22-B-0003 OF 1419 ATTACHMENT - Excel Spreadsheet.pdf

7A. ITEM

NO. 7B. DESCRIPTION OF OFFERED ITEM 7C. EST

QUANTITY

7D.

UNIT

7E. UNIT

PRICE

7F.

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

UNIT

PRICE

ESTIMATED

AMOUNT

0001 Pressure wash building exterior prior to painting. To include cleanup and all incidental items necessary to complete the work. 550,000 SF $0.43 $236,500.00 0.36$ 198,000.00$ 0.33$ 181,500.00$ $0.58 $319,000.00 0.67$ 368,500.00$ $0.39 $214,500.00 $0.70 $385,000.00 $3.90 $2,145,000.00

0002 Two-coats exterior painting with two-coat masonry paint. Includes clean-up & all incidental items necessary to complete the work. 400,000 SF $0.76 $304,000.00 0.61$ 244,000.00$ 0.63$ 252,000.00$ $0.93 $372,000.00 1.06$ 424,000.00$ $1.35 $540,000.00 $2.55 $1,020,000.00 $3.85 $1,540,000.00

Two-coats exterior painting of previously painted concrete steps, porches, and floors. To include clean-up and all incidental items necessary to complete the work.

20,000 SF $0.69 $13,800.00 0.64$ 12,800.00$ 0.58$ 11,600.00$ $0.70 $14,000.00 0.84$ 16,800.00$ $1.35 $27,000.00 $2.49 $49,800.00 $4.30 $86,000.00

0004 Two-coats exterior painting of wood surfaces. To include clean-up and all incidental items necessary to complete the work. 50,000 SF $0.76 $38,000.00 0.63$ 31,500.00$ 0.66$ 33,000.00$ $0.79 $39,500.00 0.90$ 45,000.00$ $1.23 $61,500.00 $3.64 $182,000.00 $4.50 $225,000.00

0005 Two-coats exterior painting of metal surfaces. To include clean-up and all incidental items necessary to complete the work. 20,000 SF $0.83 $16,600.00 0.70$ 14,000.00$ 0.73$ 14,600.00$ $0.88 $17,600.00 1.01$ 20,200.00$ $1.30 $26,000.00 $2.68 $53,600.00 $4.60 $92,000.00

0006 Two-coats exterior painting of galvanized surfaces. To include clean-up and all incidental items necessary to complete the work. 10,000 SF $0.96 $9,600.00 0.80$ 8,000.00$ 0.84$ 8,400.00$ $1.04 $10,400.00 1.18$ 11,800.00$ $1.45 $14,500.00 $4.41 $44,100.00 $4.75 $47,500.00

0007 Replacement of exterior deteriorated surface lumber. Includes clean-up and all incidental items necessary to complete the work. 100 BF $13.40 $1,340.00 12.41$ 1,241.00$ 9.91$ 991.00$ $12.40 $1,240.00 13.90$ 1,390.00$ $134.91 $13,491.00 $43.83 $4,383.00 $550.00 $55,000.00

0008 Replacement of exterior deteriorated structural lumber. To include clean-up & all incidental items necessary to complete the work. 100 BF $15.20 $1,520.00 14.07$ 1,407.00$ 11.24$ 1,124.00$ $14.07 $1,407.00 15.76$ 1,576.00$ $252.74 $25,274.00 $7,535.57 $753,557.00 $620.00 $62,000.00

0009 One-coat Exterior grade primer of bare or previously painted surfaces. To include clean-up and all incidental items necessary to complete the work. 550,000 SF $0.65 $357,500.00 0.52$ 286,000.00$ 0.53$ 291,500.00$ $0.73 $401,500.00 0.84$ 462,000.00$ $0.78 $429,000.00 $1.82 $1,001,000.00 $3.90 $2,145,000.00

0010 One-coat cement emulsion fill coat. To include clean-up, and all incidental items necessary to complete the work. 100 SF $1.13 $113.00 1.05$ 105.00$ 0.93$ 93.00$ $1.19 $119.00 1.34$ 134.00$ $11.71 $1,171.00 $321.70 $32,170.00 $12.00 $1,200.00

