Wasilla Public Library, Schematic (Rev1)

HMS Project No. 13183

PREPARED FOR:

ECI/Hyer Inc

SCHEMATIC DESIGN SUBMITTAL (REVISION 1)CONSTRUCTION COST ESTIMATE

WASILLA PUBLIC LIBRARY CITY OF WASILLAWASILLA, ALASKA

ECI/Hyer Inc.101 West Benson Boulevard, Suite 306

Anchorage, Alaska 99503

January 24, 2014

4103 Minnesota Drive • Anchorage, Alaska 99503 p: 907.561.1653 • f: 907.562.0420 • e: [email protected]

WASILLA PUBLIC LIBRARY - CITY OF WASILLA WASILLA, ALASKASCHEMATIC DESIGN SUBMITTAL (REVISION 1) CONSTRUCTION COST ESTIMATE

HMS Project No.: 13183

PAGE 2

DATE: 1/24/2014

DRAWINGS AND DOCUMENTS

Level of Documents: (21) schematic design drawings and systems narrativesDate Received: December 12, 2013Provided By: ECI/Hyer, Inc. and their subconsultants of Anchorage, Alaska

RATES

Pricing is based on current material, equipment and freight costs.

Labor Rates: A.S. Title 36 prevailing wage rates working 50 hours/week Premium Time: 10.00%

BIDDING ASSUMPTIONS

Contract: Standard City of Wasilla construction contract without restrictive bidding clausesBidding Situation: Competitive bids assumedBid Date: Fall 2014Start of Construction: Spring 2015Months to Complete: Within (15) months completion time

EXCLUDED COSTS

1. A/E design fees2. Administrative and management costs 3. Owner furnished equipment and furnishings (FFE)4. Remediation of contaminated soils, if found during construction5. Any work to existing ice rink6. Bus stop and shelter (existing)

NOTES REGARDING THE PREPARATION OF THIS ESTIMATE



PAGE 3

DATE: 1/24/2014

GENERAL

When included in HMS Inc.'s scope of services, opinions or estimates of probable construction costs are prepared on the basis of HMS Inc.'sexperience and qualifications and represent HMS Inc.'s judgment as a professional generally familiar with the industry. However, since HMS Inc.has no control over the cost of labor, materials, equipment or services furnished by others, over contractor's methods of determining prices, or overcompetitive bidding or market conditions, HMS Inc. cannot and does not guarantee that proposals, bids, or actual construction cost will not varyfrom HMS Inc.'s opinions or estimates of probable construction cost.

This estimate assumes normal escalation based on the current economic climate. While the global economic downturn appears to be moderating,it remains unclear how its effects and subsequent economic recovery will affect construction costs. HMS Inc. will continue to monitor this, as wellas other international, domestic and local events, and the resulting construction climate, and will adjust costs and contingencies as deemedappropriate.

Review comments received January 23, 2014 have been incorporated into this submittal.

GROSS FLOOR AREA (PER ARCHITECT)

Main Level 23,707 SF

Platform (Not in GFA) 480 SF

NOTES REGARDING THE PREPARATION OF THIS ESTIMATE (Continued)



PAGE 4

DATE: 1/24/2014

Total Cost/SF Area

BASE BID $ 9,859,783 $ 415.90 /GFA 23,707 GFA

ADDITIVE ALTERNATESAlternate 1 - Amphitheater 225,398 48.16 /SF 4,680 SFAlternate 2 - North Parking 186,740 13.46 /SF 13,869 SF

TOTAL BASE BID AND ADDITIVE ALTERNATES (BID FALL 2014): $ 10,271,921 $ 433.29 /GFA 23,707 GFA

EXTERIOR SIDING OPTIONSubstitute Parklex/Cedar Siding with Slate Shingle Siding ADD: $ 112,223

SCHEMATIC DESIGN GENERAL COST SUMMARY



PAGE 5

DATE: 1/24/2014

Material Labor Total

01 - SITE WORK $ 617,559 $ 743,303 $ 1,360,862 02 - SUBSTRUCTURE 246,134 216,619 462,753 03 - SUPERSTRUCTURE 381,443 285,366 666,809 04 - EXTERIOR CLOSURE 390,222 261,392 651,614 05 - ROOF SYSTEMS 196,682 169,476 366,158 06 - INTERIOR CONSTRUCTION 519,527 365,276 884,803 07 - CONVEYING SYSTEMS 0 0 0 08 - MECHANICAL 681,979 619,914 1,301,893 09 - ELECTRICAL 355,620 391,992 747,612 10 - EQUIPMENT 179,481 61,618 241,099 11 - SPECIAL CONSTRUCTION 12,439 10,443 22,882

SUBTOTAL: $ 3,581,086 $ 3,125,399 $ 6,706,485

12 - GENERAL REQUIREMENTS 1,734,084

SUBTOTAL: $ 8,440,569

13 - CONTINGENCIES 1,419,214

TOTAL ESTIMATED CONSTRUCTION COST (BID FALL 2014): $ 9,859,783COST PER SQUARE FOOT: $ 415.90 /SFGROSS FLOOR AREA: 23,707 SF

SCHEMATIC DESIGN COST SUMMARY



PAGE 6

DATE: 1/24/2014

Total Rate $/SFMaterial Labor Material/Labor Total Cost Floor Area

01 - SITE WORK $ 1,360,862 $ 57.40 011 - Hazmat Abatement $ 0 $ 0 $ 0 0.00 012 - Site Preparation and Earthwork 44,174 272,832 317,006 13.37 013 - Site Improvements 348,177 284,261 632,438 26.68 014 - Site Mechanical 134,486 124,499 258,985 10.92 015 - Site Electrical 90,722 61,711 152,433 6.43

02 - SUBSTRUCTURE $ 462,753 $ 19.52 021 - Standard Foundations $ 111,133 $ 113,883 $ 225,016 9.49 022 - Slab on Grade 135,001 102,736 237,737 10.03 023 - Basement 0 0 0 0.00 024 - Special Foundations 0 0 0 0.00

03 - SUPERSTRUCTURE $ 666,809 $ 28.13 031 - Floor Construction $ 5,267 $ 4,182 $ 9,449 0.40 032 - Roof Construction 376,176 281,184 657,360 27.73 033 - Stair Construction 0 0 0 0.00

04 - EXTERIOR CLOSURE $ 651,614 $ 27.49 041 - Exterior Walls $ 190,434 $ 210,892 $ 401,326 16.93 042 - Exterior Doors and Windows 199,788 50,500 250,288 10.56

05 - ROOF SYSTEMS $ 366,158 $ 15.45 051 - Roofing $ 187,077 $ 165,202 $ 352,279 14.86 052 - Roof Accessories 9,605 4,274 13,879 0.59

06 - INTERIOR CONSTRUCTION $ 884,803 $ 37.32 061 - Partitions and Doors $ 202,089 $ 106,557 $ 308,646 13.02 062 - Interior Finishes 295,233 250,757 545,990 23.03 063 - Specialties 22,205 7,962 30,167 1.27

Element

ELEMENTAL SUMMARY



PAGE 7

DATE: 1/24/2014

Total Rate $/SFMaterial Labor Material/Labor Total Cost Floor AreaElement

ELEMENTAL SUMMARY

07 - CONVEYING SYSTEMS $ 0 $ 0 $ 0 $ 0.00

08 - MECHANICAL $ 1,301,893 $ 54.92 081 - Plumbing $ 72,499 $ 77,968 $ 150,467 6.35 082 - HVAC 543,266 465,079 1,008,345 42.53 083 - Fire Protection 63,982 72,155 136,137 5.74 084 - Special Mechanical Systems 2,232 4,712 6,944 0.29

09 - ELECTRICAL $ 747,612 $ 31.54 091 - Service and Distribution $ 83,524 $ 50,927 $ 134,451 5.67 092 - Lighting and Power 168,925 183,647 352,572 14.87 093 - Special Electrical Systems 103,171 157,418 260,589 10.99

10 - EQUIPMENT $ 241,099 $ 10.17 101 - Fixed and Movable Equipment $ 13,770 $ 2,717 $ 16,487 0.70 102 - Furnishings 165,711 58,901 224,612 9.47

11 - SPECIAL CONSTRUCTION $ 12,439 $ 10,443 $ 22,882 $ 0.97 SUBTOTAL DIRECT WORK: $ 3,581,086 $ 3,125,399 $ 6,706,485

12 - GENERAL REQUIREMENTS $ 1,734,084 $ 73.15 121 - Mobilization $ 41,250 1.74 122 - Operation Costs 1,044,619 44.06 123 - Profit 648,215 27.34

13 - CONTINGENCIES $ 1,419,214 $ 59.86 131 - Estimator's Contingency 13.50% $ 1,139,477 48.07 132 - Escalation Contingency 2.92% 279,737 11.80

TOTAL ESTIMATED CONSTRUCTION COST: $ 9,859,783 $415.90 /SFGROSS FLOOR AREA: 23,707 SF



PAGE 8

DATE: 1/24/2014

01 - SITE WORK MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

012 - Site Preparation and Earthwork $ $ $ $ $ $

PREPARATION

Site survey and staking 3.26 AC 750.00 2,445 4500.00 14,670 5250.00 17,115

Erosion and pollution control at parking, etc. 34,876 SF 0.03 1,046 0.07 2,441 0.10 3,487

SWPPP requirements and maintenance 3 MOS 500.00 1,500 1250.00 3,750 1750.00 5,250

Traffic control, barriers, etc. (minimal) 1 LOT 1000.00 1,000 1500.00 1,500 2500.00 2,500

Construction fencing and gates 900 LF 10.50 9,450 4.80 4,320 15.30 13,770

EARTHWORK

Cut trees, grub up roots and dispose 2.79 AC 5000.00 13,950 5000.00 13,950

Excavate average 12" deep overburden anddispose off site 4,496 CY 7.25 32,596 7.25 32,596

Excavate 24" deep under building and stockpile 1,756 CY 5.50 9,658 5.50 9,658

Excavate knoll and under parking/pavements, etc.and stockpile 9,748 CY 5.50 53,614 5.50 53,614

Form berms, etc. with stockpile 1,500 CY 4.20 6,300 4.20 6,300

Dispose surplus off site, parking, etc. 10,004 CY 7.25 72,529 7.25 72,529

24" deep NFS fill under building, compacted(quantity by engineer) 2,070 CY 12.25 25,358 7.00 14,490 19.25 39,848



PAGE 9

DATE: 1/24/2014


012 - Site Preparation and Earthwork $ $ $ $ $ $

EARTHWORK (Continued)

Rough grade site 121,405 SF 0.15 18,211 0.15 18,211

Soil compaction tests 15 EA 225.00 3,375 225.00 3,375

SUBTOTAL: $ 44,174 $ 248,029 $ 292,203

Labor Premium Time 10.00% 24,803 24,803

TOTAL ESTIMATED COST: $ 44,174 $ 272,832 $ 317,006



PAGE 10

DATE: 1/24/2014


013 - Site Improvements $ $ $ $ $ $

CONCRETE WALKS/PLAZA/CURBS, ETC.

