|
al
<br />0
<br />Participates in Park
<br />Based on $185,000 avg sale price
<br />Resolves STS issyes / Add storage
<br />al
<br />0
<br />buildable lot area
<br />$ 40,000 $ 520,000
<br />$ 55,000 $ 220,000
<br />$ 740,000
<br />Actua I
<br />$ 461,752
<br />$ 278,248
<br />$ 139,098
<br />CO'
<br />a
<br />r
<br />co
<br />N
<br />(57,166)
<br />196,264
<br />Price/EA Extended
<br />$ 45,000 $ 585,000
<br />$ 60,000 $ 240,000
<br />$ 825,000
<br />Cost Adjusted
<br />$ 11,800 $ 11,800
<br />$ 12,300 $ 12,300
<br />$ 9,300 $ 9,300
<br />$ 100,000 $ 100,000
<br />$ 120,000 $ 120,000
<br />$ 40,000 $ 40,000
<br />$ 6,000 $ 6,000
<br />10% $ 29,940 $ 29,940
<br />$ 329,340 $ 329,340
<br />CO
<br />a
<br />N
<br />Mf
<br />w
<br />m
<br />Total
<br />$ 5,000
<br />$ 22,000
<br />$ 8,000
<br />$ 3,700 $ 62,900
<br />5% $ 41,250
<br />O
<br />eel
<br />Gf
<br />m
<br />e-1
<br />$ 224,098
<br />PerUnit Adjusted
<br />$ 2,475 $ 42,075 $ 42,075
<br />$ 600 $ 10,200 $ -
<br />$ 9,102 $ 154,734 $ 84,734
<br />$ 3,989 $ 67,813 $ 7,813
<br />$ 2,308 $ 39,236 $ 39,236
<br />$ 1,318 $ 22,406 $ 22,406
<br />$ 465 $ 7,905 $ -
<br />$ 344,369 $ 196,264
<br />27,834
<br />$/acre Extended Total
<br />$ 2 $ 224,400 $ 224,400
<br />Co'
<br />w
<br />to
<br />tD
<br />Gf
<br />e-1
<br />Proceeds HRA 27,834
<br />City 196,264
<br />N
<br />N
<br />m
<br />N
<br />d
<br />0
<br />O.
<br />n
<br />N
<br />n
<br />N N N N N N N
<br />i
<br />To
<br />in
<br />i
<br />0
<br />Original Acquisition
<br />To
<br />in
<br />
|