HomeMy WebLinkAbout19 - Civic Center UpdateCITY OF NEWPORT BEACH
CITY COUNCIL STAFF REPORT
Agenda Item No. 19
November 10, 2009
TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
FROM: City Manager's Office
Dave Kiff, City Manager
949/644 -3002 or dkiff @newportbeachca.gov
SUBJECT: Civic Center Update
ISSUE:
What should the scope of the Civic Center project (at 1100 Avocado) look like and how will the
Project be funded?
RECOMMENDATION:
Receive and File.
DISCUSSION:
This item is a follow -up to the October 27, 2009 Study Session agenda item about the Newport
Beach Civic Center. At that Study Session, the City Council reviewed a spreadsheet with staff
that outlined a range of approaches to the Civic Center Project.
The discussion was primarily about cost issues — including project scope, phasing, bid climate,
and "value engineering" (the latter being ways you can substitute one product for another, or
redesign something to get to something less expensive, or reduce scope).
Recall that the components of the Civic Center Project include:
• An 89,000 square foot (SF) City Hall.
• A new 150 -seat Council Chambers and a 275 - person Community Room.
• A 450 -space parking structure.
• A "South" Park parcel and Civic Green, more lushly landscaped.
• A "Central' Park parcel, which includes the wetlands.
• A "North" Park parcel, which includes the dog park, surface parking, and is north of San
Miguel.
• A pedestrian bridge over San Miguel linking the Central and North parcels.
• A 4,800 SF set -up dedicated Emergency Operations Center.
• A 7,000 SF expansion of the current Central Library.
• A "library connection" (9,150 SF) — connecting the Central Library to the Civic Green.
At the Study Session, the City Council offered its thoughts as follows:
Civic Center Update
November 10, 2009
Page 2
EOC. The Council directed staff to still consider the inclusion of a functioning, set -up facility for
emergencies and disasters. They asked to see how the large room that would function as our
center would fit if it were in the City Hall basement (recall that the basement level is actually the
same level as the 1s` story of the Library), instead of built as a bunker separate from all other
buildings. The critical distinction is this: while this room will be set -up, ready to go in the event
of a disaster (and useable for training), it would not be in an "essential services" facility if it is in
the City Hall basement.
Community Room — Council Chambers. Council asked that the architect provide a sketch
showing what a combined Council Chambers and Community Room might look like, and such
combination's pros and cons. That diagram is attached.
Justify the need for a larger Community Room. Council asked the staff to communicate with
the Library and the Library Foundation to better refine and explain how a large community room
in the Civic Center Project might function — how often it would be used, for what programs, etc.
This analysis is pending and will be presented on Tuesday evening.
Value- Engineering. The Council generally was supportive of allowing the Council Building
Committee (Mayor Selich and Council Members Webb and Rosansky) to continue to "Value
Engineer' the Project to see what costs could reasonably be reduced from the Project without
compromising program and aesthetics.
LEED. The Council generally agreed that a goal of LEED "Silver" was optimal, but that "low
Silver' should be the true goal rather than high Silver or reaching LEED Gold. LEED
(Leadership in Environmental and Energy Design) works on an overall point system — so
various components of the Project that earn LEED points could be swapped out based on cost.
For example, the photo - voltaics ( "PVs" or solar energy systems) have a point value that may be
more costly than a graywater system. This analysis will continue into the Design Development
phase.
Project Phasing & Overall Costs. The Council decided that the main candidate for phasing
could be the San Miguel Bridge first, then the North Park. They "straw voted" and ruled out any
construction that did not include the Central Park parcel. They asked to see costs on having
"just the dog park" in the North Parcel as an interim use. A more detailed discussion over
overall project costs follows.
The estimates presented to the Council ranged from $82 million to $140 million for the entirety
of the Project. This is a significant range. The $140 million number comes from the City's
estimators, CW Driver and CP O'Halloran, who include in the larger number components like:
• $13+ million in contingency, both a "design" contingency (money that will be reduced to zero
as the design is refined — in some cases, the funds allocated here will go towards a
component of the design that today is less concrete in the architect's drawings) and an
"owner's contingency (money set aside in case something goes awry during construction);
A 4.8% inflation factor for construction materials and labor over time, yet the current market
is characterized by flat cost of living changes or deflation;
Another $9.8 million in design fees.
