Laserfiche WebLink
One Time Transaction <br />Revenues <br />Land Value* (appraised 2013) <br />Expenses <br />Demolition /Site Clean Up <br />Deal Price Reduction /Subsidy <br />Broker Fee /Legal <br />Sub Total <br />NET Cash Flow, 1X Transaction <br />*Market Asking Price, early 2013 appraisal +10% <br />Feasibility: One Time Transaction <br />Data Center #1 <br />Single Data Center <br />$ <br />$ <br />1,402,500.00 <br />(225,000.00) <br />(850,000.00) <br />(105,000.00) <br />(1,180,000.00) <br />222,500.00 <br />Data Center #2 <br />Two Data Centers <br />1,402,500.00 <br />(225,000.00) <br />(850,000.00) <br />(105,000.00) <br />(1,180,000.00) <br />222,500.00 <br />One Time Transaction <br />Land Value (appraised 2013) <br />Average Land Value, Per Parcel* <br />Expenses <br />Demolition /Site Clean Up <br />Deal Price Reduction /Subsidy <br />Broker Fee /Legal $ (55,000.00) <br />Sub Total <br />NET Cash Flow, 1X Transaction <br />*Market Asking Price, early 2013 appraisal +20% <br />Residential <br />47 Sin. le Famil Homes <br />$ <br />780,000.00 <br />(225,000.00) <br />(150,000.00) <br />(430,000.00) <br />350,000.00 <br />