MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
ENHANCED OFFICE SUMMARY
Prepared: 1 August 2003
Tenant Improvements
Date: October 2003
Area: 115,200 USF
Enhanced Office MID RISE
Tenant Improvements
SRCI
DESCRIPTION
Fitout
TOTAL
RATE
Total Cost
$
$
$
$/usf
%
A10
Foundations
0
0.00
0.00%
A20
On Grade/Below Grade Construction
0
0.00
0.00%
B10
Superstructure
0
0.00
0.00%
B20
Exterior Enclosure
0
0.00
0.00%
B30
Roofing
0
0.00
0.00%
C10
Interior Construction
2,129,409
2,129,409
18.48
42.98%
C30
Interior Finishes
1,561,251
251
1,561,502
13.55
31.52%
D10
Conveying Systems
0
0.00
0.00%
D20
Plumbing
168,192
168,192
1.46
3.39%
D30
HVAC
142,848
11,520
154,368
1.34
3.12%
D40
Fire Protection
12,672
12,672
0.11
0.26%
D50
Electrical
769,536
34,560
804,096
6.98
16.23%
E10
Equipment
0
0.00
0.00%
E20
Furnishings
124,416
124,416
1.08
2.51%
F20
Selective Building Demolition
0
0.00
0.00%
G10
Building Sitework
0
0.00
0.00%
Estimated Direct Construction Cost
4,908,324
46,331
4,954,655
43.01
100.00%
Design Contingency - Allowance
10%
490,832
4,633
495,466
4.30
General Conditions and Profit - Allowance
15%
809,874
7,645
817,518
7.10
Estimated Construction Cost at Award
6,209,030
58,609
6,267,639
54.41
Cost of Art-In-Architecture - Allowance
0.5%
31,045
293
31,338
0.27
Construction Contingency - Allowance
5%
312,004
2,945
314,949
2.73
Estimated Construction Cost
6,552,079
61,847
6,613,926
57.41
Page 1
Previous Page
