|
_
<br />Courthouse Square
<br />Architectural Cost Consultants, LLC __ _ _ ___ -
<br />Estimate Date: R21-Aug-98
<br />CoUIt & High Stfeet James A. Jerde, AIA - Stanley J. Pszczolkowski, AIA Document Date: 23-Ju1-98
<br />Salem, Oregon 6441 SW Canyon Court, Suite 103 Print Date: 21-Aug-98
<br />Arbuckle Costic Architects, Inc Portland, Oregon 97221 Print Time: 11:42 AM
<br />Oesign Development Probable Cost Estimate Phone (503) 297-7210 Fax (503) 297-7187 Construction Start: Spring 99
<br />
<br />
<br />Fifth Floor __ . -.-- . .
<br />_ _ _ - -
<br />- _ _ _
<br />
<br />_. __ _
<br />Transit 10,918
<br />Solid Waste 5,932
<br />-
<br />
<br />Total Area -----
<br />-- - _ --_ _ - - - --- -
<br />18,850 sf ----. _ _ _
<br />sf
<br />__
<br />Fi
<br />h
<br />i _ _.
<br />tit
<br />U
<br />it C
<br />t/U
<br />it C
<br />t T
<br />t
<br />l
<br />Q ---
<br />Fifth Floor Tenant
<br />n
<br />s
<br />es uan
<br />y
<br />n
<br />n
<br />os
<br />o
<br />a
<br />,
<br />os Comments
<br />_ _
<br />MECHANICAL
<br />_ _
<br />
<br />_ _ - _
<br />
<br />
<br />~
<br />HVAC
<br />HVAC system 16,850 sf 3.00 __50,550
<br />Subtotal 50,550
<br />Plumbing
<br />waterclosets 3 fixt. 2,500.00 7,500
<br />urinal 1 fixt. 2,200.00 2,200
<br />lav sink 4 fixt. 2,000.00 8,000
<br />kitchen sink 2 fixt. 2,000.00 4,000
<br />dishwasher hookup
<br />~ 2 fixt. 1,000.00 2,000
<br />~ Subtotal 23,700
<br />~ Fire sprinklers
<br />I transit 10,918 sf 0.50 5,459
<br />solid waste 5,932 sf 0.50 2,966
<br />Subtotal 8,425
<br />- _
<br />TOTAL MECHANICAL - _
<br />_ ___
<br />_
<br />_ _
<br />582,675
<br />
<br />_ - _ _ _
<br />'~ ELECTRICAL
<br />Power & Lighting 16,850 sf 4.00
<br />- 67,400
<br />--
<br />- -
<br />Subtotal 67 400
<br />I
<br />-- --
<br />; TOTAL - ELECTRICAL
<br />_ _ ~ _
<br />__ __ -
<br />_ _ _
<br />-- -- - _
<br />_
<br />-
<br />
<br />$67,400
<br />--- --_ _ - --- - - -- - --
<br />SUBTOTAL a3a,976 a43
<br />I GENERAL CONDITIONS ~ 7.75% 33,711
<br />GENERAL CONTRACTOR FEE ; 3.75% 17,576
<br />ESTIMATING CONTINGENCY ; 7.00% 34,038
<br />' INDEX TO CONSTRUCTION START I Spring 99
<br />; _ -- _ - ~ 0.75%
<br />_ _----- - _ 3,902 $8
<br />TOTAL DIRECT CONSTRUCTION COST '
<br />, Fifth Floor Tenant Finishes ~ 16,850 sf $31.11 /sf ~52
<br /> 43,672 23,728
<br />0 43,672 23,728
<br />0 $43,672 $23,728
<br />
<br />,976 3,019 302,430 129,527
<br /> 234 23,438 10,038
<br /> 122 12,220 5,234
<br /> 236 23,666 10,136
<br />,227 27 2,713 1,162 @ t 3% per ye
<br />,203 $3,638 $364,468 $156,097 4
<br />9
<br />4
<br />$524,2C
<br />ar
<br />3 --
<br />Fifth Floor Tenant Improvements Detail Estimate - Page 8
<br />~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
<br />32,754 ~ 17,796
<br />0 32,754 17,796
<br /> 7,500
<br /> 2,200
<br /> 8,000
<br /> 4,000
<br /> 2,000
<br />0 23,700 0
<br /> 5,459
<br /> 2,966
<br />0 5,459 2,966
<br />0 $61,913 $20.762
<br />3.00
<br />1.41
<br />----0.50 --- -~
<br />4.91
<br />4.00
<br />-- -- -
<br />- ~
<br />$434,976
<br />
|