~ ~ ~
<br />Courthouse Square
<br />COUIt 8~ Hlgh St~eet
<br />Salem, Oregon
<br />Arbuckle Costic Architects, Inc
<br />Desi n Develo ment Probable Cost Estimate 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 Estimate Date: R18-Aug-98
<br />Document Date: 23-Ju1-98
<br />Print Date: 18-Aug-98
<br />Print Time: 05:44 PM
<br />Construction Start: Spring 99
<br />
<br />Ground Level
<br />Second Floor
<br />Third Floor
<br />Fourth Floor
<br />FiRh Floor
<br />Penthouse
<br />Total Gross Area
<br />
<br />p ~F.r 23,249
<br />32,088
<br />32,088
<br />32,088
<br />32,012
<br />1,818
<br />153,343 sf
<br />Buildin Shell 8 Core Quanti Unit CosUUnit Cost Total Comments
<br />
<br />ELECTRICAL - Continued
<br />Grounding Systems
<br />grounding rods
<br />3
<br />ea
<br />45.00
<br />135
<br />~35
<br />ground rodswiring 50 If 20.00 1,000 1,000
<br />Emergency Light & Power
<br />panels
<br />7
<br />ea
<br />3,600.00
<br />25,200
<br />556 '
<br />~2,361
<br />'
<br />2,853
<br />9,630
<br />Emergency Generator
<br />25 KVA w/ ATS
<br />1
<br />sum
<br />30,000.00
<br />30,000
<br />662
<br />14,7~6
<br />s,a75
<br />5,~a7
<br />25 KVA UPS 1 sum 35,000.00 35,000 ' 35,000
<br />Controls
<br />lighting control 1 sum 8,000.00 8,000 86 1,912 2,687 2,867 s68
<br /> 0
<br />Subtotal 1,027,891 5,2D3 1',50,680 2,687 ` 14,796 854,535
<br />
<br />TOTAL - ELECTRICAL ~1,027,891 ~~,203 a1'50,690 ~2,667 ' E14,7'96 ~854,535 6.70
<br />SUBTOTAL 9,559,478 $9,559,478 3?,703 1',78,532 ' 2,667' ' 14,796 9,330,780
<br />GENERAL CONDITIONS 7.75% 740,860 2,535 113,836 ' 2oT 1,147 723,135
<br />GENERAL CONTRACTOR OH & FEE 3.75% 386,263 f,321 , 7,214 108 598 377',022
<br />ESTIMATING CONTINGENCY 4.50% 480,897 1,r~a5 S,ss~ 13a = 7aa a69,3s2
<br />INDEX TO CONSTRUCTION START Spring 99 0.75% 83,756 ~1,691,776 ' 2s7 ' t,564 ' 23 ~30 8~,~52 @ t 3% per year
<br />TOTAL DIRECT CONSTRUCTION COST ' ° "`
<br />Buildin She118~Core 153,343 sf $73.37 /sf 511,251,254 $39,491 $z10,128 $3,139 $~7,414 ~10,982,os2 $11,251,254
<br />Building Shell & Core Detail Estimate - Page 20
<br />
|