BASEMENT PARKING SUMMARY
OFFICE BUILDING MODERNIZATION OPTION A:
MINIMAL FAADE RENOVATION
Prepared: 1 August 2003
Tenant Improvements
Reference Date: 10/1/2003
Area: 40,700 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
0
0
0.00
0.00%
B10
Superstructure
0
0
0.00
0.00%
B20
Exterior Enclosure
12,937
12,937
0.32
1.91%
B30
Roofing
0
0
0.00
0.00%
C10
Interior Construction
5,339
5,339
0.13
0.79%
C30
Interior Finishes
63,340
63,340
1.56
9.35%
D10
Conveying Systems
0
0
0.00
0.00%
D20
Plumbing
146,927
146,927
3.61
21.69%
D30
HVAC
91,575
91,575
2.25
13.52%
D40
Fire Protection
73,260
73,260
1.80
10.82%
D50
Electrical
68,376
68,376
1.68
10.09%
E10
Equipment
161,499
161,499
3.97
23.84%
E20
Furnishings
0
0
0.00
0.00%
F10
Special Construction
0
0
0.00
0.00%
F20
Selective Building Demolition
54,131
54,131
1.33
7.99%
G50
Other Site Construction
0
0
0.00
0.00%
Estimated Direct Construction Cost
677,385
-
677,385
16.64
100.00%
Design Contingency - Allowance
10%
67,738
67,738
1.66
Phasing Premium
5%
37,256
37,256
0.92
General Conditions and Profit - Allowance
15%
117,357
117,357
2.88
Estimated Construction Cost at Award
899,736
899,736
22.11
Cost of Art-In-Architecture - Allowance
0.5%
4,499
4,499
0.11
Construction Contingency - Allowance
7%
63,296
63,296
1.56
Page 1
Previous Page
