Laserfiche WebLink
98 <br />Via Cascadia Partners – Envision Tomorrow Buildout Scenario <br />$- <br />$828,266 <br />$2,804,978 <br />$5,850,195 <br />$9,632,290 <br /> $- <br /> $2,000,000.00 <br /> $4,000,000.00 <br /> $6,000,000.00 <br /> $8,000,000.00 <br /> $10,000,000.00 <br /> $12,000,000.00 <br />Year 0 Year 5 Cumulative <br />Revenue <br />Year 10 Cumulative <br />Revenue <br />Year 15 Cumulative <br />Revenue <br />Year 20 Cumulative <br />Revenue <br />South Bend - Sherman-Harrison <br />Cumulative Municipal Revenue Projections <br />Prototypes for Opticos Infill Plan Phase 1: Years 0-5 Phase 2: Years 6-10 <br />Opportunity Site: <br />LWW <br />Opportunity Site: <br />Portage Phase 3: Years 11-20 <br />Prototype Name Units # LOTS TOTAL # LOTS TOTAL # LOTS TOTAL # LOTS TOTAL # LOTS TOTAL <br />Makerplex 0 0 00 00 06 00 0 <br />SF-1200 (1du)1 7 7 13 13 1 1 3 3 3 3 <br />Duplex-stacked-800 (2du)2 8 16 10 20 0 0 0 0 10 20 <br />SF+ADU-1200+600 (2du)2 3 6 5 10 0 0 0 0 2 4 <br />Fourplex-800 (4du)4 7 28 4 16 0 0 6 24 7 28 <br />Cottage Court-710 (6du)6 3 18 1 6 2 12 0 0 0 0 <br />Townhomes (4du)4 0 0 1 4 0 0 0 0 0 0 <br />TOTAL UNITS PER PHASE 102 69 13 27 55 <br />GRAND TOTAL (Cumulative)102 171 184 211 266