|
D20202501860 Gas fired water heater, commercial, 100< F rise, 100 MBH input, 91
<br />GPH
<br />$1.71 $1,871.72
<br />D3050 Terminal & Package Units $21.92 $24,026.73
<br /> D30501553840 Rooftop, multizone, air conditioner, offices, 10,000 SF, 31.66 ton $21.92 $24,026.73
<br />D4010 Sprinklers $3.63 $3,973.39
<br /> D40104100620 Wet pipe sprinkler systems, steel, light hazard, 1 floor, 10,000 SF $3.63 $3,973.39
<br />D4020 Standpipes $1.60 $1,751.89
<br /> D40203101540 Wet standpipe risers, class III, steel, black, sch 40, 4" diam pipe, 1
<br />floor
<br />$1.60 $1,751.89
<br />D5010 Electrical Service/Distribution $32.43 $35,540.16
<br /> D50101200320 Overhead service installation, includes breakers, metering, 20'
<br />conduit & wire, 3 phase, 4 wire, 120/208 V, 400 A
<br />$6.75 $7,401.88
<br /> D50102300320 Feeder installation 600 V, including RGS conduit and XHHW wire, 400
<br />A
<br />$8.76 $9,602.00
<br /> D50102400240 Switchgear installation, incl switchboard, panels & circuit breaker,
<br />120/208 V, 3 phase, 600 A
<br />$16.91 $18,536.28
<br />D5020 Lighting and Branch Wiring $17.04 $18,671.62
<br /> D50201100640 Receptacles incl plate, box, conduit, wire, 16.5 per 1000 SF, 2.0 W per
<br />SF, with transformer
<br />$4.99 $5,464.04
<br /> D50201350320 Miscellaneous power, 1.2 watts $0.34 $378.10
<br /> D50201400280 Central air conditioning power, 4 watts $0.62 $680.22
<br /> D50201452080 Motor installation, three phase, 460 V, 15 HP motor size $4.75 $5,204.96
<br /> D50202100520 Fluorescent fixtures recess mounted in ceiling, 1.6 watt per SF, 40 FC,
<br />10 fixtures @32watt per 1000 SF
<br />$6.34 $6,944.30
<br />D5030 Communications and Security $7.55 $8,277.78
<br /> D50303101020 Telephone wiring for offices & laboratories, 8 jacks/MSF $1.69 $1,851.93
<br /> D50309100452 Communication and alarm systems, fire detection, addressable, 25
<br />detectors, includes outlets, boxes, conduit and wire
<br />$3.11 $3,403.10
<br /> D50309100460 Fire alarm command center, addressable without voice, excl. wire &
<br />conduit
<br />$0.93 $1,019.15
<br /> D50309200110 Internet wiring, 8 data/voice outlets per 1000 S.F. $1.83 $2,003.59
<br />E Equipment & Furnishings 0.00% $0.00 $0.00
<br />E1090 Other Equipment $0.00 $0.00
<br />F Special Construction 0.00% $0.00 $0.00
<br />G Building Sitework 0.00% $0.00 $0.00
<br />100% $222.68 $244,061.21
<br />15.0 % $33.40 $36,609.18
<br />0.0 % $0.00 $0.00
<br />0.0 % $0.00 $0.00
<br />Total Building Cost $256.09 $280,670.39
<br />User Fees
<br />Contractor Fees (General Conditions,Overhead,Profit)
<br />Architectural Fees
<br />SubTotal
<br />Main and Gates TIF Analysis
<br />LHB Project No. 190549 Page 3 of 3
<br />Replacement Cost Report
<br />430 Main St NW - Fomer Office
|