MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
DETENTION SUMMARY
Prepared: 1 August 2003
Tenant Improvements
Date: October 2003
Area: 7,300 USF
Detention 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
7,547
7,547
1.03
0.49%
B20
Exterior Enclosure
0
0.00
0.00%
B30
Roofing
0
0.00
0.00%
C10
Interior Construction
699,450
104,641
804,090
110.15
52.28%
C30
Interior Finishes
78,099
93,606
171,706
23.52
11.16%
D10
Conveying Systems
297,556
297,556
40.76
19.35%
D20
Plumbing
70,080
70,080
9.60
4.56%
D30
HVAC
51,538
51,538
7.06
3.35%
D40
Fire Protection
6,643
6,643
0.91
0.43%
D50
Electrical
22,411
25,842
48,253
6.61
3.14%
E10
Equipment
0
0.00
0.00%
E20
Furnishings
80,538
80,538
11.03
5.24%
F20
Selective Building Demolition
0
0.00
0.00%
G10
Building Sitework
0
0.00
0.00%
Estimated Direct Construction Cost
950,578
587,373
1,537,951
210.68
100.00%
Design Contingency - Allowance
10%
95,058
58,737
153,795
21.07
General Conditions and Profit - Allowance
15%
156,845
96,916
253,762
34.76
Estimated Construction Cost at Award
1,202,481
743,026
1,945,508
266.51
Cost of Art-In-Architecture - Allowance
0.5%
6,012
3,715
9,728
1.33
Construction Contingency - Allowance
5%
60,425
37,337
97,762
13.39
Estimated Construction Cost
1,268,919
784,078
2,052,997
281.23
Page 1
Previous Page