About $9.4 million in overhead, profit, and "general conditions" associated with the
construction team that may get the bid to do the building; and
Civic Center Update
November 10, 2009
Page 3
About $6 million in excavation costs to sink the buildings and parking structure below the
View Plane.
The range also reflects various phasing alternatives. If you phase significant portions of the
projects and make assumptions about contingencies, earth moving and bid climate, you reach
the $82 million amount.
As a reminder, the $140 million to $82 million range reflects estimates. Not actual bids.
Here is how projects like this one are constructed:
1. First, a project proponent develops a general design ( "Concept Design ") based on program
needs.
2. The proponent works refines that design with an architect and in the City's case, a
construction management firm that has extensive experience in constructing similar projects.
This is called the Schematic Design ( "SD ") phase.
3. During SD, the construction management firm keeps a running estimate of what
components of the design might cost if a vendor was asked today to provide that product
(i.e. calling glass manufacturers to say, "what would it cost today to get XXX panes of XX'
glass ? "). If the designer is unclear about exactly what type of plant or type of molding he or
she will put in a specific spot, the estimator puts in a dollar amount assuming the worst. We
are now in this place in the process.
4. The design is refined from SD to "Design Development." Generally, the SD phase is over
by November 24, 2009. DD takes about 4.5 months. A new estimate is done by the end of
the DD phase — as the design gets refined in DD, so too does the estimate get refined.
5. Next comes the "Construction Documents" (CO) phase, where the design is refined even
more to documents from which the project can be constructed. This brings us to Summer
2010. With CDs in hand, the City pulls grading and building permits and puts the Project's
components (typically in one large bid package, but possibly with "bid alternates ") out to the
private sector market to bid.
6. When the bids come back in, the City would generally select the lowest responsive or
responsible bid. This is assuming that the City uses a specific method of project delivery —
there is an alternative to this project delivery method that the City generally leans toward
known as "Construction Manager at Risk" or CMAR.
CMAR is similar to longstanding private sector construction contracting in a public sector
setting. It allows the City to choose the construction manager ( "CM") before the design is
complete. The CM is chosen based on qualifications, and then the entire operation is
centralized under one contract. The City has retained CW Driver as our CM. The City's
architect, Bohlin Cywinski Jackson (BCJ) and CW Driver are working together in order to
cultivate and assay the design. Using CMAR, upon completion of the DD phase, CW Driver
will give the City a guaranteed maximum price, prepare bid packages for the various
components (building trades), prequalify bidders, and coordinate all subcontract work.
Cost savings are realized in CMAR in a number of ways. By hiring the CM during the design
phase, early coordination is possible, which can increase the speed of the project and
Civic Center Update
November 10, 2009
Page 4
strengthen coordination between the Architect /Engineer and the CM. Since the City hires
the CM based on qualifications, it ensures a CM with a strong allegiance to the City,
because their business relies on references and repeat work. The CM manages the project
and serves as the general contractor for a "not to exceed" fee. Any savings in the actual
construction costs are returned to the City less any agreed to incentives for bringing the
project under budget and ahead of schedule. Finally, transparency is enhanced, because
all costs and fees are in the open, which diminishes adversarial relationships between
components working on the project, while at the same time eliminating bid shopping. CMAR
is viewed by many as an alternative procurement method that still retains enough of the
traditional "design- bid - build" process that it assuages some fears concerning alternative
project delivery methods. Furthermore, CMAR enables the contractor to get involved in the
project at an early stage, thereby delivering many of the efficiencies not found in traditional
delivery methods.
At this point in time (likely Summer 2010), the Project has a formal budget and a schedule —
a budget based on bids that is no longer based on the estimates discussed in Item #3
above. This is the first time a Project has a formal budget and schedule.
The City or construction manager then seeks the performance bonds and insurance from
the winning bidder(s), and the bidder starts work. This project is assumed to take 18 -24
months, depending upon weather, availability of materials and labor, and more. For the
Civic Center Project, the City envisions a construction manager being on -site managing the
project on the City's behalf.
Staff will have an updated cost presentation on Tuesday evening that updates the spreadsheet
provided on October 27, 2009 by including Council's direct guidance from the meeting that
afternoon. The cost presentation will also include feedback from the Finance Committee's
discussion on Monday, November 9'" that looks at the Civic Center project in the context of the
City's Facilities Replacement Plan (FRP).
