|
Courthouse Sqaare
<br />70TALPRO]ECTBUDGE7
<br />VurlaneeRepon7'hrouah 71-77-99 M9rlouCo. SAMT TOTAL
<br />- Marioo Ca Marion Co. xemamlve SAMT SAMT Remaiving PROJEGT
<br /> Bud
<br />eted E
<br />tl
<br />d
<br />D
<br />t /
<br />U
<br />d
<br />O B
<br />d
<br />t
<br />A &
<br />d
<br />d
<br />D
<br />_ g ryen
<br />e
<br />a
<br />e
<br />ro v
<br />er
<br />(
<br />ver) u
<br />ge
<br />e xpen
<br />e
<br />ro
<br />ate Undv/(Ovu) ExpenEeEtoDare
<br />7ENAN'I rt.~ROVEh~N75
<br />Ummamd(Cemp)FrwPmricv~~~m.~~,~~owmm(9,9u~[(~,tn) 5729,1'I2 SO 5229,172 EO $0 SO $0
<br />Expmsioo/Reuil Space im~t Improvemrna(5,854 s~ 50 EO EO 593,072 SO 593,072 SO
<br />SmvityAllowmce 5300,000 50 E100,000 EO 50 SO Eo
<br />ra~m~me~a ~uanoo ns,aao so ns,ooo a~iaoo ao ai~,ioo so
<br />sobroromr~aoe~mpro~~ese~ saoa,tn so swa,in sioa,tn so s~oa,in ao
<br />flIWJl7SIRE&EQU@MEN7 5673,733 50 5473,733 519~67 EO , 519,267 EO
<br />BUII.DINGDEMOL[110N E577,666 E547,960 $29,706 5263,064 E292,770 (529,70~ 5840,730
<br />SOi15 COSUL7ANTS
<br />Piel~maySileEx~zvatovavdRemediatiou 5787,287 %821,205 (538.91~ 5145,670 E115,965 529.705 5937,170
<br />ucw.ieaemase~Cnuo~mn~ua6COmvncriw(CmmqocyGn) 5107,507 5107307 50 So SO 5o E1o7,507
<br />R~eE'vuooCaemlmeDwiogGmaoaoo(CCOVryOWyfoN SO $13,743 (S13,7C3) SO EO SO E13,743
<br />Geo[ecLniwlSmius SO SIW,776 (E110,77~ EO 548935 (548,93~ 5159,711
<br />SUBTOTALSOILSCONSULTAN[S E889,79~ 51,053,731 (5163,43'n SI45,670 SI66,900 (519~30) 51,218,131
<br />PERM1ffIS~ FEFS & A'SURANCE
<br />Pnmib E166.M5 S112,933 553,512 573,528 549.893 E23.635 5163,826
<br />Sy[~s Developmrn[ Chage (f~asponetion) E4,563 SO 54,563 52,015 50 S3,OI3 EO
<br />Ele~icaf I.me DevelapmM Chage E69,360 $0 $69,360 530,640 $0 530,640 EO
<br />Smi~y/StmmSewcSDC 57,387 SO E1,387 S6I3 50 5613 EO
<br />WataMetm 5694 50 E694 5306 50 5306 50
<br />OtherPe`mits E1;138 $0 51;136 55,362 SO 55,362 EO
<br />SimTesdvg E15,606 $0 $I5,606 E6,894 EO 56,894 SO
<br />Covaem/Smel/MuontyiesEng 556,182 536,SW 519,375 S1A,818 516,260 58,558 553,06%
<br />Bw7ddsRislclasimace 219,205 525,571 ($6,36~ S8,4Sa Ell$l6 (52,832) T36,887
<br />Misxll~eoarPe~miaAllowavm 534,680 E3,07a S3I,606 E15,320 51,778 513,542 Sa.852
<br />Svbtonl Fees and Insvnvee E380~60 5176,385 5201,875 5167980 579yV7 588,733 5257,632
<br />TOTAL DIRECC COS'CS (ExCludes Lauf~: SI5,860,154 57.175,426 58,684,728 56,886,013 52,916,899 53,969,114 810,092,325
<br />Page 2
<br />
|