|
Courtho~,~~ Square
<br />Court 8 Nigh Street
<br />Salem, Orogon
<br />Arbuckle Costic Architects, Inc
<br />Des(gn Devetopment Probable Cost Estimete
<br />Area
<br />DEMOLITION
<br />SITE WORK
<br />CONCRETE
<br />MASONRY
<br />METALS
<br />WOOD 8 PLASTICS
<br />MOISTURE-THERMALCONTROL
<br />DOORS, WINOOWS 8 GLASS
<br />FINISHCS
<br />SPECIALTIES
<br />EQUIPMENT
<br />FURNISHINGS
<br />SPECIAL CONSTRUCTION
<br />CONVEY~NG SYSTEMS
<br />MECHANICAL
<br />HVAC
<br />Plumbing
<br />Fire sprinklers
<br />ELECTkICAL
<br /> ~
<br />- - ~- ~ .
<br /> A rchitectu~..~ COSt C Ot1SUIteI1tS~ LLC ~`
<br />
<br />James A. Jerde, AIA - Stanley J. Pazczolkowsk(
<br />A~A Estimate Dete: R21-Aup-98
<br />
<br />6441 SW Canyon Court, Sufte 103 , Document Date: 23-Ju1-98
<br />
<br />Portland, Oregon 97227 Print Date: 21-Aug-9P
<br />
<br />Phone (503) 297-7210 Fax (503) 29~-7187 Print Time: 11:12 qM
<br />
<br />S Construction Start: Spring 99
<br />_
<br />Buildtng Shell 8 Core __~ _ Parkfng __ Streetsca e Bus Mall f T~~s -
<br />~~
<br />
<br />[
<br />%
<br />$ / SF
<br />Cost
<br />~
<br />%
<br />$ / SF
<br />~ Totals
<br />_ __ ___
<br />_ _ - --
<br />_
<br />_ Cost__ _ _ _ Cost _ Cost _ %- -$ /
<br />SF _
<br />Cost _ _ _ _---_ _ --
<br /> 153,343 sf -
<br />70,793 sf -- --- -- - _
<br />114
<br />890 _-
<br />sf --- ---------- -- --
<br /> , 224,136 sf
<br /> 0.0% 0.00 0 0.3% 0.12 8,280 26,354 0 0.0% 0
<br />00 p
<br /> 1.3% 0.92 141,609 9.3% 3.97 280,899 1,377,937 2,077,436 0.0% .
<br />0
<br />00 ~ $33,634
<br /> 22.9% 16.79 2,575,291 52.5% 22.41 1,586,655 N/A N/.4 0
<br />0% .
<br />0
<br />00 3,877,882
<br /> 6.2% 4.58 702,097 1.7% 0.72 50,915 N/A N/A .
<br />0.0% .
<br />0
<br />00 ~
<br />~ 4~161,946
<br /> 2•5% 1•81 277,624 1.2% 0.50 35,159 N/A N/A 0.4% .
<br />0.10 11
<br />360 ~53,012
<br /> 0.7% 0.53 81,E05 0.0% 0.01 500 N/A N/A 6.4% 1
<br />64 ,
<br />188
<br />159 324,142
<br /> 3.5% 2.58 395,126 2.2% 0.93 66,140 N/A N/A 0.4% .
<br />0.09 ,
<br />10
<br />633 2~0,463
<br /> 7.0% 5.12 784,910 1.1 % 0.48 34,095 N/A N/A 8.0% 2
<br />05 ,
<br />235
<br />608 471 899
<br /> 8.6% 6.34 971,499 0.6% 0.27 18,792 N/A N/A 32.2% .
<br />8
<br />24 ,
<br />947
<br />016 ~~054,613
<br /> 0.6% 0.46 70,048 0.4% 0.16 11,600 N/A N/A 2.0% .
<br />0.51 ,
<br />59
<br />077 ~~937,306
<br />
<br />0.6%
<br />0.47
<br />72,500
<br />0.0%
<br />0.00 0
<br />N/A
<br />N/A
<br />0.0%
<br />0
<br />00 ,
<br />0 140,725
<br />
<br />0.4%
<br />0.30
<br />46,068
<br />0.0%
<br />0.00 0
<br />N/A
<br />N/A
<br />0.3% .
<br />0.07
<br />8
<br />419 72,500
<br />
<br />0.0%
<br />0.00
<br />0
<br />0.0%
<br />0.00 0
<br />N/A
<br />N/A
<br />0.0%
<br />0
<br />00 ,
<br />0 54,487
<br /> 2.9% 2.13 327,300 2.0% 0.87 61,500 N/A N/A 0.0% .
<br />0
<br />00 p o
<br /> . 388,800
<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°/a 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 />N/A N/A 11.1% 2.85 327,985
<br />N/A N/A 4.4% 1.11 128,100
<br />N/A N/A 2.0% 0.50 57,445
<br />N/A N/A 15.9% 4.08 468,240
<br />SUBTOTAL 85
<br />0% 62
<br />4
<br />1 9
<br />5
<br />
<br />GENERAL CONDITIONS
<br />GENERAL CONTRACTOR OH & FEE
<br />ESTIMATING CONTINGENCY
<br />INDEX TO CONSTRUCTION START .
<br />6.6%
<br />3.4%
<br />4.3%
<br />0.7% .
<br />,
<br />4.84
<br />2.52
<br />3.14
<br />0.55 ,
<br />69,373
<br />741,626
<br />386,662
<br />481,395
<br />83,843 85.0%
<br />6.6%
<br />3.4%
<br />4.3%
<br />0.7% 36.25
<br />2.81
<br />1.46
<br />1.82
<br />0.32 2,566,338
<br />198,891
<br />103,696
<br />129,102
<br />22,485 1,403,291
<br />108,755
<br />56,702
<br />109,812
<br />12,589 2,077,436
<br />161,001
<br />83,941
<br />162,566
<br />18,637 83.0%
<br />6.4%
<br />3.4%
<br />6.5%
<br />0.7% 21.26
<br />1.65
<br />0.86
<br />1.66
<br />0.19 2,442,040
<br />189,258
<br />98,674
<br />191,098
<br />21,908
<br />TOTAL DIRECT CONSTRN
<br />COST 100
<br />0% 73
<br />. . .45 11,262,900 100.0% 42.67 3,020,612 1,691,150 2,503,582 100.0% 25.62 2,942,978
<br />-1
<br />The above estimates are for direot construction cost only. They do not include furnishings & equipment, consultant fees, inspection and testing fees, plan check fees,
<br />hazardous material testfng and removal, financing costs, nor any other normally associated development costs.
<br />The above estimates assume a competitively b(d project, with at least three qualified bidders in each of the major sub-trades as well as the general rontractors.
<br />The above estimates assume a construction start date of: Spring 99 If the start of construction is delayed beyond the date above, the
<br />estimates must be indexed at a rate of 3-4% per year compounded.
<br />2,020,805
<br />474,834
<br />348,202
<br />1,673,230
<br />18,058,479
<br />1,399,532
<br />729,675
<br />1, 073, 973
<br />159,462
<br />E21,42i,123
<br />Detail Summary - Page 2
<br />
|