(Based on Program Outline Incentive Cap)
(w/o Shared Tap)
(w/ Shared Tap)
(Based on Estimated System Installation Cost)
(Due to
Shared Taps)
(Based on Program Max)
(w/o Shared Tap Reduction)
(w/ Shared Tap Reduction)
Score
|
|
Downtown Sprinkler Program | |||||||||||||||||||||||||||||
| Applications | ||||||||||||||||||||||||||||||
| Evaluation | ||||||||||||||||||||||||||||||
| Applicants | Building Address | Building Description / Tenant Business | Building Owner | Width | Basement | Mezzanine | Upper Floors | Tap Required | Historic Status | Shared Tap | Tap Alone | Maximum
Rebate (Based on Program Outline Incentive Cap) |
Estimated System
Installation Cost (w/o Shared Tap) |
Reduced
Estimated Installation Cost (w/ Shared Tap) |
Estimated
Rebate (Based on Estimated System Installation Cost) |
Estimated
Reduced Rebate (Due to Shared Taps) |
Maximum Cumulative
Rebate (Based on Program Max) |
Estimated
Cumulative Rebate (w/o Shared Tap Reduction) |
Estimated
Cumulative Rebate (w/ Shared Tap Reduction) |
SA * 5 | BA * 10 | UA * 7 | AA * 5 | QA * 5 | STB * 3 | TAB * 2 | Composite Score |
|||
| 1 | 700 | Massachusetts | Hobbs | Swanson / Sabatini | 50' | Y | Y | 2 | Y | C | N | Y | $46,000 | $57,000 | $57,000 | $42,750 | $42,750 | $46,000 | $42,750 | $42,750 | 3 | 2 | 2 | 2 | 3 | 0 | 2 | 90 | ||
| 2 | 715 | Massachusetts | Silverworks | Jim Connelly | 25' | Y | N | 1 | Y | C | N | Y | $30,000 | $35,000 | $35,000 | $26,250 | $26,250 | $76,000 | $69,000 | $69,000 | 3 | 2 | 2 | 2 | 3 | 0 | 2 | 90 | ||
| 3 | 719 - | 721 | Massachusetts | Buffalo Bob's Smokehouse | Bob Schumm | 50' | Y | Y | 1 | N | PC | Y | N | $41,000 | $37,000 | $37,000 | $27,750 | $27,750 | $117,000 | $96,750 | $96,750 | 3 | 2 | 3 | 2 | 2 | 1 | 0 | 91 | |
| 4 | 723 | Massachusetts | Goldmakers | Peter Zacharias | 25' | Y | N | 2 | Y | C | Y | Y | $35,000 | $40,000 | $35,000 | $30,000 | $26,250 | $152,000 | $126,750 | $123,000 | 3 | 2 | 2 | 2 | 3 | 1 | 1 | 91 | ||
| 5 | 725 | Massachusetts | Bayleaf | Yetman / Hiebert | 25' | Y | N | 2 | Y | C | Y | Y | $35,000 | $40,000 | $35,000 | $30,000 | $26,250 | $187,000 | $156,750 | $149,250 | 3 | 2 | 2 | 2 | 3 | 1 | 1 | 91 | ||
| 6 | 729 | Massachusetts | Lids | Carol Francis | 25' | Y | Y | 1 | N | C | Y | N | $31,000 | $5,000 | $5,000 | $3,750 | $3,750 | $218,000 | $160,500 | $153,000 | 1 | 2 | 2 | 2 | 3 | 1 | 0 | 79 | ||
| 7 | 731 | Massachusetts | Francis Sporting Goods | Carol Francis | 25' | Y | N | 1 | N | C | Y | N | $30,000 | $25,000 | $25,000 | $18,750 | $18,750 | $248,000 | $179,250 | $171,750 | 3 | 2 | 2 | 2 | 3 | 1 | 0 | 89 | ||
| 8 | 732 | Massachusetts | Sacred Sword | HDD (Devlin) | 25' | N | N | 1 | Y | C | Y | Y | $30,000 | $30,000 | $25,000 | $22,500 | $18,750 | $278,000 | $201,750 | $190,500 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 81 | ||
| 9 | 734 | Massachusetts | Joe College.com | Jon Davis | 25' | N | N | 1 | Y | C | Y | Y | $30,000 | $30,000 | $25,000 | $22,500 | $18,750 | $308,000 | $224,250 | $209,250 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 81 | ||