6" subbase, compacted 312 CY 14.50 4,524 7.50 2,340 22.00 6,864

4" broom finished, mesh reinforced scoredconcrete walks and plaza 9,344 SF 3.95 36,909 3.20 29,901 7.15 66,810

4" patterned concrete walks with borders 1,290 SF 4.70 6,063 4.20 5,418 8.90 11,481

4" concrete platform with various finishes 1,341 SF 6.40 8,582 4.80 6,437 11.20 15,019

6" reinforced concrete utility pad/dock slab 424 SF 6.40 2,714 4.50 1,908 10.90 4,622

Straight edge concrete curbs at sidewalk 426 LF 10.30 4,388 11.75 5,006 22.05 9,394

Concrete curbs and gutter at roads 395 LF 12.50 4,938 13.70 5,412 26.20 10,350

Extra for ADA curb cuts (2) 80 SF 1.15 92 2.70 216 3.85 308

Detectable tile mats (2) 16 SF 18.50 296 7.70 123 26.20 419

ELEVATED WALK

6" diameter x 15'0" long pipe piles 24 EA 585.00 14,040 420.00 10,080 1005.00 24,120

12"x18" precast concrete beams 480 LF 36.20 17,376 10.50 5,040 46.70 22,416

6" precast concrete walk panels 1,440 SF 10.70 15,408 4.50 6,480 15.20 21,888

1 1/2" diameter (3) pipe railing 480 LF 49.00 23,520 21.50 10,320 70.50 33,840



PAGE 11

DATE: 1/24/2014



RETAINING AND PLANTERS WALLS

18"x10" reinforced concrete footing includingexcavation and backfill at planters 108 LF 13.70 1,480 15.50 1,674 29.20 3,154

30"x12" reinforced concrete footing at retainingwalls 245 LF 22.80 5,586 18.50 4,533 41.30 10,119

8" thick reinforced concrete walls 1,794 SF 9.40 16,864 12.25 21,977 21.65 38,841

Extra for smooth finish to exposed surfaces 1,020 SF 1.50 1,530 2.15 2,193 3.65 3,723

AC PAVEMENT

4" D1 leveling course, compacted 430 CY 20.50 8,815 7.50 3,225 28.00 12,040

Finish grade 28,067 SF 0.20 5,613 0.20 5,613

2" AC pavement (359 tons) 27,367 SF 1.35 36,945 1.10 30,104 2.45 67,049

Patch roadway pavement for utilities 700 SF 2.20 1,540 1.70 1,190 3.90 2,730

Match existing pavements (2) 100 LF 2.20 220 4.70 470 6.90 690

Asphalt tests 6 EA 175.00 1,050 175.00 1,050

Mark parking stalls 60 EA 15.00 900 25.00 1,500 40.00 2,400

Mark handicapped accessible symbols 4 EA 20.00 80 37.00 148 57.00 228



PAGE 12

DATE: 1/24/2014



AC PAVEMENT (Continued)

Crosshatch markings (2) 200 SF 0.70 140 0.65 130 1.35 270

Single panel ADA signs, posts and bases 3 EA 138.00 414 125.00 375 263.00 789

Double panel ADA sign, post and base 1 EA 175.00 175 140.00 140 315.00 315

Traffic signs, posts and bases 2 EA 165.00 330 135.00 270 300.00 600

FURNISHINGS, SCULPTURES, ETC.

6"x48" concrete filled pipe bollards and basesat transformer and dumpster 6 EA 385.00 2,310 330.00 1,980 715.00 4,290

10'0"x7'0" monumental facility sign overconcrete bases 1 EA 8500.00 8,500 3700.00 3,700 12200.00 12,200

(7) slot wave style bike rack fixed to walk 1 EA 890.00 890 150.00 150 1040.00 1,040

Trash receptacles 4 EA 635.00 2,540 50.00 200 685.00 2,740

30'0" flag pole and base 1 EA 2250.00 2,250 975.00 975 3225.00 3,225

20'0"x3'0" low stone wall sculpture feature at libraryentrance 1 EA 6500.00 6,500 4500.00 4,500 11000.00 11,000

8'0"x20'0" sculpture at plaza 1 EA 10500.00 10,500 6000.00 6,000 16500.00 16,500

Bench/table unit 1 EA 880.00 880 100.00 100 980.00 980



PAGE 13

DATE: 1/24/2014



FURNISHINGS, SCULPTURES, ETC. (Continued)

Custom tables 2 EA 3500.00 7,000 70.00 140 3570.00 7,140

6'0" custom benches 8 EA 2000.00 16,000 70.00 560 2070.00 16,560

6'0" dumpster screen wall 24 LF 39.50 948 15.00 360 54.50 1,308

8'0"x6'0" gate 1 EA 840.00 840 330.00 330 1170.00 1,170

CULVERTS AND SWALES

18" diameter CMP culvert (1) 10 LF 18.15 182 21.00 210 39.15 392

24" diameter CMP culvert (1) 64 LF 22.80 1,459 24.00 1,536 46.80 2,995

18" to 24" diameter flare ends 4 EA 140.00 560 115.00 460 255.00 1,020

24"x24" concrete construction landscape weirstructures (3) 92 LF 58.00 5,336 35.00 3,220 93.00 8,556

Form grass lined swales/rain feature (448 LF) 2,688 SF 1.55 4,166 2.70 7,258 4.25 11,424

LANDSCAPING

Uproot and relocate Mountain Ash trees from new driveway 2 EA 75.00 150 550.00 1,100 625.00 1,250

Plant 1 1/2" caliper new native Birch trees 100 EA 140.00 14,000 165.00 16,500 305.00 30,500



PAGE 14

DATE: 1/24/2014



LANDSCAPING (Continued)

Deciduous trees at berms, etc. 50 EA 180.00 9,000 170.00 8,500 350.00 17,500

Coniferous trees 42 EA 300.00 12,600 190.00 7,980 490.00 20,580

Shrubs 180 EA 35.00 6,300 27.00 4,860 62.00 11,160

Perennials/ground cover, etc. 900 EA 9.25 8,325 5.75 5,175 15.00 13,500

18" to 24" deep stockpile screened/fertilizedtopsoil at trees and planters, etc. 562 CY 2.50 1,405 7.20 4,046 9.70 5,451

4" deep stockpile screened/fertilized topsoil atgrass areas 400 CY 2.50 1,000 6.00 2,400 8.50 3,400

3" bark mulch 6,072 SF 0.45 2,732 0.22 1,336 0.67 4,068

6" washed rock drip strip (20 CY) 1,078 SF 0.90 970 1.20 1,294 2.10 2,264

Landscape edging 652 LF 3.80 2,478 2.50 1,630 6.30 4,108

Non-mow grass mix 5.70 MSF 65.00 371 270.00 1,539 335.00 1,910

Wild flower seed mix 19.10 MSF 82.00 1,566 270.00 5,157 352.00 6,723

1 year maintenance and warranty 1 LOT 1500.00 1,500 3000.00 3,000 4500.00 4,500

SUBTOTAL: $ 348,177 $ 258,419 $ 606,596



PAGE 15

DATE: 1/24/2014







PAGE 16

DATE: 1/24/2014


014 - Site Mechanical $ $ $ $ $ $

WATER

6" DI water line 593 LF 21.30 12,631 24.00 14,232 45.30 26,863

6" fittings/couplings 30 EA 95.00 2,850 115.00 3,450 210.00 6,300

6"x8" line tap to existing line including fee 1 EA 7500.00 7,500 1500.00 1,500 9000.00 9,000

6" building connection and sleeve 1 EA 152.00 152 185.00 185 337.00 337

6" gate valve and box 3 EA 870.00 2,610 320.00 960 1190.00 3,570

Fire hydrant assembly 1 EA 2350.00 2,350 1420.00 1,420 3770.00 3,770

Concrete thrust blocks 8 EA 170.00 1,360 135.00 1,080 305.00 2,440

Magnesium cathodic protection wire and anodes 593 LF 5.70 3,380 2.50 1,483 8.20 4,863

Test and disinfect piping 1 LOT 150.00 150 950.00 950 1100.00 1,100

SEWER

6" HDPE gravity main 107 LF 8.50 910 7.20 770 15.70 1,680

2" HDPE force main 160 LF 4.10 656 5.40 864 9.50 1,520

6" fittings and couplings 6 EA 42.00 252 65.00 390 107.00 642

2" fittings and couplings 8 EA 19.00 152 37.00 296 56.00 448



PAGE 17

DATE: 1/24/2014



SEWER (Continued)

6" yard cleanout 1 EA 380.00 380 295.00 295 675.00 675

48" diameter x 84" deep manhole, cover and frame 1 EA 2850.00 2,850 1730.00 1,730 4580.00 4,580

2,500 gallon double compartment steel septic tankwith vents, manholes, etc. 1 EA 9750.00 9,750 2150.00 2,150 11900.00 11,900

___ GPM, ___ HP duplex pumps lift station with wetwell alarms, floats, etc. 1 EA 18500.00 18,500 6200.00 6,200 24700.00 24,700

2" connection and fee to existing force main 1 EA 3200.00 3,200 900.00 900 4100.00 4,100

6" connection and sleeve to buildings 1 EA 140.00 140 170.00 170 310.00 310

2" to 6" manhole/cleanout connections 6 EA 48.00 288 75.00 450 123.00 738

Pressure test piping 1 LOT 100.00 100 700.00 700 800.00 800

STORM DRAINS

6" CPEP rainleaders 120 LF 5.80 696 4.70 564 10.50 1,260

6" cleanouts and building connections 4 EA 370.00 1,480 255.00 1,020 625.00 2,500

18" CPEP storm drain 245 LF 16.75 4,104 11.20 2,744 27.95 6,848

18" flare ends 2 EA 180.00 360 150.00 300 330.00 660



PAGE 18

DATE: 1/24/2014



STORM DRAINS (Continued)

48" diameter x 72" manhole, cover and frame 1 EA 2370.00 2,370 1550.00 1,550 3920.00 3,920

18" manhole connections 2 EA 60.00 120 95.00 190 155.00 310

Test piping 1 LOT 100.00 100 600.00 600 700.00 700

NATURAL GAS

3" PVC gas line 160 LF 6.75 1,080 5.50 880 12.25 1,960

Enstar connection and fee 1 EA 2500.00 2,500 800.00 800 3300.00 3,300

Gas regulator and meter 1 EA 1350.00 1,350 520.00 520 1870.00 1,870

Building connection and sleeve 1 EA 65.00 65 115.00 115 180.00 180

Test piping 1 LOT 50.00 50 300.00 300 350.00 350

SNOW MELT SYSTEM

Note: HX, pumps, etc. with building systems.

2" rigid insulation under sidewalk (quantity by engineer) 1,000 SF 0.90 900 0.50 500 1.40 1,400

5/8" PEX tubing at 9" o/c 2,400 LF 1.25 3,000 1.40 3,360 2.65 6,360

2" to 1 1/2" insulated header piping 100 LF 15.20 1,520 17.50 1,750 32.70 3,270



PAGE 19

DATE: 1/24/2014



SNOW MELT SYSTEM (Continued)

Snow sensors 2 EA 135.00 270 75.00 150 210.00 420

Zone manifold box and valves 2 EA 840.00 1,680 525.00 1,050 1365.00 2,730

Glycol agent 50 GAL 13.50 675 2.20 110 15.70 785

Test system 1 LOT 100.00 100 400.00 400 500.00 500

TRENCHING FOR UTILITIES

Excavate and stockpile 2,637 CY 5.50 14,504 5.50 14,504

Bedding material 204 CY 22.00 4,488 7.00 1,428 29.00 5,916

NFS fill, compacted 985 CY 14.50 14,283 6.50 6,403 21.00 20,686

Stockpile fill, compacted 1,738 CY 6.50 11,297 6.50 11,297

Dispose surplus on site 900 CY 3.50 3,150 3.50 3,150

6" PVC marker tapes 1,385 LF 0.52 720 0.33 457 0.85 1,177

SUBTOTAL: $ 112,072 $ 94,317 $ 206,389


SUBTOTAL: $ 112,072 $ 103,749 $ 215,821



PAGE 20

DATE: 1/24/2014



Subcontractor's Overhead and Profit on Materialand Labor 20.00% 22,414 20,750 43,164




PAGE 21

DATE: 1/24/2014


015 - Site Electrical $ $ $ $ $ $

POWER

Transformer, pad and service to buildingincluding marker tape 1 LOT By MEA

Trenching and backfill 20 LF 1.50 30 6.20 124 7.70 154

4" RGS conduits for secondary service (2) 50 LF 24.60 1,230 13.20 660 37.80 1,890

#600 KCMIL XHHW copper conductors (4) 200 LF 14.20 2,840 5.10 1,020 19.30 3,860

#3/0 ground wire (1) 50 LF 4.15 208 2.60 130 6.75 338

Transformer and building equipment connections 4 EA 130.00 520 175.00 700 305.00 1,220

3/4"x10'0" ground rods 2 EA 65.00 130 155.00 310 220.00 440

#1/0 ground wire 20 LF 2.70 54 2.10 42 4.80 96

Exothermic connections 4 EA 18.00 72 57.00 228 75.00 300

STANDBY POWER Not Required

SITE LIGHTING, HEADBOLT HEATERS, ETC.

