Laserfiche WebLink
ATTACHMENT NO. 4 <br />BUDGET <br />PHASE lS <br />Santa Aria - StafJon MsWel <br />For le Proforma <br />April 16p 2010 <br />RM <br />PmdudTWW T rM <br />Dern> 14.55 wha <br />Agency A&&IsW= - W.000 W fiffanluM tut 2.13' . <br />Lot Pr&l3kffm <br />T�l�sl klxaxr� r��re 5#SOr000 254003 i55 lOd.O#% <br />4,IKZW <br />Ih <br />aim <br />on sila Ctsu <br />' iFhvKwV Foes and Pd !tm <br />1,260, Q00 40 <br />2&07 15.15% <br />pwn 1 <br />1 353 <br />3 od &68a <br />15 <br />7 <br />250=0 <br />19.2.75 <br />44,35'% <br />Run 2 <br />1 <br />834 <br />149.47 <br />28M <br />% <br />94A3% <br />Isii m <br />2-21M ow <br />275,000 <br />12,Ogi <br />0.05% <br />Men 3- SFV <br />9 <br />3 E���a <br />3 <br />000 <br />0 <br />210.30 <br />10,0.5 <br />Pimi - �9 <br />-1,M <br />3 50a <br />3 <br />660 0D <br />0 WD <br />160_ <br />7.01% <br />2- l�ordobk <br />1 ELI <br />3 Ed7, <br />2 <br />490,000 <br />24S <br />I SUM <br />S I <br />4PWn3-AMmd0twk0I <br />35S <br />3 .5 a <br />1 <br />000 <br />G 000 <br />197,37, <br />3 <br />CpntNwCv <br />62$1 <br />3-711 <br />Z00% <br />Agency A&&IsW= - W.000 W fiffanluM tut 2.13' . <br />Lot Pr&l3kffm <br />T�l�sl klxaxr� r��re 5#SOr000 254003 i55 lOd.O#% <br />Mnlwhnel 1 of Ccdi 2 5M_m8 xn uxR ga-R 1 wa IRK% <br />4,IKZW <br />130pi n <br />aim <br />on sila Ctsu <br />' iFhvKwV Foes and Pd !tm <br />1,260, Q00 40 <br />2&07 15.15% <br />PrcMnionS Fay <br />y Loa % <br />wpm t0 <br />-66 4,149 <br />Gavefrvned Fcm <br />0.40 <br />9W.Ow 30 DDD <br />21M 11,.%% <br />Mnlwhnel 1 of Ccdi 2 5M_m8 xn uxR ga-R 1 wa IRK% <br />C"h" Carr+b Rmd Dga M=ME2Eh <br />4,IKZW <br />130pi n <br />aim <br />2 9Q31 74O <br />' iFhvKwV Foes and Pd !tm <br />.00 <br />35.07% <br />supwkion <br />y Loa % <br />or C-OP42 1 <br />1 M.7501 <br />1 000 <br />0.40 <br />4.21 <br />2- <br />s <br />I%= <br />224103 <br />42A59 <br />834 <br />149.47 <br />28M <br />% <br />94A3% <br />Isii m <br />50 000 <br />1.76 <br />0.05% <br />'rQMd M ft ' <br />3600% <br />Expenud MarkVieg I <br />16O 000 <br />M916�laj <br />3.71 <br />2-DD% <br />DR T <br />54 X00 <br />VD0 <br />40 000 <br />0.88 <br />0.47 % <br />13AM <br />DA3 <br />5.00` <br />123 000 <br />2-01 <br />1.61 % <br />2-00'x. <br />CpntNwCv <br />62$1 <br />3-711 <br />Z00% <br />o�rhaft <br />253,5W <br />7,9221 <br />6,� <br />3-0076 <br />C"h" Carr+b Rmd Dga M=ME2Eh <br />4,IKZW <br />130pi n <br />aim <br />49,E <br />' iFhvKwV Foes and Pd !tm <br />6A.SW <br />2,6411 <br />1. <br />y Loa % <br />or C-OP42 1 <br />1 M.7501 <br />T.3 1 <br />0.40 <br />9,5^ <br />IQWI Ce phil i d FlanCIfto F&W <br />TOTAL COSH_ SAM <br />GRCM MARGrN <br />380 <br />7.134F490 <br />'F316.610 <br />I%= <br />224103 <br />42A59 <br />834 <br />149.47 <br />28M <br />% <br />94A3% <br />Isii m <br />CowaftshmuUkaing Coed <br />263,S06 <br />71 <br />3600% <br />Expenud MarkVieg I <br />1 760 <br />2.75 <br />IApD i <br />,Expermsed 1rx2vvb I <br />54 X00 <br />VD0 <br />1 1 -1I? <br />T0■1 SO"rm I_G5A oat% <br />434.M <br />13AM <br />DA3 <br />5.00` <br />8$ pM 29 10.32 10.57% <br />FI TACEE vMNT NO. 4-1 <br />DO 14 673vl4/2 272- }01 <br />