|
LEGAL & ACCOUNTING 575 000 50 $75,000
<br />SPECIALTY STAFF DURING CONSTRUCTION 520,000 $0 $20 000
<br />LFASING COMM(SSIONS (On Private Spacc) 5264,161 SO $264,161
<br />COUNTY MOVING COSTS 5210,000 $0 5210,000
<br />MARKEIING & PROMOTION 310,000 SO $10,000
<br />TOTAL INDIREC"I' COSTS: St,s3a,59a 50 5t,834,594
<br />TotalDirectCosu $28,091,274 37,953,431 $20,137,843
<br />TotallndirectCosu 51,834,594 50 $1,834,594
<br />DIRECT & IND[RECT COS~I'S SUBTOTAL: $29,925,869 $7,953,431 $21,972,438
<br />CAPITALIZEDIN"CERESTACCO(INT $1,034,981 SO $1,034,981
<br />FINANCING COSTS $615,635 $0 . $615,635
<br />SUBTOTAL: $31,576,485 $7,953,431 $23,623,054
<br />Contingency $1,450,000 $0 51,450,000
<br />Development Fee 5775,000 $0 $775,000
<br />Subtotal Contingency / Development Fec 52,225,000 50 $2,225,000
<br />TOTAL PROJECT COST ' $33,801,485 $7,953,431 525,848,054
<br />STREETSCAPE $ 1,300,000 5o S~,3oo,000
<br />Proceeds from City of Salem (t,3oo,000) o ($1,300,000)
<br />NET COST OF STREETSCAPE o 50 $o
<br />
|