|
<br />
<br />
<br />
<br />ourthouSe Square
<br />-- --
<br />-- - ----_ _ _ _ __
<br />___ _ ___--
<br />Architectural Cost Consultants, LLC
<br />- - _ -
<br />
<br />__ ---- __--
<br />
<br />Estimate Date: R21-Aug-98
<br />1
<br />98
<br />CoUrt 8~ High Street James A. Jerde, AIA - Stanley J. Pszczolkowski, AIA -
<br />Document Date: 23-Ju
<br />98
<br /> 6441 SW Canyon Court, Suite 103 Print Date: 21-Aug-
<br />Salem, Oregon Oregon 97221
<br />Portland Print Time. 11:42 AM
<br />Arbuckle Costic Architects, Inc ,
<br />Phone (503) 297-7210 Fax (503) 297-7187 Construction Start: Spring 99
<br />Design Development Probable Cost Estimate _ __-_
<br />
<br />_ _- __ _ - _ --_ __ _-_
<br />--
<br />
<br />_
<br />Finn Floor _ _
<br />1
<br />10,918
<br />Transit 5,932
<br />--
<br />-
<br />Solid Waste - -- -- --- -- -- _ ___ ------
<br />16,850 sf sf
<br />I
<br />Total Area
<br />
<br />--- - --- - - . .,
<br />- - - -
<br />` - - -- -
<br />
<br />
<br />Comments
<br />IFifth Floor Tenant Finishes
<br />__-- __ Quantity Unit CosUUnit Cost Total
<br />- -- -
<br />-- ---
<br />---- -_
<br />-- - - - -
<br />
<br />- -----
<br />-
<br />
<br />_ _
<br />
<br />MECHANICAL - i
<br />- _ _ _ _ _ _ __ __ - - -- T
<br />-------- 7
<br />r --r ~
<br />~ ---- T_
<br />~ --- _ -
<br />HVAC
<br />HVAC system 16,850 sf 3.00 __ _ 50,550 __
<br />Subtotal 50,550
<br />Plumbing
<br />waterclosets 3 fixt. 2,500.00 7,500
<br />urinal 1 fixt. 2,200.00 2,200
<br />lav sink 4 fixt. 2,000.00 8,000
<br />kitchen sink 2 fixt. 2,000.00 4,000
<br />hwasher hookup
<br />di 2 fixt. 1,000.00 2,000
<br />s
<br />Subtotal
<br />Fire sprinklers
<br />transit 10,918 sf
<br />solid waste 5,932 sf
<br />Subtotal ,
<br />- --
<br />
<br />TOTAL - MECHANICAL
<br />-- -- - -
<br />_ ___ _-.
<br />
<br />_ __- _
<br />-- -- __ _ _
<br />I ELECTRICAL
<br />_ _ _ ---
<br />1
<br />, Power 8~ Lighting
<br />16,850 sf
<br />;
<br />Subtotal
<br />I
<br />~ -
<br />_ -- -- _ _ _
<br />~ TOTAL - ELECTRICAL _ _ _ ___-
<br />
<br />_ __
<br />-- ------ --
<br />SUBTOTAL __ __
<br />__
<br />_- - --
<br />_ __ -_-
<br />GENERAL CONDITIONS !
<br />, GENERAL CONTRACTOR FEE
<br />I ESTIMATING CONTINGENCY
<br />INDEX TO CONSTRUCTION START
<br />- _ _ _ _
<br />' Spring 99
<br />
<br />--
<br />- --
<br />' TOTAL DIRECT CONSTRUCTION COST ''~
<br />~'i Fifth Floor Tenant Finishes 1 16,850 sf
<br />0.50
<br />0.50
<br />4.00
<br />5,459
<br />2, 966
<br />23,700
<br />~ 32,754 ~ 17,796
<br />0~ 32,754 17,796 ~ 3.00
<br />7,500
<br />2,200
<br />8,000
<br />4,000
<br />2,000
<br />0 23,700 ~ 0 ~ 1.41
<br />5,459
<br />_.
<br />8,425
<br />0
<br />5,459
<br />2,~6
<br />0.50
<br />--- - ----
<br />~82,675
<br />$0
<br />$61,913
<br />$20,762
<br />4.91 _
<br />67,400 43,672 23,728
<br />67,400 0 43,672 23,728
<br />_ __ _ ----
<br />- -- 567,400
<br />$0
<br />$43,672
<br />$23,728
<br />4. _ _ _ _
<br />- - --
<br />-- - -- -
<br />434,976 $434,976
<br />3,019
<br />302,430
<br />129,527
<br />_ ___,
<br />
<br />7.75% 33,711 234 23,438 10,038
<br />3.75% 17,576 122 12,220 5,234
<br />7.00% 34,038 236 23,666 10,136
<br />0.75% 3,902 589,227 27 2,713 1,162 @ t 3% per year
<br />_ a31.11 /sf_ 5524,203
<br />$156,0971 $524,203
<br />Fifth Floor Tenant Improvements Detail Estimate - Page 8
<br />~
<br />
|