| 10 | 733 - | 735 | Massachusetts | Salon DiMarco | George & Judy Paley | 50' | Y | N | 1 | Y | C | Y | N | $40,000 | $45,000 | $40,000 | $33,750 | $30,000 | $348,000 | $258,000 | $239,250 | 3 | 2 | 2 | 2 | 3 | 1 | 0 | 89 | |
| 11 | 737 | Massachusetts | People's Optical | George & Judy Paley | 25' | Y | N | 0 | Y | NC | Y | N | $25,000 | $30,000 | $23,333 | $22,500 | $17,500 | $373,000 | $280,500 | $256,750 | 3 | 2 | 1 | 2 | 1 | 1 | 0 | 72 | ||
| 12 | 746 | Massachusetts | Teller's (First National Bank) | Caspian Group | 50' | Y | Y | 0 | Y | C | N | N | $36,000 | $37,000 | $37,000 | $27,750 | $27,750 | $409,000 | $308,250 | $284,500 | 3 | 2 | 3 | 2 | 3 | 0 | 0 | 93 | ||
| 13 | 803 | Massachusetts | Casbah | David Millstein | 25' | Y | Y | 1 | Y | C | Y | Y | $31,000 | $36,000 | $29,333 | $27,000 | $22,000 | $440,000 | $335,250 | $306,500 | 3 | 2 | 2 | 2 | 3 | 1 | 1 | 91 | ||
| 14 | 805 | Massachusetts | The Buckle | Consolidated Properties | 50' | Y | N | 0 | Y | C | Y | N | $35,000 | $35,000 | $31,667 | $26,250 | $23,750 | $475,000 | $361,500 | $330,250 | 3 | 2 | 1 | 2 | 3 | 1 | 0 | 82 | ||
| 15 | 812 | Massachusetts | Juice Stop | George & Judy Paley | 25' | Y | N | 0 | Y | NC | Y | N | $25,000 | $30,000 | $25,000 | $22,500 | $18,750 | $500,000 | $384,000 | $349,000 | 3 | 2 | 1 | 2 | 1 | 1 | 0 | 72 | ||
| 16 | 814 | Massachusetts | La Parrilla | George & Judy Paley | 25' | Y | N | 1 | Y | C | Y | N | $30,000 | $35,000 | $30,000 | $26,250 | $22,500 | $530,000 | $410,250 | $371,500 | 3 | 2 | 2 | 2 | 3 | 1 | 0 | 89 | ||
| 17 | 820 | Massachusetts | Black-Eyed Susans | George & Judy Paley | 25' | Y | Y | 1 | Y | C | Y | N | $31,000 | $36,000 | $31,000 | $27,000 | $23,250 | $561,000 | $437,250 | $394,750 | 3 | 2 | 2 | 2 | 3 | 1 | 0 | 89 | ||
| 18 | 822 | Massachusetts | Kimbari | George & Judy Paley | 25' | Y | Y | 1 | Y | C | Y | N | $31,000 | $36,000 | $31,000 | $27,000 | $23,250 | $592,000 | $464,250 | $418,000 | 3 | 2 | 2 | 2 | 3 | 1 | 0 | 89 | ||
| 19 | 837 | Massachusetts | Jock's Nitch | Douglas County Properties | 25' | N | Y | 0 | Y | C | N | N | $26,000 | $26,000 | $26,000 | $19,500 | $19,500 | $618,000 | $483,750 | $437,500 | 3 | 1 | 1 | 2 | 3 | 0 | 0 | 69 | ||
| 20 | 845 | Massachusetts | Penny Annie's | George & Judy Paley | 25' | Y | N | 1 | Y | C | N | N | $30,000 | $35,000 | $35,000 | $26,250 | $26,250 | $648,000 | $510,000 | $463,750 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | 86 | ||
| 21 | 905 | Massachusetts | Weaver's Mens Shop | Weaver’s Inc. | 25' | Y | N | 0 | N | NC | Y | N | $25,000 | $20,000 | $20,000 | $15,000 | $15,000 | $673,000 | $525,000 | $478,750 | 2 | 2 | 1 | 2 | 1 | 1 | 0 | 67 | ||
| 22 | 916 | Massachusetts | formerly: Backwoods | Richard Stein | 25' | Y | Y | 1 | Y | C | N | N | $31,000 | $36,000 | $36,000 | $27,000 | $27,000 | $704,000 | $552,000 | $505,750 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | 86 | ||
| 23 | 921 - | 923 | Massachusetts | Blue Heron | Raney Prop’s | 50' | Y | Y | 1 | Y | C | N | N | $41,000 | $47,000 | $47,000 | $35,250 | $35,250 | $745,000 | $587,250 | $541,000 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | 86 | |