7" diameter x 20'0" long driven pipe pilefoundations 12 EA 730.00 8,760 550.00 6,600 1280.00 15,360

24" diameter x 36" concrete bumper with (4)anchor bolts 12 EA 520.00 6,240 350.00 4,200 870.00 10,440



PAGE 22

DATE: 1/24/2014



SITE LIGHTING, HEADBOLT HEATERS, ETC. (Continued)

20'0" steel poles 12 EA 1075.00 12,900 520.00 6,240 1595.00 19,140

LED fixtures, 260 watt with drivers 16 EA 1535.00 24,560 420.00 6,720 1955.00 31,280

Light bollards and bases 5 EA 1235.00 6,175 650.00 3,250 1885.00 9,425

Accent light fixtures at sign and sculpture 4 EA 585.00 2,340 290.00 1,160 875.00 3,500

Duplex headbolt heater receptacles on 4" galvanizedrigid steel conduit 4 EA 495.00 1,980 230.00 920 725.00 2,900

Trenching and backfill including bedding 178 CY 1.50 267 6.00 1,068 7.50 1,335

1" PVC marker tape 1,100 LF 0.52 572 0.33 363 0.85 935

1" PVC conduit 1,100 LF 2.35 2,585 5.30 5,830 7.65 8,415

#10 XHHW copper wire (3) 3,825 LF 0.35 1,339 0.75 2,869 1.10 4,208

#10 copper ground (1) 1,275 LF 0.25 319 0.70 893 0.95 1,212

Weatherproof disconnect switch and connectionsto lift station and sign 2 EA 235.00 470 150.00 300 385.00 770

DATA/COM

Trenching and backfill including bedding 38 CY 1.50 57 6.00 228 7.50 285



PAGE 23

DATE: 1/24/2014



DATA/COM (Continued)

6" PVC marker tape 200 LF 0.52 104 0.33 66 0.85 170

Data/com pull boxes 2 EA 385.00 770 275.00 550 660.00 1,320

2" PVC empty conduits (2) 200 LF 4.90 980 7.40 1,480 12.30 2,460

Cabling By Utility Co.

SECURITY/SURVEILLANCE Not Required

MISCELLANEOUS

Test and tag electrical 1 LOT 100.00 100 800.00 800 900.00 900

SUBTOTAL: $ 75,602 $ 46,751 $ 122,353


SUBTOTAL: $ 75,602 $ 51,426 $ 127,028





PAGE 24

DATE: 1/24/2014

02 - SUBSTRUCTURE MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

021 - Standard Foundations $ $ $ $ $ $

FOUNDATIONS

Excavate and backfill for foundations in preparedpad 752 CY 2.50 1,880 8.75 6,580 11.25 8,460

Concrete bases 97 CY 125.00 12,125 80.00 7,760 205.00 19,885

Concrete grade beams 124 CY 125.00 15,500 90.00 11,160 215.00 26,660

Concrete strip footings 22 CY 125.00 2,750 75.00 1,650 200.00 4,400

Concrete piers 21 CY 125.00 2,625 95.00 1,995 220.00 4,620

8" concrete foundation/retaining walls 79 CY 125.00 9,875 80.00 6,320 205.00 16,195

Concrete waste (5%) 17 CY 125.00 2,125 75.00 1,275 200.00 3,400

Pump concrete 360 CY 45.00 16,200 45.00 16,200

Bar reinforcement to footings, bases and beams 19,380 LBS 0.70 13,566 0.65 12,597 1.35 26,163

Formwork to footings 898 SF 1.50 1,347 4.15 3,727 5.65 5,074

Formwork to bases/grade beams 1,764 SF 1.70 2,999 4.50 7,938 6.20 10,937

Formwork to piers 982 SF 2.45 2,406 5.20 5,106 7.65 7,512

Formwork to walls 982 SF 2.45 2,406 5.20 5,106 7.65 7,512

Bar reinforcement to concrete walls/piers 14,470 LBS 0.75 10,853 0.70 10,129 1.45 20,982



PAGE 25

DATE: 1/24/2014


021 - Standard Foundations $ $ $ $ $ $

FOUNDATIONS (Continued)

Membrane waterproofing to foundations 3,608 SF 1.80 6,494 2.90 10,463 4.70 16,957

4" rigid insulation 2,615 SF 1.65 4,315 1.00 2,615 2.65 6,930

MISCELLANEOUS

3/4"x12" anchor bolts for base plates 200 EA 8.80 1,760 21.50 4,300 30.30 6,060

1"x18" anchor bolts for base plates (19 plates x6 bolts) 114 EA 11.00 1,254 23.00 2,622 34.00 3,876

5/8"x6" anchor bolts, 32" o/c at walls 284 EA 2.30 653 7.70 2,187 10.00 2,840

SUBTOTAL: $ 111,133 $ 103,530 $ 214,663





PAGE 26

DATE: 1/24/2014


022 - Slab on Grade $ $ $ $ $ $

6" subbase, compacted 516 CY 12.00 6,192 7.25 3,741 19.25 9,933

4" rigid insulation for radiant heat slab 23,207 SF 1.65 38,292 1.00 23,207 2.65 61,499

5" concrete slab 361 CY 125.00 45,125 70.00 25,270 195.00 70,395

Thickened slabs 6 CY 125.00 750 80.00 480 205.00 1,230

Concrete waste (5%) 19 CY 125.00 2,375 70.00 1,330 195.00 3,705

Pump concrete 386 CY 45.00 17,370 45.00 17,370

Cure and finish slab 23,207 SF 0.30 6,962 1.10 25,528 1.40 32,490

Bar reinforcement at columns, etc. 4,500 LBS 0.70 3,150 0.65 2,925 1.35 6,075

W 6"x6" to 1.4"x1.4" welded mesh reinforcement 23,207 SF 0.54 12,532 0.35 8,122 0.89 20,654

4" housekeeping pads 250 SF 4.80 1,200 5.40 1,350 10.20 2,550

1 1/2" non-shrink grout at column base plates 78 SF 13.50 1,053 18.50 1,443 32.00 2,496

SUBTOTAL: $ 135,001 $ 93,396 $ 228,397





PAGE 27

DATE: 1/24/2014

03 - SUPERSTRUCTURE MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

031 - Floor Construction $ $ $ $ $ $

MECHANICAL MEZZANINE

800 S162 steel joists at 16" o/c including bracings 2,180 LBS 1.15 2,507 1.00 2,180 2.15 4,687

9/16" steel form decking 480 SF 2.25 1,080 1.15 552 3.40 1,632

2 1/2" concrete topping (4 CY) 480 SF 1.75 840 1.50 720 3.25 1,560

24" wide x 10'0" ladder 1 EA 840.00 840 350.00 350 1190.00 1,190

SUBTOTAL: $ 5,267 $ 3,802 $ 9,069

Labor Premium Time 10.00% 380 380




PAGE 28

DATE: 1/24/2014


032 - Roof Construction $ $ $ $ $ $

CANOPIES

3/4"x13"x13" base plates 10 EA 43.00 430 55.00 550 98.00 980

HSS 6"x6"x1/2 columns 4,228 LBS 1.20 5,074 1.10 4,651 2.30 9,725

HSS stud posts and diagonal kickers at cantilevered canopy (10) 2,500 LBS 1.25 3,125 1.15 2,875 2.40 6,000

W beams 14,955 LBS 1.15 17,198 1.05 15,703 2.20 32,901

Miscellaneous plates, angles and connections(12.5%) 2,710 LBS 1.25 3,388 1.35 3,659 2.60 7,047

Moment frame connections 24 EA 185.00 4,440 255.00 6,120 440.00 10,560

1 1/2" deep steel decking 2,050 SF 2.90 5,945 1.15 2,358 4.05 8,303

4"x4"x1/8" deck edge angles (1,207#) 360 LF 4.15 1,494 5.40 1,944 9.55 3,438

MAIN ROOF

3/4"x13"x13" base plates 22 EA 43.00 946 55.00 1,210 98.00 2,156

1 1/2"x14"x30" base plates 19 EA 205.00 3,895 130.00 2,470 335.00 6,365

HSS columns 21,382 LBS 1.20 25,658 1.10 23,520 2.30 49,178

8" diameter standard pipe columns 7,423 LBS 1.15 8,536 1.10 8,165 2.25 16,701



PAGE 29

DATE: 1/24/2014


032 - Roof Construction $ $ $ $ $ $

MAIN ROOF (Continued)

W beams 74,535 LBS 1.15 85,715 1.05 78,262 2.20 163,977

HSS braced frames 25,994 LBS 1.20 31,193 1.15 29,893 2.35 61,086

Miscellaneous plates, angles and connections(12.50%) 16,170 LBS 1.25 20,213 1.35 21,830 2.60 42,043

1 1/2" deep steel decking 23,704 SF 2.90 68,742 1.15 27,260 4.05 96,002

8"x5"x1/8" deck edge angles (4,110#) 747 LF 5.70 4,258 6.50 4,856 12.20 9,114

MISCELLANEOUS

50 ton crane and operator 8 WKS 7500.00 60,000 1500.00 12,000 9000.00 72,000

Special inspections 1 LOT 20000.00 20,000 20000.00 20,000

Temporary shoring and bracing 23,704 SF 0.25 5,926 0.35 8,296 0.60 14,222

SUBTOTAL: $ 376,176 $ 255,622 $ 631,798





PAGE 30

DATE: 1/24/2014

04 - EXTERIOR CLOSURE MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

041 - Exterior Walls $ $ $ $ $ $

WALL CONSTRUCTION (GROSS AREA)

8" light gauge steel studs, 16" o/c includingtracks 16,504 SF 1.25 20,630 1.45 23,931 2.70 44,561

8" R25 batt insulation 16,504 SF 0.85 14,028 0.55 9,077 1.40 23,105

8 mil vapor retarder 16,504 SF 0.08 1,320 0.12 1,980 0.20 3,300

2" rigid insulation over Z furrings, 24" o/c 16,504 SF 1.25 20,630 1.60 26,406 2.85 47,036

5/8" exterior gypboard sheathing 16,504 SF 0.48 7,922 1.30 21,455 1.78 29,377

FINISHES (NET AREA)

5/8" Type X interior gypboard sheathing 13,552 SF 0.64 8,673 1.50 20,328 2.14 29,001

Weather shield air barrier 13,552 SF 0.38 5,150 0.75 10,164 1.13 15,314

Parklex wall paneling system 2,240 SF 16.70 37,408 6.55 14,672 23.25 52,080

7/8" T&G bleached cedar siding, trims and sealer 11,312 SF 4.70 53,166 3.55 40,158 8.25 93,324

CANOPY SOFFITS

3 5/8" stud framing 2,050 SF 1.10 2,255 1.25 2,563 2.35 4,818

Parklex paneling soffits 2,050 SF 16.70 7.00 14,350 23.70 14,350



PAGE 31

DATE: 1/24/2014


041 - Exterior Walls $ $ $ $ $ $

MISCELLANEOUS

Architectural metal louver (1) 440 SF 39.50 17,380 8.70 3,828 48.20 21,208

Caulking and sealants to siding and soffits 15,602 SF 0.12 1,872 0.18 2,808 0.30 4,680

