|
Table A-3 Program Options Building Value
<br /> Value EPSP Option Value
<br /> Use Unit/SF 1 4 5 6
<br /> Residential
<br /> Attached'
<br /> 30 du/ac(MR) $372,000 $57,660,000 $74,400,000 $79,608,000 $33,108,000
<br /> 30 du/ac(BMR) $0 $0 $0 $0 $0
<br /> 23 du/ac $450,000 $87,750,000 $112,500,000 $112,050,000 $144,900,000
<br /> Detached
<br /> 11 du/ac $800,000 $0 $0 $288,000,000 $598,400,000
<br /> 8 du/ac $975,000 $0 $624,975,000 $0 $491,400,000
<br /> 4 du/ac $1,400,000 5700,000,000 Q $497,000,000 $140.000,000
<br /> Residential Total $845,410,000 $811,875,000 $976,658,000 $1,407,808,000
<br /> Retail
<br /> 0.3 FAR $367 $33,397,000 $33,397,000 $33,397,000 $33,397,000
<br /> Office Campus
<br /> 0.35 FAR $217 $95,914,000 $95,914,000 $95,914,000 $95,914,000
<br /> Industrial/Flex
<br /> 0.36 FAR $95 $136,990,000 $218,120,000 $109,060,000 $109,060,000
<br /> Destination Use2 - - - -
<br /> Total Value $1,111,711,000 $1,159,306,000 $1,215,029,000 $1,646,179,000
<br /> 1 Attached housing program includes a mix of Market Rate(MR)and Below Market Rate(BMR)units. BMRs comprise 20%of for sale
<br /> and 15%of rental units and are provided in high-density residential projects.
<br /> 2 EPS conservatively assumes that Operations Service Center(OSC)and Transfer Station(TS)do not contribute to infrastructure feasibilit
<br /> However,the land for the OSC and TS is assumed to be developed with value-generating uses.
<br /> P:1121000\121090EasM/easanton lne port\Infrastructure Burden Memo andum\121090_Infra_mm3 072413.docx
<br />
|