|
Courtho`u~se Square
<br />Court 8~ High Street
<br />Salem, Oregon
<br />Arbuckle Costic Architects, Inc
<br />Design Devetopment Probable Cost Estimate
<br />Architect`ural 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: R1&Aug-98
<br />Document Date: 23-Ju1-98
<br />Print Date: 18-Aug-98
<br />Print Time: 05:44 PM
<br />Construction Start:
<br />99
<br />Second Floor
<br />Total Area 27,552
<br />27,552 sf
<br />Second Floor Tenant Finishes Quanti Unit Cost/Unit Cost Total Comments
<br />SPECIAL CONSTRUCTION
<br />Item sf 0.00 0 0'
<br />Subtotal p p , ,; p,
<br />TOTAL - SPECIAL CONSTRUCTION ~0 $Q $0' 0.00
<br />
<br />MECHANICAL
<br />HVAC
<br />HVAC system
<br />27,552
<br />sf
<br />2.50
<br />68,880
<br />68,880
<br />Subtotal
<br />Plumbing
<br />sinks
<br />
<br />2
<br />
<br />fixt.
<br />
<br />2,500.00
<br />
<br />5,000 68,880 ' Q 68,880
<br />
<br />5,000 2.50
<br />Subtotal
<br />Fire sprinklers
<br />sprinklers
<br />
<br />27,552
<br />
<br />sf
<br />
<br />0.50
<br />
<br />13,776 5,000 0 5,000
<br />
<br />13,776 0.18
<br />Subtotal 13,776 ' 0 13,776 0.50
<br />TOTAL - MECHANICAL $87,656 $0 $87,656 3.18
<br />
<br />ELECTRICAL
<br />Power & Lighting 27,552 sf 3.50 96,432 96,432
<br />Subtotal 96,432 0 96,432
<br />TOTAL - ELECTRICAL _ ~96,432 $0 $96,432 3.50
<br />
<br />SUBTOTAL 3s9,s52 $399,952 0 399;952
<br /> 0
<br />
<br />GENERAL CONTRACTOR FEE
<br />ESTIMATING CONTINGENCY
<br />INDEX TO CONSTRUCTION START
<br />
<br />
<br />pring 99 .
<br />3.75%
<br />7.00%
<br />0.75%
<br />16,161
<br />31,298
<br />3,588
<br />
<br />
<br />82,042
<br />0
<br />0
<br />0 ~
<br />1',6,1'61
<br />31,298
<br />3,588
<br />
<br />
<br />t 3% per year
<br />TOTAL DIRECT CONSTRUCTION COST
<br />Second Floor Tenant Finishes
<br />27,552
<br />sf
<br />$17.49 /sf
<br />$481,994
<br />' $0
<br />$481,994
<br />Second Floor Tenant Improvements Detail Estimate - Page 5
<br />
|