|
D2020 Domestic Water Distribution 7.82 28,148.35
<br />7.82 28,148.35
<br />D2040 Rain Water Drainage 1.59 5,729.71
<br />1.44 5,183.31
<br />0.15 546.39
<br />D3050 Terminal & Package Units 8.48 30,511.19
<br />8.48 30,511.19
<br />D4010 Sprinklers 4.62 16,645.32
<br />4.62 16,645.32
<br />D4020 Standpipes 1.15 4,133.60
<br />1.15 4,133.60
<br />D5010 Electrical Service/Distribution 6.41 23,082.90
<br />1.64 5,905.68
<br />1.34 4,809.13
<br />3.44 12,368.10
<br />D5020 Lighting and Branch Wiring 10.95 39,437.09
<br />2.85 10,252.12
<br />0.4 1,438.52
<br />0.81 2,922.33
<br />6.9 24,824.12
<br />D5030 Communications and Security 1.78 6,408.08
<br />0.97 3,504.04
<br />0.81 2,904.04
<br />0% 0 0
<br />E1090 Other Equipment 0 0
<br />0% 0 0
<br />0% 0 0
<br />100% $201.44 $729,626.48
<br />10.00% $20.14 $72,962.65
<br />0.00% $0.00 $0.00
<br />0.00% $0.00 $0.00
<br />$221.58 $802,589.13
<br />SubTotal
<br />Contractor Fees (General Conditions,Overhead,Profit)
<br />Architectural Fees
<br />User Fees
<br />Total Building Cost
<br />G Building Sitework
<br />Overhead service installation, includes breakers, metering, 20' conduit &
<br />wire, 3 phase, 4 wire, 120/208 V, 400 A
<br />Feeder installation 600 V, including RGS conduit and XHHW wire, 400 A
<br />Switchgear installation, incl switchboard, panels & circuit breaker,
<br />120/208 V, 3 phase, 400 A
<br />Receptacles incl plate, box, conduit, wire, 8 per 1000 SF, .9 watts per SF
<br />Miscellaneous power, 1.5 watts
<br />Central air conditioning power, 4 watts
<br />Fluorescent fixtures recess mounted in ceiling, 1.6 watt per SF, 40 FC, 10
<br />fixtures @32watt per 1000 SF
<br />Communication and alarm systems, fire detection, addressable, 25
<br />detectors, includes outlets, boxes, conduit and wire
<br />Fire alarm command center, addressable without voice, excl. wire &
<br />conduit
<br />E Equipment & Furnishings
<br />F Special Construction
<br />Wet standpipe risers, class III, steel, black, sch 40, 4" diam pipe, 1 floor
<br />Gas fired water heater, commercial, 100< F rise, 500 MBH input, 480 GPH
<br />Roof drain, CI, soil,single hub, 4" diam, 10' high
<br />Roof drain, CI, soil,single hub, 4" diam, for each additional foot add
<br />Rooftop, single zone, air conditioner, department stores, 10,000 SF, 29.17
<br />ton
<br />Wet pipe sprinkler systems, steel, ordinary hazard, 1 floor, 10,000 SF
<br />Elk River TH 10 and Lowell Redevelopment TIF Analysis
<br />LHB Project No. 180477 Page 3 of 3
<br />Replacement Cost Report
<br />Parcel T, Drug Store
|