|
D20101102080 Water closet, vitreous china, bowl only with flush valve, wall hung $1.48 $3,548.21
<br /> D20102102000 Urinal, vitreous china, wall hung $0.20 $476.71
<br /> D20103101560 Lavatory w/trim, vanity top, PE on CI, 20" x 18" $0.56 $1,342.95
<br /> D20104404340 Service sink w/trim, PE on CI,wall hung w/rim guard, 24" x 20" $0.54 $1,304.78
<br /> D20108202080 Water cooler, electric, floor mounted, dual height, 14.3 GPH $0.32 $764.98
<br />D2020 Domestic Water Distribution $1.71 $4,098.65
<br /> D20202501860 Gas fired water heater, commercial, 100< F rise, 100 MBH input, 91
<br />GPH
<br />$1.71 $4,098.65
<br />D3050 Terminal & Package Units $21.92 $52,613.28
<br /> D30501553840 Rooftop, multizone, air conditioner, offices, 10,000 SF, 31.66 ton $21.92 $52,613.28
<br />D4010 Sprinklers $3.63 $8,700.86
<br /> D40104100620 Wet pipe sprinkler systems, steel, light hazard, 1 floor, 10,000 SF $3.63 $8,700.86
<br />D4020 Standpipes $1.60 $3,836.25
<br /> D40203101540 Wet standpipe risers, class III, steel, black, sch 40, 4" diam pipe, 1
<br />floor
<br />$1.60 $3,836.25
<br />D5010 Electrical Service/Distribution $14.81 $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 />$3.08 $7,401.88
<br /> D50102300320 Feeder installation 600 V, including RGS conduit and XHHW wire, 400
<br />A
<br />$4.00 $9,602.00
<br /> D50102400240 Switchgear installation, incl switchboard, panels & circuit breaker,
<br />120/208 V, 3 phase, 600 A
<br />$7.72 $18,536.28
<br />D5020 Lighting and Branch Wiring $14.46 $34,694.01
<br /> D50201100640 Receptacles incl plate, box, conduit, wire, 16.5 per 1000 SF, 2.0 W
<br />per SF, with transformer
<br />$4.99 $11,965.06
<br /> D50201350320 Miscellaneous power, 1.2 watts $0.34 $827.95
<br /> D50201400280 Central air conditioning power, 4 watts $0.62 $1,489.54
<br /> D50201452080 Motor installation, three phase, 460 V, 15 HP motor size $2.17 $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 $15,206.50
<br />D5030 Communications and Security $7.55 $18,126.52
<br /> D50303101020 Telephone wiring for offices & laboratories, 8 jacks/MSF $1.69 $4,055.33
<br /> D50309100452 Communication and alarm systems, fire detection, addressable, 25
<br />detectors, includes outlets, boxes, conduit and wire
<br />$3.11 $7,452.03
<br /> D50309100460 Fire alarm command center, addressable without voice, excl. wire &
<br />conduit
<br />$0.93 $2,231.73
<br /> D50309200110 Internet wiring, 8 data/voice outlets per 1000 S.F. $1.83 $4,387.43
<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% $225.40 $540,965.55
<br />15.0 % $33.81 $81,144.83
<br />0.0 % $0.00 $0.00
<br />0.0 % $0.00 $0.00
<br />Total Building Cost $259.21 $622,110.38
<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. 190549.01 Page 3 of 3
<br />Replacement Cost Report
<br />406 Main St NW – Commercial Building
|