|
11~19~97 ~rED 15:53 F.~.T 503 ~_3 a606 3iEL~I~ )L~Rfi CO~P~.vIES
<br />~ Marion Couut
<br />Cou
<br />th
<br /> y
<br />t
<br />ouse Square
<br /> ESTI`lATED DEVEIAP;-t$2YI' ~py-i~ ~ t/1497 9:~d AM
<br /> TfILS BUDCET FXCLUDET .1LG STREB7SGtPE COS1T
<br /> Five Story Desisn .2SR Subsurf~ee Pstlcing Stall~
<br /> PRvste Tenuuy of Spauladve Spsee
<br /> EJCP6IQDED
<br /> I~nd Purthue Priee BUDCETED TO DATE RE~•S.4lNING
<br /> SS.311,000 S5,314.000 sp
<br /> C.~ND -------
<br /> SS,?1s,pOp 55,314,000 sp
<br /> COIJN'[Y EXPENDED TO DATE (Fuluda I~d wu)
<br />
<br />1RANSffF?~ENDEDTODwTE(Es4udalu,deon) Sl,ll7,t37 21.717,d37 yp
<br /> 592t,99t 592t,99a fp
<br /> CO(1NTY COMMTTrF~ TO DATE
<br /> S74o.863 sp ,ngd,Y63
<br /> COM7t~CTQR C~ST '
<br /> Shdl
<br />Puking S10,I28,Y10 f0 Si0,I28,it0
<br />
<br />Bus M~1t 53.058.96d SO S3.Q58.96d
<br /> SZlSZ.7Z2 SO S2.ISZ,T22
<br />
<br />COM'RACTOR$IDSVSTOTAL• ~~'
<br />St5,3so,500 ~... ,
<br />SO ~.,~,~
<br />515,3e0,500
<br /> Cooaacror Bond (Fscluded on Tn+ant Imp~ovemenc Wcrk) S 153
<br />~05 SO
<br /> , 5153,405
<br /> M+c+on Counry (82.959 af~ S2o + zt,96s sfQ SZO ~ S2.Z3E.;aa So sZ23E
<br />aao
<br /> Sataa AtQ Traasit Tauot Impro~anaib C20.323st(~ S3~ 711
<br />303 SO ,
<br />
<br />- Ckound F1oor Rsail Tensttt lmproveamn(3.870 ~ S15) ,
<br />uB
<br />OSp 5711,305
<br />
<br />Hanng Room (J.265 • 163) .
<br />53~2~23 ~p
<br />SO ~~O~p
<br />5342~ZS
<br />~ SubmeoW Tsnsae iaipevvemmb 53.350,060 53.350,060
<br /> fEES ~ A1SUR.~INCF
<br /> Peenic5
<br />Sytenu Dcvelopmant Chv;e (TraiuPo~ion) st99,in So s199,az7
<br />
<br />fla~fal Liae Developmenc Q~atge S6.S?8
<br />5100
<br />000 SO
<br />SO 56,578
<br />
<br />Saaiary! Sroem Sewer SDC ,
<br />~
<br />000
<br />SO 5100,000
<br />
<br />WatsrMeters(4•) .
<br />000
<br />51
<br />SO 52.000
<br />
<br />Otha Perema ,
<br />S 1%.500
<br />SO 51,000
<br />SI1
<br />300
<br /> Site TestietY
<br />Concrete / Sme! I Muonry Tatin; SZ:,S00 SO ,
<br />SI2.500
<br />
<br />Builddi Risk tnsutante SY 1.000 SO Si1.000
<br />
<br />Mitcslianaovs Pecmin AlJowsnce SZ3.01 t SO 273.01 !
<br /> S50,a00 SO 550,000
<br /> S~btetai Far ~od Iasaraoce 5503,015 SO 5303,015
<br /> TOTAL DiR£CT COSTS (Ineluda Iand): M3~,~t s ~4- S,~ ~3~
<br /> RW(RECT Co515:
<br /> ,~ttCHCfECTURwL / GONSL9.TANTS
<br /> A~sAireat(T'uonCouerysttdTrsnsicSpaes.ExtludaSesestup~) SI,t21.s34 Sa S~
<br />a3a
<br />l~l
<br /> ~~
<br />Se~e Comuiars[ .
<br />.
<br />intluded above induded above induded above
<br />
<br />OtherCoeuultants S30.U00 SO 530,000
<br />
<br />Spam Piannins / Work Dnwinrs 520,000 SO S20,OOQ
<br />
<br />rl~n Repmducrion eosts f0
<br />s30.000 SO
<br />
<br />50 SO
<br />
<br />230,000
<br /> SubtnulActhiteetnnl/Cnnsultrnb SI :Oip;a ~~ sp r E1,201,4~4
<br /> LOAN FEES ,iND FiNANCIAL COST$
<br />~ Appnisal
<br />Prppeny Ta.~es During Consttuction S:t,000 SO SS~,OQO
<br /> SO SO SO
<br /> LOIiN FEES .~ FINANCIAL COSTS SUHTOTA(.: ~ 534,400 SO 554.000
<br />l~ 00 S
<br />
|