|
Roen Associates Kittitas County
<br />121 South Wall Street Courthouse and Government Office Bldg
<br />Spokane, WA 99201 Predesign Estimate
<br />Project Owner:
<br />Kittitas County
<br />Project Name:
<br />Kittitas County Courthouse
<br />Project Location:
<br />Kittitas, WA
<br />Project Start Date:
<br />02, 2025
<br />Estimate Date:
<br />June 2, 2022
<br />RoEN
<br />A S S O C I A T E S
<br />Architect-
<br />DLR Group
<br />Project Duration:
<br />18 Mo
<br />Building GSF:
<br />125,893
<br />Site GSF:
<br />345,823
<br />ESTIMATE SUMMARY
<br />Quantity
<br />Unit of
<br />Measur
<br />Unit
<br />Cost
<br />Total Estimated
<br />Cost
<br />No. Description
<br />A10
<br />Foundations
<br />125,893
<br />BGSF
<br />$22.54
<br />$2,837,059
<br />A20
<br />Basement Construction
<br />125,893
<br />BGSF
<br />S0.00
<br />$0
<br />810
<br />Superstructure
<br />125,893
<br />BGSF
<br />$70.26
<br />$8,845,424
<br />B20
<br />Exterior Enclosure
<br />125,893
<br />BGSF
<br />$40.48
<br />$5,095,594
<br />B30
<br />Roofing
<br />125,893
<br />BGSF
<br />$15.57
<br />$1,959,701
<br />C10
<br />Interior Construction
<br />125,893
<br />BGSF
<br />$49.89
<br />$6,280,484
<br />C20
<br />Stairs
<br />125,893
<br />BGSF
<br />$3.02
<br />$380,000
<br />C30
<br />Interior Finishes
<br />125,893
<br />BGSF
<br />S39.07
<br />$4,918,985
<br />D70
<br />Conveying Systems
<br />125,693
<br />BGSF
<br />S6.91
<br />$870,000
<br />D20
<br />Plumbing
<br />125,893
<br />BGSF
<br />$12.00
<br />$1,510,716
<br />D30
<br />HVAC
<br />125,893
<br />BGSF
<br />$60.00
<br />$7,553,580
<br />D40
<br />Fire Protection
<br />125,893
<br />BGSF
<br />S6.00
<br />$755,358
<br />D50
<br />Electrical
<br />125,893
<br />BGSF
<br />$77.98
<br />$9,816,975
<br />E10
<br />Equipment
<br />125,893
<br />BGSF
<br />S4.02
<br />$505,893
<br />E20
<br />Casework & Furnishings
<br />125,893
<br />BGSF
<br />$16.10
<br />$2,027,094
<br />F10
<br />Special Construction
<br />125,893
<br />BGSF
<br />$1.19
<br />$150,000
<br />F20
<br />Selective Demolition
<br />125,893
<br />BGSF
<br />$0.00
<br />s0
<br />Building Construction Subtotal
<br />$53,506,863
<br />Estimating / Design Contingency 15.00%
<br />$8,026,029
<br />Contractor Mark Up (Overhead, Profit, Insurance, P&P Bond & Sub Bonds)
<br />See Summary
<br />Escalation to Mid -Point (See Summary)
<br />See Summary
<br />BUILDING TOTAL
<br />125,893 BGSF
<br />$488.77
<br />$61,532,892
<br />csumare excivaes son costs sucn as design Tees, permas, resting i mspecuuns, Wnsaucuon change orue Wnnnyencies, ruwe nhwies T
<br />furnishings and sales tax.
<br />Page 3 of 11
<br />26 IWDLRGROUP
<br />
|