MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
SUMMARY SHELL & CORE
Shell & Core
Prepared: 1 August 2003
Courthouse Building MID RISE
Date: October 2003
Parking Included as TI
Area excl Parking: 247,000 GSF
Shell & Core
TOTAL
Total Cost
RATE
Market
No Market
Equivalent
Comparable
TOTAL
DESCRIPTION
$/gsf
%
$
$
$
A10
Foundations
856,528
-
856,528
3.47
3.37%
A20
On Grade/Below Grade Construction
761,020
761,020
3.08
2.99%
B10
Superstructure
4,364,351
405,816
4,770,167
19.31
17.16%
B20
Exterior Enclosure
5,587,813
5,587,813
22.62
21.97%
B30
Roofing
588,238
588,238
2.38
2.31%
C10
Interior Construction
1,143,752
2,013,847
3,157,598
12.78
4.50%
C30
Interior Finishes
1,820,140
1,820,140
7.37
7.16%
D10
Conveying Systems
821,000
821,000
3.32
3.23%
D20
Plumbing
686,660
135,850
822,510
3.33
2.70%
D30
HVAC
3,181,360
503,880
3,685,240
14.92
12.51%
D40
Fire Protection
481,650
481,650
1.95
1.89%
D50
Electrical
3,163,504
3,163,504
12.81
12.44%
E10
Equipment
89,000
89,000
0.36
0.35%
E20
Furnishings
161,814
161,814
0.66
0.64%
F20
Selective Building Demolition
0
0
0.00
0.00%
G10
Building Sitework
1,729,000
1,729,000
7.00
6.80%
Estimated Direct Construction Cost
25,435,829
3,059,393
28,495,222
115.37
100.00%
Design Contingency - Allowance
10%
2,543,583
305,939
2,849,522
11.54
General Conditions and Profit - Allowance
15%
4,196,912
504,800
4,701,712
19.04
Estimated Construction Cost at Award
32,176,324
3,870,132
36,046,456
145.94
Cost of Art-In-Architecture - Allowance
0.5%
160,882
19,351
180,232
0.73
Construction Contingency - Allowance
5%
1,616,860
194,474
1,811,334
7.33
Estimated Construction Cost
33,954,066
4,083,957
38,038,023
154.00
137.47
16.53
154.00
Page 1
Previous Page