0011 Non-Lead paint chips removal and disposal from various Wood surfaces. To include clean-up, and all incidental items necessary to complete the work. 30,000 SF $1.03 $30,900.00 0.80$ 24,000.00$ 0.88$ 26,400.00$ $1.04 $31,200.00 1.23$ 36,900.00$ $2.50 $75,000.00 $3.47 $104,100.00 $3.40 $102,000.00

0012 Non-Lead paint chips removal various Metal surfaces. To include clean-up & all incidental items necessary to complete the work. 5,000 SF $1.14 $5,700.00 1.06$ 5,300.00$ 0.98$ 4,900.00$ $1.23 $6,150.00 1.40$ 7,000.00$ $2.62 $13,100.00 $5.81 $29,050.00 $3.80 $19,000.00

0013 Non-Lead paint chips removal and disposal from various Concrete surfaces.

To include clean-up and all incidental items necessary to complete the work. 6,000 SF $1.06 $6,360.00 0.98$ 5,880.00$ 0.94$ 5,640.00$ $1.12 $6,720.00 1.29$ 7,740.00$ $2.62 $15,720.00 $2.55 $15,300.00 $3.50 $21,000.00

0014 Non-Lead paint chips removal and disposal from various CMU surfaces. To include clean-up and all incidental items necessary to complete the work. 2,000 SF $1.06 $2,120.00 0.98$ 1,960.00$ 0.94$ 1,880.00$ $1.12 $2,240.00 1.29$ 2,580.00$ $2.62 $5,240.00 $2.94 $5,880.00 $3.60 $7,200.00

0015 Non-Lead paint chips removal and disposal from various drywall surfaces. To include clean-up and all incidental items necessary to complete the work. 500 SF $0.92 $460.00 0.85$ 425.00$ 0.66$ 330.00$ $0.86 $430.00 1.12$ 560.00$ $2.62 $1,310.00 $8.05 $4,025.00 $3.20 $1,600.00

0016 Remove mold prior to painting. To include clean-up and all incidental items necessary to complete the work. 20,000 SF $0.92 $18,400.00 0.80$ 16,000.00$ 0.78$ 15,600.00$ $0.05 $1,000.00 1.23$ 24,600.00$ $3.36 $67,200.00 $5.45 $109,000.00 $24.00 $480,000.00

Two-coats interior painting with semi-gloss latex paint on wood, metal, concrete, fiberboard or gypsum board walls, ceilings, doors, and windows. To include clean-up and all incidental items necessary to complete the work.

200,000 SF $0.78 $156,000.00 0.64$ 128,000.00$ 0.65$ 130,000.00$ $0.82 $164,000.00 0.95$ 190,000.00$ $1.75 $350,000.00 $1.88 $376,000.00 $4.60 $920,000.00

Two-coats interior painting with gloss latex paint on wood, metal, concrete, fiberboard or gypsum board walls, ceilings, doors, and windows. To include clean-up and all incidental items necessary to complete the work.

15,000 SF $0.83 $12,450.00 0.77$ 11,550.00$ 0.70$ 10,500.00$ $0.88 $13,200.00 1.01$ 15,150.00$ $1.78 $26,700.00 $1.88 $28,200.00 $4.60 $69,000.00

Two-coats interior painting with flat latex paint on wood, concrete, fiberboard or gypsum board walls, ceilings, doors, and windows. Includes cleanup/all incidental items needed to complete work.

100 SF $0.81 $81.00 0.75$ 75.00$ 0.68$ 68.00$ $0.77 $77.00 0.90$ 90.00$ $21.33 $2,133.00 $2.52 $252.00 $4.60 $460.00

Two-coats interior painting with flat latex paint on rough textured acoustical plaster ceilings. To include clean-up and all incidental items necessary to complete the work.

