MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
BACK-UP SHELL & CORE
Prepared: 1 August 2003
Date: October 2003
Shell & Core
Area: 247,000 GSF
Courts Building MID RISE
No Market
Market
Total Market
Description
Quantity
Unit
Rate
Comparable
Equivalent
Equivalent
(Premium $)
D50
Electrical
D5010 Complete power riser system w/closet panels
and transformers, k-13 xfrmrs for office
247,000 SF
.09
||content||
,009,664
technology loads.
D5020 Modular wiring to parabolic fixture every 80 sf.
Perimeter convenience outlets, mechanical
wiring, Core and lobby power and lighting
247,000 SF
.79
||content||
,183,130
fitout, utility space power and lighting fitout
D5040 Complete Fire alarm except for tenant A/V
devices. Telecom riser raceway. Emergency
generator with storage tank, grounding and
247,000 SF
.93
0,710
lightning protection, perimeter security
D5050 Communication and Security Systems, included
incl
in D5040 above
3,163,504
Total D50 Electrical
E
EQUIPMENT & FURNISHINGS
E10
Equipment
E1009 Commercial / Institutional Equipment
2 EA
,500.00
,000
Dock leveler, electro-hydraulic operation
1 LS
,000.00
,000
Window washing equipment
2 EA
,500.00
,000
Magnetometer enclosure, allowance
89,000
Total E10 Equipment
E20
Furnishings
E2010 Fixed Furnishings & Casework
320 LF
.20
,424
Plastic laminate counter, 24" wide
AWI Premium Grade Hardwood Veneer base
and upper cabinet with concealed hinge doors,
and brass pulls complete with PLAM counter
183 LF
0.00
8,100
and backsplash
Painted Metal Cabinet with plastic laminate
49 LF
0.00
,290
counter
161,814
Total E20 Furnishings
G
BUILDING SITEWORK
G10
Building Sitework
G2000 Site Improvements & Landscaping
Site work allowance based on GSF of building
area (Site Area to GSF ratio = 30-35%)
247,000 GSF
.00
||content||
,729,000
1,729,000
Total G10 Building Sitework
3,059,393
25,435,829
Estimated Final Shell/Core Cost
Page 9
Previous Page
