MID RISE FEDERAL COURTHOUSE REFERENCE ESTIMATE
Prepared: 1 August 2003
Tenant Improvements
Date: October 2003
Area: 15,000 USF
Basement Parking
Tenant Improvements
SRCI
DESCRIPTION
Fitout
TOTAL
RATE
Total Cost
$
$
$
$/usf
%
A10
Foundations
0
0
0.00
0.00%
A20
On Grade/Below Grade Construction
283,704
283,704
18.91
34.72%
B10
Superstructure
259,350
259,350
17.29
31.74%
B20
Exterior Enclosure
4,300
4,300
0.29
0.53%
B30
Roofing
0
0
0.00
0.00%
C10
Interior Construction
27,933
27,933
1.86
3.42%
C30
Interior Finishes
27,708
27,708
1.85
3.39%
D10
Conveying Systems
11,400
11,400
0.76
1.40%
D20
Plumbing
57,600
57,600
3.84
7.05%
D30
HVAC
33,750
33,750
2.25
4.13%
D40
Fire Protection
27,000
27,000
1.80
3.30%
D50
Electrical
25,200
25,200
1.68
3.08%
E10
Equipment
59,200
59,200
3.95
7.24%
E20
Furnishings
0
0
0.00
0.00%
F20
Selective Building Demolition
0
0
0.00
0.00%
G10
Building Sitework
0
0
0.00
0.00%
Estimated Direct Construction Cost
817,145
-
817,145
54.48
100.00%
Design Contingency - Allowance
10%
81,715
81,715
5.45
General Conditions and Profit - Allowance
15%
134,829
134,829
8.99
Estimated Construction Cost at Award
1,033,689
1,033,689
68.91
Cost of Art-In-Architecture - Allowance
0.5%
5,168
5,168
0.34
Construction Contingency - Allowance
5%
51,943
51,943
3.46
Estimated Construction Cost
1,090,800
1,090,800
72.72
Previous Page
