Laserfiche WebLink
e <br />Property Acquisition $ 992,638 <br />Demolition and Remediation $ 1,190,026 <br />Co~tractor Bid - Subtotal $ 15,467,594 <br />Tenant Improvements $ 3,350,060 <br />Fees and I~surance $ 659,534 <br />Indirect Costs $ 4,811,261 <br />Total Direct and Indirect Costs $ 26,471,113 <br />Contingency $ 3,668,237 <br />Total Estimated Costs (before financing) $ 30,139,350 <br />Adjustments to Net Requinements <br />Transit Grant - Project Costs $ (7,611,498) <br />Transit Grant - Property Acquisition Costs $(2,232,563) <br />Transit Grant Total $ (9,844,061) <br />County Administrative Overhead (140 Fund) $ (112,000) <br />Chev~on Reimbursement $ (90,000) <br />Management Senrices Fu~d $ (19,400) <br />Community Development Blodc Grant Fund $ (111,747) <br />Solid Waste Management Loan $ (600,000) <br />Interest on Solid Waste Management Loan $ (30,0~~) <br />Property Sale / Bekins Refund $ (4,255) <br />f \ $ (10,811,463) <br />Net Requirement S 19,327,887 <br />Deposit to Project Fund $ 19,327,887 <br />Deposit To Cap'~tafized Interest Account $ 1,121,017 <br />Deposit to Debt Service Resenie Aocount $ 40,589 <br />Undennrriters Discount $ 212,607 <br />Cost of Issuance ~ 212,607 <br />Insurance $ 201,010 <br />Accrued Interest $ - ~ <br />Total Uses S 21,115,717 <br />