Environmental Review: Environmental review for the project involves an Environmental Impact
Report, which is scheduled for Council review and certification on November 24, 2009
Public Notice: This agenda item may be noticed according to the Ralph M. Brown Act (72 hours
in advance of the public meeting at which the City Council considers the item).
Submitted by:
t(�
Dave Kiff
City Manager
Attachment: Sketch of Community Room - Chambers Combination
1
i
i
1
i
i
I
11
1
I
,
e
+ i' -0`
° i GouNtll. �'' °t1
t I CDMM\YO I't t PPM
3 Co 15W>
SL
,
1
i
1
{
i�
�1111I{I{
1
i
N Ln
i
e
E
p
I
I
11
4
1
,
1
rol
A
4cTloA 117,0
Newport Beach Civic Center
Project Update
Newport Beach City Council
Tuesday, November 10, 2009
Not Just a City Hall
The Civic Center includes:
City Office Building (89,000 SF), plus
Council Chambers — seating 150
Community Room — seating 275
Three park sections (— 14 acres):
Southerly park & Civic Green — —4 acres
Central Park (more natural in style) — —7 acres
North Park (with dog park and belvedere) — —3.5 acres
Library Expansion (2 stories - 7,150 SF)
Library Connection (2 stories — 9,500 SF)
Parking Structure (450 spaces)
Emergency Operations Center (4,800 SF)
Pedestrian Bridge over San Miguel
Excavation (about $6 million in direct costs)
Library Addition — I St Floor
•
.Wnrcmi Y.wl •..On: Yp.
ME - ;O
1
Ope'sVons
Center
� WW
4�1�.Iem
IIIIL,•���.� ��
01111111III�I
I n = n
•
II II II II II
II 11 �•� 11 II
II 11 � � 11 II 11
ImnM ..
C3 C3
ImnM ..
Library Addition — 2"d Floor
�1
nl l.P•. o WOIIYY
e e.neb..m �r
e Mr 4r asrYP
e �rrer+ua uNPMr a.r
1 vapa.a Wlr
1 CYeI MpWt.
. ew Ile I/ww
1 M NelaM Me1�W
1 IMN OppY1T.cP YI..
t
I rne.lv H n.«..
vre llM
1 UnO.r <uuT« tllnr.p. C.bin.l.
_
V V 0 ' 111 Gn.eA au, W.A
Iy. VN, `� N111c.n.ry aw_L Pcrnl
1
,'rAfY r_
1 JI r 0 avW. COUn`.r
r ly- :. b.m r4. Pol.tla.rr
] I.IW 1'v..lsw
Nlpmto.. Ya'.P.
�1 O:aunn lY.IC. O.ua
` }� f Ige.PV.nru
�1 f19
ear aw.rae. u...lY o Ql�anD 41� I ��
o Rte' a 111 turin d e- ' -- �' a _� Y 0
jj/1 •, i
W IIl EXISTING LIBRARY
C� C7 U! 4! LLI lU UI p C1 41 W IU IU YI II O ¢ IU lU W W Q Q tU UI IU IU E IU Ul IU W
arw M.m w»-,
.c.r. s....r
W 6 , i.1-Fr
- -----------------
D03
EOC
m Center - Option 2
-
�` o
n
� VV
I V,n[N a) T `
W
.w I
- --
,N .bb .WVY
.,w
r
L_
Parking Structure
The North Park
" -` __ it
_-g n
r
I� � ���• \ 4�� �/ l / �;� � / � � 2=� aY` n} � "C•'1` is � I
�I
' 1
IN
ginoS- luJIuaD Jo uoPJOd 1 eJluaD
South Portion of Central -South
�.-> r .RV��o} ,.x�r ,��.� 1�- , -�rt "�( I I � �•1 j 1, � 1. � I. ! �3
i'
1
=Y-
11 N,�,
a''1
1 1 1 1
I I I r
�3l{ �� I •��^ � N i I 11 lFt m � 1° i A i �i�!�� 1 � 1 1 i
1 , 1, Ij�' Ik7li _' -ll 1-�O I N •.i �_...Ln II.. i i 1 �`_I 1
f11���1��� ®I� —11 IYI I "t 1411YIfM� �1 1 1 I
m41m�if�
!
