|
~ ~ ~"
<br />Courthouse Square Architecfural Cost Consultants, LLC Estimate D te: R18-Aug-98
<br />COUrt & High Stfeet James A. Jerde, AIA - Stanley J. Pszczolkowski, AIA Document Date: 23-Ju1-98
<br />Salem, Oregon 6441 SW Canyon Court, Suite 103 Print Date: 18-Aug-98
<br />Arbuckle Costic Architects, Inc Portiand, Oregon 97221 Print Time: 05:44 PM
<br />Design Development Probable Cost Estimate Phone (503) 297-7210 Fax (503) 297-7187 Construction Start: Spring 99
<br />
<br />Fifth Fioor
<br />Transit ~ ~,9~ 8
<br />Solid Waste 5,932
<br />Total Area 16,850 sf sf
<br />Fifth Floor Tenant Finishes Quanti Unit CosUUnit Cost Total Comments
<br />
<br />MECHANICAL
<br />HVAC
<br />
<br />HVAC system
<br />16,850 sf 3.00 50,550
<br />32,754 .
<br />1'7,796
<br />Subtotal 50,550 ` 0 ::32,754' 1'7,796' 3.00
<br />Plumbing
<br />waterclosets 3 fixt. 2,500.00 7,500 7,500
<br />urinal 1 fixt. 2,200.00 2,200 2,200
<br />lav sink 4 fixt. 2,000.00 8,000 8;000
<br />kitchen sink 2 fixt. 2,000.00 4,000 4,000'
<br />dishwasher hookup 2 fixt. 1,000.00 2,000 2,000
<br />Subtotal 23,700 ' 0 23,700'' 0 1.41
<br />Fire sprinklers
<br />transit 10,918 sf 0.50 5,459 5,459
<br />solid waste 5,932 sf 0.50 2,966 2,966
<br />Subtotal 8,425 - 0 5,459 2,966 0.50
<br />TOTAL - MECHANICAL ~82,675 ' $0 $61,913 $20,762 4.91
<br />
<br />ELECTRICAL
<br />Power & Lighting 16,850 sf 4.00 67,400 43,672 23,728
<br />Subtotal 67,400 ' 0 43,672 23,728
<br />TOTAL - ELECTRICAL $67,400 $0 ' $43,672 $23,728 4.00
<br /> SUBTOTAL 434,976 $434,976 ' 3;019' 302,430 129,527 $434,976
<br />
<br /> GENERAL CONDITIONS 7.75% 33,711 , ,
<br /> GENERAL CONTRACTOR FEE 3.75% 17,576 122 12,220 5,234
<br /> ESTIMATING CONTINGENCY 7.00% 34,038 Z36 23,666 10,136
<br /> INDEX TO CONSTRUCTION START Spring 99 0.75% 3,902 $89,227 27 2,713 1,162 @ t 3% per year
<br /> TOTAL DIRECT CONSTRUCTION COST
<br /> Fifth Floor Tenant Finishes 16,850 sf $31.11 /sf 5524,203 $3,638 $364,468 $156,097 $524,203 __'
<br />Fifth Floor Tenant Improvements Detail Estimate - Page 8
<br />
|