MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
COURTROOMS SUMMARY
Prepared: 1 August 2003
Tenant Improvements
Date: October 2003
Area: 24,000 USF
Court Rooms 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
737,267
0
737,267
30.72
15.99%
C30
Interior Finishes
695,935
164,261
860,195
35.84
18.66%
D10
Conveying Systems
245,807
0
245,807
10.24
5.33%
D20
Plumbing
0
0.00
0.00%
D30
HVAC
210,000
210,000
8.75
4.55%
D40
Fire Protection
2,640
0
2,640
0.11
0.06%
D50
Electrical
184,320
65,520
249,840
10.41
5.42%
E10
Equipment
0
0.00
0.00%
E20
Furnishings
2,248,609
56,391
2,305,000
96.04
49.99%
F20
Selective Building Demolition
0
0.00
0.00%
G10
Building Sitework
0
0.00
0.00%
Estimated Direct Construction Cost
4,114,578
496,172
4,610,749
192.11
100.00%
Design Contingency - Allowance
10%
411,458
49,617
461,075
19.21
General Conditions and Profit - Allowance
15%
678,905
81,868
760,774
31.70
Estimated Construction Cost at Award
5,204,941
627,657
5,832,598
243.02
Cost of Art-In-Architecture - Allowance
0.5%
26,025
3,138
29,163
1.22
Construction Contingency - Allowance
5%
261,548
31,540
293,088
12.21
Estimated Construction Cost
5,492,514
662,335
6,154,849
256.45
Page 1
Previous Page