100 SF $0.73 $73.00 0.68$ 68.00$ 0.52$ 52.00$ $0.82 $82.00 0.95$ 95.00$ $21.33 $2,133.00 $3.59 $359.00 $4.60 $460.00

Two-component Epoxy paint, with surface preparation, mixing, Epoxy base, and finish. To include clean-up and all incidental items necessary to complete the work.

2,000 SF $3.24 $6,480.00 3.00$ 6,000.00$ 2.98$ 5,960.00$ $3.47 $6,940.00 3.92$ 7,840.00$ $18.52 $37,040.00 $4.76 $9,520.00 $9.80 $19,600.00

0022 Replacement of interior deteriorated surface lumber. Includes clean-up and all incidental items necessary to complete the work. 100 BF $15.09 $1,509.00 13.97$ 1,397.00$ 11.16$ 1,116.00$ $13.95 $1,395.00 15.65$ 1,565.00$ $122.71 $12,271.00 $106.83 $10,683.00 $550.00 $55,000.00

0023 Replacement of interior deteriorated structural lumber. To include clean-up & all incidental items necessary to complete the work. 100 BF $14.57 $1,457.00 13.49$ 1,349.00$ 10.77$ 1,077.00$ $13.47 $1,347.00 15.11$ 1,511.00$ $238.10 $23,810.00 $174.38 $17,438.00 $620.00 $62,000.00

Repair/replace drywall. Provide 1/2" or 5/8 gypsum wallboard (match existing), tape edges, level 4 finish. To include clean-up and all incidental items necessary to complete the work.

100 SF $10.05 $1,005.00 9.31$ 931.00$ 7.43$ 743.00$ $9.30 $930.00 10.43$ 1,043.00$ $39.99 $3,999.00 $102.68 $10,268.00 $20.00 $2,000.00

0025 One-coat Interior grade primer of bare or previously painted surfaces. To include clean-up and all incidental items ne necessary to complete the work. 150,000 SF $0.76 $114,000.00 0.70$ 105,000.00$ 0.65$ 97,500.00$ $0.77 $115,500.00 0.90$ 135,000.00$ $0.76 $114,000.00 $1.41 $211,500.00 $5.80 $870,000.00

Sample analysis: Collection and laboratory analysis to determine if paint contains lead and resulting debris can be classified as hazardous waste. To include sampling, testing, clean-up and all incidental items necessary to complete the work.

10 EA $4.22 $42.20 3.91$ 39.10$ 400.00$ 4,000.00$ $62.94 $629.40 62.38$ 623.80$ $67.95 $679.50 $833.56 $8,335.60 $780.00 $7,800.00

0027 Soil sample testing prior to and after work completion. To include sampling, testing, clean-up and all incidental items necessary to complete the work. 5 EA $352.18 $1,760.90 326.09$ 1,630.45$ 350.00$ 1,750.00$ $739.02 $3,695.10 1,132.89$ 5,664.45$ $3,115.88 $15,579.40 $1,414.82 $7,074.10 $630.00 $3,150.00

Collection and laboratory analysis to determine if paint exceeds regulatory limits for RCRA 8 materials and resulting debris can be classified as hazardous waste, testing, clean-up and all incidental items necessary to complete the work.

30 EA $1,080.00 $32,400.00 500.00$ 15,000.00$ 1,200.00$ 36,000.00$ $325.00 $9,750.00 322.12$ 9,663.60$ $1,299.30 $38,979.00 $670.68 $20,120.40 $720.00 $21,600.00

Lead based paint chips removal and disposal from Various Wood surfaces. To include clean-up area air monitoring, and all incidental items necessary to complete the work.

15,000 SF $6.61 $99,150.00 6.12$ 91,800.00$ 6.12$ 91,800.00$ $6.60 $99,000.00 6.54$ 98,100.00$ $2.62 $39,300.00 $20.98 $314,700.00 $16.00 $240,000.00

Lead based paint chips removal and disposal from various Metal surfaces. To include clean-up area air monitoring, and all incidental items necessary to complete the work.

