|
_ __- _~_ _. -
<br />C01ttZhOUSC SQU3~e __~ _ _---
<br />At~Chltecher~l Cost Consultanta,, LLC
<br />Estenate Dme:
<br />R2t•Au~9A
<br />COUf! 8. Hlgh Sts'eel .~ernrs A. Jerde, AU~ - Stenley J_ P~cxotkow~lu, RlA Do:uhent Da1e: 23J~t-98
<br /> 6449 SNJ Canyon C~url, S~rta 403 ~ Prinl pate: 11-Jwg-96
<br />Sekrn, Oregon Pa*,land, Oreg~ 47221 ( Dmtt Tdne: 0225 %! i
<br />Arbuclde Coslit Dtrhilecls, Inr Phone (503J 297-1210 F~: {'•63j ]93-7187 ! C~onsl3uthon S1ai!. Spring 99
<br />Design De'.mMpme~ Ptobable Cost EsGrnale ~ ~_ _____
<br />SURAMARY _ Buar~n She11 B, Gore
<br />~ Park~ ,~reetsca e Bu9 Mai ?1's ~ Totals
<br /> , ac ~,.... r.,~1 f`ncl ~6. / SF GJSt €
<br />~.c~
<br />~
<br />c.o
<br />M
<br />CL7
<br />~
<br />m
<br />0
<br />~
<br />0
<br />~
<br />xN
<br />Q,'i,
<br />LL. M
<br />~
<br />z~
<br />~~
<br />~
<br />~~
<br />U~
<br />~~
<br />~
<br />c~~
<br />~, J
<br />~n 01
<br />O
<br />U ~
<br />3
<br />~O
<br />~u
<br />U
<br />~o
<br />~U
<br />~
<br />~~
<br />3
<br />v
<br />t
<br />v
<br />M `~
<br />O E
<br />co ~°
<br />~d
<br />~o
<br />~. ~
<br />~p v
<br />~c
<br />~ o
<br />.--~ u
<br />N -~
<br />r o
<br />~r
<br />~
<br />~
<br />pirecl ConstrucGon Co~t ~
<br />
<br />qr~ --~ i:: s~~r wx i .o ~
<br />
<br />'153,343 sl v ~ ~~
<br />____~.-
<br />70,T93 sf Y~~~
<br />_ ~~~• ,
<br />- - ----
<br />_
<br />~ -
<br />
<br />i 14,590 sf -
<br />
<br />---~
<br />
<br />~.-_
<br />_- --
<br />224.13fi si
<br />'10~ITI~N
<br />RR O.U"ib 0.00 0 0.~°l6 0.12 8.28~~ 25,354 0 0.6% O.OG 0~ 533.6~
<br />:
<br />51TE WOFK 1.3:f~ 0.92 149.6U9 9.3°% 3.97 280,099 1,377,937 2.U77.436 0.0°~b QRC~ 0 3,577.832
<br />Q
<br />~G~~~ 229°h fS.79 52.5°r6
<br />2,575,291 2241 1,586,665 N1A PUA ; 0.C1% 0.00 0 4,161445
<br />,
<br />PJIASONRY 6.2°.e 4.58 ~
<br />702,097' 1.7% 0.72 50.915 N1A NIA ~
<br />~ O.U°~b O.QO 0 753,Oi2
<br />ME7ALS 25°l0 1.81 277,624`f 1.2°fi C~.50 35,159 N/A N/A 0.4°l0 0.1Q 11,3fiD 324,1A2 i
<br />~
<br />( 1lYOOD & PLASTICS 0.7°ri. 0.53 81,SD5! 0.0°~ 0.01 500 t~FJA
<br />I PJIA ~ 6A% 9.64 1SS,159 27(~,4q
<br />I MOESTURE - THERMAL CONTROL 3.5°f. 2.58 395,926 2.2°,b
<br />~ 0.93 66.140 PlIA N~A ~ 0.4°~ C~.00 10,633 479,859
<br />V'11NpOVJS & GLASS
<br />~ DOORS 7A°ni. 5.12 1.1%
<br />784,910 0_4E 34,~ t~lA PJ/A ~ 8.0°fo 2_0~`• 235,608 1,U54,6'3
<br />,
<br />FINISNES S.6°~. 6.3A 971,499 0.6~6 4_27 18,792 ~~IA s NJA I 32.2~/0 8.24 9~7,016 1,937,3D6
<br />I SPcCIAi71ES 0.6°ri. 0.46 70,04E 0.~.°io 0.16 11,u00 h1/A ' PJlA 2.O~Yo 0.51 59,0~ 140,725
