|
LEGAL & ACCOUNTING
<br />SPECIALTY STAFF DURiNG CONSTRUCTION
<br />LFASING COMMISSIONS (On Private Spacc)
<br />COUNTY MOVING COSTS
<br />MARKEI7NG & PROMOTION
<br />TOTAL INDIRECT COSTS:
<br />'Cotal Direct Costs
<br />Total indirax Costs
<br />DIRECT & IT`DIRECT COSI'S SUBTOTAL:
<br />CAPITALIZED IN'IEREST ACCOUNT
<br />FINAIICWG COSTS
<br />SUBTOTAL:
<br />Contingcncy
<br />Development Fee
<br />Subtotai Coatingeacy / Devdopmeat Fee
<br />TOTAL PROJECT C05f
<br />STREETSCAPE
<br />Proceeds from City of Salem
<br />NET COST OF STREETSCAPE
<br />s~s,ooo ao s~s,ooo
<br />szo,ooo ao szo,ooo
<br />5264,161 SO 5264,16I
<br />S210,000 SO 3210,000
<br />aio,ooo so sio,ooo
<br />51,834,594 SO 51,834,594
<br />528,091,274 57,953,431 520,137,843
<br />S1,834,594 $0 51,834,594
<br />529,925,869 57,953,431 S21,972,438
<br />51,034,981 SO 51,034,98t
<br />5615,635 SO S615,635
<br />$31,576,485 57,953,431 523,623,054
<br />51,450,000 SO 51,450,000
<br />5775,000 SO S775,000
<br />52,225,000 SO 52,225,000
<br />533,801,485 57,953,431 525,848,054
<br />S 1,300,000 SO 51,300,000
<br />(~.~~,~) a ~5~~~•~~
<br />o So So
<br />
|