Cost Analysis Summary

Shared by:
Categories
-
Stats
views:
267
posted:
6/7/2009
language:
English
pages:
2
Document Sample

```							                          Alternatives Cost Summary

30-Day Tenant Restitution Costs

Alternative 1: \$465,000 cash + \$143,300 rent & fuel flow fee credit = \$608,300

Alternative 2: Rent and fuel flow fee credit = \$407,900

Alternative 3: Rent & fuel flow fee credit = \$34,300

Alternative 4: Rent and BPP Tax credit = \$61,430

Daily Incentive Costs

Alternative 1: Liquidated Damage (\$4,850+608,300/30) =\$25,126/day
Incentive         (\$25,126 *.35) =\$8,794+\$25,126=\$33,920/day

Alternative 2: Liquidated Damage (\$4,850+\$407,900/30) =\$18,446/day
Incentive         (\$18,446 *.35) =\$6,456+\$18,446=\$24,902/day

Alternative 3: Liquidated Damage (\$4,850+\$34,300/30) =\$5,993/day
Incentive          (\$5,993 *.35) =\$2,097+\$5,993=\$8,090/day

Alternative 4: Liquidated Damage (\$4,850+\$\$61,430/30) =\$6,898/day
Incentive          (\$6,898 *.35) =\$2,414+\$6,898=\$9,312/day
45-Day Bid Option:
Total Cost Summary W/Restitution
15-Day        City’s Project
Alternative   30-Day Restitution                                    Grand Total
Incentive          Share
1                   \$608,300       \$508,800          \$900,000      \$2,017,100
2                   \$407,900       \$373,530          \$900,000      \$1,681,430
3                    \$34,300       \$121,350          \$900,000      \$1,055,650
4                    \$61,430       \$139,680          \$900,000      \$1,101,110

Total Cost Summary W/O Restitution
15-Day        City’s Project
Alternative   30-Day Restitution                                    Grand Total
Incentive          Share
1                                  \$508,800          \$900,000      \$1,408,800
2                                  \$373,530          \$900,000      \$1,273,530
3                                  \$121,350          \$900,000      \$1,021,350
4                                  \$139,680          \$900,000      \$1,039,680

30-Day Bid Option:
5-Day        City’s Project
Alternative   30-Day Restitution                                    Grand Total
Incentive          Share
1                   \$608,300       \$169,600          \$900,000      \$1,677,900
2                   \$407,900       \$124,510          \$900,000      \$1,432,410
3                    \$34,300        \$40,450          \$900,000       \$974,750
4                    \$61,430        \$46,560          \$900,000      \$1,007,990

Total Cost Summary W/O Restitution
5-Day        City’s Project
Alternative   30-Day Restitution                                    Grand Total
Incentive          Share
1                                  \$169,600          \$900,000      \$1,069,600
2                                  \$124,510          \$900,000      \$1,024,510
3                                   \$40,450          \$900,000       \$940,450
4                                   \$46,560          \$900,000       \$946,560

```
Related docs