|
Cost Per Unit
<br /> Provided by Precision Planning
<br /> LID Cost per Unit
<br /> Distribution Engineering Project Manager Total Capital Invested by
<br /> Commercial Capital 10% 10% Capital 67% LID
<br /> Backbone $75 ftt 26,500 IInft $ 1,987,500 $ 198,750 $ 198,750 $ 2,385,000 $ 1,597,950 $ 16,474
<br /> Dist.&Connect $75,000/unit 97 units $ 7,275,000 $ 727,500 $ 727,500 $ 8,730,000 $ 5,849,100 $ 60,300
<br /> $ 9,262,500 $ 11,115,000 $ 7,447,050
<br /> Residential
<br /> Backbone $65/ft 125,000 llnft $ 8,125,000 $ 812,500 $ 812,500 $ 9,750,000 $ 6,532,500 $ 594
<br /> Dist.&Connect $3,000/unit 11000 units $ 33,000,000 $ 3,300,000 $ 3,300,000 $ 39,600,000 $ 26,532,000 $ 2,412
<br /> $ 41,125,000 $ 49,350,000 $ 33,064,500
<br /> $ 50,387,500 $ 60,465,000 $ 40,511,550
<br /> I of 1 Advanced Energy Strategies, Inc
<br />
|