|
__ _
<br />Courthouse Square
<br />Court & High Street
<br />Salem, Oregon
<br />Arbuckle Costic Architects, Inc
<br />Design Development Probable Cost Estimate
<br />~~ Ground ~evel
<br />Second Floor
<br />Third Floor
<br />Fourth Floor
<br />Fifth Floor
<br />Penthouse
<br />Total Gross Area
<br />Buildin~ Shell 8 Core
<br />ELECTRICAL - Continued
<br />~ Grounding Systems
<br />~ grounding rods
<br />ground rods wiring
<br />Emergency Light 8 Power
<br />panels
<br />Emergency Generator
<br />25 KVA w/ ATS
<br />I Controls
<br />j lighting control
<br />Basic materials, methods & fees
<br />Subtotal 'i
<br />_ I
<br />~ TOTAL - ELECTRICAL
<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 />Quantity Unit CosUUnit Cost Total
<br />3 ea 45.00 135
<br />50 If 20.00 1,000
<br />7 ea 3,600.00 25,200
<br />1 sum 30,000.00 30,000
<br />1 sum
<br />153,343 sf
<br />i SUBTOTAL I .
<br />, - - _ ~
<br />i, GENERAL CONDITIONS !
<br />' GENERAL CONTRACTOR OH & FEE
<br />, ESTIMATING CONTINGENCY '
<br />~I INDEX TO CONSTRUCTION START
<br />; _ _
<br />TOTAL DIRECT CONSTRUCTION COST I
<br />~ Buildin~ Shell 8 Core ;
<br />Spring 99
<br />8,000.00 8,000
<br />0.49 75,000
<br />--- - -- --
<br />1,052,5
<br />a1,052,5
<br /> 9,569 373
<br />7.75% 741,626
<br />3.75% 386,662
<br />4.50% 481,395
<br />0.75% 83,843
<br />153,343 sf ~73.45 /sf
<br />- i . ____-
<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 />f Construction Start: Spring 99
<br /> 135
<br /> 1,000
<br /> 0 0 0 25,200
<br /> 0 0 0 30,000
<br /> 0 0 0 0 8,000
<br /> 75,000
<br />i7 0 0 0 0 1,052,557
<br />57 ao ao ;o $0 31,052,557
<br />_59,569,373 22,943 22,943 0 0 9,523,488
<br /> 1,778 1,778 0 0 738,070
<br /> 927 927 0 0 384,808
<br /> 1,754 1,154 0 0 479,086
<br />~1,693,527 20~ 20~ o 0 83,aat @ t 3% per
<br />511,262,900 327,003 $27,003 SO _____$0 $11,208,894 $11,26;
<br />year
<br />!,900
<br />Building Shell & Core Detail Estimate - Page 20
<br />__ _ -- _
<br />Comments
<br />6.86 1
<br />_ -- .I
<br />--- -- _ _ _ !
<br />
|