TABLE 6 ALLOCATION OF 10% OF TOTAL COST TO ENDANGERED LOTS Average Average Total Lots Developed Lots Undeveloped Lots Total Property Value District A $26,702,420 $19,712,500 $6,989.920 " Lots 103 42 Average Value Per Lot $259 247 $323,156 $166,427 " Endangered Lots 15 7 Value of Endangered Lots (Table 5) $3.750,233 $2.585,246 1164987 Average Value Per Endangered Lote $250,018 $323,156 166427 % Value Per Endangered Lot 68.9% 31.1% Low Estimate for Allocation $750,000 10% of Low Cost Estimate $75,000 High Estimate for Allocation $1.250.000 10% of High Cost Estimate $125.000 Based on Average Value of All Endangered Lots Low Cost Estimate $750,000: Allocation of $75,000 (10%) Cost Allocated As a Percent of Average Endagered Lot Value 2.00% Direct Cost To Each Endangered Lot $5,000 High Cost Estimate $1,250.000: Allocation of $125,000 (10%) Cost Allocated As a Percent of Average Endagered Lot Value 3.33% Direct Cost To Each Endangered Lot 58.333 Based on Relative Value of Developed versus Undeveloped Lots Low Cost Estimate Developed Lots Undeveloped Lots Allocation of $75,000 Low Project Cost $51,702 $23,298 Allocation Per Lot $6,463 $3,328 High Cost Estimate Allocation of $125,000 Low Project Cost $86, 170 $38,830 Allocation Per Lot $10,771 $5,547