", tk
I
- I
UIj
I
1
Community Room - 300
i
I
T•
1 •`r
i
i
f
-1
_ I '
1
1 I
...................
1 ♦f
i. \.... /• ..11.11
_111 1.� 11r
I
I
r--
i
I
I
I
I
11
I
I
1
f
1
I
1
I
i I
I
Combined CC- Community Room
B<j
'Gf 3a 4ViS I 1
n
yx,
J
1 ,
Combined CC- Community Room
0
SE�TIa N 1= jo
DSLS Program Attendance
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
2009
Kennerly
Kennerly
El Erian
El Erian
Greene
Greene
Manji
Manji
TOTAL
Friday
Saturday
Friday
Saturday
Friday
Saturday
Friday
Saturday
Total
173
178
255
245
242
251
175
202
1721
sales
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
Door Sale
2008
Beah
Beah
Hawken
Hawken
Wright
Wright
Bergman
Bergman
Friday
Saturday
Friday
Saturday
Friday
Saturday
Friday
Saturday
Total
229
221
178
202
237
240
181
235
1723
sales
ewport Beach Civic Center Pro
Scope Reductions
Possible Savings
Phasing
1
2
1
2
3
1
2
Project as
$
-
$
-
$ -
$
-
Options ' Phasing Iteration Proposed
$
100% of Probable
Someone wants
Good Bid
20% of Contingency
3,545,892
North Park Parcel
November 1 FI• ,
Relocate EOC [o
Value Engineering
the dirt, comes and
Environment-
$
Pedestrian Bridge
and Pedestrian
2,674,971
Basement
Llst Ad opted *20%
gets it (assume
10%Under
Used,
in nett phase
Bridge in next
12,621,406
$
of Possible YE
70% savings)
Estimates
Inflation =2%
$ 12,621,406
phase
Project Scope
- City Office Building & South Park
-EOC
- Library Connection
- Library Expansion
- Parking Structure
- Central (Main) Park Parcel
- North Park Parcel
- San Miguel Pedestrian Bridge
- Excavation
Total Direct Cost Estimate
$ (5,432,455) $ (3,831,316) $ (9,292,519) $ (1,959,868) $ (5,273,S70)
$
56,467,298
$
56,467,298
$
56,467,298
$ 56,467,298
$
56,467,298
$ 56,467,298
$
2,252,394
$
-
$
-
$ -
$
-
$
$
3,545,892
$
3,545,892
$
3,545,892
$ 3,545,892
$
3,545,892
$ 3,545,892
$
2,674,971
$
2,674,971
$
2,674,971
$ 2,674,971
�$
2,674,971
$ 2,674,971
$
12,621,406
$
12,621,406
$
12,621,406
$ 12,621,406
$
12,621,406
$ 12,621,406
$
4,616,351
$
4,616,351
$
4,616,351
$ 4,616,351
$
4,616,351
$ 4,616,351
$
3,313,702
$
3,313,702
$
3,313,702
$ 3,313,702
5
3,313,702
$ -
$
1,959,868
$
1,959,868
$
1,959,868
$ 1,959,868
$
-
$ -
$
5,473,308
$
5,473,308
$
1,641,992
$ 1,611,992
$
1,641,992
$ 1,641,992
$ 92,925,189 $ 90,672,795 - $ 85,240,340 $ 86,841,479 $ 78,157,331 $ 78,157,331 $ 76,393,450 $ 73,411,118
Above the Line jATQ Markups (23%)
- Design Contingency (7.5 %)
$
6,969,389
$
1,172,360
$ 1,145,902
$
1,101,167
- Inflation (4.8 %)
$
4,460,409
$
1,563,147
$ 1,527,869
$
1,468,222
- Overhead /Profit /Fee(3.2 %)
$
2,973,606
$
2,973,606
$ 2,444,590
$
2,349,156
- General Conditions (7%)
$
6,504,763
$
6,504,763
$ 5,347,542
$
5,138,778
- Other (0.5 %)
$
464,626
$
464,626
$ 381,967
$
367,056
TotolAbove the Line (ATL) Markups
$
21,372,793
$
12,678,502
$ 10,847,870
$
10,424,379
Soft Cost Markups (23.16% of ATL +Direct Costs)
- Owner's Contingency 16 %)
$
6,857,879
$
1,090,030
$ 1,046,896
$
1,006,026
- Remaining Plans /Drawings(8.89%)
$
91000,000
$
9,000,000
$ 9,000,000
$
9,000,000
- Permits, Tests, Special Insurance (3.3%)
$
3,771,833
$
3,771,833
$ 2,878,964
$
2,766,571
- FF &E and FF &E Arch (1.73 %)
$
1,607,606
$
1,607,606
$ 1,509,275
$
1,450,354
- Offsite and Misc Utility Costs (0.5 %)
$
2,285,960
$
2,285,960
$ 1,744,826
$
1,676,710
- other (1.23%)
$
1,405,865
$
1405,865
$ 1,073,068
$
1,031,177
TotolSoft Cost Markups
$
24,929,143
$
19,161,294
$ 17,253,029
$
16,930,838
Total Project Estimate (fully loaded)
Suggested Scenario
$ 139,227,125 �$ 109,997,127 $ 104,494,349 $ 100,766,335
$104,494,349
"RECEIVED AFTER AGENDA
Brown, Leilani PRINTED:" '` , I i I'; c. "L '!
