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