Laserfiche WebLink
• <br /> MERMAID EXPANSION PROPOSAL <br /> 500 CAPACITY BANQUET ADDITION <br /> REVENUE <br /> New Value 780,000 <br /> Annual Increment 42,537 <br /> Total Increment 638,055 <br /> Net Proceeds 300,000 <br /> EXPENSES <br /> Land Acquisition 500,000 <br /> Relocation 100,000 <br /> Site Clearance 20,000 <br /> Construction 975,000 <br /> Public Improvements 50,000 <br /> • <br /> Parking 10,000 <br /> Landscaping 20,000 <br /> PondinglDrainage 30,000 <br /> Subtotal 1,705,000 <br /> Other: 50,000 <br /> Total Costs 1,755,000 <br /> Developer Invest 1,160,000 <br /> Gap 595,000 <br /> Net Proceeds 300,000 <br /> Surplus (Deficit) (295,000) <br /> • <br /> C:\tiflproj.htl 10/31/97 <br />