Main |
|
|
|
|
|
|
|
Office |
Category |
Number |
Area (sq ft) / office |
Total Area/cist |
|
Mission |
11 |
180 |
1980 |
|
|
Assistant |
11 |
150 |
1650 |
|
|
Director |
2 |
250 |
500 |
|
|
Promotion |
3 |
180 |
540 |
|
|
Assistant |
5 |
150 |
750 |
|
|
Information support |
6 |
180 |
1080 |
|
|
Library |
6 |
180 |
1080 |
|
|
Expedition |
4 |
180 |
720 |
|
|
Building-grounds |
4 |
180 |
720 |
|
|
Front office |
2 |
250 |
500 |
|
|
Lecture Hall |
|
2 |
500 |
1000 |
|
|
Computer center |
|
2 |
400 |
800 |
|
|
Library |
|
2 |
800 |
1600 |
|
|
Kitchen |
|
2 |
400 |
800 |
|
|
Expedition shop |
|
2 |
400 |
800 |
|
|
Shop-visitor center |
|
2 |
500 |
1000 |
|
|
Bathroom |
|
4 |
250 |
1000 |
|
|
Used space |
Dead space factor below: |
|
16520 |
|
|
Dead space (halls) |
0.2 |
|
3304 |
|
Total |
|
19824 |
|
Cost |
175 |
per square foot |
|
3469200 |
|
|
Garage |
Office |
Garage |
4 |
250 |
1000 |
|
|
Garage |
400 |
|
4000 |
4250 |
|
Total |
|
5250 |
|
Cost |
|
918750 |
|
|
Security |
Office |
Parking is part of A43 |
7 |
250 |
1750 |
|
|
Receiving etc |
Mission factorB41*500 |
|
1000 |
|
Total |
|
2750 |
|
Cost |
|
481250 |
|
|
Number |
Area |
|
|
Community |
Housing |
A-type |
16 |
1500 |
24000 |
|
|
Cost |
|
262500 |
4200000 |
|
|
B-type |
65 |
1000 |
65000 |
|
|
Cost |
|
175000 |
11375000 |
|
Total Cost |
|
15575000 |
|
|
Building area |
|
122074 |
|
Land:Building |
5 |
|
Land area |
|
|
610370 |
|
Land costs |
1.15 |
$/square foot |
|
701925.5 |
|
|
Building |
Costs |
|
20444200 |
|
|
Annual |
|
|
Utilities |
Factor |
0.02 |
|
408884 |
|
|
Maintenance |
Factor |
0.1 |
|
2044420 |
|
|
Depreciate / replace |
Factor |
0.1 |
|
2044420 |
|
|
|
Total |
|
4497724 |
|
|
|
|
|
|
|
|