HomeMy WebLinkAboutCash-In-Lieu-Water Rights Phase 1 & 2GALLATIN CROSSING 5/11/2023
CASH-IN-LIEU-WATER RIGHTS
gal/yr AF/yr
Whole Foods Market 30,000 2,319,960 7.12
Satellite Building - Restaurant 2,648 165,000 436,920 1.34 "Satellite Buidling" is Building D in Phase 2
Satellite Building - Retail 8,089 5,000 40,445 0.12 "Satellite Buidling" is Building D in Phase 2
Irrigation (demand provided by exempt well)0
Total 8.58
Less CILWR Credit from Annex or Subdivision 0
Less Historical annual avg metered use -1.82 Fuddruckers Demo
Net Volume for CILWR 6.76
Final CILWR Fee - 20412 GVM Whole Foods & Satellite Bldg @ $6,000/AF 40,588$ Paid
gal/yr AF/yr
Giggles Toys (Demo) (4,510) 5,000 (22,550) -0.07
National Guard (Demo) (1,750) 5,000 (8,750) -0.03
Office Suites (Demo) (2,054) 5,000 (10,270) -0.03
Claire's Boutiques (Demo) (900) 5,000 (4,500) -0.01
Portion of Riddle's (Demo) (624) 5,000 (3,120) -0.01
Portion of Simply Mac (Demo) (929) 5,000 (4,645) -0.01
Hallmark (Demo) (4,000) 5,000 (20,000) -0.06
New US Recruiters (Demo) (3,000) 5,000 (15,000) -0.05
Restaurant (Demo) (3,017) 165,000 (497,805) -1.53
Common Area (Demo) (4,716) - - 0.00
JC Penney (Interior Demo) (34,364) 5,000 (171,820) -0.53
SCL Health 29,987 48,000 1,439,376 4.42
SCL Health 7,070 48,000 339,360 1.04
Irrigation (demand provided by exempt well)0
Total 3.13
Final CILWR Fee - Phase 1 @ $6,000/AF 18,787$
gal/yr AF/yr
Previously Paid "satellite bldg"
Restaurant (2,648) 165,000 (436,920) -1.34 Previously Paid
Previously Paid "Satellite bldg"
Retail (8,089) 5,000 (40,445) -0.12 Previously Paid
Building C Retail 12,000 5,000 60,000 0.18
Building D Retail 12,048 5,000 60,240 0.18
Building E Retail 11,080 5,000 55,400 0.17
Building F Retail 12,006 5,000 60,030 0.18
Irrigation (demand provided by exempt well)0
Total -0.74 This volume will be retained as a credit and run with the property
Final CILWR Fee - Phase 2 @ $6,000/AF -$ No fee is required
Phase - 0 (Paid to date)
Use
Use Area
sq. ft.
Unit Water
Demand
gal/yr/1,000 sq. ft.
Estimated Water Volume
Notes
Phase - 1 (Removal of 25,500 SF of Mall & Addition of Medical Use)
Use
Use Area
sq. ft.
Unit Water
Demand
gal/yr/1,000 sq. ft.
Estimated Water Volume
Notes
Phase - 2 (Addition of 4 Pad Buildings)
Use
Use Area
sq. ft.
Unit Water
Demand
Estimated Water Volume
Notes