|
EXHIBIT C'
<br />SouRces and Uses Project Buldp¢ .t
<br />USES
<br />TOTAL RMIID3ECp
<br />car
<br />1AMM47 fYYtiP /MCgWP31Pl�Xf4 '
<br />Land Cml m VU'(,le.
<br />: 7"o,o 1
<br />'
<br />B,IjiGl Q)
<br />a,YtkA.20
<br />.....
<br />21577,VY
<br />Uprmritbp
<br />ACquls'ItloF LUAIi C:doiin8 Ca3la
<br />74 .125
<br />�I
<br />74,1.1,5'
<br />74.125
<br />Land Lease Revt Frepavnlei *t
<br />W....
<br />Total Land Cost or VaWe
<br />5,929,'125
<br />3,074,125
<br />1 „738,420
<br />3041,540
<br />-
<br />5, 1126,125
<br />bisting lmproYeme,ts Valuu
<br />mm
<br />Off 51te Imoimements
<br />Total'. Aequisid El Cask.
<br />Fatal Land Cost / Aor utslnon Cost
<br />5,924,125
<br />-
<br />3,074,1.25
<br />1,7381d20
<br />7,011,5110
<br />-
<br />91624,125
<br />„.....:
<br />SKI war,
<br />140,0G0
<br />'aG0.M0
<br />1fI11.G041'.
<br />[YPe:'t GOn'vue'LVan /P ]at 'd COSIS
<br />4,2i1 1,G:1N
<br />9.::9;695
<br />1,711.143
<br />4,235.,016
<br />Goner 'alRa 4ulfevnenllt
<br />91,61I14
<br />95,0'44
<br />�� „........m...,...�..-
<br />99,514
<br />conl'ractov' E1vedhaja
<br />249.1135
<br />)49,011
<br />••••IT••••
<br />24r10:15
<br />CowClaator Pl•.'r0a
<br />249.05
<br />249,03i.
<br />399,GT5
<br />Other
<br />0n9eYal LIahIIIb111YSUrdnrer RSp 6one1
<br />94,57'2
<br />84.fi 13
<br />N4,lir;12
<br />other IIY'audfiIU'G',Wage.
<br />64%6 -'35
<br />4Y'Yl6Yj
<br />049 !YiSr,,
<br />Fo[dR New COnsRreleilbn CaaSS
<br />5,1563,.650
<br />959,695
<br />1 „432„012
<br />,1.2'74. %43
<br />51593,050
<br />0es8n
<br />15/,212.
<br />15'J,212
<br />t`,],112-
<br />:iJ]Cf4310f1
<br />ITIT•�
<br />......a........._._�ts
<br />FOtaR AnFhRte4turcaR Costs
<br />.............�....�.....Z..er ..,. w.�
<br />15T,Y'L2
<br />..,........ ....,.,,,.......
<br />157,212
<br />-
<br />' �
<br />m.5�
<br />157,2'12
<br />Tntall Surwey& Ele6lmaerin6
<br />Ai .78i'
<br />62 152'....
<br />175 G2F
<br />....
<br />.... .w.,..,,,,_.
<br />152,7',85'
<br />I,1 mtaYwwt
<br />49'8'natipr. Foe
<br />.,.,. ........
<br />Ifl6 UGll
<br />1f19,nLY1
<br />IL1v:�i11
<br />�.._ m .......�m..e.a..,.,w.....�.....
<br />6}IdlrpoYnl 4'en
<br />G,Gl1U
<br />..... ....
<br />..... —_.__
<br />SU;JgO
<br />_.., tufRl..
<br />yl'
<br />Cel.r.R ul i... murm
<br />X 2 ....
<br />�..... ....
<br />�. 65,1511
<br />jt,,1bP�
<br />Fwnnn'
<br />7,317
<br />.,,......,
<br />,...
<br />�S11Y
<br />..............
<br />.m....
<br />7 t68
<br />ui rl.,IFI1 IAe xRi,1
<br />"(0,768
<br />••i"a;r]fIA
<br />•• •, ,•
<br />1.50,708
<br />r un w. Rlalx,rlgia6
<br />15,G6i0
<br />..
<br />. ...;
<br />a nna
<br />nvhei: Al;IBir
<br />X2,!104
<br />kt,iaAi
<br />X7,$(y)
<br />4W ee Lk116 II¢phelor
<br />30,G04
<br />1e (r;4('J.
<br />29,CkL1fY
<br />IIoftli CUmsWu[Elon lhltEYESk &F'ces
<br />Ad2,831
<br />44X,081L
<br />49'X,831
<br />PCF2RAjdFh7flN.h6gMG
<br />t
<br />oat C131paan Fee
<br />Imoor,
<br />10,004
<br />IgG00
<br />Credit Enka ica. ten LM..pplcatfoin rep
<br />..
<br />.
<br />79IE & RecoldiEg
<br />IT •ITmm••••••• •
<br />� ••
<br />Taze,.
<br />_ .............
<br />....m...............
<br />. ......
<br />Y13tIMICe
<br />.....
<br />Uplef jlteposltl
<br />mm••IT••••• •
<br />UPHeYI YpaCiP /j
<br />u.....
<br />-
<br />Total REYYKIAI1 @YI [ fliYId11C'IIAg,Cost
<br />10,000
<br />-
<br />10,000
<br />10,OGG
<br />Su454otats Foruvaivd
<br />13,155.006
<br />1,199,6G9
<br />5,113,994
<br />[,738,48(1
<br />5.24y,M
<br />�,.
<br />113 „355,0G0
<br />22GAE TEES
<br />lend,L'r'[opl lell lry Applicant
<br />vaoo0
<br />6,I,r14'3
<br />EIU,I.Gl[1-
<br />'Other .Bmd w_m n vl & I ?aP.neY3hlp Lee;af
<br />200,l'R1G
<br />1r10,49f10
<br />1<1R1,GGII
<br />Total AttoYmey Costs
<br />mcr,OE0
<br />18E401T0
<br />�.u.u.
<br />IMAM
<br />RE3t,NdIIES'
<br />_
<br />_.0
<br />Rant He.5W.r es
<br />..
<br />..�,.
<br />w...,..... ..�.........-.............w...� —.
<br />t'�plkall *e.d 9.an[fieSeY'uai
<br />_..
<br />��•,••••••�•.
<br />ORara'tin6ltu.orpa
<br />la] M11!.k
<br />4b.t,13'1
<br />4bl 1. h:%
<br />.w..w
<br />�tfir'r': flea vo up Aasen el
<br />31 i, 71.1.
<br />155.'712
<br />mm.
<br />lv f, %11
<br />•• rva itlFRgY,
<br />614,$4+4
<br />-
<br />514..645
<br />AfARAOM
<br />TotatAlM .... ..... ..:! ........ ....
<br />�raisAl 6;arsgs
<br />��••••••������
<br />.. ....,�..
<br />M0,LA0
<br />��•�
<br />10,000
<br />..��:
<br />1G,OP0
<br />'coo
<br />TfICaY CPARm6P OF{r Cnstl
<br />555,4115
<br />55G 30v
<br />•
<br />• ��'��'•�
<br />5&5,305
<br />i2d &FHd%ityfJ•LI C17SiS
<br />25H -56
<br />
|