|
Courthouse Square
<br />Court & High Street
<br />Salem, Oregon
<br />Arbuckle Costic Architects, Inc
<br />Design Development Probable Cost Estimate
<br />Ground Level
<br />Second Floor
<br />Third Floor
<br />Fourth Floor
<br />Fifth Floor
<br />Penthouse
<br />Total Gross Area
<br />Buildin~ Shell 8 Core
<br />_ _ _ -____ _ -- . ___
<br />Architectural Cost Consultants, LLC
<br />James A. Jerde, AIA - Stanley J. Pszczolkowski, AIA
<br />6441 SW Canyon Court, Suite 103
<br />Portland, Oregon 97221
<br />Phone (503) 297-7210 Fax (503) 297-7187
<br />_ _ - _ ___ ---
<br />23,249
<br />32,088
<br />32.088
<br />32,088
<br />32,012
<br />1,818
<br />153,34
<br />_ _ ___ _ _
<br />- - - - --
<br />Quantit~ Unit CosUUnit Cost Total _
<br />ELECTRICAL - Continued
<br />Grounding Systems
<br />grounding rods 3 ea
<br />ground rods wiring 50 If
<br />Emergency Light & Power
<br />panels 7 ea
<br />Emergency Generator
<br />45.00 135
<br />20.00 1,000
<br />3,600.00 25,200
<br />25 KVA w/ ATS 1 sum 30,000.00 30,000
<br />Controls
<br />lighting control
<br />1 sum
<br />8,000.00
<br />8,000
<br />Basic materials, methods & fees 153,343 sf 0.49 75,000
<br />Subtotal
<br />i
<br />
<br />TOTAL - ELECTRICAL __ __ _
<br />_ ___ __ __
<br />__
<br />
<br />SUBTOTAL -
<br />
<br />- - ---
<br />9 569,373 59,569,373
<br />-- --
<br />I GENERAL CONDITIONS i 7.75% 741 626
<br />' GENERAL CONTRACTOR OH & FEE I
<br />~ 3.75% 386,662
<br />'
<br />~ ESTIMATING CONTINGENCY
<br />I 4.50% 481,395
<br />I
<br />INDEX TO CONSTRUCTION START
<br />~
<br />~ Spring 99
<br />
<br />- 0.75% 83,843 51,693,527
<br />_ _ _ - -- - --
<br />-
<br />TOTAL DIRECT CONSTRUCTION COST I -
<br />,
<br />j Buildin~ Shell 8 Core ; 153,343 sf $73.45 /sf a11,262,900
<br />22,943 22,943 0 0
<br />1,778 1,778 0 0
<br />927 927 0 0
<br />1.154 1.154 0 0
<br />20~ 20~ o 0
<br />a2~
<br />So
<br />_ _--__-- _ -
<br />Estimate Date: R21-Aug-98
<br />Document Date: 23-Ju1-98
<br />Print Date: 21-Aug-98
<br />Print Time: 11:20 AM
<br />Construction Start: Spring 99
<br />6.86
<br />._
<br />738,070
<br />384,808
<br />479,086
<br />s3,4a~ @ t 3% per year
<br />i,208,8sa $11,262,900
<br />Building Shell & Core Detail Estimate - Page 20
<br />~ ~ ~ ~ ~ ~ ~ r ~ ~ r ~ ~ ~ ~ ~ ~ ~
<br />Comments _ __
<br />
|