2,000 SF $6.26 $12,520.00 5.80$ 11,600.00$ 5.80$ 11,600.00$ $5.56 $11,120.00 5.51$ 11,020.00$ $2.75 $5,500.00 $52.09 $104,180.00 $16.00 $32,000.00

OFFEROR 7: SPR

CONSTRUCTION

OFFEROR 1: R&I

CONSTRUCTION

OFFEROR 2: SASAKI

PAINTING

OFFEROR 3: M.

OKAMURA

OFFEROR 4: AMETHYST

BUILDERS

OFFEROR 5: PONO AINA

MANAGEMENT OFFEROR 6: ARELI INC

INDEPENDENT

GOVERNMENT

ESTIMATE

Lead based paint chips removal and disposal from various Concrete surfaces.

To include clean-up area air monitoring, and all incidental items necessary to complete the work.

15,000 SF $5.02 $75,300.00 4.65$ 69,750.00$ 4.65$ 69,750.00$ $5.84 $87,600.00 5.79$ 86,850.00$ $2.62 $39,300.00 $55.57 $833,550.00 $16.00 $240,000.00

Lead based paint chips removal and disposal from various CMU surfaces. To include clean-up area air monitoring, and all incidental items necessary to complete the work.

500 SF $4.54 $2,270.00 4.20$ 2,100.00$ 4.20$ 2,100.00$ $6.32 $3,160.00 6.26$ 3,130.00$ $3.66 $1,830.00 $55.57 $27,785.00 $16.00 $8,000.00

Lead based paint chips removal and disposal from various drywall surfaces.

To include clean-up, area air monitoring and all incidental items necessary to complete the work.

500 SF $3.81 $1,905.00 3.53$ 1,765.00$ 3.53$ 1,765.00$ $5.56 $2,780.00 5.51$ 2,755.00$ $3.66 $1,830.00 $20.98 $10,490.00 $16.00 $8,000.00

Lead containing paint chips removal and disposal from Various Wood surfaces. To include clean-up, area air monitoring and all incidental items necessary to complete the work.

4,500 SF $6.77 $30,465.00 6.27$ 28,215.00$ 6.27$ 28,215.00$ $5.84 $26,280.00 5.79$ 26,055.00$ $3.05 $13,725.00 $50.33 $226,485.00 $16.00 $72,000.00

Lead containing paint chips removal and disposal from various Metal surfaces.

To include clean-up, area air monitoring, and all incidental items necessary to complete the work.

500 SF $6.47 $3,235.00 5.99$ 2,995.00$ 5.99$ 2,995.00$ $5.16 $2,580.00 5.12$ 2,560.00$ $3.66 $1,830.00 $52.09 $26,045.00 $16.00 $8,000.00

Lead containing paint chips removal and disposal from various Concrete surfaces. To include clean-up, area air monitoring and all incidental items necessary to complete the work.

2,000 SF $5.27 $10,540.00 4.88$ 9,760.00$ 4.88$ 9,760.00$ $5.56 $11,120.00 5.51$ 11,020.00$ $3.05 $6,100.00 $55.57 $111,140.00 $16.00 $32,000.00

Lead containing paint chips removal and disposal from various CMU surfaces.

To include clean-up, area air monitoring, and all incidental items necessary to complete the work.

500 SF $4.90 $2,450.00 4.54$ 2,270.00$ 4.54$ 2,270.00$ $5.56 $2,780.00 5.51$ 2,755.00$ $3.66 $1,830.00 $55.57 $27,785.00 $16.00 $8,000.00

0038 Lead containing paint chips removal and disposal from various drywall surfaces. To include clean-up, area air monitoring and all incidental items. 500 SF $4.14 $2,070.00 3.83$ 1,915.00$ 3.83$ 1,915.00$ $5.16 $2,580.00 5.12$ 2,560.00$ $3.66 $1,830.00 $20.98 $10,490.00 $16.00 $8,000.00

Remove and replace existing gypsum board with lead-containing paint with new gypsum board, to match existing thickness, (1/2" or 5/8" thick), tape edges, and dispose of existing. To include clean-up and all incidental items necessary to complete the work.

