|
11/07/97 09:19 '~503 588 5495
<br />11/06/97 THLi 17:05 FA% 503 223 4608
<br />, .
<br />HUMAN RESOURCES 1~j004/024 I
<br />MELvIN M.9RIt COMPANIES f~j 00~
<br />M3rion County Courthouse SQuare
<br /> tt/ua~~ 4'S4 PM
<br />E5?AtAZ'ED DEVELOPMBPIr CO51'S
<br />rfnsavDOEr~rc~ivDbs,~L[ sr~gtsc.sPa cosrs
<br />Five Story Dwign -192 Subsu[fece Padcit~ Stalln
<br />Priwte Tenunoy of Spoeulaziv~ Space
<br /> F.,~ENDP.U
<br />
<br />L.~nd Put~hase Prjte DUDGE'[ED To Dw'fE RIIyAaTiNG
<br /> 55,314,000 SS~14,000 SO
<br />lAND . .. 55,314.000 f5,31a.000 N • sp
<br />COUA77Y BXPBNDED TO DA'IE (Excludes land cost)
<br />' 51,717,437 51,717.437 Ep
<br />1R1NSfI
<br />E!U'FNDED TO DA7E (Eu.~udes laad cost} 3711.994 5921,994 ~
<br />COUNTY COMMI7'TL~D TO DA7E S79Q.863 SO 5790,863
<br />CONI'RACTOR COS?
<br />sn~i
<br />Parking sto,~Za,aao so aio,tza,sZo
<br />
<br />
<br />Bus M~II T2,363.213 SO
<br />52.363,213
<br /> E2,152,772 SO $2,]32,722
<br />CONTR~ICTORBIDSUBTOTAL: 514,E4a;745 i-~SO E14,844,•c
<br />Con~eauer pond (Excluded on TenaRC Improvoment work) ~ S i48,447 50 f 14S,a`7
<br />Merion CounlY (82,959if ~ 520+.31,598 Speculadvc ~ 520 ) S2,Z91,1;0 So ;2,241
<br />340
<br />Salem Ana Tiansrt Tenapc Improvemenm (26,i26 sf (~ 5351 5938,910 So ,
<br />5438,410
<br />Cxound Fioor Re~il Ten~nt Improvoenents(3,8T0 ~ S I S} E58,050 SO $58
<br />050
<br />Hbnring Room (5.363' S65) S312,290 SO ,
<br />5342,290
<br />Sa6Mtotal Tenset Ilpprovemonb ~E3,63D,390 SQ b3,630,390
<br />FPL•S dc 1NSURwNCE
<br />~~
<br />
<br />Sytema Dcvelopment C6e[ge (Irbnxporution) 5192,982
<br />
<br />S6
<br />ST8
<br />SO
<br />J192,962
<br />
<br />Sleeai~xl LitteDevdapmentCharge ,
<br />5100,U00 SO
<br />SQ 56,57g
<br />S106
<br />U00
<br />Sanit~ry / Storm sewer SDC S2,Qpp s~ ,
<br />s~
<br />~
<br />Water Meters (a") S 1.000 SA ~
<br />S I
<br />000
<br />OtherPeraiits 517,500 SD ,
<br />Si7
<br />50D
<br />Sire Tating ~~ ~ ,
<br />~3~
<br />Concrete !$teet / Maaonry Tes~inQ 581,000 SO Y81
<br />000
<br />Builde~e Riak ingutanes 522,:67 SO ,
<br />522
<br />261
<br />Irfixslla~leons Pe[mltr /Utowance T50,40Q 50 ,
<br />SSO.OOo
<br />Subtotsl Fecs and Inaatia« ^--- Sd93.d27 SO ~..- .5495.827
<br />
<br />TOTAL DIR~CT COSTS (Includes L,ind):
<br />$27,R63,703 ~
<br />57,933,d3]
<br />S19,?10.272
<br />INDtR~cc-r casrs:
<br />ARCE~IITECT(JRAL / CONSULTANTS
<br />Arcl~iueta ('Tia on Coua[r aod Tmmic spaec. 6xcludea streatsupe) 5t,laS,S08 SO tl
<br />loR
<br />io8
<br />~gi~~ ,
<br />,
<br />included above iacluded above includod abo~e
<br />3ig~u~e Comultsnt S30,QOp SO 530
<br />000
<br />ort,cr Consulmnm S]A,ooO sU ,
<br />S:O
<br />ooo
<br />Space Pl~nniag / Work Arawings 30 Sa ,
<br />sp
<br />Plan &epaoduetion Costs S30,W0 SO 530,000
<br />SubWhiArehitee~urai/Comal~u~ SHSI,IRR,508 SDy S1,t88,50R
<br />LO.~N FEES qND FWaNCtat COSTS
<br />~ppt°'~ bse,ooo
<br />~
<br />55a
<br />o00
<br />Propctty TsXes During Consvucrion 50 gp ,
<br />sp
<br />LOAlV FEBS & FIIJANCIAL COSTS SUB70TAL: ~~ 554.000 •.... ~0 _'" 554.000
<br />
|