|
10/~0/98 FRI 11:04 FAX 50a 223 4606 MELVIN MARK CO~PANIES
<br />Marion County Court~ouse Square 16/30/9!
<br />EST't1ou~~ nFVELOPMLNT cos~rs.ro~t AD ~a:o6 a~!
<br />~'I11S BUDGETE.YCLUDES~lLL STREETSGAEC05TS
<br />Five Story Deaign .2SA Subsudace Parkins Staile
<br />~.tmd and Sofr Costs Pmr,rted Daaed Upon Hard Cost pttcentagce
<br />PROP}i1~'(Y pCQUISITtON
<br />Purc~iaw: of Remnining Psrccls
<br />Property Aequi,~ition Submtsl:
<br />"CONT[ZACTOXi COST
<br />Shctl ~ Core
<br />Parkiug
<br />Bus Mall
<br />6uhtotal Cnntrnctor Coat
<br />TENANT l1~ROVENlENTS
<br />Marion County {102,2~2 s~
<br />Fi(i.(~ Floor 08iee Tenant Imprnvcm~n4 /~llowaace (4,964 sf ~ 520)
<br />Ss~um Arco'IYnnait Tenant impmrcm~mf~ (22,092 sf}
<br />Lirountl Floot R~tail Tenant Improvcmen«{4,~63 sf (~r S15}
<br />l~Icaring Room (5,423 af~
<br />Subtototnl Tee~nt improvementa
<br />BUILDING Df•.MOLITlON
<br />SOII.S REML•DIATION
<br />FE6S & INSURANCE
<br />hermils
<br />Sytems Uevelopment Chargc (Tran~porkptina)
<br />Contmtk~r Bond (Excluded on Tcnant improvement Work}
<br />Elactrieul i,ine Developmcat Chargc
<br />Sanitary / ltortn Sewer SDC
<br />Wutcr Metate
<br />Othor Permits
<br />5ite Teating
<br />Conerete! Stcel / Macnnry 7'~yting
<br />Builde~e Risk Insurance
<br />Miscellancous Pcrmits Allow~uuce
<br />Sabtotal Fees and Insuronac
<br />TOTAL bIR~CT COSTS (Exclndes Land):
<br />1NDlRECT C09TS:
<br />ARCFllTECTCJRAL / CONSUL7'ANTS
<br />Archiucts (Tis on County and Trxnsik Spnce - Excludes Strcctv:.ape)
<br />Reimbursenbles
<br />Engineary
<br />Prelimin4ry ]3us Mall Planning
<br />Plan R~prnducdon. Projcct Eetiniating, qther Consultarns
<br />6ubtotal Archkecsural f Conaultenta
<br />PROJEC'f MANAC~EMEN1' 14c CONSTRUCTION SERVICFS
<br />Melvin Maric Dcvclopment Ca,• Preeonsttuction Serviec.+
<br />MNIDC - Consuuction Mansgtmcnt
<br />`" MN1DC Reimburecablcs
<br />Pence Kelly - Original Dcgign CoSt ~stimating and Valuc EngineeCing Servicea
<br />Potaf ,Excludes Coat pf Bus Mull
<br />0
<br />~
<br />~~
<br />~
<br />SAMT SnM1 5AMT
<br />Sliclf, CoR & Tis Parking 'I'otal
<br />S~ SU 50
<br />b0 SO .......~---- $0•
<br />SI,27G,628 SO 52,~76,628
<br />~0 3530,103 $530,103
<br />SO SO SO
<br />~2,276,628 S53U,103 S2,ROfi,731
<br />~ ao ~o
<br />~ So SU
<br />$677,R$9 ~0 a677,R$9
<br />s6~,aas ao 5s2,aas
<br />5124,435 Sa 5124,455
<br />$864,769 ~SO ••~----- ~664,789
<br />5128,889 $21,749 S150,639
<br />1~o SO SO
<br />533,136 SS,S41 a38,727
<br />S%2 St62 $I,124
<br />525,4R9 $4,301 529.~96
<br />SIA,6T2 S2,4b~ S17,096
<br />5292 $49 5342
<br />S1A6 S25 5171
<br />52,559 5432 #2,991
<br />S3,Z90 ~555 ~3,845
<br />511.844 51.999 513,843
<br />53,823 ~645 Sa,468
<br />39.3I1 51,234 ~R,545
<br />~103.474 ~ry..~17,461 ~---- S12o,935
<br />$3,373,780 5569,313 ~3,943,U93
<br />5251,331 SA2,411 $293,742
<br />53,656 5617 $q,272
<br />includcd abo.+e ineluded abova incl~ded abovc
<br />SU $28,658 528,658
<br />$17,63R 52,976 520,614
<br />
<br />5272,b24 .. .
<br />ST4,GG2 ..........-__-_
<br />5347.28G
<br />YO g0 Sp
<br />$63,972 S1p,795 $74,767
<br />53,656 Sfi17 $4,272
<br />59,271 $1,Sb5 510,836
<br />l~oos
<br />
|