|
11/19/9i IV'ED 1~:SJ FdS 503 22a ~606 JIELVIN 3fdRK CO~IPANIES
<br />Marion Caunty Courthouse Square i iii4~ 9:J8 AM
<br />ESTIMA7ED DEVELOPMEN'i COSIS
<br />n~uauncEtexaun~s.ecc srxeErsc~r, costs
<br />Five S~ory Design .25& Subsurface Vuking Stelis
<br />Priva~e T<nanry of Speculatl~c Sym
<br /> EXP6NDED
<br /> BUDC3E7EO TO DwTb RF1.1pIN[NG
<br />land Purchue Price $5,314,OOD 55,714,000 YD
<br />U+T~D 55,31<,000 $5,314,000 $0
<br />COUMYEXPENDEOiODATE(Eul~aeiendwsg 51,7n,s37 EI,n~,a3~ EO
<br />1RANSRExPEMIEDTODATE(Fscludeslendwei) S92I,994 5921,994 SO
<br />COVNYY COAfhirRFD 70 DAiE $790,867 SO 3790,863
<br />CONIRACCOR COST - ~
<br />Shell E10,128,810 SO SIO,i28,810
<br />Parking 33,058,968 50 - 53,058,968
<br />Bus Mell E7.,152,722 SO 52,152,T12
<br />CON71L4C1'ORBIDSUBTOTAG SIS,3a0,5o0 50 515,340,500
<br />ConascWrBond(Giclud<donTenan[1mpm~emeoiWOrk) %153,405 SO E153,905
<br />MazionCounry(82,959sfQS20+2g,965sCQS7Ae~ E2,238,480 EO S2,]38,a80
<br />SalanAreeTransi[irnen~(mpro~emrnb(20,323sf(a~S35) 711,J05 SO $711,305
<br />OtoundFloorReailTenantlmprovcmmu(3,810QQ EIS) E58,050 EO 558,050
<br />Hwring Room (5,265 • S65) $342).25 SO 534Z~Z5
<br />SubmmhlTen+aelmp'ovcmcub S),350,06o EO E3.350,060
<br />FFFS ~ PISURANCE
<br />Pertnlt5 $199,427 ~ 30 5199,a27
<br />Sy~ems Dc~¢lopm'nt Chuge (Transporte~ion) 56,578 EO E6,5)8
<br />DectrimlGneDevclopmcn[Chafge SI00,000 SO SI00,000
<br />Sanitary /Smrtn SewH SDC 52,000 EO SI,000
<br />Waeer Me~ers (4') EI,000 ED 21,000
<br />Oihc PeRnits 511.500 ~ SO 517,500
<br />SimToZiqg 522,500 SO 522,500
<br />Conttete/S~eel/MuonryTesting 581,000 SO Y81,000
<br />Buildds Risk Insurance 523,OI I SO S23,Ot 1
<br />M~Sreilaneous Pamiu Allo~na 550,000 SO $50,000
<br />Su6fefal Fce9 ood fosura¢m 5503,915 SO 5503,015
<br />'f0'CAL UCR$CT COS'IS (Ineludes Land): 523,091,27a 57,953,471 530,137,843
<br />INDIRECT COSiS:
<br />nRCH11'ECTUR.4L / CONSULTANT$
<br />Aiehi[ecta(TisonCounryand"(ransitSpace.E%tludusSvee¢cape) 51,111,534 $0 SI,I:Id34
<br />Engineers Includcda6oveincludedabove includedabove
<br />SignageConsultam $30,W0 EO SJ0,000
<br />dAerCan~upanls 520,000 50 520,000
<br />Sp+cePlanning/WOrkDrawings Sd SO SO
<br />Plan Repmduuion Cosls 330,000
<br />.
<br />. SO E30,000
<br />
<br />SubmmlArthitttmnl/C~nsultynts _._
<br />.......
<br />SI:OI;t36 ~__
<br />SO -~..'""____
<br />51,20t,q)4
<br />LOAN FEES AND PINANCIAL COSTS
<br />Appreisal SSC.000 30 SSd,000
<br />Pmperty 7exes During Consltirvcrion SO 40 SO
<br />LOAN FEES ~FnraNCInLCOSTS SUSTOTAL: SSa.noo SO SSa.00o
<br />fdloos
<br />
|