Use

Square Feet/

 # Units/Spaces

Cost

Funding Sources

Feasibility

(Income vs. Costs)

Office

420,308 Sq. Ft.

$113 million

Private

++

Retail

47,104 Sq. Ft.

$14 million

Private

-

Residential

50 for-sale units

214 rental units

$54 million

Private

+

Total for Private Uses

737,298 sq. ft.

$181 million

Public Infrastructure

Plazas, parks, new roads, sidewalks, etc.

$5 million

Public

N/A

BART Replacement Parking

1480

$20 million

Public

N/A

Iron Horse Trail Replacement Parking

250

$4.5 million

Public/Fee Financed

---

Total for Public Benefits

$29.5 Million

PROJECT TOTAL

766,000 sq. ft.

$210.5 million

Private/Public