|
Table A-2 Program Options Improved Land Value
<br /> Land Value EPSP Option Value _
<br /> Use Unit/SF 1 4 5 6
<br /> Residential
<br /> Attached
<br /> 30 du/ac(MR) $18,167 $2,361,666.67 $3,033,833 $3,887,667 $1,616,833
<br /> 30 du/ac(BMR) ($154,800) ($27,090,000) ($34,830,000) ($39,009,600) ($60,526,800)
<br /> 23 du/ac $93,000 $18,135,000 $23,250,000 $23,157,000 $29,946,000
<br /> Detached
<br /> 11 du/ac $203,000 $0 $0 $73,080,000 $151,844,000
<br /> 8 du/ac $300,000 $0 $192,300,000 $0 $151,200,000
<br /> 4 du/ac $320,000 5160,000.000 P 5113,600,000 $32,000,000
<br /> Residential Total $153,406,667 $183,753,833 $174,715,067 $306,080,033
<br /> Retail
<br /> 0.3 FAR $73 $6,671,105 $6,671,105 $6,671,105 $6,671,105
<br /> Office Campus
<br /> 0.35 FAR $0 $0 $0 $0 $0
<br /> Industrial/Flex
<br /> 0.36 FAR $0 $0 $0 $0 $0
<br /> - -
<br /> Destination Use - - -
<br /> Total Value $160,077,772 $190,424,938 $181,386,172 $312,751,138
<br /> P:4121000\131 o90EasUneasanton\Feport\Infrastructure Burden Memorandum\121090_!nfra mm3_072413.doer
<br />
|