|
~ 12/04/97 THU 16:5T FA% 503 223 4606 MELVIN MARK CO~PANIES
<br />1V~riou County Cou~t6ouse Sqnare ~u~~~ 9:38 AM
<br />RSTIMATLD DEV~LOI'M~N7' G051'$
<br />1]IflS d UDG6T BXCLUAES i[LL SiJ~EElSGlPB G~RST.S
<br />~.~ s~ n~~~, .zsa s~~,~ r~ sm~
<br />r~.~ r~wy ar s~a.~.~c s~
<br /> ~ ~~rrn~
<br />~ stmcs~n ~ro owr~ ~
<br />l.~nd Purchasc ~iae SS.31a.ooo SS~ 14,00o so
<br />u-N~ 55314,000 iS.314,000 So
<br />COIiPTIY 67~ENDFD TO DA7'B (~pclYdes lafd ao~ 51.117.<37 S! ~717~~31 SO
<br />7RANSiT D~IDdDFA TO Dw'C'E (f~oelud~s Wd onsy 5421,99~ S9Z1.99s So
<br />CO[!w'[Y COMfrtITfED TO DwTS t79u.as3 So 5790,a63
<br />WN['RACi'OR C06T '
<br />8hell SI0,12E,8i0 SO 510,128,810
<br />Perlrieg S3,OSE,968 SO ~3 OSi.968
<br />~us M~II ~15;7?2 SO SZ,iSZ,T~2
<br />DONfRACTOYtEIDSUB7'OTA4 tt5.3r0,500 ~0 ~13.340.500
<br />Conua~or Bopd (E~oeludod on Tpial~t [~nprovement Wodc} SI53,405 SO SI53.d05
<br />1W~iw+ OouolY (E~.959 si~ S2d t 2~.965 Ef ~ S"10 ~!} S2,Z36,480 SO 37,238,480
<br />5.lem Ara Tiamtc TMattt Improvemaaa (2o,323s(~ S35) 711~05 ;a S7t 1,3C~S
<br />GoWnd Floot Re~eil Teo~nc [mp~av~neM~(3,570 Q Sl~ SSi,050 SO SS8,050
<br />Hdtrin6 Roatn (S,z65 ~ S65j 5342,ZZ5 SQ 53~2~25
<br />Sabt~tobt Twec Lnprovemeuts 53.350.060 SO S3.3S0~060
<br />fEES t II~ISURANC6
<br />Pennits S199,427 SO S199.~27
<br />3yteo~s D~vdopmert Q~a~a fI'ranspor~tien) ~6.578 SO 56,57a
<br />He~ial Line DevafopioaicCtuRe f100,000 So S1o0~o00
<br />S~nihry / Soone~ Sewet SDG ~2.00o SO S2,o00
<br />Waterl~(etas(~') 51,000 i0 Z1,000
<br />OIMxPCnoi~ St~,SOO So 517,500
<br />SireTotinY I2Z,500 SO 522~500
<br />CenaeAe/Smd/1MaaonryTeating S8l.o0o SO 581,000
<br />~ldds Riak ~nsumnoe S7J~o11 SO ;23,oi t
<br />Miteellanaoia Peimhs A2lowpna . S~~aQO SO SSO,a00
<br />3MDlotatFeesaodIa~raaee Z503,015
<br />_,~.~ EO
<br />~ ... SSQ3,0t5
<br />~
<br />TOTAL DatECT C~STS (Inciude,s Laad): s~s,ogt,~~a ~7.9S3,s3~ uo,t3~,s~3
<br />INDIRBCT Q06'Ib:
<br />ARCFQiEI.'1ZJRALI CUNSULTANTS
<br />A~ehiteetg (TiS on County and Tea~tsn SpACe • Caaeluda Sue~scepc) SI.121,434 SO S1~121 ~d3d
<br />F.il~ineecs included above ineluded abore included sbeve
<br />Sign~e CbriSUhanl 530,000 SO 530,000
<br />oa~ co~„~~ uo,ooo so am,ooo
<br />Spaa P1annirg / Wotk Dwwinp So SO SO
<br />PI~ Reproductiort C,osts S30,o00 Sfl f30,000
<br />Subtohl~-rc6itectsnil/Consultauts SI~20i,431 f0 S1,201,434
<br />LOAt~! FEES ~1Plp fiNANCIAL OOSTS
<br />Appcsisal S54,oo0 5o 554,000
<br />Ropeny Taxes During Consuvuion SO SO SU
<br />LOAI~ FLCS ~ FINANCTAC COSTS SUBTOTAL: SS4,fM)4 SO 554,000
<br />f~ 003
<br />
|