|
,
<br />~
<br />Courthou~e Square Architectu~ a~ Cost Consultants, LLC
<br />COUrt 8~ High St~eet James A. Jerde, AIA - Stanley J. Pszezo~kowskt, AIA
<br />Salem, Oregon 6441 SW Canyon Court, Suite 103
<br />Arbuckle Costic Architects, Inc PoNend, Oregon 97221
<br />D I t P b bl C t E C ete Phone (503)297-7210 Fax (503)297-7187
<br />Design eve opmen ro a e os s im
<br />- --
<br />SUMMARY _ _____
<br />-- - -
<br />_~ _ Building Shell & Core 1
<br />-
<br />
<br />
<br />-
<br />
<br />Parking ___ ~
<br />- -
<br />-- -- -- -- -
<br />- -- --
<br />Direct Construction Cost ~ -
<br />_% _ -
<br />$ / SF _ _ Cost 1 % $ / SF Cost~ _
<br />----. _ -- _ _
<br />Area
<br />153,343 sf
<br />70,793 sf
<br />DEMOLITION 0.0% 0.00 0 0.3% 0.12 8,280
<br />SITE WORK 1.3% 0.92 141,609 9.3% 3.97 280,899
<br />CONCRETE 22.9% 16.79 2,575,291 52.5% 22.41 1,586,655
<br />MASONRY 6.2% 4.58 702,097 1.7% 0.72 50,915
<br />METALS 2.5% 1.81 277,624 1.2% 0.50 35,159
<br />WOOD & PLASTICS 0.7% 0.53 81,805 0.0% 0.01 500
<br />MOISTURE - THERMAL CONTROL 3.5% 2.58 395,126 2.2% 0.93 66,140
<br />DOORS, WINDOWS 8~ GLASS 7.0% 5.12 784,910 1.1% 0.48 34,095
<br />FINISHES 8.6% 6.34 971,499 0.6% 0.27 18,792
<br />SPECIALTIES 0.6% 0.46 70,048 0.4% 0.16 11,600
<br />EQUIPMENT 0.6% 0.47 72,500 0.0% 0.00 0
<br />FURNISHINGS 0.4% 0.30 46,068 0.0% 0.00 0
<br />SPECIAL CONSTRUCTION 0.0% 0.00 0 0.0% 0.00 0
<br />CONVEYING SYSTEMS 2.9% 2.13 327,300 2.0% 0.87 61,500
<br />MECHANICAL
<br />HVAC
<br />Plumbing
<br />Fire sprinklers
<br />ELECTRICAL
<br />SUBTOTAL
<br />GENERAL CONDITIONS
<br />GENERAL CONTRACTOR OH & FEE
<br />ESTIMATING CONTINGENCY
<br />INDEX TO CONSTRUCTION START
<br />TOTAL DIRECT CONSTRN. COST
<br />13.7% 10.08 1,545,220
<br />3.1% 2.25 344,694
<br />1.6% 1.18 181,027
<br />9.3% 6.86 1,052,557
<br />4.9% 2.08 147,600
<br />0.1 % 0.03 2,040
<br />3.6% 1.55 109,729
<br />5.0% 2.15 152,434
<br />25,354
<br />1, 377,937
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />0
<br />2,077,436
<br />N/A
<br />N/A
<br />N/A ~
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />N/A
<br />114,890 sf
<br />0.0% 0.00
<br />0.0% 0.00
<br />0.0% 0.00
<br />0.0% 0.00
<br />0.4% 0.10
<br />6.4% 1.64
<br />0.4% 0.09
<br />8.0% 2.05
<br />32.2% 8.24
<br />2.0% 0.51
<br />0.0% 0.00
<br />0.3% 0.07
<br />0.0% 0.00
<br />0.0% 0.00
<br />~ '
<br />Estimate Date: R21-Aug-98
<br />Document Date: 23-Ju1-98
<br />Print Date: 21-Aug-98
<br />Print Time: 11:12 AM
<br />Construction Start: Spring 99
<br />----- - Totals _
<br />0
<br />0
<br />0
<br />0
<br />11,360
<br />188,159
<br />10,633
<br />235,608
<br />947,016
<br />59,077
<br />0
<br />8,419
<br />0
<br />0
<br />11.1% 2.85 327,985
<br />4.4% 1.11 128,100
<br />2.0% 0.50 57,445
<br />15.9% 4.08 468,240
<br />224,136 sf
<br />$33,634
<br />3,877,882
<br />4,161,946
<br />753,012
<br />324,142
<br />270,463
<br />471,899
<br />1,054,613
<br />1,937,306
<br />140,725
<br />72,500
<br />54,487
<br />0
<br />388,800
<br />2,020,805
<br />474,834
<br />348,202
<br />1,673,230
<br />85.0% 62.4,1 9,569,373 85.0% 36.25 2,566,338 1,403,291 2,077,436 83.0% 21.26 2,442,040 18,058,479
<br />6.6% 4.84 741,626 6.6% 2.81 198,891 108,755 161,001 6.4% 1.65 189,258 1,399,532
<br />3.4% 2.52 386,662 3.4% 1.46 103,696 56,702 83,941 3.4% 0.86 98,674 729,675
<br />4.3% 3.14 481,395 4.3% 1.82 129,102 109,812 162,566 6.5% 1.66 191,098 1,073,973
<br />0.7% 0.55 83,843 0.7% 0.32 22,485 12,589 18,637 0.7% 0.19 21,908 159,462
<br />100.0% 73.45 11,262,900 100.0% 42.67 3,020,512 1,691,150 2,503,582 100.0% 25.62 2,942,978 521,421,123
<br /> $95.57
<br />The above estimates are for direot construction cost only. They do not include furnishings & equfpment, consultant fees, inspection and testing fees, plan check fees,
<br />hazardous material testing and removal, financing costs, nor any other normally associated development costs.
<br />The above estimates assume a competitively bid project, with at least three qualified bidders fn each of the major sub-trades as well as the general contractors.
<br />The above estimates assume a construetion start date of: Spring 99 If the start of construction is delayed beyond the date above, the
<br />Pstimates must be indexed at a rate of 3-4% aer vear compounded. ____ --- ----
<br />Detail Summary - Page 2
<br />
|