100% CLOSED OFFICE SUMMARY
OFFICE BUILDING MODERNIZATION OPTION A:
MINIMAL FAADE RENOVATION
Prepared: 1 August 2003
Tenant Improvements
Reference Date: 10/1/2003
Area: 98,160 USF
100% Closed Office
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
1,178,270
12.00
37.76%
C30
Interior Finishes
546,339
5.57
17.51%
D10
Conveying Systems
0
0.00
0.00%
D20
Plumbing
20,190
0.21
0.65%
D30
HVAC
75,583
0.77
2.42%
D40
Fire Protection
10,798
0.11
0.35%
D50
Electrical
665,525
6.78
21.33%
E10
Equipment
0
0.00
0.00%
E20
Furnishings
10,290
0.10
0.33%
F10
Special Construction
0
0.00
0.00%
F20
Selective Building Demolition
613,500
6.25
19.66%
G10
Building Sitework
0
0.00
0.00%
G50
Other Site Construction
0
0.00
0.00%
Estimated Direct Construction Cost
3,120,495
31.79
100.00%
Design Contingency - Allowance
10%
312,049
3.18
Phasing Premium
5%
171,627
1.75
General Conditions and Profit - Allowance
15%
540,626
5.51
Estimated Construction Cost at Award
4,144,797
42.22
Cost of Art-In-Architecture - Allowance
0.5%
20,724
0.21
Construction Contingency - Allowance
7%
291,586
2.97
Estimated Construction Cost
4,457,108
45.41
Page 1
Previous Page
