|
,JAW ,, 8
<br />INDIAN RIVER COUNTY JUDICIAL MASTERPLAN
<br />PRELIMINARY COST ESTIMATE
<br />#8918 .12/21/89
<br />JUDICIAL BUILDING
<br />Site Utility Development (estimate) $100,000.00
<br />Testing, Soils, Materials, Installations (estimate) 30,000.00
<br />Furnishings and Equipment: 74,857 sq. ft. at $9.20/sq. ft. 688,684.00
<br />Telephone/Communications Systems (allowance) 200,000.00
<br />Landscape Improvements at $1.25/sq. ft. 129,251.00
<br />Construction Costs: 74,857 sq. ft. at $96.00/sq. ft. 7,186,272.00
<br />Construction Costs of "Shell": 28,544 sq. ft. at $60.18/sq.ft. 1.717.778.00
<br />Subtotal 10,051,985.00
<br />5% Contingency 502.599.00
<br />Total $109554,584.00
<br />DESIGN FEES AT 10% OF BUILDING COSTS $19055,458.00
<br />DEMOLITION OF EX. ANNEX AND COURTHOUSE WINGS $148,000.00
<br />LANDSCAPE IMPROVEMENTS FOR COURTHOUSE $50,000.00
<br />LAND ACQUISITION (assessed value plus 25%)
<br />Block 30, Lots 10 & 11 $88,562.00
<br />Block 36 (All but lots 6,7,8 &9)) 1,130,712.00
<br />Block 44 831.137.00
<br />Subtotal 2,050,411.00
<br />35% Contingency 717.643.00
<br />Total $21768,054.00
<br />SURFACE PARKING at $1,750.00/SPACE
<br />456 spaces (350 sq. ft./space) $798,000.00
<br />Landscaping: 15% of area at $2.50/sq. ft. 59.850.00
<br />Subtotal 857,850.00
<br />5% Contingency 42.892.00
<br />Total $900,742.00
<br />GREEN SPACE
<br />33,750 sq. ft. at $1.25 sq. ft. $42,187.00
<br />IMPACT FEES
<br />Traffic: 103,401 sq. ft. at $5,799.00/1,000 sq. ft. $599,622.00
<br />Credit for Building Space Removed from Service -266,081.00
<br />Water: 1 1/2" Meter at $5,082.00 plus $304.00 Conn. Fee 5,386.00
<br />Sewer: 60 Fixtures at $212.00/6 Fixtures 2,120.00
<br />Total $341,047.00
<br />BUILDING PERMIT FEE
<br />$836.50/First $500,000.00 $836.50
<br />$1.00/Each Additional $1,000.00 10.055.00
<br />Total $109891.50
<br />PLAN EXAMINER'S FEE AT 1/2 BUILDING PERMIT FEE $5,446.00
<br />OFF-SITE ROADWAY IMPROVEMENTS (ALLOWANCE) $100,000.00
<br />
|