|
_- ------- - - -- _ _
<br />ICourthouse Square ' _ _ _ _ _ _ _ _ _ _ _.. --
<br />Architectural Cost Consultants, LLC _
<br />est~mate oate: _ __. --
<br />R os-~ec-se ~
<br />COUR 8~ Hl9h Stf@@t I James A. Jerde, AIA - Stanley J. Pszczoikowski, AIA Document Date: 29-Oct-98
<br />'Salem, Oregon ~il 6441 SW Canyon Court, Suite 103
<br />~ Print Date:
<br />03-Deo-98
<br />~Arbuckle Costic Architects, Inc Portland, Oregon 97221 Print Time: 11:07 AM
<br />I50% Contract Documents Estimate ! Phone (503) 297-7210 Fax (503) 297-718~ _ i Construction Start: Spring 99
<br />- - -
<br />ISUMMARY ;
<br />Building Shell
<br />_ _
<br />8 Core i
<br />-- - _ _
<br />Park~ng
<br />- _-
<br />__ i Streetscape
<br />- __ --
<br />Bus Mall I
<br />_ _
<br />TI's ;
<br />-
<br />~
<br />-- -
<br />Totals 1
<br />__ -
<br />__
<br />
<br />Direct Construction Cost f _
<br />a
<br />/o
<br />
<br />$ / SF --
<br />
<br />Cost ~ _-
<br />a
<br />/o
<br />
<br />$ / SF --
<br />
<br />Cost ~ --
<br />
<br />Cost
<br />---,
<br />Cost _ _,
<br />o~o _
<br />_ _
<br />
<br />_
<br />$ / SF
<br />Cost - _
<br />~
<br />- -
<br />_~
<br />
<br />
<br />__ _ _
<br />- _ __ --
<br />___
<br />
<br />_.r_.
<br />__ -
<br />
<br />. _ _
<br />_
<br />_ _---- , . _ __,_ _ __ _ _
<br />r--
<br />_
<br />-- -------
<br />I Area I 152,792 sf 71,979 sf ~ ~ 114,326 sf 224,771 sf
<br />, DEMOLITION I 0.0% 0.00 0 0.2% 0.12 8,280 ~ 25,069' 0 ~ 0.0% 0.00 0~'I $33,349
<br />~ SITEWORK ~, 2.0% 1.46 222,663~ 9.8% 4.52 325,023' 1,339,867 1,723,086~ 0.0% 0.00 0' 3,610,639
<br />CONCRETE I 24.0% 17.82 2,722,371 45.7% 21.14 1,521,596, N/A N/A 0.0% 0.00 I
<br />0, 4,243,967
<br />~ MASONRY 6.9% 5.16 788,884I 0.0% 0.00 0'; N/A ' N/A 0.0% 0.00 Oli 788,884
<br />~I METALS I 2.8% 2.07 316,663
<br />I 1.4% 0.66 47,405!, N/A N/A ~, 0.3% 0.07 7,453I 371,521
<br />' WOOD & PLASTICS I 0.9% 0.64 97,654
<br />1i 0.0% 0.01 500 ~I~ N/A N/A ~ 7.8% 1.98 226,185 ~ 324,339
<br />, MOISTURE - THERMAL CONTROL I 3.0% 2.25 343,964 ~', 6.5% 3.03 217,798', N/A N/A i 0.4% 0.10 11,447'i 573,209 ~I
<br />' DOORS, WINDOWS & GLASS 7.0% 5.24 800,453I, 1.2% 0.57 40,9981 N/A N/A ~ 7.0% 1.79 204,088', 1,045,538 i
<br />, FINISHES ' 8.2% 6.11 932,957I, 1.2% 0.56 40,557!, N/A N/A i 29.g% 7.60 868,6231 1,842,137 ~
<br />I SPECIALTIES ' 0.9% 0.64 97,173 ~i
<br />I 0.5% 0.21 15,410 ~~ N/A N/A ' 1.8% 0.47 53,509' 166,092 ~
<br />' EQUIPMENT 0.6% 0.47 72,500
<br />' 0.0% 0.00 0!, N/A N/A I 0.0% 0.00 0' 72,500
<br />: FURNISHINGS 0.4% 0.30 45,579 ~ 0.0% 0.00 0~ N/A N/A ' 0.4% 0.10 11,616 57,194
<br />~
<br /> I I
<br />SPECIAL CONSTRUCTION 0.0% 0.00 ,
<br />O 0.0% 0.00 0' N/A N/A 'I 0.0% 0.00 0 0
<br />I
<br />' CONVEYING SYSTEMS 2.9% 2.14 327,300i 1.8% 0.85 61,500~i N/A N/A 0.0% 0.00 0 388,800
<br />, MECHANICAL ', ' ', I~
<br />HVAC 17.3% 12.87 1,966,OOOi 9.0% 4.17 300,OOOI N/A N/A ' 13.3% 3.40 388,432, 2,654,432 '
<br />Plumbing 2.8% 2.06 315,000% 4.9% 2.25 162,000'~, N/A N/A , 4.0% 1.02 116,900' S93,900
<br />Firesprinklers 1.5% 1.13 173,214~ 3.3% 1.55 111,567~, N/A N/A I 2.0% 0.50 57,163 341,944 ~I
<br />ELECTRICAI. ~ 7.0% 5.17 789,913 2.5% 1.16 83,826 ~! 212,413 194,090 ~ 21.4% 5.45 623,551 1,903,792 ~
<br />I
<br />~ SUBTOTAL ',
<br />, 88.1% 65.53 1Q012,287j
<br />; 88.1% 40.80 2,936,461I
<br />~ 1,577,348', 1,917,176i 88.1% 22.47 2,568,965 19,012,238 ~ii
<br />GENERALCONDITIONS 6.8% 5.08 775,952i 6.8% 3.16 227,576I 122,244 148,581' 6.8% 1.74 199,095 1,473,448 I
<br />GENERAL CONTRACTOR OH & FEE ',
<br />i 3.6% 2.65 404,559'~ 3.6% 1.65 118,651 63,735 77,466' 3.6% 0.91 103,302 768,213
<br />ESTIMATINGCONTINGENCY I 1.5% 1.10 167,892~~ 1.5% 0.68 49,2401 26,450 32,148' 1.5% 0.38 43,078' 318,808 '
<br />' INDEX TO CONSTRUCTION START 0.0% 0.00 O I 0.0% 0.00 0'i 0 OI 0.0% 0.00 0 0 ~,
<br />TOTAL DIRECT CONSTRN. COST
<br />100.0% 74.35 11,360,6911, 100.0% 46.29 3,331,929~ 1,789,7T7 2,175,371', 100.0% 25.50 2,914,941
<br />__._ -- ---------- - -
<br />I The above estimates are for direct construction cost only. They do not include furnishings & equipment, consultant fees, inspection and testing fees, plan check fees, hazardous material
<br />testing and removal, financing costs, nor any other normally associated development costs.
<br />~, The above estimates assume a competitively bid project, with at least three qualified bidders in each of the major sub-trades as well as the general contractors.
<br />', The estimate includes a 2.5% estimating contingency. (drawings and details are not complete, complete specifications not provided for this estimate).
<br />The above estimates assume a construction start date of: Spring 99 If the start of construction is delayed beyond the date above, the estimates must be indexed at a rate of 2 to 4%
<br />per year compounded.
<br />a21,572,708
<br />$95_98
<br />Detail Summary - Page 2
<br />
|