150 SF $10.52 $1,578.00 9.74$ 1,461.00$ 9.74$ 1,461.00$ $5.56 $834.00 5.51$ 826.50$ $34.85 $5,227.50 $214.38 $32,157.00 $29.00 $4,350.00

Remove and replace existing Plywood panels with lead-containing paint with new Plywood panels, to match existing thickness, (1/2" or 5/8" thk.), and dispose of existing. To include clean-up and all incidental items necessary to complete the work.

150 SF $11.32 $1,698.00 10.48$ 1,572.00$ 10.48$ 1,572.00$ $5.56 $834.00 5.51$ 826.50$ $22.21 $3,331.50 $126.74 $19,011.00 $33.00 $4,950.00

Equipment Rental of Articulating Telescopic Boom lift with the following nominal/minimal requirements: (40#-0# to 10# working height, 60#x30# platform size, 500 lb capacity aluminum platform and 23#-0# to 7.5# horizontal reach. To include delivery to jobsite location and return to Rental Company.

(weekly rental)

40 WK $270.00 $10,800.00 500.00$ 20,000.00$ 1,250.00$ 50,000.00$ $2,500.00 $100,000.00 845.60$ 33,824.00$ $976.00 $39,040.00 $2,517.85 $100,714.00 $3,350.00 $134,000.00

Equipment Rental of telescopic forklift with 55#-0# lift height and 10,000 lbs lift capacity. To include delivery to jobsite location and return to Rental Company.

(weekly rental) 3 WK $151.20 $453.60 220.00$ 660.00$ 700.00$ 2,100.00$ $1,600.00 $4,800.00 845.60$ 2,536.80$ $976.00 $2,928.00 $2,570.94 $7,712.82 $4,580.00 $13,740.00

Surface preparation using Shot Blasting to clean and prepare existing surfaces. To include clean-up, and all incidental items necessary to complete the work.

50 SF $6.64 $332.00 6.15$ 307.50$ 4.90$ 245.00$ $8.19 $409.50 8.06$ 403.00$ $92.22 $4,611.00 $137.11 $6,855.50 $75.00 $3,750.00

0044 Contractor shall install high performance epoxy floor coating to include sand blast, sealant, four coats epoxy system, stenciling. 100 SF $9.61 $961.00 8.90$ 890.00$ 7.10$ 710.00$ $11.89 $1,189.00 11.76$ 1,176.00$ $36.93 $3,693.00 $40.66 $4,066.00 $140.00 $14,000.00

0045 Contractor shall move all furniture prior to painting and return furniture to original location after painting. (Cubic Feet) 1,000 EA $1.30 $1,300.00 1.20$ 1,200.00$ 0.94$ 940.00$ $1.47 $1,470.00 1.34$ 1,340.00$ $22.95 $22,950.00 $6.39 $6,390.00 $260.00 $260,000.00

Scaffolding, stairs, landings erection and dismantling. To include delivery to jobsite, erection, dismantling and return to rental company. To include all incidental items required to complete the work. (Cubic Feet)

500 EA $0.54 $270.00 0.50$ 250.00$ 0.38$ 190.00$ $0.62 $310.00 0.56$ 280.00$ $91.81 $45,905.00 $408.80 $204,400.00 $530.00 $265,000.00

Scaffolding rental per month. To include scaffolding, stairs, landings bracing and all incidental items required to complete the work. (EA equals Cubic Feet.

100 CF rented for 2 months will be paid at 200 EA)

500 EA $2.16 $1,080.00 2.00$ 1,000.00$ 1.58$ 790.00$ $2.32 $1,160.00 2.24$ 1,120.00$ $30.50 $15,250.00 $167.67 $83,835.00 $530.00 $265,000.00

Non-Lead paint chips removal from various surfaces where excessive peeling caused by latex paint over oil based paint. To include clean-up / all incidental items needed to complete work.

100 SF $1.94 $194.00 1.80$ 180.00$ 1.42$ 142.00$ $2.09 $209.00 2.02$ 202.00$ $5.49 $549.00 $24.27 $2,427.00 $24.00 $2,400.00