SUBTOTAL: $ 190,434 $ 191,720 $ 382,154





PAGE 32

DATE: 1/24/2014


042 - Exterior Doors and Windows $ $ $ $ $ $

DOORS

3'0"x7'0" insulated hollow metal door frames 2 EA 170.00 340 85.00 170 255.00 510

6'0"x7'0" insulated hollow metal door frames 2 EA 215.00 430 110.00 220 325.00 650

3'0"x7'0" insulated hollow metal flush single doors 2 EA 365.00 730 75.00 150 440.00 880

3'0"x7'0" insulated hollow metal flush doubledoors 2 PRS 720.00 1,440 150.00 300 870.00 1,740

3'0"x7'0" thermo break aluminum double doors, fully glazed in curtain wall frames 2 PRS 2250.00 4,500 520.00 1,040 2770.00 5,540

Single door hardware sets 2 EA 520.00 1,040 295.00 590 815.00 1,630

Double door hardware sets 2 EA 720.00 1,440 350.00 700 1070.00 2,140

Glazed door hardware sets with panic bar 2 EA 1120.00 2,240 415.00 830 1535.00 3,070

ADA door actuator 1 EA 2250.00 2,250 720.00 720 2970.00 2,970

CURTAIN WALLS AND WINDOWS

Insulated glazed aluminum curtain wall system 2,154 SF 73.50 158,319 13.70 29,510 87.20 187,829

Insulated glazed aluminum triple pane fixed windows (11) 358 SF 65.00 23,270 14.00 5,012 79.00 28,282



PAGE 33

DATE: 1/24/2014


042 - Exterior Doors and Windows $ $ $ $ $ $

MISCELLANEOUS

Door and window flashings 1,144 LF 1.45 1,659 2.30 2,631 3.75 4,290

1"x interior window trims 228 LF 1.15 262 1.40 319 2.55 581

2"x5" solid sills at windows 46 LF 5.70 262 3.50 161 9.20 423

Caulking and sealant to doors and windows 2,294 LF 0.70 1,606 1.55 3,556 2.25 5,162

SUBTOTAL: $ 199,788 $ 45,909 $ 245,697





PAGE 34

DATE: 1/24/2014

05 - ROOF SYSTEMS MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

051 - Roofing $ $ $ $ $ $

Self-adhering vapor retarder 25,754 SF 0.15 3,863 0.18 4,636 0.33 8,499

1/2" substrate 25,754 SF 0.65 16,740 0.60 15,452 1.25 32,192

2" tapered insulation at canopies 2,050 SF 1.10 2,255 0.70 1,435 1.80 3,690

(2) layers 3" rigid insulation at main roof 23,704 SF 2.45 58,075 1.15 27,260 3.60 85,335

2" tapered insulation 23,702 SF 1.10 26,072 0.70 16,591 1.80 42,663

1/2" cover board 25,754 SF 0.70 18,028 0.65 16,740 1.35 34,768

60 mil EPDM roofing 25,754 SF 1.90 48,933 2.15 55,371 4.05 104,304

60 mil EPDM at eaves/gables 1,303 LF 2.10 2,736 2.30 2,997 4.40 5,733

Eave/gable flashings 1,303 LF 3.70 4,821 3.50 4,561 7.20 9,382

Roof/wall flashings 334 LF 4.10 1,369 3.70 1,236 7.80 2,605

Roof drain flashings and boots 4 EA 78.00 312 95.00 380 173.00 692

Metal scuppers 4 EA 55.00 220 65.00 260 120.00 480

14" roof hatch curbs and flashings 16 LF 17.00 272 25.00 400 42.00 672

6" diameter fireplace flue flashings 1 EA 52.00 52 70.00 70 122.00 122

Solar tube flashings 24 LF 8.50 204 13.00 312 21.50 516



PAGE 35

DATE: 1/24/2014


051 - Roofing $ $ $ $ $ $

VTR, boiler, flues and miscellaneous mechanicalequipment flashing 1 LOT 350.00 350 570.00 570 920.00 920

Temporary fall protection railings 750 LF 3.70 2,775 2.55 1,913 6.25 4,688

SUBTOTAL: $ 187,077 $ 150,184 $ 337,261





PAGE 36

DATE: 1/24/2014


052 - Roof Accessories $ $ $ $ $ $

48"x48" roof access hatch 1 EA 1520.00 1,520 755.00 755 2275.00 2,275

24"x20'0" access hatch ladder 1 EA 1350.00 1,350 520.00 520 1870.00 1,870

29" diameter x 96" solar tubes 3 EA 1250.00 3,750 450.00 1,350 1700.00 5,100

29" diameter x 72" solar tubes 3 EA 995.00 2,985 420.00 1,260 1415.00 4,245

SUBTOTAL: $ 9,605 $ 3,885 $ 13,490





PAGE 37

DATE: 1/24/2014

06 - INTERIOR CONSTRUCTION MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

061 - Partitions and Doors $ $ $ $ $ $

PARTITIONS

25 gauge x 3 5/8" metal studs, 16" o/c including tracks 8,336 SF 0.95 7,919 1.15 9,586 2.10 17,505

25 gauge x 3 5/8" metal studs at bulkheads 740 SF 1.10 814 1.25 925 2.35 1,739

25 gauge x 6" metal studs, 16" o/c including tracks 2,680 SF 1.15 3,082 1.25 3,350 2.40 6,432

5/8" Type X gypboard to partitions 21,808 SF 0.64 13,957 1.50 32,712 2.14 46,669

(2) layers 5/8" Type X gypboard one side to partitions 960 SF 1.15 1,104 2.10 2,016 3.25 3,120

5/8" tile backerboard 760 SF 1.25 950 1.30 988 2.55 1,938

4" sound batts 5,242 SF 0.58 3,040 0.35 1,835 0.93 4,875

6" sound batts 2,240 SF 0.84 1,882 0.45 1,008 1.29 2,890

Acoustic sealants 1,332 LF 0.24 320 0.55 733 0.79 1,053

INTERIOR DOORS

Frames

3'0"x7'0" hollow metal frames 18 EA 135.00 2,430 85.00 1,530 220.00 3,960

6'0"x7'0" hollow metal frames 6 EA 160.00 960 105.00 630 265.00 1,590



PAGE 38

DATE: 1/24/2014



INTERIOR DOORS (Continued)

Doors

3'0"x7'0" fully glazed aluminum double doorsin curtain wall 1 PR 1870.00 1,870 480.00 480 2350.00 2,350

3'0"x7'0" hollow metal single doors 4 EA 340.00 1,360 75.00 300 415.00 1,660

3'0"x7'0" hollow metal double doors 2 PRS 670.00 1,340 130.00 260 800.00 1,600

3'0"x7'0" solid core wood single doors 12 EA 325.00 3,900 75.00 900 400.00 4,800

3'0"x7'0" solid core wood double doors 3 PRS 650.00 1,950 130.00 390 780.00 2,340

3'0"x7'0" solid core wood fully glazed single doors 2 EA 515.00 1,030 80.00 160 595.00 1,190

3'0"x7'0" solid core wood fully glazed double door 1 PR 1020.00 1,020 150.00 150 1170.00 1,170

Hardware

Hardware sets to single doors 16 EA 440.00 7,040 280.00 4,480 720.00 11,520

Hardware sets to double doors 5 EA 720.00 3,600 420.00 2,100 1140.00 5,700

Hardware sets to glazed single doors 2 EA 575.00 1,150 315.00 630 890.00 1,780

Hardware sets to glazed double doors 2 EA 1020.00 2,040 540.00 1,080 1560.00 3,120



PAGE 39

DATE: 1/24/2014



INTERIOR DOORS (Continued)

Special Doors

24'0"x9'0" operable partition complete with gear and track (premium brand) 1 EA 44500.00 44,500 5500.00 5,500 50000.00 50,000

Interior Windows/Glass Walls

Aluminum framed storefront system 474 EA 62.50 29,625 14.25 6,755 76.75 36,380

1/2" thick frameless glass wall system 1,248 SF 48.50 60,528 13.00 16,224 61.50 76,752

Hollow metal glazed relights 88 SF 42.50 3,740 10.50 924 53.00 4,664

MISCELLANEOUS

1"x door and window trims 816 LF 1.15 938 1.50 1,224 2.65 2,162

SUBTOTAL: $ 202,089 $ 96,870 $ 298,959





PAGE 40

DATE: 1/24/2014


062 - Interior Finishes $ $ $ $ $ $

FLOORS

Concrete sealer and hardener 2,048 SF 0.32 655 0.85 1,741 1.17 2,396

24"x24" carpet tiles 18,528 SF 4.15 76,891 1.30 24,086 5.45 100,977

Walk-off mat tile flooring at entry 160 SF 4.70 752 1.50 240 6.20 992

VCT flooring at storages, etc. 1,006 SF 1.80 1,811 1.40 1,408 3.20 3,219

Sheet vinyl at staff restrooms, janitor and breakroom 244 SF 2.70 659 1.55 378 4.25 1,037

Porcelain paver tiles at lobby 1,128 SF 8.75 9,870 9.50 10,716 18.25 20,586

Ceramic tiles at public restrooms 552 SF 7.20 3,974 8.50 4,692 15.70 8,666

4" wood base 1,522 LF 2.20 3,348 1.75 2,664 3.95 6,012

4" coved sheet vinyl base 159 LF 1.45 231 1.70 270 3.15 501

6" porcelain base 102 LF 5.20 530 6.50 663 11.70 1,193

4" ceramic tile base 152 LF 4.80 730 6.20 942 11.00 1,672

WALLS

54" FRP wainscot at janitor 76 SF 2.90 220 2.30 175 5.20 395

54" ceramic tiles at public and private restrooms 868 SF 6.50 5,642 7.20 6,250 13.70 11,892



PAGE 41

DATE: 1/24/2014


062 - Interior Finishes $ $ $ $ $ $

WALLS (Continued)

Paint walls, multi-color 30,278 SF 0.25 7,570 1.65 49,959 1.90 57,529

Wood panel wainscot at reading areas 1,280 SF 8.80 11,264 3.70 4,736 12.50 16,000

CEILING

Prefinished wood slat ceilings and framing 12,621 SF 12.50 157,763 7.50 94,658 20.00 252,421

5/8" gypboard ceiling and framing 1,230 SF 1.75 2,153 2.95 3,629 4.70 5,782

5/8" cement board ceiling and framing at receiving entry 312 SF 2.10 655 3.20 998 5.30 1,653

Paint hard lid ceilings and exposed structures 5,543 SF 0.25 1,386 1.60 8,869 1.85 10,255

5/8"x2'0"x4'0" suspended acoustic tile system and bracings 3,128 SF 2.70 8,446 2.20 6,882 4.90 15,328

