|
<br />
<br />
<br />
<br />
<br />Rental
<br />
<br />
<br />Coverage
<br />Total Acres
<br />
<br />11.15
<br />
<br />%
<br />
<br />
<br />Developable Acres
<br />Total Developable Sq. Ft.
<br />
<br />9.34
<br />407,038
<br />
<br />Housing Units Per Acre
<br />Coverage - Commercial/Retail
<br />
<br />32.1
<br />
<br />Market Value of Completed Development
<br />nflated) i-West
<br />
<br />6.71
<br />292,150
<br />
<br />88,000
<br />
<br />
<br />
<br />8,9& 10
<br />Units/sq. ft.
<br />
<br />
<br />
<br />60
<br />
<br />160
<br />o
<br />
<br />8.00
<br />83.8%
<br />
<br />130
<br />
<br />790
<br />
<br /> 40.28
<br /> 83.8%
<br /> 33.77 27.42
<br /> 1,470,831 1,194,212
<br />16.4 23.4 9.9
<br />
<br />23.9
<br />
<br />
<br />
<br />1-East & 2-North 2-South. 3 & 4
<br />
<br />5
<br />
<br />Commercial/ Retail
<br />Big Box Anchor
<br />Junior Anchor
<br />Office 1 Warehouse
<br />Office
<br />Retail
<br />Restaurant
<br />Rental
<br />Market Rate
<br />Market Rate
<br />Owner Occupied
<br />Gables
<br />Senior Condos
<br />Urban Rows/TH Flats
<br />New Urban Townhomes
<br />
<br />
<br />o
<br />o
<br />36,000,000
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />
<br />Total Market Value'
<br />
<br />36,000,000
<br />
<br />Housing Market Value
<br />Commercial Market Value
<br />
<br />36,000,000
<br />o
<br />
<br />t Value Per Developable Acre 3,852,609
<br />
<br />Twin Lakes 13f.xls
<br />
<br />
<br />o
<br />o
<br />o
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />25,000,000
<br />o
<br />16,800,000
<br />
<br />._____m_nm_m_n___________________________,__
<br />12,903,000
<br />7,480,000
<br />o
<br />3,000,000
<br />9,947,500
<br />9,000,000
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />8,640,000
<br />12,500,000
<br />9,600,000
<br />o
<br />
<br />
<br />8, 9 & 10
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />30,240,000
<br />
<br />
<br />o
<br />440,000
<br />
<br />o
<br />
<br />41,800,000 42,330,500 30,740,000 . 145,600,000 61,440,000 28,600,000 .
<br />
<br />o
<br />o
<br />o
<br />o
<br />28,800,000
<br />o
<br />o
<br />64,800,000
<br />25,
<br />27,000,000
<br />o
<br />
<br />41,800,000 0 30,740,000 145,600,000 61,440,000 0
<br />o . 42,330,50.0 ' 0 0 0 28,600,000
<br />
<br />6,232,435 1,288,134 3,877,028
<br />
<br />Prepared by Krass Monroe, P .A.
<br />
<br />4,312,077 2,241,081 1,177,983
<br />
<br />2/13/2004
<br />
<br />TOTAL
<br />Units/sq. ft.
<br />
<br />1,652
<br />851,300
<br />
<br /> TOTAL
<br />0 12,903,000
<br />0 7,480,000
<br />0 3,000,000
<br />0 9,947.500
<br />0 9,000,000
<br />0 0
<br />0 64,800,001)
<br />0 0
<br />0 0
<br />0 103,680,00q
<br />0 62,500,00')
<br />0 67,800,00t)
<br />0 16,800,000
<br />
<br />
<br />315,580,000
<br />70,930,500
<br />
<br />2,716,137
<br />
|