From: Karen E. Tringali [karen_tringali @msn.com]
Sent: Monday, November 09, 2009 5:04 PM
To: 'Don Webb', Selich, Edward; Curry, Keith; Daigle, Leslie; Henn, Michael; Gardner, Nancy;
Rosansky, Steven
Cc: Kiff, Dave; Brown, Leilani
Subject: Civic Center Project - EOC Component
On whole, it seems residents have been pleased with the quality of effort that has gone into this project at
every level, balancing election commitments, a challenging economic environment, critical, creative and value
planning along with resident feedback to deliver a civic center that instills pride and will endure for decades.
One of the alternatives recently studied is changing the location of the EOC. As initially designed, our EOC
met state and federal "essential services" facility construction requirements. These requirements provide for,
among other things, stand -alone power and HVAC systems in a structure "hardened" to withstand natural
disasters such as earthquakes. (California Health 8 Safety Codes 16000, 16001, 16007)
The recent suggestion to relocate this facility to the basement of the civic center and utilize existing space
intended for other purposes undermines the state and federal guidelines of an EOC. The resulting facility
would no longer qualify as an EOC, and therefore would no longer be eligible for FEMA construction grants, as
well as future infrastructure grants. This is no small bullet to bite. in 2009, FEMA granted up to $1,000,000
per EOC construction project. Tens of thousands more dollars were available as grants for furnishing EOC's
and installing necessary systems.
As you know, Newport Beach is a recognized leader at both the state and federal level for its emergency
services and emergency planning capabilities, and has been very successful in obtaining grant funding over
the years for a variety of equipment and programs. Based on our reputation and past performance, obtaining
significant grant funds to offset EOC construction costs seems highly likely. Therefore, it is not a $2.3 million
problem to solve, but something significantly less when grant money is taken into consideration.
Newport Beach would be directly and imminently impacted by earthquakes along either or both the Newport
Inglewood Fault and the San Andreas Fault. There is an additional area of concern along the San Joaquin
Corridor running along the 73 Freeway. Scientists from Cal Tech, USGS, Scripps and other organizations
believe we are long overdue for a major earthquake event. The Great Shakeout Drill of 2008 assumed a 7.8
incident for their exercise, far greater than the 6.6 Sylmar /Northridge quake for that very reason. We certainly
remember the far reaching and extensive damage caused by that event. It is this downside risk that Newport
Beach should prepare for, and a hardened, compliant EOC would accomplish that.
I encourage you to continue looking at alternatives and value - engineering opportunities for the civic center
project, but I also encourage you to weigh the impact of lost funding as it relates specifically to the EOC
component. Our civic center is being built to last decades, and over that course of time we are likely to suffer
major natural disaster events.
We should maximize the investment we have already made in developing our emergency management plans
and training our city staff and city officials by providing an EOC which conforms to state and federal regulations
enabling our city leaders to successfully navigate whatever comes our way.
