|
~~~ Fb-R.Y ~"~.~ 1'KS~
<br />`iS2l'~ )`-~ ~.
<br />TOTAL PROJECT CONSTRIICTION COST
<br />Estimated at $52: Shell &~30: Tenant 7mprovements
<br />DRAFT
<br />rarxing area:
<br />180 Stalls @ $11,000 per/s[all
<br />$1,980,000 Included M/C
<br />150 Stalls $1,65Q000
<br />$363,000
<br />33 Stalls
<br />363 Total5talls
<br />Bus Mall Area: $2,598,716
<br />58,116 GSF
<br />Adjusted due to 80 ft. span 3/19l97
<br />Oftice Area: Shell cost:
<br />Elev./Stairs/lst Fl. Restrm & Lobby:
<br />72,000 GSF @ $52.00 $3,744,000
<br />61,200 GSF @ $52.00 $3,182,400
<br />258,400
<br />$1
<br />24,200 GSF @ $52.00 , $858,000
<br />16,500 GSF @ $52.00
<br />Board Room: 50%
<br />400 GSF @ $45.00
<br />6
<br />$144,000 $144,000
<br />,
<br />5,400 GSF @ $65.00
<br />$175,000 $175,000
<br />18Q300 Total GSF: Note before p lans dated 3/11l97, with Atrium Design
<br />Common Area Budget:
<br />000 GSF x 20% x$40.00
<br />72 $576,000
<br />,
<br />61,200 GSF x 20%X $40.00 $489,600
<br />200
<br />$219
<br />27,400 GSF x 20% x$40.00 , $132,000
<br />16,500 GSF x 20%x $40.00
<br />Rest rooms: 7ncluded / Shell
<br />Ground Floor: Included in Shell
<br />2nd Floor: $142,128
<br />192
<br />$213
<br />$71,0G4
<br />3rd/4thFloor: ,
<br />Office Area: Tenant Imp.
<br />000 NSF @ $30.00
<br />61 $1,830,000
<br />,
<br />52,020 NSF @ $30.00 $1,560,600
<br />$617,100
<br />20,570 NSF @ $30.00 $247,500
<br />16,500 GSF @ $15.00 128
<br />591
<br />$6 095,792
<br />$7 $5,446,480 $1,237,500
<br />Sub Total: ,
<br />, ,
<br />Items in Blue are subject to changc based on ownerslup, and areas used by the unit holders.
<br />Service Areas:
<br />25,570 sf x$35.00 x 58%/ 4d% $519,100 $375,900
<br />Bonding & Construction Insurance: 000
<br />$176
<br />$400,000 x 58%/ 44% $232,000 ,
<br />Clock Tower:
<br />000 x 58%144% $66,120
<br />$ll4 $50,160
<br />, $123,000
<br />Breezeway
<br />Assumpuon that the City of Salem will pay for this.
<br />
|