|
D20101102080 Water closet, vitreous china, bowl only with flush valve, wall hung
<br />$1.48 $3,548.21
<br />D20102102000
<br />Urinal, vitreous china, wall hung
<br />$0.20
<br />$476.71
<br />D20103101560
<br />Lavatory w/trim, vanity top, PE on Cl, 20" x 18"
<br />$0.56
<br />$1,342.95
<br />D20104404340
<br />Service sink w/trim, PE on Cl,wall hung w/rim guard, 24" x 20"
<br />$0.54
<br />$1,304.78
<br />D20108202080
<br />Water cooler, electric, floor mounted, dual height, 14.3 GPH
<br />$0.32
<br />$764.98
<br />D2020
<br />Domestic Water Distribution
<br />$1.71
<br />$4,098.65
<br />D20202501860
<br />Gas fired water heater, commercial, 100< F rise, 100 MBH input, 91
<br />$1.71
<br />$4,098.65
<br />GPH
<br />D3050
<br />Terminal & Package Units
<br />$21.92
<br />$52,613.28
<br />D30501553840
<br />Rooftop, multizone, air conditioner, offices, 10,000 SF, 31.66 ton
<br />$21.92
<br />$52,613.28
<br />D4010
<br />Sprinklers
<br />$3.63
<br />$8,700.86
<br />D40104100620
<br />Wet pipe sprinkler systems, steel, light hazard, 1 floor, 10,000 SF
<br />$3.63
<br />$8,700.86
<br />D4020
<br />Standpipes
<br />$1.60
<br />$3,836.25
<br />D40203101540
<br />Wet standpipe risers, class III, steel, black, sch 40, 4" diam pipe, 1
<br />$1.60
<br />$3,836.25
<br />floor
<br />D5010
<br />Electrical Service/Distribution
<br />$14.81
<br />$35,540.16
<br />D50101200320
<br />Overhead service installation, includes breakers, metering, 20'
<br />$3.08
<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 />$4.00
<br />$9,602.00
<br />A
<br />D50102400240
<br />Switchgear installation, incl switchboard, panels & circuit breaker,
<br />$7.72
<br />$18,536.28
<br />120/208 V, 3 phase, 600 A
<br />D5020
<br />Lighting and Branch Wiring
<br />$14.46
<br />$34,694.01
<br />D50201100640
<br />Receptacles incl plate, box, conduit, wire, 16.5 per 1000 SF, 2.0 W
<br />$4.99
<br />$11,965.06
<br />per SF, with transformer
<br />D50201350320
<br />Miscellaneous power, 1.2 watts
<br />$0.34
<br />$827.95
<br />D50201400280
<br />Central air conditioning power, 4 watts
<br />$0.62
<br />$1,489.54
<br />D50201452080
<br />Motor installation, three phase, 460 V, 15 HP motor size
<br />$2.17
<br />$5,204.96
<br />D50202100520
<br />Fluorescent fixtures recess mounted in ceiling, 1.6 watt per SF, 40 FC,
<br />$6.34
<br />$15,206.50
<br />10 fixtures @32watt per 1000 SF
<br />D5030
<br />Communications and Security
<br />$7.55
<br />$18,126.52
<br />D50303101020
<br />Telephone wiring for offices & laboratories, 8 jacks/MSF
<br />$1.69
<br />$4,055.33
<br />D50309100452
<br />Communication and alarm systems, fire detection, addressable, 25
<br />$3.11
<br />$7,452.03
<br />detectors, includes outlets, boxes, conduit and wire
<br />D50309100460
<br />Fire alarm command center, addressable without voice, excl. wire &
<br />$0.93
<br />$2,231.73
<br />conduit
<br />D50309200110
<br />Internet wiring, 8 data/voice outlets per 1000 S.F.
<br />$1.83
<br />$4,387.43
<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 />$225.40
<br />$540,965.55
<br />Contractor Fees (General Conditions,Overhead,Profit)
<br />15.0 %
<br />$33.81
<br />$81,144.83
<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 />.
<br />� -NRWXT
<br />I : .
<br />Main and Gates TIF Analysis Replacement Cost Report
<br />LHB Project No. 190549.01 Page 3 of 3 406 Main St NW - Commercial Building
<br />
|