| 24 | 933 | Massachusetts | Hanna's | Jennifer Coen | 25' | Y | N | 1 | Y | C | N | N | $30,000 | $35,000 | $35,000 | $26,250 | $26,250 | $775,000 | $613,500 | $567,250 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | 86 | ||
| 25 | 939 | Massachusetts | Wild Man Vintage | Peter Zacharias | 25' | Y | N | 1 | Y | C | N | Y | $30,000 | $35,000 | $35,000 | $26,250 | $26,250 | $805,000 | $639,750 | $593,500 | 3 | 2 | 2 | 2 | 3 | 0 | 1 | 88 | ||
| 26 | 1000 | Massachusetts | Kaplan / Orient / Ole Tappas | Berkeley Company | 125' | N | Y | 0 | Y | NC | N | N | $66,000 | $30,000 | $30,000 | $22,500 | $22,500 | $871,000 | $662,250 | $616,000 | 3 | 1 | 3 | 2 | 1 | 0 | 0 | 73 | ||
| 27 | 1001 | Massachusetts | Lawrence Masonic Temple | Consolidated Properties | 50' | Y | Y | 0 | Y | C | N | N | $36,000 | $37,000 | $37,000 | $27,750 | $27,750 | $907,000 | $690,000 | $643,750 | 3 | 2 | 3 | 2 | 3 | 0 | 0 | 93 | ||
| 28 | 1026 | Massachusetts | Einstein Brothers | Ventana Investments | 50' | N | N | 0 | Y | NC | N | N | $35,000 | $25,000 | $25,000 | $18,750 | $18,750 | $942,000 | $708,750 | $662,500 | 3 | 1 | 1 | 2 | 1 | 0 | 0 | 59 | ||
| 29 | 1029 | Massachusetts | Vacant | Consolidated Properties | 25' | Y | Y | 1 | Y | C | N | N | $31,000 | $36,000 | $36,000 | $27,000 | $27,000 | $973,000 | $735,750 | $689,500 | 3 | 2 | 2 | 2 | 3 | 0 | 0 | 86 | ||
| 30 | 809 | Vermont | Headmasters | James R. Grimes | 50' | Y | N | 1 | Y | C | N | Y | $40,000 | $45,000 | $45,000 | $33,750 | $33,750 | $1,013,000 | $769,500 | $723,250 | 3 | 2 | 2 | 1 | 3 | 0 | 1 | 83 | ||
| 31 | 1001 | New Hampshire | GLPM Architects | Berkeley Plaza (Shmalberg) | 100' | N | Y | 0 | Y | NC | N | N | $56,000 | $29,000 | $29,000 | $21,750 | $21,750 | $1,069,000 | $791,250 | $745,000 | 3 | 1 | 3 | 1 | 1 | 0 | 0 | 68 | ||
| 32 | 1009 | New Hampshire | Scotch Industries | Berkeley Plaza (Shmalberg) | 50' | N | Y | 1 | Y | NC | N | N | $41,000 | $37,000 | $37,000 | $27,750 | $27,750 | $1,110,000 | $819,000 | $772,750 | 3 | 1 | 2 | 1 | 1 | 0 | 0 | 61 | ||
| 33 | 11 | East 8th | Henry's | Henry's Downtown Holdings | 25' | Y | N | 1 | Y | C | N | N | $30,000 | $35,000 | $35,000 | $26,250 | $26,250 | $1,140,000 | $845,250 | $799,000 | 3 | 2 | 3 | 1 | 3 | 0 | 0 | 88 | ||
| 34 | 123 | West 8th | Standard Mutual Life Building | Thomas Fritzel | 70' | Y | N | 2 | Y | C | N | N | $53,000 | $67,000 | $67,000 | $50,250 | $50,250 | $1,193,000 | $895,500 | $849,250 | 3 | 2 | 2 | 1 | 3 | 0 | 0 | 81 | ||
| 35 | 201 | West 8th | IOOF Building | Thomas Fritzel | 40' | Y | N | 1 | Y | C | N | N | $36,000 | $41,000 | $41,000 | $30,750 | $30,750 | $1,229,000 | $926,250 | $880,000 | 3 | 2 | 2 | 1 | 3 | 0 | 0 | 81 | ||
| Total Frontage Feet: | 1,360' | System / Incentive Totals: | $1,229,000 | $1,235,000 | $1,173,333 | $926,250 | $880,000 | $1,229,000 | $926,250 | $880,000 | 3 | 2 | 3 | 2 | 3 | 1 | 2 | 100 | ||||||||||||
| $1,200,000 | $1,150,000 | $900,000 | $850,000 | $900,000 | $850,000 | 15 | 20 | 21 | 10 | 15 | 3 | 4 | 12 | |||||||||||||||||
| $1,450,000 | $1,400,000 | $1,100,000 | $1,000,000 | $1,100,000 | $1,000,000 | 5 | 10 | 7 | 5 | 5 | 0 | 0 | 44 | |||||||||||||||||