|
~ ~ ~ ~ ~ ~ ~ _ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
<br />Courthouse Square
<br />Court & High Street
<br />Salem, Oregon
<br />Arbuckle Costic Architects, Inc
<br />Design Development Probable Cost Estimate
<br />_ - -- -_ __ __ _
<br />Architectural Cost Consultants, LLC
<br />~ James A. Jerde, AIA - Stanley J. Pszczolkowski, AIA
<br />6441 SW Canyon Court, Suite 103
<br />Portland, Oregon 97221
<br />Phone (503)297-7210 Fax (503)297-7187
<br />Estimate Date: R21-Aug-98
<br />Document Date: 23-Ju1-98
<br />Print Date: 21-Aug-98
<br />Print Time: 11:42 AM
<br />Construction Start: Spring 99
<br />_ _ _ _ _
<br />~ Second Floor 27,552
<br />Total Area . - . _ -- - - 27,552 sf
<br />_ _ t --- _ _ _-__ ___ _ _ _ _ _
<br />--- -- __ _ _ _ - - _ _ .-_
<br />_ - - _ - _ _ _
<br />SPECIAL CONSTRUCTION
<br />Item sf 0.00 0 0 0
<br />-- -- --- ------
<br />Subtotal 0 0 0
<br />__ _ -------- ao $o $o o.oo
<br />TOTAL - SPECIAL CONSTRUCTION
<br />-- _ - -- - - -- _ _ _- -- --- -
<br />MECHANICAL
<br />
<br />
<br />_ _ _
<br />
<br />_
<br />
<br />_ _
<br />
<br />_ _ - - --
<br />
<br />
<br />-- -
<br />- -
<br />--_ _
<br />------- _.
<br />
<br />----
<br />
<br />_ __. _ _ - _ _ .
<br />' HVAC
<br />' HVAC system 27,552 sf 2.50 68,880 68,880 0
<br />Subtotal 68,880 68,880 0 2.50
<br />Plumbing
<br />sinks 2 fixt. 2,500.00
<br />. 5,000 5,000 0
<br />Subtotal 5,000 5,000 0 0.18
<br />Fire sprinklers
<br />sprinklers ~ 27,552 sf 0.50
<br />. 13,776 13,776 0
<br />
<br />Subtotal ~ _ _ -- -- -
<br />13,776
<br />13,776
<br />0
<br />0.50
<br />
<br />- -__ -
<br />-- - - ---
<br />TOTAL - MECHANICAL
<br />_ _ _ _ _ _ _ _ _
<br />- --
<br />_ _ __.
<br />
<br />
<br />-- - --
<br />
<br />
<br />
<br />_ _
<br />
<br />
<br />87,656
<br />
<br />
<br />87,656
<br />
<br />
<br />0
<br />
<br />
<br />_ --
<br />
<br />
<br />.18
<br />_ . _ _ _ __ _ -- _ _ _ ___
<br />ELECTRICAL
<br />_ _ __ _ _ _
<br />Power 8~ Lighting ~ -- -- - - -
<br />27,552 - - - -
<br />sf - - _
<br />3.50
<br />_ __ _ -- -
<br />96,432
<br />_ - -- --- -- -
<br />
<br />-
<br />96,432
<br />0 -- -- _ __ - -
<br />
<br />Subtotal --------
<br />96,432
<br />96,432
<br />0
<br />_ -
<br />TOTAL - ELECTRICAL _ _ _
<br />- - --. - ---_ - -- --
<br />_ -- -
<br />- _
<br />___ _ -
<br />- --- - --
<br />
<br />- ---- -
<br />
<br />---~96,432
<br />
<br />$96,432
<br />
<br />$0
<br />
<br />3.50
<br />SUBTOTAL - - - - - .
<br />_ _ - - -- - --
<br />_ - --- - 39s,952
<br />---___ . 5399,952
<br />_ --- 399,952 0
<br />- - - --
<br />-- _ - _
<br />GENERAL CONDITIONS 7.75% 30,996 30,996 0
<br />GENERAL CONTRACTOR FEE 3.75% 16,161 16,161 0
<br />ESTIMATING CONTINGENCY 7.00% 31,298 31,298 0
<br />INDEX TO CONSTRUCTION START Spring 99 0.75%
<br />_ _ --- 3,588
<br />- _ ~82,042
<br />_-- _ 3,588 0 @ t 3% per year
<br />_
<br />
<br />TOTAL DIRECT CONSTRUCTION COST --- -- ----_ _ _ _
<br />Second Floor Tenant Finishes 27,552 sf a17.49 /sf ;481,994 _$481,994 _$0 L_ ____
<br />Second Floor Tenant Improvements Detail Estimate - Page 5
<br />
|