<br />~ EdUIP?.+IENT ~ 0.6°~6 O.Q7 72,500 0.0% 0_OD 0 fd1A ~ N~A I 0.0`5b Q-00 0 72.500
<br />i
<br />~ FURPJISHfPrGS
<br />0.4°,6
<br />0.30
<br />46,068 Q.0`'M
<br />O.QO
<br />0
<br />hllA
<br />N!A
<br />0.3°h
<br />0.0~
<br />E,419
<br />54,487
<br />1 SF'cCIALCONSTRUCTIO~d OA°.u 0.0~ 0 0.[Y~i~~ 0.0~ 0 fd/A NIA O.D°~ 0.0{~ 0 ~
<br />C~PdVEYING SYSTEMS ` 2.9°io
<br />i 2.13 327,3~7~ 2.(M,t, O.S7 61.~90 IJIA
<br />; N/H 0.6t%a O.UO 0 328.8C0
<br />~
<br />MECH~IF~IICAL
<br />~
<br />13
<br />74b
<br />OE
<br />10
<br />22~ 4.$°C~
<br />543
<br />1
<br />2.OS
<br />147,^'~d0
<br />N!A =
<br />NJA
<br />1~_1°.b
<br />2.85
<br />~27,9b3
<br />2,020,SC~
<br />HVAC
<br />I Pkan~fng .
<br />3.1°~ _
<br />2_25 ,
<br />,
<br />344,694 0_1°k 0.03 2!~49 NfA ~ N/A 4A°r6 1.11 128.10t~ <74,8?4
<br />Firesgrinkers 1.6°N 1_18 181,427 3.6`~6 1.55 tC9,729 N/A ~ PJJA 2.t~% ~.~ 57,445 3d8,2~:2
<br />ELECTRICAL 9.a°~b 6.86 1,052,557 5.0% 2.55 152,$34 N/A i
<br />1 PJ/A 15.9°h 4.08 4ES,240 1,673,2~0
<br />SUBTOTAI. 63.0°r6 62.41 9~569~373 B'S.Ot~b 38.23 2,56fi,338 1~4a1,297 ~ 2,077~43B 83.07a 27,26 2,442~040 18,038,419
<br />GENERAL COtdDITfO1JS 6.(i°Io 4.64 741,626 6.6'Yo 2.81 198,591 168,755 I 181,Q41 6_4°~6 1.6fi
<br />) 189,258 1,399,512
<br />GENERAL C4NTRACT03~ OH 8, FEE 3A°k 2.52 38Fi.6a"2 3,A°fa 1.46 S03,o95 56,702 E3,341 3_4°~6 0_&6 90,674 729,6+3
<br />ESTIfJIATI~lGCO~JTIA•GEhi~.^,Y 4_3% 3.14 469,395 4.3% 1.82 129,502 1U9,652I 4fi2,s6fi 6.5% 1.66 191,099 1,U73,9i3
<br />1l~ipEX TOCONSTRUCTI01+1 STAt?T 0.7°~. 0,55 B3.&S3 0.7°h 0.32 22,'~85 12,559 i 18,637 0.7% 0.19 21,903 159,A62
<br />TOTAL DtRECT CONSTftN. COST 100.0~!•~ 73_43 11,262,800 100.6'~6 42.87 3,020,512 1,691,150 ~ 2,503,582 100.0'/~ 23.G2 2,942,978 321,421,113 ~
<br />~ The above estim~t°S ara tor direct construction cos<. ardy. Tiiey do not include furr~shings ~ eq~~mern, consuttant fecs. i~pe~.tion and tesEing fees, plan checi fees,
<br />; ha~ardous material testin~ erod removal, firrareccng oo sts, nor anY oS~er normalhf associated development c osts.
<br />~ 7he above estimai~s essume a cort~,etifi~vely bid project, ~Mth at least thrEe qu~ed bi dCers in e~ch oi the major sub-.7ades as ~-~R as tt~e g~netal contrad~s_
<br />i Fhe ak~ove esfimaies essu~riE a constiucti~ start da te of: Spring 9° ~!he start of cor~slructian is d elayed DPlc~nd the daSa ebo~~e, ih~ ~
<br />; estana(es mtrsl be indexEd at a rafa o{ 3-A96 per year compounded_
<br />
|