225 WEST MADISON PROJECT DOI.PDF

225 West Madison Project
225 West Madison FY17 Cost FY18 Cost FY19 Cost TOTAL
Repurpose
Demolition & Abatement $ 5,000,000 $ 5,000,000
Design $ 5,677,000 $ 2,027,500 $ 405,500 $ 8,110,000
Soft Cost $ 811,000 $ 3,244,000 $ 4,055,000 $ 8,110,000
Construction $ 8,110,000 $ 32,440,000 $ 40,550,000 $ 81,100,000
Subtotal 19,598,000 $ 37,711,500 $ 45,010,500 $ 102,320,000
301 1 Administration FY17 Cost FY18 Cost FY19 Cost TOTAL
(Backfill)
Design $ 693,940 $ 297,403 $ 991,343
Solt Cost $ 140,701 $ 1,266,313 $ 1,407,014
Construction $ - $ 9,913,425 $ 9,913,425
Subtotal 834,642 $ 11,477,141 $ 12,311,782.00
Parking FY17 Cost FY18 Cost FY19 Cost TOTAL
Design $ $ 90,000.00 $ 90,000
Soft Cost $ $ 10,000.00 $ $ 10,000
Construction $ 900,000 $ 900,000
Subtotal $ 1,000,000 $ $ 1,000,000
GRAND TOTALS $ 19,598,000 $ 39,546,142 $ 56,487,641 $ 115,631,782