MISCELLANEOUS

Stain/paint doors and frames, etc. 1,650 SF 0.30 495 1.70 2,805 2.00 3,300

Paint miscellaneous metals/woods, etc. 750 SF 0.25 188 1.60 1,200 1.85 1,388

SUBTOTAL: $ 295,233 $ 227,961 $ 523,194





PAGE 42

DATE: 1/24/2014


063 - Specialties $ $ $ $ $ $

Toilet partitions, ADA 2 EA 1350.00 2,700 340.00 680 1690.00 3,380

Toilet partitions, standard 4 EA 945.00 3,780 290.00 1,160 1235.00 4,940

Urinal screen 1 EA 335.00 335 120.00 120 455.00 455

Toilet paper roll holders 8 EA 38.00 304 20.00 160 58.00 464

Paper towel dispenser/receptacles 2 EA 268.00 536 90.00 180 358.00 716

Paper towel dispensers 2 EA 82.00 164 45.00 90 127.00 254

Soap dispensers 6 EA 52.00 312 20.00 120 72.00 432

Seat cover dispensers 8 EA 48.00 384 25.00 200 73.00 584

Sanitary napkin disposals 5 EA 58.00 290 25.00 125 83.00 415

48" shower curtain and rod 1 EA 87.00 87 30.00 30 117.00 117

Grab bar sets 2 EA 128.00 256 80.00 160 208.00 416

Janitor mop hook 1 EA 87.00 87 35.00 35 122.00 122

144"x36" mirrors 2 EA 845.00 1,690 125.00 250 970.00 1,940

24"x30" mirrors 2 EA 130.00 260 50.00 100 180.00 360

Baby changing stations 2 EA 226.00 452 75.00 150 301.00 602



PAGE 43

DATE: 1/24/2014


063 - Specialties $ $ $ $ $ $

Burn protection sink kits 6 EA 28.00 168 35.00 210 63.00 378

Coat hooks 8 EA 12.50 100 8.50 68 21.00 168

Door signs/numbers 24 EA 42.50 1,020 15.00 360 57.50 1,380

Miscellaneous graphics 1 LOT 250.00 250 130.00 130 380.00 380

4'0"x8'0" white boards 2 EA 1035.00 2,070 100.00 200 1135.00 2,270

4'0"x4'0" tack boards 4 EA 140.00 560 55.00 220 195.00 780

Bulletin boards 2 EA 485.00 970 100.00 200 585.00 1,170

Fire extinguishers, bracket mounted 4 EA 82.00 328 40.00 160 122.00 488

Fire extinguishers, cabinet mounted 6 EA 267.00 1,602 105.00 630 372.00 2,232

Miscellaneous specialties, corner guards, etc.(not identified yet) 1 LOT 3500.00 3,500 1500.00 1,500 5000.00 5,000

SUBTOTAL: $ 22,205 $ 7,238 $ 29,443





PAGE 44

DATE: 1/24/2014

08 - MECHANICAL MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

081 - Plumbing $ $ $ $ $ $

FIXTURES AND EQUIPMENT

50 gallon, ___ GPM, gas fired hot water heaterand controls including seismic restraint 1 EA 4250.00 4,250 950.00 950 5200.00 5,200

6" diameter flue 24 LF 22.00 528 14.00 336 36.00 864

Flue cap and guy 1 EA 85.00 85 75.00 75 160.00 160

4.4 gallon expansion tank 1 EA 240.00 240 115.00 115 355.00 355

___ GPM, ___ HP hot water circulation pump 1 EA 840.00 840 175.00 175 1015.00 1,015

Water closets, ADA 3 EA 600.00 1,800 220.00 660 820.00 2,460

Water closets, standard 4 EA 580.00 2,320 190.00 760 770.00 3,080

Water closet, children's height 1 EA 620.00 620 200.00 200 820.00 820

Urinals, ADA 2 EA 885.00 1,770 250.00 500 1135.00 2,270

Counter mounted lavatories 6 EA 415.00 2,490 150.00 900 565.00 3,390

Breakroom sink 1 EA 480.00 480 170.00 170 650.00 650

Double bowl sink 1 EA 590.00 590 195.00 195 785.00 785

Single bowl sink 1 EA 450.00 450 150.00 150 600.00 600

Janitor sink 1 EA 645.00 645 225.00 225 870.00 870



PAGE 45

DATE: 1/24/2014


081 - Plumbing $ $ $ $ $ $

FIXTURES AND EQUIPMENT (Continued)

Drinking fountain, ADA dual height 1 EA 1120.00 1,120 310.00 310 1430.00 1,430

36"x36" shower pan, drain and controls 1 EA 935.00 935 265.00 265 1200.00 1,200

Wall mounted hand wash sinks 2 EA 445.00 890 185.00 370 630.00 1,260

3" roof drains 4 EA 255.00 1,020 170.00 680 425.00 1,700

Interior hose bibb 1 EA 120.00 120 105.00 105 225.00 225

Exterior hose bibbs, non-freeze 4 EA 145.00 580 170.00 680 315.00 1,260

2" diameter wall cleanouts 2 EA 65.00 130 60.00 120 125.00 250

4" diameter floor cleanouts 4 EA 110.00 440 76.00 304 186.00 744

2" diameter floor drains with 4" grate 5 EA 130.00 650 125.00 625 255.00 1,275

3" diameter floor drains with 6" grate 2 EA 150.00 300 140.00 280 290.00 580

Trap primers and piping connected to drains 4 EA 267.00 1,068 155.00 620 422.00 1,688

UNDER FLOOR PIPING

Trenching and backfill 240 LF 5.40 1,296 15.50 3,720 20.90 5,016

4" diameter CI waste and vent pipe 160 LF 20.25 3,240 21.00 3,360 41.25 6,600



PAGE 46

DATE: 1/24/2014


081 - Plumbing $ $ $ $ $ $

UNDER FLOOR PIPING (Continued)

3" diameter CI waste and vent pipe 50 LF 15.50 775 19.00 950 34.50 1,725


1 1/2" diameter DWV waste and vent pipe 50 LF 9.90 495 17.00 850 26.90 1,345

4" diameter CI fittings 20 EA 48.00 960 90.00 1,800 138.00 2,760

3" diameter CI fittings 4 EA 28.00 112 82.00 328 110.00 440

2" diameter CI fittings 14 EA 21.00 294 70.00 980 91.00 1,274

1 1/2" diameter CI fittings 4 EA 14.00 56 55.00 220 69.00 276

ABOVE FLOOR PIPING

4" diameter CI rainleaders 100 LF 20.25 2,025 21.00 2,100 41.25 4,125

3" diameter CI rainleaders 110 LF 15.50 1,705 19.00 2,090 34.50 3,795

3" diameter CI waste and vent pipe 40 LF 15.50 620 19.00 760 34.50 1,380


1 1/2" diameter CI waste and vent pipe 120 LF 9.90 1,188 17.00 2,040 26.90 3,228

4" to 3" diameter CI fittings 22 EA 35.00 770 90.00 1,980 125.00 2,750



PAGE 47

DATE: 1/24/2014


081 - Plumbing $ $ $ $ $ $

ABOVE FLOOR PIPING (Continued)

3" diameter CI fittings 4 EA 28.00 112 82.00 328 110.00 440

2" diameter CI fittings 20 EA 21.00 420 70.00 1,400 91.00 1,820

1 1/2" diameter CI fittings 12 EA 14.00 168 55.00 660 69.00 828

4" diameter VTR 1 EA 105.00 105 130.00 130 235.00 235

3" diameter VTRs 2 EA 92.00 184 116.00 232 208.00 416

1 1/2" thick insulation with vapor barrier to VTRsand rainleaders 230 LF 4.85 1,116 5.70 1,311 10.55 2,427

HOT AND COLD WATER PIPING

2" diameter copper hot and cold water pipe 40 LF 31.80 1,272 14.60 584 46.40 1,856

1 1/2" diameter copper hot and cold water pipe 110 LF 20.60 2,266 11.70 1,287 32.30 3,553

1" diameter copper hot and cold water pipe 130 LF 12.70 1,651 8.75 1,138 21.45 2,789

3/4" diameter copper hot and cold water pipe 410 LF 9.30 3,813 8.05 3,301 17.35 7,114

1/2" diameter copper hot and cold water pipe 150 LF 5.35 803 7.50 1,125 12.85 1,928

2" to 1" copper fittings 20 EA 22.00 440 43.00 860 65.00 1,300

3/4" to 1/2" copper fittings 70 EA 8.00 560 29.00 2,030 37.00 2,590



PAGE 48

DATE: 1/24/2014


081 - Plumbing $ $ $ $ $ $

HOT AND COLD WATER PIPING (Continued)

Thermometers 2 EA 82.00 164 46.00 92 128.00 256

TV-1: 1" tempering valve 1 EA 320.00 320 75.00 75 395.00 395

3/4" strainers with blowdown 2 EA 60.00 120 80.00 160 140.00 280

3/4" isolation valves 10 EA 50.00 500 31.00 310 81.00 810

3/4" check valve 4 EA 51.00 204 31.00 124 82.00 328

3/4" balance valves 6 EA 75.00 450 30.00 180 105.00 630

1" isolation valves 4 EA 71.50 286 33.00 132 104.50 418

1" check valves 2 EA 130.00 260 33.00 66 163.00 326

1/2" water hammer arrestors 8 EA 28.00 224 54.00 432 82.00 656

3/4" water hammer arrestor 6 EA 45.50 273 77.50 465 123.00 738

3/4" valve with capped hose threaded drain 2 EA 50.00 100 31.00 62 81.00 162

1 1/2" insulation to hot and cold water pipe,2" diameter 40 LF 3.90 156 4.70 188 8.60 344

1 1/2" insulation to hot and cold water pipe,1 1/2" diameter 110 LF 3.90 429 4.50 495 8.40 924



PAGE 49

DATE: 1/24/2014


081 - Plumbing $ $ $ $ $ $

HOT AND COLD WATER PIPING (Continued)

1" insulation to hot and cold water pipe,1" diameter 130 LF 2.30 299 3.15 410 5.45 709

1" insulation to hot and cold water pipe,3/4" diameter 410 LF 2.10 861 2.95 1,210 5.05 2,071

1" insulation to hot and cold water pipe,1/2" diameter 150 LF 1.90 285 2.70 405 4.60 690

MISCELLANEOUS

Dishwasher rough-in and connections 1 EA 115.00 115 170.00 170 285.00 285

Pipe guides, hangers, etc. 1 LOT 750.00 750 1250.00 1,250 2000.00 2,000

Test and disinfect piping 1 LOT 150.00 150 1500.00 1,500 1650.00 1,650

SUBTOTAL: $ 60,416 $ 59,066 $ 119,482


SUBTOTAL: $ 60,416 $ 64,973 $ 125,389





PAGE 50

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $

HEATING

___ MBH gas fired boilers, EVS750 series 2 EA 8250.00 16,500 4500.00 9,000 12750.00 25,500

Boiler controller 1 EA 1850.00 1,850 400.00 400 2250.00 2,250

10" diameter boiler flue 24 LF 40.60 974 25.80 619 66.40 1,593

12" diameter boiler flue 48 LF 43.00 2,064 27.00 1,296 70.00 3,360

12" diameter flue caps and guys 2 EA 167.00 334 130.00 260 297.00 594

3" air separator with strainer 1 EA 1450.00 1,450 248.00 248 1698.00 1,698

30 gallon expansion tanks 2 EA 2250.00 4,500 320.00 640 2570.00 5,140

___ gallon glycol mix tank and pump 1 LOT 945.00 945 520.00 520 1465.00 1,465

Glycol fluid 220 GALS 13.50 2,970 2.70 594 16.20 3,564

Boiler circulation pumps, ___ GPM, ___ head, ___ HP with VFD 2 EA 2450.00 4,900 520.00 1,040 2970.00 5,940

Hydronic pumps, 5 GPM, ___ head, ___ HP 4 EA 1380.00 5,520 410.00 1,640 1790.00 7,160

Radiant heat pumps, ___ GPM, ___ head, ___ HP 2 EA 2150.00 4,300 440.00 880 2590.00 5,180

___ GPM snow zone pump 1 EA 1035.00 1,035 270.00 270 1305.00 1,305

___ MBH duct mounted heating columns 16 EA 340.00 5,440 130.00 2,080 470.00 7,520



PAGE 51

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $

HEATING (Continued)

