MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
CHAMBERS SUMMARY
Prepared: 1 August 2003
Tenant Improvements
Date: October 2003
Chambers MID RISE
Area: 27,600 USF
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
89,303
89,303
3.24
3.44%
B20
Exterior Enclosure
0
0.00
0.00%
B30
Roofing
0
0.00
0.00%
C10
Interior Construction
961,044
115,975
1,077,018
39.02
41.50%
C30
Interior Finishes
398,362
1,115
399,476
14.47
15.39%
D10
Conveying Systems
138,536
138,536
5.02
5.34%
D20
Plumbing
70,932
70,932
2.57
2.73%
D30
HVAC
59,616
59,616
2.16
2.30%
D40
Fire Protection
3,036
3,036
0.11
0.12%
D50
Electrical
173,604
173,604
6.29
6.69%
E10
Equipment
0
0.00
0.00%
E20
Furnishings
583,453
583,453
21.14
22.48%
F20
Selective Building Demolition
0
0.00
0.00%
G10
Building Sitework
0
0.00
0.00%
Estimated Direct Construction Cost
2,190,430
404,544
2,594,974
94.02
100.00%
Design Contingency - Allowance
10%
219,043
40,454
259,497
9.40
General Conditions and Profit - Allowance
15%
361,421
66,750
428,171
15.51
Estimated Construction Cost at Award
2,770,894
511,748
3,282,642
118.94
Cost of Art-In-Architecture - Allowance
0.5%
13,854
2,559
16,413
0.59
Construction Contingency - Allowance
5%
139,237
25,715
164,953
5.98
Estimated Construction Cost
2,923,986
540,022
3,464,008
125.51
Page 1
Previous Page
