HomeMy WebLinkAboutCOM 0684.015 1998-2000 ONE PAUAHI PLACE
FACILITY/CONSTRUCTION COST
June 1, 2000
ACQUISITION COST:
Purchase Price $6,500,000
Current Land Valuation 3,419,640
Current Building Valuation 3,080,360
Cost Per Sq. Ft.-Building $36.28
CONSTRUCTION COST:
Plans & Design $ 900,000
Reroofing 901,615
Construction 6,731,107
Judiciary 660.000
Total Construction Cost 9,192,722 9,192.722
Cost Per Sq. Ft. $108.27
Total Acquisition and Construction Cost $15,692,722
New Fire Administration Building: $7.3 million
Comm. No..,~,,~ p~5
File No.____i.~-~•-~.-...~""'"'"'""
Ref. To:
-.m Q ~ ?nor .
p~af. Date
ONE PAUAHI PLACE INFORMATION SHEET
June 1, 2000
Land Area: 6.542 acres or 284,970 sq.ft.
Building Area: 69,300 sq. ft.
15.602
84,902 sq. ft.
Parking Stalls:
County 444
Other 484
RDA Loan Status
Current balance: $3,614,560
New Fire Administration Building Estimated Cost: $7.3 million
Uncoated Projects if One Pauahi is not built.
Housing Office
Real Property Tax Office
Other Concerns:
Inherent inefficiencies due to dislocated offices will continue.
ONE PAUAHI PLACE FISCAL INFORMATION
OTHER COSTS
Furnishin 277,500
Relocation to One Pauahi PI. 44,474
Total 321,974
ESTIMATED ANNUAL OPERATING COSTS
Janitorial 70,000
Common Area 60,000
Water, Gas & Sewer 20,000
Electrici 360,000
Total Annual O eratin Cost 510,000
REVENUES
Firestone thru A ril 363,982
Estimated-Judicia 2,500,000
ESTIMATED VALUE-HILO LAGOON
Cor oration Counsel 861,012
Civil Service 337,666
Total 1,198,678