R5 AE and R5AF Financial Analysis1250 West Avenue Financial Analysis Average Price / sq ft Monad Terrace $1,843
Construction Costs 1,500$
200,000 Total bonus FAR FAR Value (average sales price - construction costs)343$
80%Usable Space
160,000 Total usable square feet
300 FAR Value / sq ft (5 Park)
48,000,000$ Total Gross Value of bonus FAR
25,000,000 Bikini Hostel Purchase Price
12,500,000 Turning Land over to city
5,000,000 Baywalk
2,000,000 Park on site
44,500,000$ Total Public Benefit Costs
3,500,000$ Net Value of Bonus FAR