0.69
0.00
0.69
0.012
May
1.65
9.11
0.00
1.65
0.00
0.148
0.027
0.175
0.99
0.00
0.99
0.016
June
2.13
8.90
0.00
2.13
0.00
0.150
0.0361
0.185
1.30
0.00
1.30
0.022
July
2.021
9.27
0.00
2.02
0.00
0.151
0.033
0.184
1.21
0.00
1.21
0.020
August
1.75
8.47
0.00
1.75
0.00
0.138
0.028
0.166
1.04
0.00
1.04
0.017
September
1.21
8.04
0.00
1.21
0.00
0.135
0.020
0.155
0.71
0.00
0.71
0.012
October
0.76
1.77
0.00
0.76
0.00
0.029
0.012
0.041
0.431
0.00
0:43
0.007
November
0.39
0.00
0.00
0.00
0.39
0.000
0.000
0.000
0.22
0.00
0.00
0.22
0.000
December
0.001
0.001
0.00
0.00
0.00
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.000
Total
11.70
1 47.351
0.001
10.68
1.02
6.95
0.001
6.371
0.58
column 1 - Table 12 for Ponds 7, 8 and Cyprus 3
column 2 - (19.56/67.18) * total return flows for 34 shares
column 3 - From Table 13, dust suppression and domestic use when mining is in basin
column 4 - (1) + (3) for April to October
column 5 - (1) + (3) for November to March
column 6 - (2) /1.9835 / # days in month
column 7 - (4) /1.9835 / # days in month
column 8 - (6) + (7)
column 9 - Table 12 for Ponds NHN -2 and NHN -3
column 10 - From Table 13, dust suppression when mining is in basin
column 11 - (9) + (10) for April to October
column 12 - (9) + (10) for November to March
column 13 - (10) /1.9835 / # days in month
Page 1