|
<br />'" I
<br />pi }
<br />111,1'
<br />~ I; :~
<br />"I "
<br />I ,
<br />'I
<br />
<br />'~!i Ii
<br />I
<br />
<br />'I
<br />.ri.
<br />
<br />': !
<br />
<br />'i ,
<br />~
<br />J
<br />
<br />j I' :
<br />i I i I
<br />
<br />, I
<br />,I
<br />i
<br />I
<br />J !
<br />I:
<br />I ,'I"
<br />I' r
<br />';111'1 :i.
<br />!'~:~' ~i~~;
<br />;:11 '.ll I'
<br />:.: '~
<br />, .
<br />
<br />, j
<br />
<br /> "
<br />, ' ~
<br />"
<br />i
<br /> i ,
<br /> I
<br /> ,I
<br /> II
<br /> 'I
<br /> I
<br /> I 1
<br /> il
<br /> I
<br /> I
<br /> "
<br /> :!
<br />
<br />
<br />,I,
<br />
<br />I,
<br />,J t
<br />; :l'
<br />d '
<br />if
<br />.,I, I j:.
<br />:1,' .,lj,II,
<br />I I':
<br />,J; l:l:ij
<br />J. ,I':', I
<br />,I.. jl:,
<br />'" I ~I: ' "
<br />u" I
<br />! f):!
<br />i l ':~ ~ !:~ I
<br />:1' ,~~'~i : r'
<br />II' ""~',: ':
<br />" ,
<br />:'1 : I
<br />,jl i I
<br />'i"
<br />: ~ . !
<br />n-:, 'f " ~ ,~
<br />
<br />fr<t:'j
<br />, Il I m: I
<br />' j
<br />
<br />:} I~lj :11 :\
<br />
<br />I' " 1
<br />,
<br />"
<br />"
<br />
<br />,i I
<br />'I I
<br />I :
<br />
<br />: I:
<br />
<br />:i ;
<br />
<br />n
<br />L
<br />1 '
<br />1 '
<br />I I
<br />'I ,
<br />.1
<br />I
<br />j'
<br />:1 '
<br />I i,
<br />P
<br />"
<br />I
<br />
<br />
<br />:i
<br />i
<br />
<br />,
<br />
<br />Protect BudGet - Worksheet
<br />
<br />I
<br />
<br />Property Acquisition
<br />Soli Corrections
<br />Demolition and Site Clean up
<br />Utilities and Roads
<br />Mitigation Credits
<br />"
<br />
<br />$2,350,000
<br />$1,155,000
<br />$200,000
<br />$3,300,000
<br />$250,000
<br />
<br />!
<br />
<br />Total
<br />
<br />$7,255,000
<br />
<br />150 $48,367
<br />140 $51,821
<br />130 ~55,808
<br />
<br />150 ($3,505,000)
<br />140 ($3,755,000)
<br />130 ($4,005,OO?)
<br />
<br />i 1
<br />
<br />Cost per unit
<br />
<br />.,
<br />:j
<br />I,
<br />'i
<br />
<br />TIF Required for $25,ooO/unit
<br />
<br />, I '
<br />1 1
<br />,I I I
<br />' I
<br />II I,j
<br />, 'I t, I
<br />I: , , I
<br />~ . r
<br />I. , I
<br />.. I ,-
<br />i : I
<br />I ' ,
<br />, ! j
<br />: I
<br />,';
<br />
<br />,: jl
<br />1 i I
<br />Iii
<br />. I '
<br />,,' .
<br />Ii 1 i',
<br />:i f' 'j
<br />" '
<br />:: [1
<br />~ l j
<br />! rill
<br />
<br />i
<br />i, I
<br />I j
<br />
<br />I
<br />I I
<br />
<br />..
<br />
<br />~ f~
<br />
<br />I
<br />i
<br />
<br />:\
<br />I
<br />~j
<br />~ I
<br />I,
<br />I
<br />
<br />'[
<br />I
<br />I
<br />
<br />'j
<br />:I
<br />I
<br />
|