:Karen 7ringali
Corona del Mar
949.719.9390 P/F
COUNCIL AGENDA
N0. IR fl. I0-0
Project
Scope Reductions
Possible Savings
Phasing
1
2
1
2
3
1
2
as
- City Office Building & South Park
$
56,467,298
5 56,467,298
5
$6,467,298
Proposed
P
56.467,298
100% of probable
$
56,467,298
S 56,467,298
- EOC
$
Ht FOC to
VaWe [npnelnrrB List
SOmMnt wants the
G000 &4 tnn:onment
?ft ol COntlnBeMY
fMestnan Bn4Bem
north Part Par[H and
$
-
dnt. comes and Bets a
- Library Connection
Used.
3.545.892
Pe4etpun Bn44e m
S
9,
1WfMrMt
l
4Mprcble
(astume 70% savings)
10%Undv Eftim)te3
1n0auon 1 7%
next MJSt
next pbau
S 3,545,892
- Library Expansion
Possible VF
VE
2,674,971
5 2,674,971
5
2,674,971
S
1S.4324SSI 5 (3.831.316) 5 (9.]9],519) s 11959.8681 s (S.273,90)
Project Scope
- City Office Building & South Park
$
56,467,298
5 56,467,298
5
$6,467,298
S
56.467,298
$
56,467,298
S 56,467,298
- EOC
$
2,252,394
S -
5
-
5
-
$
-
S
- Library Connection
$
3.545.892
S 3,54S,892
S
3,545.892
5
3,545,892
S
3,545,892
S 3,545,892
- Library Expansion
$
2,674,971
5 2,674,971
5
2,674,971
S
2,674,971
S
2,674,971
S 2,674,971
Parking Structure
S
12,621,406
S 12,621,406
S
12,621,406
5
12,621,406
5
12,621,406
5 12,621,406
- Central(Main) Park Parcel
$
4,616,351
S 4,616,351
S
4,616,351
5
4,616.351
S
4,616,351
5 4,616,351
- North Park Parcel
S
3,313,702
S 3.313,702
5
3,313,702
$
3,313,702
5
3,313,702
S
San Miguel Pedestrian Bridge
5
1,959,868
5 1.959,868
5
1,959,868
S
1,959.868
5
-
S
- Excavation
5
5,473,308
S 5,473,308
5
1,641,992
5
1,641,992
5
1,641,992
$ 1,641,992
Total Direct Cost Estimate
$
92,925,189
5 90,672,795 5
85,740,340 S
86,841,479
5
78.157331
5
78,157,331
S
76,393,450
S 73,411.118
Above the Line (ATL) Markups (23 %)
- Design Contingency (7.5%)
5
6,969,389
5
1,172,360
5
1,145,902
$1,101,167
- Inflation (4.8 %)
5
4,460,409
5
1,563,147
$
1,527,869
$1,468,222
- Overhead /Profit /Fee (3.2 %)
$
2,973,606
5
2,973,606
S
2,444,590
$2,349,156
- General Conditions (7 %)
$
6,504,763
5
6.504,763
5
5,347,542
$5,138,778
- Other (0.5 %)
5
464,626
$
464,626
$
381,967
$367,056
Total Above the Line (A TL) Markups
S
21,372,793
$
12,678,502
5
10,847,870
5 10,424,379
Soft Cost Markups (23.16% of ATL a Direct Costs)
- Owner's Contingency (6 %)
S
6,857,879
5
1,090,030
$1,046,896
$1,006,026
- Remaining Plans /Drawings (8.89 %)
5
9,800,000
$
9,800.000
5
9,800,000
$ 9.800.000
Permits, Tests, Special Insurance (3.3 %)
5
3,771,833
5
3,771,833
$2,878.964
S2,766,571
FF &E and FF &E Arch (1.73 %)
5
1,607,606
5
1,607,606
$1,509,275
$1,450,354
- Offsne and Mist: Utility Costs (0.5 %)
5
2.285.960
S
2,285,960
$1,744,826
$1,676,710
- Other (1.23 %)
$
1,405,865
5
1,405,865
$1,073,068
53,031,177
Total Soft Cost Markups
5
25,729,143
5
19,961,294
$18,053,029
$17,730,838
Total Project Estimate (fully loaded)
Siggested Scenario
$ 140,027,125 5 110,797,127 5 105,794.349 5 101,566,335
$10S,294,349