|
~ ~ ~ ~ ~ _
<br />
<br />Courthouse Square
<br />Court & High Street
<br />Salem, Oregon
<br />Arbuckle Costic Architects, Inc
<br />Design Development Probable Cost Estimate
<br />
<br />FouRh Floor
<br />
<br />Total Area ~ _
<br />
<br />
<br />
<br />
<br />_ ~ ~ ~ ~ ~ ~ ~
<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 />- _ _ _ _.___ . .
<br />28,279
<br />_ ___._---- ---
<br />28,279 sf
<br />_ ~ ~ ~ ~
<br />_ - -
<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 />MECHANICAL . _ _ _ . _ _._ - -----
<br />- - -_ _ -
<br />-- - -
<br />_--- I
<br />! HVAC
<br />HVAC system 28,279 sf 2.50
<br />- 70,698
<br />-- -- -
<br />- -- ---- 70,698 0
<br />Subtotal 70,698 70,698 0 2.50
<br />Plumbing
<br />~ sinks 2 fixt. 2,500.00 5,000 5,000 0
<br />i waterclosets 3 fixt. 2,500.00 7,500 7,500 0
<br />I urinals 1 fixt. 2,200.00 2,200 2,200 0
<br />; lav sink 4 fixt. 2,000.00 8,000 8,000 0
<br />Subtotal 22,700 22,700 0 0.80
<br />' Fire sprinklers i i
<br />sprinklers I
<br />~ 28,279 sf 0.50 14,140
<br />_ --- -- 14,140 0
<br />Subtotal ~ 14,140 14,140 0 0.50
<br />f TOTAL - MECHANICAL _ .
<br />; _ __ __ _
<br />- -- -
<br />___ .
<br />- ___ _ --
<br />_ - _ 5107,537 $107,537 $0
<br />- 3.80
<br />__ __ _--- ___ _ ___
<br />ELECTRICAL
<br />_ _ _
<br />__ _
<br />_ _--- --- -
<br />- _ _ _
<br />- - ---
<br />---
<br />Power 8~ Lighting 28,279 sf 3.50 98,977 98,977 0
<br />; 25 KVA UPS 1 sum 35,000.00 35,000 35,000 0
<br />cable tray 250 If 20.00 5,000 5,000 0 alowance
<br />Subtotal 138,977 138,977 0
<br />TOTAL - ELECTRICAL - ---__ _ - - - - ~138,977 $138,977 $0 4.91
<br />
<br />SUBTOTAL
<br />--__-- --- _ - _
<br />
<br />_- _
<br />
<br />_ ---
<br />
<br />---__--- ---
<br />_ _
<br />533,221
<br />_ ___ -
<br />a533,221
<br />-- -
<br />533,221
<br />---
<br />0 r --
<br />
<br />_- -----___--- I
<br />; GENERAL CONDITIONS o
<br />7.75/0 41,325 41,325 0
<br />~' GENERAL CONTRACTOR FEE 3.75°/a 21,545 21,545 0'i
<br />ESTIMATING CONTINGENCY 7.00% 41,726 41,726 0
<br />INDEX TO CONSTRUCTION START
<br />
<br />~ _ _
<br />~ -- --- - Spring 99
<br />- ---
<br />_ ___ 0.75%
<br />_ _ _ 4,784 ~109,380
<br />_ - -- -- - 4,784 0@ t 3% per year
<br />- -- _--- -
<br />_
<br />~ TOTAL DIRECT CONSTRUCTION COST i
<br />'
<br />~ Fourth Floor Tenant Finishes 28,279 sf ~22.72 /sf ;642,601 $642,601 __ __ $0'.
<br />Fourth Floor Tenant Improvements Detail Estimate - Page 7
<br />
|