|
s ~ ~ ~ r _ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~
<br />_ __ - - _ _ _- _ _-- _ _ _ _--_ _ ----- - _- -- _ -- --- ---- _ __ _ __ -- -----
<br />Courthouse Square Architectural Cost Consultants, LLC Estimate Date: R21-Aug-98
<br />Court & High Street James A. Jerde, AIA - Stanley J. Pszczolkowski, AIA Document Date: 23-Ju1-98
<br />Salem, Oregon 6441 SW Canyon Court, Suite 103 Print Date: 21-Aug-98
<br />Arbuckle Costic Architects, Inc Portland, Oregon 97221 Print Time: 11:42 AM
<br />Design Development Probable Cost Estimate ~ Phone (503) 297-7210 Fax (503) 297-7187 Construction Start: Spring 99
<br />~ _ _- -- - _ _-- _ __
<br />- _------ - _ _ _ --
<br />Fourth Floor 28,279 ~
<br />Total Area 28,279 sf ~
<br />. . ' __ _._ ._-~ . _ "-_-.. __-_.- .. - __ . _ _'. _ . . . __ _ . B~ l ~ ~ _ I'~~! . _ _ _.-_ _ . _. . .._ - __
<br />Fourth Floor Tenant Finishes Quanti Unit CosUUnit Cost Total !~ ,, ~~,~,
<br />-- -- ---- - - -- i' Comments
<br />_
<br />' MECHANICAL _ _ -- --
<br />~, _ , _- _ __ _- ---- - - _ . __ . ~
<br />- -
<br />HVAC -- - -- - - -
<br />HVAC system
<br />Subtotal
<br />Plumbing
<br />sinks
<br />waterclosets
<br />urinals
<br />lav sink
<br />Subtotal
<br />Fire sprinklers
<br />sprinklers
<br />Subtotal
<br />28,279 sf 2.50
<br />_ 70,698
<br />- -- -_ _ _
<br />------ 70,698 0
<br /> 70,698 70,698 0 2.50
<br />2 fixt. 2,500.00 5,000 5,000 0
<br />3 fixt. 2,500.00 7,500 7,500 0
<br />1 fixt. 2,200.00 2,200 2,200 0
<br />4 fixt. 2,000.00 8,000
<br />- - ---
<br />-- 8,000 0
<br /> 22,700 22,700 0 0.80
<br />28,279 sf 0.50 14,140 14,140 0
<br />-- - __ _ _ ---
<br />14,140 14,140 0 0.50
<br />TOTAL - MECHANICAL a107,537 $107,537 $0 3.80
<br />-- - --- . _
<br />. _ _ __. _.__-- --- -
<br />-------- _
<br />- - -
<br />ELECTRICAL
<br />~
<br />
<br />Power & Lighting _ _- _
<br />
<br />28,279 sf - - _ _
<br />
<br />3.50
<br />
<br />98,977
<br />__ _
<br />
<br />98,977
<br />
<br />0 _
<br />_
<br />25 KVA UPS 1 sum 35,000.00 35,000 35,000 0
<br />cable tray 250 If 20.00 5,000
<br />_ _
<br />_---- 5,000 0 alowance
<br />Subtotal ~
<br />_
<br />-- - - ---
<br />- -- 138,977 138,977 0
<br />TOTAL - ELECTRICAL
<br />_ _ _ _______ - -
<br />--- _ --
<br />5138,977
<br />$138,977
<br />$0
<br />4.91
<br />- _ _
<br />SUBTOTAL
<br />---- - -_ _-
<br />_
<br />- - --- - -
<br />
<br />--- - - _
<br />533,221
<br />_ _ --
<br />_ a533,221
<br />-
<br />533,221
<br />0
<br />
<br />GENERAL CONDITIONS
<br />7.75%
<br />41,325
<br />41,325 _ - --- - - --
<br />O I
<br />GENERAL CONTRACTOR FEE 3.75% 21,545 21,545 0'
<br />ESTIMATING CONTINGENCY 7.00% 41,726 41,726 0
<br />INDEX TO CONSTRUCTION START ~ Spring 99 0.75% 4,784 ~109,380 4,784 0@ t 3% per year
<br />TOTAL DIRECT CONSTRUCTION COST
<br />Fourth Floor Tenant Finishes
<br />28,279 sf ~22.72 /sf a642,6011 $642,601 ~ _ $0
<br />Fourth Floor Tenant Improvements Detail Estimate - Page 7
<br />
|