Fin tube baseboards and enclosures 320 LF 48.50 15,520 21.30 6,816 69.80 22,336

___ MBH, ___ CFM unit heaters 6 EA 790.00 4,740 190.00 1,140 980.00 5,880

___ MBH, ___ CFM cabinet unit heaters 2 EA 995.00 1,990 270.00 540 1265.00 2,530

___ MBH heat exchanger, plate type, 8 GPM 1 EA 3850.00 3,850 520.00 520 4370.00 4,370

5/8" PEX tubing, 9" o/c (23,707 SF) 33,200 LF 1.20 39,840 1.40 46,480 2.60 86,320

Tekmar control panel 1 EA 2250.00 2,250 730.00 730 2980.00 2,980

Zone valves and manifolds 10 EA 640.00 6,400 355.00 3,550 995.00 9,950

3" copper piping 80 LF 37.00 2,960 18.00 1,440 55.00 4,400

2 1/2" copper hydronic piping 120 LF 32.00 3,840 16.00 1,920 48.00 5,760

2" copper hydronic piping 150 LF 31.80 4,770 14.60 2,190 46.40 6,960



1" copper hydronic piping 450 LF 12.70 5,715 8.75 3,938 21.45 9,653

3/4" copper hydronic piping 1,320 LF 9.30 12,276 8.05 10,626 17.35 22,902



PAGE 52

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $

HEATING (Continued)

3" to 1 1/4" fittings 114 EA 27.00 3,078 45.00 5,130 72.00 8,208

1" to 3/4" fittings 180 EA 9.20 1,656 33.00 5,940 42.20 7,596

3" isolation valves 4 EA 280.00 1,120 95.00 380 375.00 1,500

2 1/2" isolation valves 6 EA 225.00 1,350 82.70 496 307.70 1,846

1 1/2" isolation valves 14 EA 123.00 1,722 47.70 668 170.70 2,390

1" isolation valves 10 EA 71.50 715 32.70 327 104.20 1,042

3/4" isolation valves 16 EA 50.00 800 38.75 620 88.75 1,420

2 1/2" check valves 4 EA 440.00 1,760 82.70 331 522.70 2,091

1 1/2" check valves 6 EA 124.00 744 47.70 286 171.70 1,030

1" check valves 4 EA 72.00 288 32.70 131 104.70 419

2 1/2" balancing valves 4 EA 540.00 2,160 82.70 331 622.70 2,491

1 1/2" balancing valves 2 EA 168.00 336 47.70 95 215.70 431

1" balancing valves 2 EA 97.00 194 32.70 65 129.70 259

1 1/2" diameter motorized control valves, 2-way 2 EA 720.00 1,440 95.00 190 815.00 1,630



PAGE 53

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $

HEATING (Continued)

3/4" UH, CUH, FT, etc. valves 150 EA 48.00 7,200 37.00 5,550 85.00 12,750

Thermometers 10 EA 70.00 700 55.00 550 125.00 1,250

Temperature sensors 4 EA 190.00 760 70.00 280 260.00 1,040

Pressure gauges 12 EA 95.00 1,140 55.00 660 150.00 1,800

2" thick insulation to 3" diameter piping 80 LF 13.00 1,040 15.00 1,200 28.00 2,240

2" thick insulation to 2 1/2" diameter piping 120 LF 11.75 1,410 12.40 1,488 24.15 2,898

2" thick insulation to 2" diameter piping 150 LF 7.70 1,155 11.10 1,665 18.80 2,820

1 1/2" thick insulation to 1 1/2" to 1 1/4" diameter piping 560 LF 5.20 2,912 7.50 4,200 12.70 7,112

1 1/2" thick insulation to 1" to 3/4" diameterpiping 1,770 LF 4.80 8,496 6.25 11,063 11.05 19,559

Pipe guides, hangers and sleeves 1 LOT 1500.00 1,500 2700.00 2,700 4200.00 4,200

Pipe identification labels 1 LOT 350.00 350 750.00 750 1100.00 1,100

VENTILATION

AHU-1: 10,000 CFM air handling units with heatingcoils, filter and VFD motor, 7.5 HP including CO2sensors 1 EA 39500.00 39,500 11700.00 11,700 51200.00 51,200



PAGE 54

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $

VENTILATION (Continued)

AHU-2: 5,500 CFM air handling units with heatingcoils, filter and VFD motor, 3 HP including CO2sensors 1 EA 23375.00 23,375 6500.00 6,500 29875.00 29,875

SCF-1: 1,500 CFM cooling air fan ventilator 1 EA 7800.00 7,800 2500.00 2,500 10300.00 10,300

EF-1: 1,500 CFM roof mounted exhaust fan 1 EA 2850.00 2,850 1220.00 1,220 4070.00 4,070

ACU-1A and B: Ceiling mounted air conditioners, 2 ton 2 EA 2375.00 4,750 1050.00 2,100 3425.00 6,850

___ CFM VAV boxes and fans 16 EA 645.00 10,320 285.00 4,560 930.00 14,880

24"x12" transfer air grilles 2 EA 72.00 144 55.00 110 127.00 254

18"x18" return air grilles 24 EA 56.00 1,344 45.00 1,080 101.00 2,424

12"x12" diffusers 16 EA 52.00 832 40.00 640 92.00 1,472

24"x24" grilles 48 EA 112.00 5,376 58.00 2,784 170.00 8,160

8"x48" slot diffusers 12 EA 75.00 900 50.00 600 125.00 1,500

Volume dampers 40 EA 43.00 1,720 52.00 2,080 95.00 3,800

Louvers with motorized dampers (2) 150 SF 47.00 7,050 23.00 3,450 70.00 10,500

6" to 8" diameter flexible ducts 150 LF 6.75 1,013 8.50 1,275 15.25 2,288



PAGE 55

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $

VENTILATION (Continued)

Sheetmetal ductwork and hangers 11,700 LBS 3.40 39,780 4.85 56,745 8.25 96,525

2" rigid insulation with vapor barrier 750 SF 2.40 1,800 2.55 1,913 4.95 3,713

2" sound lining 1,500 SF 1.95 2,925 1.55 2,325 3.50 5,250

Seismic restraints 1 LOT 2500.00 2,500 3500.00 3,500 6000.00 6,000

CONTROLS, TESTING AND BALANCING

Low voltage thermostats 6 EA 87.00 522 65.00 390 152.00 912

Low voltage thermostats with wire guard 10 EA 99.00 990 72.00 720 171.00 1,710

Direct digital controls system complete withmicroprocesser 23,707 SF 3.55 84,160 2.75 65,194 6.30 149,354

Test, balance and commission systems 140 HRS 150.00 21,000 150.00 21,000

MISCELLANEOUS

Mechanical mobilization, demobilization, submittals, etc. 1 LOT 1500.00 1,500 5000.00 5,000 6500.00 6,500

Equipment operations training 24 HRS 150.00 3,600 150.00 3,600

HVAC identification tags 1 LOT 300.00 300 900.00 900 1200.00 1,200

SUBTOTAL: $ 452,722 $ 352,333 $ 805,055



PAGE 56

DATE: 1/24/2014


082 - HVAC $ $ $ $ $ $


SUBTOTAL: $ 452,722 $ 387,566 $ 840,288


TOTAL ESTIMATED COST: $ 543,266 $ 465,079 $ 1,008,345



PAGE 57

DATE: 1/24/2014


083 - Fire Protection $ $ $ $ $ $

4" backflow preventer 1 EA 3850.00 3,850 550.00 550 4400.00 4,400

Wet pipe sprinkler riser with alarms 1 LOT 2400.00 2,400 1900.00 1,900 4300.00 4,300

Fire department connection 1 EA 650.00 650 220.00 220 870.00 870

Wet pipe sprinkler system 24,187 SF 1.70 41,118 2.10 50,793 3.80 91,911

Test and certify 1 LOT 300.00 300 1200.00 1,200 1500.00 1,500

Design fee 1 LOT 5000.00 5,000 5000.00 5,000

SUBTOTAL: $ 53,318 $ 54,663 $ 107,981


SUBTOTAL: $ 53,318 $ 60,129 $ 113,447





PAGE 58

DATE: 1/24/2014


084 - Special Mechanical Systems $ $ $ $ $ $

NATURAL GAS SYSTEM

3/4" gas piping 150 LF 6.20 930 13.20 1,980 19.40 2,910

Gas valves and connections to boilers 2 EA 335.00 670 485.00 970 820.00 1,640

Gas valves and connections to water heater 1 EA 210.00 210 270.00 270 480.00 480

Testing 1 LOT 50.00 50 350.00 350 400.00 400

SUBTOTAL: $ 1,860 $ 3,570 $ 5,430


SUBTOTAL: $ 1,860 $ 3,927 $ 5,787

Subcontractor's Overhead and Profit on Materialand Labor 20.00% 372 785 1,157




PAGE 59

DATE: 1/24/2014

09 - ELECTRICAL MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

091 - Service and Distribution $ $ $ $ $ $

800 amp CT can and meter base 1 EA 3500.00 3,500 1500.00 1,500 5000.00 5,000

800 amp disconnect switch, Nema 3R 1 EA 3850.00 3,850 950.00 950 4800.00 4,800

MDP: 800 amp, 208y/120 volt, (7) circuit MDP with remote shunt trip 1 EA 8250.00 8,250 4750.00 4,750 13000.00 13,000

Panel A: 225 amp, 120/208 volt, 3 phase, 4 wire, 42 circuit main distribution panel 1 EA 3750.00 3,750 1950.00 1,950 5700.00 5,700

Panels B and C: 225 amp subpanel, 120/208 volt, 3 phase, 4 wire, 42 circuit 2 EA 2875.00 5,750 1520.00 3,040 4395.00 8,790

Panel D - F: 225 amp, 120/208 volt, 3 phase, 4 wire, 42 circuit 2 EA 2370.00 4,740 1400.00 2,800 3770.00 7,540

Panel M: 225 amp, 120/208 volt, 3 phase 4 wire, 32 circuit panel 1 EA 2150.00 2,150 1040.00 1,040 3190.00 3,190

Equipment grounding 1 LOT 450.00 450 1250.00 1,250 1700.00 1,700

Surge protection devices 6 EA 225.00 1,350 130.00 780 355.00 2,130

4" diameter EMT conduit 300 LF 18.40 5,520 16.60 4,980 35.00 10,500

2" diameter EMT conduit 220 LF 11.45 2,519 11.00 2,420 22.45 4,939

1" diameter EMT conduit 150 LF 1.70 255 5.80 870 7.50 1,125

600 KCMIL XHHW copper conductors (4) 1,200 LF 16.10 19,320 5.15 6,180 21.25 25,500



PAGE 60

DATE: 1/24/2014


091 - Service and Distribution $ $ $ $ $ $

#3/0 XHHW copper conductors (4) 880 LF 5.40 4,752 2.65 2,332 8.05 7,084

#1/0 XHHW copper conductors (4) 600 LF 3.45 2,070 1.95 1,170 5.40 3,240

#4 XHHW copper conductors (4) 200 LF 1.25 250 1.20 240 2.45 490

#6 XHHW copper conductors (4) 150 LF 0.85 128 1.05 158 1.90 286

#3/0 copper ground wire (1) 100 LF 4.15 415 2.65 265 6.80 680

#6 copper ground wire (1) 220 LF 0.75 165 1.05 231 1.80 396

#8 copper ground wire (1) 150 LF 0.46 69 0.83 125 1.29 194

Test and tag service 1 LOT 350.00 350 1550.00 1,550 1900.00 1,900

SUBTOTAL: $ 69,603 $ 38,581 $ 108,184


SUBTOTAL: $ 69,603 $ 42,439 $ 112,042





PAGE 61

DATE: 1/24/2014


092 - Lighting and Power $ $ $ $ $ $

FIXTURES

LED exterior canopy fixtures 28 EA 540.00 15,120 180.00 5,040 720.00 20,160

Receiving dock ceiling mounted LED fixtures 3 EA 390.00 1,170 130.00 390 520.00 1,560

