I don't really disagree with any of that. But if that's all you're doing, not sure why you don't cut that cost by 1/xth and just levee around the ISC? Like you said, if the lots go... oh well. Soccer field kinda sucks, but much easier (and cheaper) to just move a game or two.
Frankly, I think...