Laserfiche WebLink
<br />1 <br /> <br />2 <br />f-J ""'" :/?Il/:~~('~~~~":: <br />f-=- <br />4 MV1C <br />5 PlateauCr <br />6 Sharp's Draw <br />7 Totten Reservoir <br />8 M&I Supplement <br />9 Upstnn Water Rights <br />10 Mont Water Company <br />11 Groundhog Unused Water <br />12 Namilguinepp ReslVOJr <br />13 TOTAL Acre.Feet <br /> <br />* ~~,i~,~;, W~etSiil>~W . . . 'j <br />17 <br />18 Full Service II <br />19 <br />20 Full Service m <br />21 <br />22 Full Service N <br />23 <br />24 Downstream Fishery <br />25 <br />26 <br />27 Irriaated Acreaae lacres) <br />28 <br />~ 'HH$i@9Piii~~j:'ililK:H <br />30 Purchase WIC Water <br />31 Sharp's Creek <br />32 Purchase M&I Water <br />33 Plateau Creek Reservoir <br />34 Irrigation Disbibution Facilities <br />35 Totten Reservoir <br />36 TOTAL PROJECT COST <br />37 25% DOWN PAYMENT <br />38 Total amount financed <br />39 Annual Debt Service <br />40 1 <br />41 Annual lease Payment to WIG <br />42 Annual Narraguinepp lease <br />43 Annual M&I Water Payment <br />44 TOTAL ANNUAL LEASES <br />45 <br />46 <br />47 <br />~HHHHf!~~#.jijA#iY~HH:U:U:U;:H::U:,HH,?:U:U::HH::,:H,:U??:H??H,?H?::HH:HH:HH:H::/'??:???H: <br />49 Fishery Coalition $5.775,000 I $5,775,000 $5.775.000 I $2,8S7,5OO $0 <br />~ ! <br />51 Full Service Irrigators - Annual Amount $150,8001 <br />52 <br />53 Irrigators of new lands <br />54 <br />55 oweD Subsidy <br />56 <br />57 Available Uo Front Cash <br />58 Available Annual Cash <br />59 <br />60 Construction Down Payment <br />61 Cash After Down Payment <br />62 <br />63 Annual Interest from Remaining Cash <br />64 <br />65 Annual Cash Available for Pavments <br />66 <br />67 Annual Reauired Payment <br />68 <br />69 Excess or Deficit Pavment <br />70 <br /> <br />A <br /> <br />I C I <br />SUMMARY OF ALTERNATIVES <br /> <br />.. I. ............ ,,1,.. ..........:.."1..............,,J,, <br />;;"""""""'1"'" :\~!6anooo')'i::. r"'" .,., :jP,;la6"oooA~" """'1' :\:~61:"onooA' <br />o;':oro <br /> <br />I 3000 3000 I 3000 <br />I 0 I 0 ' 0 <br />I 1000 1000 1000 <br />2000 0 0 <br />o 0 0 <br />o 0 0 <br />o I 0 0 <br />o 0 0 <br />14000 1 12000 10000 <br /> <br />,.:."::,:,,,.,:::::,'1\ <br />2352 <br />1 <br /> <br />I <br /> <br />D <br /> <br />B <br /> <br />TABLE 7.A <br /> <br />E <br /> <br /><:PI~~ijV <br />o <br />3000 <br />o <br />1000 <br />o <br />o <br />o <br /> <br />o <br /> <br />o <br />4000 <br /> <br />F <br /> <br />...PI~\1r~' <br /> <br />\, <br /> <br />o <br /> <br />8000 <br /> <br /><??\\l:L:"'/"'".'::::r::},II"":\:1':.:.:.:.:;:.,,,..../"'",,, ." <br />2352 2352 1960 <br /> <br />1 <br />I 21~ 21$ i <br />I ., <br />I I <br />1 I ' <br />I 330D 3300 I <br />1 11336 11336 1 <br />I 1 <br />~OO ~OO ~OO I <br /> <br />!!:::!?!>!>!::;::::;::I::??!?!:,:::;::::;::;::::;: .... ..... ..... . . . .. ........., <br />$600,0001 $600,000 ":"s;,~~:~l;)':":::::':::':::!:~:"':'U'h:':~; ;c;:;;.;. <br /> <br />I $8,390,000 so SO SO <br />$3,500,0001 SO SO SO <br />$5,000,000 1 $5,000,000 $5,000,000 $5,000,000 <br />$6,066,0001 $4,322,000 $4,322,0001 S5OO,OOO <br />$700,000 $700,000 $700,000 $700,000 <br />$21,256,000 $10,622,000 $11,822,000 $6,200,000 <br />$5,314,000 $2,655.500 $2,955,500 $1,550,000 <br />$15,942,0001 $7,966,500 $8,866,500 $4,650,000 <br />$689,700 $344,600 $383,600 $201,200 <br />1 <br />sol <br />sol <br />$0 <br />$0 <br /> <br />3526 <br /> <br />3526 <br /> <br />352S <br /> <br />3620 <br /> <br />2166 <br /> <br />TOTAL Acre-Feet <br /> <br />330D <br />15256 <br /> <br />$60,000 <br />$10,000 I <br />SO <br />$60,000 <br /> <br />$60,000 <br />$0 <br />$0 <br />$60,000 <br /> <br />TOTAL ANNUAL COST <br /> <br />$749,700 <br /> <br />$404,600 <br /> <br />$383,600 <br /> <br />$107.soo <br /> <br />$107,500 <br /> <br />$1.220,000 <br /> <br />$820,000 <br /> <br />$820,000 <br /> <br />$7,533,000 <br /> <br />$631,000 <br /> <br />$608,000 <br /> <br />$14,528,000 <br />$150,800 <br /> <br />$7,226,000 <br />$107,500 <br /> <br />$7,203,000 <br />$107,~0 <br /> <br />$5,314,000 <br />$9,214,000 <br /> <br />$2,655.500 <br />$4,570,500 <br /> <br />$2,955,500 <br />$4,247,500 <br /> <br />$598,900 <br /> <br />$297,100 <br /> <br />$276,100 <br /> <br />$749,700 <br /> <br />$383,600 <br /> <br />$404,600 <br /> <br />$749,700 " <br />\ <br /> <br />$404,600 <br /> <br />$383,600 <br /> <br />$0 <br /> <br />$0 <br /> <br />$0 <br /> <br />1650 <br />3610 <br /> <br />1000 <br /> <br />$0 <br />SO <br />SO <br />$0 <br /> <br />$201,200 <br /> <br />$55,900 <br /> <br />$200,000 <br /> <br />$698,000 <br /> <br />$3,785,500 <br />$55,900 <br /> <br />$1.550,000 <br />$2,235,500 <br /> <br />$145,300 <br /> <br />$201,200 <br /> <br />$201,200 <br /> <br />2352 <br /> <br />3526 <br /> <br />o <br />5660 <br /> <br />3000 <br /> <br />$2,478.000 <br />SO <br />$4,278,000 <br />$1,069.500 <br />S3,208,soo <br />$138,800 <br /> <br />$0 <br /> <br />$138,800 <br /> <br />$S9,8OD <br /> <br />$600,000 <br /> <br />$1,531,000 <br /> <br />$2,131,000 <br />$69,800 <br /> <br />$1,069,500 <br />$1,061,500 <br /> <br />$69,000 <br /> <br />$138,800 <br /> <br />$138,800 <br /> <br />$0 <br /> <br />$0 <br />