Multipurpose room direct/indirect fixtures 14 EA 315.00 4,410 125.00 1,750 440.00 6,160

Main toilets fixtures 16 EA 165.00 2,640 95.00 1,520 260.00 4,160

Mirror fixtures 8 EA 115.00 920 80.00 640 195.00 1,560

Admin/offices fixtures 30 EA 155.00 4,650 95.00 2,850 250.00 7,500

Mechanical areas fixtures 24 EA 155.00 3,720 95.00 2,280 250.00 6,000

Wall washers 40 EA 122.00 4,880 85.00 3,400 207.00 8,280

Library direct/indirect linear fixtures 250 EA 185.00 46,250 105.00 26,250 290.00 72,500

Miscellaneous areas fixtures 24 EA 145.00 3,480 90.00 2,160 235.00 5,640

Task lighting (allowance) 1 LOT 5500.00 5,500 2000.00 2,000 7500.00 7,500

Lighting control panel 1 EA 2200.00 2,200 1300.00 1,300 3500.00 3,500

Day light controls for library area 1 LOT 1500.00 1,500 900.00 900 2400.00 2,400

Type X: LED exit signs with battery back-up, wallmounted 2 EA 167.00 334 110.00 220 277.00 554



PAGE 62

DATE: 1/24/2014



FIXTURES (Continued)

Type X2: LED exit sign with battery back-up, ceiling mounted 6 EA 185.00 1,110 125.00 750 310.00 1,860

Type EM: Double head emergency LED light fixtures 24 EA 267.00 6,408 135.00 3,240 402.00 9,648

30 amp. 4 pole mechanically held lightingcontactor and photocell for exterior lighting 1 EA 445.00 445 225.00 225 670.00 670

DEVICES

Single pole switches 16 EA 12.00 192 40.00 640 52.00 832

Three-way switches 4 EA 27.00 108 50.00 200 77.00 308

Occupancy sensors, ceiling mounted 6 EA 120.00 720 60.00 360 180.00 1,080

Occupancy sensor switches 8 EA 70.00 560 50.00 400 120.00 960

Key operated switches 2 EA 95.00 190 80.00 160 175.00 350

Duplex outlets 80 EA 12.00 960 40.00 3,200 52.00 4,160

Duplex outlets, GFCI 12 EA 19.00 228 50.00 600 69.00 828

Duplex outlets, GFCI, tamper resistant 4 EA 21.00 84 50.00 200 71.00 284

Duplex outlets, tamper resistant 8 EA 17.00 136 40.00 320 57.00 456



PAGE 63

DATE: 1/24/2014



DEVICES (Continued)

Double duplex outlets, floor mounted 16 EA 170.00 2,720 110.00 1,760 280.00 4,480

Double duplex outlets 24 EA 24.00 576 60.00 1,440 84.00 2,016

Duplex outlets, GFCI, weatherproof 6 EA 29.00 174 80.00 480 109.00 654

Fractional motor connections 24 EA 48.00 1,152 75.00 1,800 123.00 2,952

Boiler shutdown pushbutton switch 1 EA 135.00 135 85.00 85 220.00 220

1 HP, three phase motor connection anddisconnect switch 2 EA 65.00 130 105.00 210 170.00 340

1.5 HP, three phase motor connection anddisconnect switch 6 EA 72.00 432 130.00 780 202.00 1,212

5 HP, three phase motor connection anddisconnect switch 2 EA 105.00 210 150.00 300 255.00 510

7 HP, three phase motor connection and disconnect switches 2 EA 285.00 570 175.00 350 460.00 920

VFD connections 4 EA 40.00 160 105.00 420 145.00 580

Combination starter/disconnect switches 6 EA 250.00 1,500 175.00 1,050 425.00 2,550

Junction boxes 16 EA 6.00 96 20.00 320 26.00 416



PAGE 64

DATE: 1/24/2014



DEVICES (Continued)

Junction boxes, weatherproof 4 EA 16.00 64 45.00 180 61.00 244

1" diameter EMT conduit 1,800 LF 1.70 3,060 5.80 10,440 7.50 13,500

3/4" diameter EMT conduit 3,800 LF 1.50 5,700 4.30 16,340 5.80 22,040

1/2" diameter EMT conduit 2,750 LF 0.95 2,613 3.40 9,350 4.35 11,963

#8 XHHW conductors (4) 7,200 LF 0.52 3,744 0.83 5,976 1.35 9,720



MISCELLANEOUS

Test and tag lighting and power 1 LOT 250.00 250 1750.00 1,750 2000.00 2,000

Electrical mobilization, demobilization andsubmittals, etc. 1 LOT 1500.00 1,500 3500.00 3,500 5000.00 5,000

Equipment operations training 24 HRS 150.00 3,600 150.00 3,600

SUBTOTAL: $ 140,771 $ 139,126 $ 279,897


SUBTOTAL: $ 140,771 $ 153,039 $ 293,810



PAGE 65

DATE: 1/24/2014







PAGE 66

DATE: 1/24/2014


093 - Special Electrical Systems $ $ $ $ $ $

ADDRESSABLE FIRE ALARM SYSTEM

Addressable fire alarm control panel with batteryback-up 1 EA 4805.00 4,805 2250.00 2,250 7055.00 7,055

Digital alarm communicator transmitter(DACT) 1 EA With Fire Alarm Control Panel

Manual pull stations 6 EA 75.00 450 90.00 540 165.00 990

Heat rise detectors 2 EA 67.00 134 75.00 150 142.00 284

Photoelectric smoke detectors 60 EA 155.00 9,300 120.00 7,200 275.00 16,500

Duct type photoelectric smoke detectors 2 EA 330.00 660 200.00 400 530.00 1,060

Strobes only 4 EA 95.00 380 90.00 360 185.00 740

Horns/strobes 16 EA 137.00 2,192 125.00 2,000 262.00 4,192

Horns/strobes, weatherproof 2 EA 159.00 318 145.00 290 304.00 608

Sprinkler alarm bell, weatherproof 1 EA 155.00 155 125.00 125 280.00 280

Fire alarm connections to mechanical systemand flow switches 1 LOT 250.00 250 750.00 750 1000.00 1,000

1" to 3/4" diameter EMT conduit 3,200 LF 1.80 5,760 5.45 17,440 7.25 23,200

#14 THHN alarm wiring 6,400 LF 0.22 1,408 0.70 4,480 0.92 5,888



PAGE 67

DATE: 1/24/2014



TELECOM SYSTEMS

3/4" ACX treated plywood backboards, painted 300 SF 2.50 750 3.40 1,020 5.90 1,770

Equipment racks including plug strips and grounding 3 EA 1050.00 3,150 450.00 1,350 1500.00 4,500

Rack mounted surge protection strips 4 EA 115.00 460 80.00 320 195.00 780

110 punch blocks, 100 pair capacity 4 EA 155.00 620 175.00 700 330.00 1,320

48 port, Cat 6 patch panels 4 EA 267.00 1,068 150.00 600 417.00 1,668

Cable management panels 4 EA 310.00 1,240 170.00 680 480.00 1,920

Fiber optic connector panels, 48 port 2 EA 380.00 760 190.00 380 570.00 1,140

Connection to owner furnished wireless access points 6 EA 15.00 90 82.50 495 97.50 585

Telephone service entrance 1 LOT 650.00 650 420.00 420 1070.00 1,070

Data/com outlets, 4 port 60 EA 24.00 1,440 60.00 3,600 84.00 5,040

Data/com floor outlets 12 EA 95.00 1,140 115.00 1,380 210.00 2,520

Surface raceway, dual channel outlets,12" o/c 40 LF 15.50 620 18.20 728 33.70 1,348

Cable trays 250 LF 19.00 4,750 22.00 5,500 41.00 10,250



PAGE 68

DATE: 1/24/2014



TELECOM SYSTEMS (Continued)

J-hooks 1,200 EA 0.60 720 1.20 1,440 1.80 2,160

1 1/4" diameter EMT conduit 450 LF 3.78 1,701 6.60 2,970 10.38 4,671

Cat 6A cable 9,750 LF 0.58 5,655 0.85 8,288 1.43 13,943

ACCESS CONTROL AND CCTV SYSTEM Not Required

INTRUSION DETECTION SYSTEM

Remote reporting IDS panel 1 EA 2800.00 2,800 1500.00 1,500 4300.00 4,300

Door contacts, key pads, glass break and infrareddevices, etc. 1 LOT 6500.00 6,500 8500.00 8,500 15000.00 15,000

MULTIMEDIA AND SOUND SYSTEM

Rough-in for A/V projector 1 EA 250.00 250 650.00 650 900.00 900

Building-wide sound system 1 LOT 15500.00 15,500 23700.00 23,700 39200.00 39,200

Hearing impaired audio system and sound systemrack in multipurpose room 1 LOT 6000.00 6,000 9000.00 9,000 15000.00 15,000

Separate hearing induction loops 1 LOT 4000.00 4,000 3500.00 3,500 7500.00 7,500



PAGE 69

DATE: 1/24/2014



MISCELLANEOUS

Equipment training 32 HRS 150.00 4,800 150.00 4,800

Test and tag systems 1 LOT 300.00 300 1750.00 1,750 2050.00 2,050

SUBTOTAL: $ 85,976 $ 119,256 $ 205,232


SUBTOTAL: $ 85,976 $ 131,182 $ 217,158





PAGE 70

DATE: 1/24/2014

10 - EQUIPMENT MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

101 - Fixed and Movable Equipment $ $ $ $ $ $

APPLIANCES

Break room refrigerator, full size 1 EA 1150.00 1,150 50.00 50 1200.00 1,200

Dishwasher 1 EA 785.00 785 150.00 150 935.00 935

Microwave oven 1 EA 340.00 340 30.00 30 370.00 370

12'0" multipurpose room kitchenette unit with refrigerator, etc. 1 EA 4620.00 4,620 550.00 550 5170.00 5,170

MISCELLANEOUS

10'0"x8'0" projector screen 1 EA 2375.00 2,375 650.00 650 3025.00 3,025

Library book drop/depository fireproof boxes fixedin wall 2 EA 2250.00 4,500 520.00 1,040 2770.00 5,540

SUBTOTAL: $ 13,770 $ 2,470 $ 16,240





PAGE 71

DATE: 1/24/2014


102 - Furnishings $ $ $ $ $ $

CASEWORK

24" deep base cabinets at breakroom, etc. 17 LF 155.00 2,635 35.00 595 190.00 3,230

12"x30" wall cabinet 6 LF 135.00 810 32.00 192 167.00 1,002

24" deep children's circular desk 22 LF 295.00 6,490 70.00 1,540 365.00 8,030

36" deep circulation counter/desk with 12"x18"raised counter and front and end panels 20 LF 370.00 7,400 85.00 1,700 455.00 9,100

24" deep youth services center 18 LF 95.00 1,710 30.00 540 125.00 2,250

24" solid surface self check-out countertop 34 LF 88.00 2,992 27.00 918 115.00 3,910

24" deep solid surface vanity counters 94 LF 98.00 9,212 30.00 2,820 128.00 12,032

48" deep cushioned tiered reading area seating atfireplace 14 LF 85.00 1,190 30.00 420 115.00 1,610

12" deep x 60" high wood shelving at friends booksale 29 LF 82.00 2,378 32.00 928 114.00 3,306

24" deep tiered storage shelving 28 LF 65.00 1,820 22.00 616 87.00 2,436

24" deep business center counter 12 LF 82.00 984 27.00 324 109.00 1,308

24" deep computer counters 27 LF 82.00 2,214 27.00 729 109.00 2,943



PAGE 72

DATE: 1/24/2014


102 - Furnishings $ $ $ $ $ $

MISCELLANEOUS

Interior window blinds 88 SF 9.50 836 1.30 114 10.80 950

Exterior manual Mecho shades 1,952 SF 11.70 22,838 1.50 2,928 13.20 25,766

Power operated Mecho blinds at multipurpose room curtain wall 560 SF 18.70 10,472 5.20 2,912 23.90 13,384

LIBRARY STACKS, ETC.

