Laserfiche WebLink
CONSTUCTION ESTIMATE FOR MARINA DELMAR <br /> COST ASSUMPTIONS: <br /> TOTAL COST <br /> SOUTH TOWER $ 28,000,000 <br /> WEST TOWER $ 28,000,000 <br /> INTERIOR/TENANT IMPROVEMENT $ 1,000,000 <br /> SITE DEVELOPMENT(COST PER ACRE) $ 1,000,000 <br /> FURNITURE, FIXTURES AND EQUIPMENT $ 500,000 <br /> MDM I IMPROVEMENTS Allowance $ 5,000,000 <br /> MDM I SITE/POOL IMPROVEMENTS $ 400,000 <br /> GARAGE COST($14,500.PER SPACE) $ 12,412,000 <br /> SUBTOTAL HARD COSTS $ 76,312,000 <br /> SOFT COSTS <br /> ARCHITECTURAL/ENGINEERING BUILDING (6%) 1,600,000 <br /> ENGINEERING (CIVIL&TRAFFIC) $ 75,000 <br /> GEOTECH/SURVEYS $_ 80,000. <br /> TESTING&INSPECTIONS $ 250,000 <br /> PRINTING/RENDERING/PRESENTATION $ 75,000 <br /> _ -- LEGAL $ ---100,000- - - - <br /> LANDSCAPE PLANNING $ 38,000 <br /> INTERIOR DESIGN $ 100,000 <br /> SUBTOTAL SOFT COSTS 2,318,000 <br /> TOTAL HARD AND SOFT COST ESTIMATE I 78,630,000 <br /> Note: Estimate based upon Schematic Design Documents <br /> North Tower Square Footage 175,473 <br /> South Tower Square Footage 174,110 <br /> Total Square footage for New Towers 349,583 <br /> Total Square footage for Parking Garage 275,303 <br /> TOWER COST/per SF $ 182.79 <br /> GARAGECOST/per SF $ 45.08 j <br /> SITE AREA(Net Acreage) • <br /> North Parcel Acreage 6.04 <br /> South Parcel Acreage 2.67 <br /> Total Site Area Acreage 8.69 <br /> TOWER9s)COST/per Acrel 7,353,280 <br /> GARAGE COST/per Acre 1,428,308 <br /> 1 <br />