|
~ 09/O1/98 TLiE 14:51 FA% 50~ 223 4606
<br />~
<br />MELVIN MARR COMPANIES
<br />Vlarion County Coart6ouse Square o9~oi~
<br />'sSTiMATED DEVELOPMENT COSTS-Poat DD Z:34 pr
<br />EXCLUDFSALL STREETSGPE COSIS
<br />Five Story Deaiga -238 5ubsurface Parlring Stslls
<br />Assvmes B:empt Bond Financing
<br />BUDGETED Marion Co.
<br />•
<br />u
<br />PROP~R7Y ACQUI3ITION
<br />I'urchasc ofRcmainin~ Pucels
<br />Property A~quisition Subeo~al:
<br />CONTRACTOR COST
<br />Shell & Core
<br />r~waE
<br />Rue Mall
<br />Subtot~l Coatr~ctor Coat
<br />5992;638 $992,638
<br />$992;638 $992,63R
<br />511,262,900 58,486,272
<br />f3,419,163 ~2,889,068
<br />$2,749.576 SO
<br />...~.........~ ~4e~
<br />517,431,639 S11,875,332
<br />TENANT IIv1PROYEMENTS
<br />Muion County (102,212 3~
<br />Pifth Floor O[fice 'Ieaaat lmptovcmcat Allowance (9,964 sf ~ S20)
<br />Salcm Azea Tranait Tenent Improvztaents (22,pg2 af )
<br />Grouad Floor Rstail Tenant lmprovemcnty(a,1 d3 sf Q S 15)
<br />Hearing Room (5,423 s fl
<br />Sabtotota! Teaant Improvemeau
<br />BUII.DING DEMOLRfON
<br />SOILS REMEDIATlON
<br />FEES k INSIlRANCE
<br />Permiu
<br />Sytcros lhvrolopment Charge (Transportation)
<br />Conuactor Bond (Exeludcd on Tcnant Tmprovement Work)
<br />Eleeaicd Line Developmeat Charge
<br />Saai[ary / Stoim Sewcr 5[}C
<br />Weter Meterr
<br />Other Permit~
<br />Site Testing
<br />Coacrete / Steel / Msivonry Tea6ng
<br />Bu~lder's Risk Insuronu
<br />Misecltaneous Peanite AIlowunce
<br />Subtotrl Fecs and Insurancc
<br />TOTAL DIRECT COSTS (Excludes Laud):
<br />f NUiRECT COSTS:
<br />ARCEIITECTURAL/CONSULTaMS
<br />Architcct~ (Tis en County and Trdnsi[ Spatt - Excludes Smetscape)
<br />Roimburse~bteE
<br />Engiceers
<br />P~+etimiaery Bus Mall Plaaning
<br />Plan Repmductioa, Projecl F.stimaCin6, Other Coesult3nts
<br />Subtotal Archiuanral / Consultants
<br />52,016,181 S2,OI6,181
<br />5199;280 $199,280
<br />5677,889 SO
<br />562;a45 $0
<br />T248,909 5124,455
<br />53,304,~04 ~2,339,9].6
<br />5842,026 5578,556
<br />5857,605 S8i7,b05
<br />f226,611 5158,877
<br />56,578 54.612
<br />S 174,316 S 122,213
<br />$100,000 ~70.110
<br />52,fl00 51,402
<br />51,000 $701
<br />S17,504 512,269
<br />522,500 E15,~75
<br />581,000 5~6.789
<br />526,137 ~t$,332
<br />5~0,000 $35,055
<br />5709,653 5496,I36
<br />E23,043,627 $16,147,544
<br />51.534.97Z 51.021,213
<br />525.000 f 17,528
<br />includal abo~e included above
<br />528,658 SU
<br />5120,623 584,569
<br />~1,709,253 E1,123,310
<br />SAMT
<br />SO
<br />$0
<br />52,276,628
<br />E530,103
<br />52,749.576
<br />$5,556,307
<br />SO
<br />$0
<br />5677,889
<br />S62,a45
<br />S 124,455
<br />5864.7$9
<br />5263,470
<br />so
<br />567,7~a
<br />S 1,966
<br />552,103
<br />529,890
<br />55~8
<br />5299
<br />35,231
<br />56,725
<br />524,21 I
<br />57,815
<br />514,445
<br />5211.518
<br />56,896,083
<br />5513,759
<br />57,473
<br />ineluded above
<br />528,658
<br />536.054
<br />S58i.943
<br />f~J 002
<br />v
<br />
|