12" deep x 66" tall single sided adult library stacksfixed to slab 80 LF 62.00 4,960 25.00 2,000 87.00 6,960

24" wide x 66" tall double sided adult library stacksfixed to slab 582 LF 115.00 66,930 45.00 26,190 160.00 93,120

12" deep x 42" tall single sided children's library stacks fixed to slab 40 LF 55.00 2,200 22.00 880 77.00 3,080

24" deep x 42" tall double sided children's library stacks fixed to slab 180 LF 98.00 17,640 40.00 7,200 138.00 24,840

Loose furniture, furnishings, work room, anddirector's counters and desks, etc. 1 LOT FFE

SUBTOTAL: $ 165,711 $ 53,546 $ 219,257





PAGE 73

DATE: 1/24/2014

11 - SPECIAL CONSTRUCTION MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

$ $ $ $ $ $

FIREPLACE

Fireplace hearth framing and sheathing 336 SF 6.70 2,251 9.55 3,209 16.25 5,460

Architectural grade wood finishes 224 SF 10.70 2,397 6.50 1,456 17.20 3,853

Stone veneer 112 SF 13.00 1,456 18.50 2,072 31.50 3,528

24" deep x 4" thick wood mantle 9 LF 47.00 423 15.00 135 62.00 558

Custom fire box with gas fireplace and glass door 1 EA 4250.00 4,250 940.00 940 5190.00 5,190

8" diameter flue and damper 24 LF 33.00 792 18.00 432 51.00 1,224

Gas piping, valves and connection to fireplace 1 LOT 870.00 870 1250.00 1,250 2120.00 2,120

SUBTOTAL: $ 12,439 $ 9,494 $ 21,933





PAGE 74

DATE: 1/24/2014

12 - GENERAL REQUIREMENTS MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

$ $ $ $ $ $

MOBILIZATION/DEMOBILIZATION

Mobilize and set-up temporary facilities 1 LOT 2000.00 2,000 5000.00 5,000 7000.00 7,000

Remove temporaries and demobilize 1 LOT 750.00 750 2500.00 2,500 3250.00 3,250

Miscellaneous barge/road freight (rest withunit rates) 70 TONS 350.00 24,500 50.00 3,500 400.00 28,000

Miscellaneous air freight 2,000 LBS 1.25 2,500 0.25 500 1.50 3,000

SITE MANAGEMENT

Project manager (part-time) 520 HRS 115.00 59,800 115.00 59,800

Superintendent 15 MOS 200.00 3,000 12500.00 187,500 12700.00 190,500

Quality control (part-time) 13 MOS By Superintendent

Expediting (part-time) 14 MOS 150.00 2,100 3250.00 45,500 3400.00 47,600

Scheduling and estimating (part-time) 12 MOS 150.00 1,800 3500.00 42,000 3650.00 43,800

Field engineering 80 HRS 100.00 8,000 100.00 8,000

Site offices, trailer, storage, etc. 14 MOS 1500.00 21,000 250.00 3,500 1750.00 24,500

Clerical/time keeper (part-time) 14 MOS 100.00 1,400 2200.00 30,800 2300.00 32,200



PAGE 75

DATE: 1/24/2014


$ $ $ $ $ $

TEMPORARY FACILITIES

Maintenance and cleaning of temporary facilities 14 MOS 50.00 700 350.00 4,900 400.00 5,600

Consumable supplies 14 MOS 450.00 6,300 450.00 6,300

Temporary utilities 14 MOS 800.00 11,200 800.00 11,200

Communications, faxes, etc. 14 MOS 500.00 7,000 500.00 7,000

Temporary lighting and power 14 MOS 1200.00 16,800 300.00 4,200 1500.00 21,000

Fuel for equipment (500 gallon/months) 14 MOS 2250.00 31,500 2250.00 31,500

Construction debris disposal 14 MOS 75.00 1,050 350.00 4,900 425.00 5,950

Dumpster (1) 14 MOS 400.00 5,600 400.00 5,600

Porta cans and maintenance (3) 14 MOS 300.00 4,200 50.00 700 350.00 4,900

EQUIPMENT AND TOOLS

Construction equipment, trucks, pick-ups, hoisting, etc. 14 MOS 2500.00 35,000 500.00 7,000 3000.00 42,000

Compressors, saws, air tools, hand tools, safetyhats and other expendables 14 MOS 1000.00 14,000 150.00 2,100 1150.00 16,100

Maintenance labor for equipment (part-time) 140 HRS 60.00 8,400 60.00 8,400



PAGE 76

DATE: 1/24/2014


$ $ $ $ $ $

MISCELLANEOUS

Miscellaneous materials testing 1 LOT 1000.00 1,000 1000.00 1,000

Plan check and inspection fees 1 LOT 3500.00 3,500 3500.00 3,500

Building permits 1 LOT By Owner

Alaska Department of Labor contract filing fee 1 LOT 5000.00 5,000 5000.00 5,000

Temporary protection, dust control, etc. 14 MOS 250.00 3,500 550.00 7,700 800.00 11,200

Printing, photographs, videos, etc. 14 MOS 125.00 1,750 350.00 4,900 475.00 6,650

Shop and as-built drawings, submittal and schedules 1 LOT 500.00 500 4000.00 4,000 4500.00 4,500

Regular clean-up/snow removal, etc. 8 MOS 50.00 400 650.00 5,200 700.00 5,600

Final clean-up and punch list 23,707 SF 0.12 2,845 0.30 7,112 0.42 9,957

Daily loading and unloading 14 MOS 75.00 1,050 500.00 7,000 575.00 8,050

LABOR TRAVEL COST

Premium time (general) With Direct Work

Air fares and travel costs Local Crew



PAGE 77

DATE: 1/24/2014


$ $ $ $ $ $

LABOR TRAVEL COST (Continued)

Supervisory staff road trips 40 EA 120.00 4,800 120.00 4,800

Miscellaneous per diem (imported crew) 200 MD 120.00 24,000 120.00 24,000

SUBTOTAL: $ 240,745 $ 456,712 $ 697,457

PROFIT

Home Office 3.00% 222,118

Contractor's profit and home office overhead basedon type of structure and project size including risk factor 8.50% 648,215

BONDS AND INSURANCES

Bonds 0.85% 70,331

Insurances 1.15% 95,963

TOTAL ESTIMATED COST: $ 1,734,084



PAGE 78

DATE: 1/24/2014

13 - CONTINGENCIES MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

$ $ $ $ $ $

131 - ESTIMATOR'S CONTINGENCY

The estimator's allowance for architectural andengineering items that may change at finaldesign or by addendum 13.50% $ 1,139,477

132 - ESCALATION CONTINGENCY

The allowance for escalation from the date ofestimate to the proposed bid date of Fall 2014at the rate of 3.50% per annum (10 months) 2.92% $ 279,737

TOTAL ESTIMATED COST: $ 1,419,214



PAGE 79

DATE: 1/24/2014

ADDITIVE ALTERNATE #1 MATERIAL LABOR TOTAL TOTALQUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABOR

Amphitheater $ $ $ $ $ $

Cut trees and clear site 0.11 AC 5000.00 550 5000.00 550

Excavate to form sunken theater and dispose 452 CY 7.25 3,277 7.25 3,277

(2) tier 3'0"x30" rock filled gabion bins at bank seating 86 LF 83.00 7,138 25.00 2,150 108.00 9,288

6" thick x 24" concrete risers 18" above grade 464 SF 8.50 3,944 11.00 5,104 19.50 9,048

4" precast concrete seat panels 1,190 SF 7.70 9,163 4.00 4,760 11.70 13,923

Extra for concrete steps 32 SF 27.00 864 15.00 480 42.00 1,344

Guard rails 24 LF 49.00 1,176 21.50 516 70.50 1,692

4" concrete patterned plaza walk 840 SF 4.70 3,948 4.20 3,528 8.90 7,476

Free standing canopy accent feature 360 SF 135.00 48,600 87.00 31,320 222.00 79,920

Topsoil and seeding 2,225 SF 0.50 1,113 0.35 779 0.85 1,892

Power and lighting to canopy 360 SF 16.50 5,940 12.00 4,320 28.50 10,260

Assistive listening system at canopy 1 LOT 7500.00 7,500 4500.00 4,500 12000.00 12,000

SUBTOTAL 89,386 61,284 150,670


SUBTOTAL: $ 89,386 $ 67,412 $ 156,798



PAGE 80

DATE: 1/24/2014


Amphitheater $ $ $ $ $ $

General Conditions, Overhead and Profit 25.00% 39,200

Contingency 15.00% 29,400

TOTAL ESTIMATED COST: $ 225,398



PAGE 81

DATE: 1/24/2014


North Parking $ $ $ $ $ $

Cut trees and clear site 0.43 AC 5000.00 2,150 5000.00 2,150

Excavate and dispose overburden, average 24" deep 1,374 CY 8.50 11,679 8.50 11,679

18" NFS fill, compacted 925 CY 12.25 11,331 7.00 6,475 19.25 17,806

6" subbase under sidewalk 19 CY 14.00 266 7.50 143 21.50 409

4" DI under parking 200 CY 20.50 4,100 7.50 1,500 28.00 5,600

4" broom finished concrete walk 840 SF 3.95 3,318 3.20 2,688 7.15 6,006

2" AC pavement (182 ton) 13,869 SF 1.35 18,723 1.10 15,256 2.45 33,979

Concrete valley gutters 68 LF 11.00 748 12.50 850 23.50 1,598

Sidewalk curbs 117 LF 10.30 1,205 11.75 1,375 22.05 2,580

Curb and gutter 577 LF 12.50 7,213 13.70 7,905 26.20 15,118

Mark parking stalls 39 EA 15.00 585 25.00 975 40.00 1,560

North parking sign 1 EA 165.00 165 135.00 135 300.00 300

Deciduous trees 7 EA 180.00 1,260 170.00 1,190 350.00 2,450

Coniferous trees 6 EA 215.00 1,290 190.00 1,140 405.00 2,430

Screened topsoil 123 CY 2.50 308 7.20 886 9.70 1,194



PAGE 82

DATE: 1/24/2014


North Parking $ $ $ $ $ $

3" bark mulch 2,260 SF 0.45 1,017 0.22 497 0.67 1,514

Grass seeding 2.20 MSF 65.00 143 270.00 594 335.00 737

Area lighting poles base, conduit and wiring 2 EA 2575.00 5,150 1870.00 3,740 4445.00 8,890

LED fixtures 4 EA 1535.00 6,140 420.00 1,680 1955.00 7,820

SUBTOTAL 62,962 60,858 123,820


SUBTOTAL: $ 62,962 $ 66,944 $ 129,906

General Conditions, Overhead and Profit 25.00% 32,477





PAGE 83

DATE: 1/24/2014

EXTERIOR SIDING OPTION MATERIAL LABOR TOTAL TOTALSubstitute Parklex/Cedar Siding with Slate QUANTITY UNIT RATE TOTAL RATE TOTAL UNIT RATE MATERIAL/LABORShingle Siding $ $ $ $ $ $

OMIT

Parklex wall paneling -2,240 SF 16.70 -37,408 6.55 -14,672 23.25 -52,080

7/8" T&G bleached cedar siding -11,312 SF 4.70 -53,166 3.55 -40,158 8.25 -93,324

ADD

Slate tiles over concealed clip system 13,552 SF 9.70 131,454 7.20 97,574 16.90 229,028

SUBTOTAL: $ 40,880 $ 42,744 $ 83,624

Mark-ups 22.00% 18,397

