36C25219B0059-002.pdf

1815 South Meyers Road

Suite 200

Rev 3/1/17 Oakbrook Terrace, IL 60181

Added Labor Hours 5/16/17 630.678.0808 www.CCSdifference.com

Gateway Tower; One South Memorial Drive

100% Working Drawing Estimate

Video Security Corrections

Jesse Brown VA Medical Center

Submitted To:

Oculus, Inc.

St. Louis, MO 63102

Owner:

Department of Veteran Affairs

1/6/2017

VA Project #537-15-102

09 - Electrical

1 Estimate is based on 100% Working Drawings dated 12-23-16 prepared by KJWW Engineers and some clarification with

KJWW.

2 New fiber optics connection will be provided from new Server Rm on 7th Floor of Bldg 1A to existing switch located in Police

Operations Rm 1555 on 1st Floor of Bldg 1B.

3 All fixed camera locations will be Axis P3367-V.

4 All PTZ locations will be Arecont AV12276DN-28.

5 All licensing cost and programming are allocated per each Work Area.

6 Basis of Design for the Video Management Platform will be Genetec.

7 Final connections, software, PCs, monitors and other equipment necessary to provide a connection to the CCTV system in the Garage will be by others.

8 There will be no scope shown for the Garage or VBA building beyond what is described in item 7.

Clarifications and Qualifications

Project: 100% Working Drawing Estimate

Date: 5/16/2017

Description Unit Price Ext

A01 - Work Area 1 Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $715,382.25

A01 - Work Area 1 Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $715,382.25

A01 - Work Area 1 Base Estimate - SUBTOTAL $715,382.25

A02 - Work Area 1A Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $227,630.95

A02 - Work Area 1A Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $227,630.95

A02 - Work Area 1A Base Estimate - SUBTOTAL $227,630.95

A03 - Work Area 1B Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $207,806.43

A03 - Work Area 1B Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $207,806.43

A03 - Work Area 1B Base Estimate - SUBTOTAL $207,806.43

A04 - Work Area 11A Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $291,265.12

A04 - Work Area 11A Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $291,265.12

A04 - Work Area 11A Base Estimate - SUBTOTAL $291,265.12

A05 - Work Area 11B Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $188,735.13

A05 - Work Area 11B Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $188,735.13

A05 - Work Area 11B Base Estimate - SUBTOTAL $188,735.13

A06 - Work Area 30 Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $104,508.22

A06 - Work Area 30 Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $104,508.22

A06 - Work Area 30 Base Estimate - SUBTOTAL $104,508.22

A07 - Work Area 40 Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance $224,460.78

A07 - Work Area 40 Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $224,460.78

A07 - Work Area 40 Base Estimate - SUBTOTAL $224,460.78

PROJECT RECAP & SUMMARY

Description Unit Price Ext

PROJECT RECAP & SUMMARY

**** REPORT TOTAL **** $1,959,788.88

================= SUMMARY =====================

SUMMARY MARKUPS

General Conditions plus OH&P *** 18.00% of Total $352,762.00

Design Contingency *** 1.00% of Total $23,125.51

Escalation *** 1.50% of Total $35,035.14

Bonds & Insurance Premiums *** 2.00% of Total $47,414.23

8(1)/SDVOSB acquisition *** 30.00% of Total $725,437.75

MARKUP TOTAL $1,183,775.00

ESTIMATE TOTAL $3,143,564.00

Description Quantity U/M Material Labor Cost Unit Price Unit Price Ext LABOR COST MH TOTAL

A01 - Work Area 1 Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

12MMFO Connection - New Server Rm on 7th Floor of Bldg 1A to (E) Switch in Police Operations Rm 1555 on 1st Flr of Bldg 1B. 520 LNFT $19.85 $3.02 $22.87 $11,892.40 1570.4

Innerduct - Riser - 1" 520 LNFT $2.28 $4.88 $7.16 $3,723.20 2537.6

Replace existing CCTV Software and Licensing with new IE. Milestone, Genetec (Work Area 1) 1 LSUM $75,544.47 $24,309.80 $99,854.27 $99,854.27 24309.8

Video Management System, net 100TB RAID 6 storage server (Work Area 1) 1 LSUM $529,440.00 $9,673.54 $539,113.54 $539,113.54 9673.54

Deduct 40TB net storage option (Work Area 1) - ITEM III 1 LSUM -$46,326.00 -$4,030.64 -$50,356.64 ($50,356.64) -4030.64

New video monitors in Police Operations - 48” Flat Panel (Bldg 1) (DEDUCT ALT 1) - ITEM IV 4 EACH $794.16 $403.06 $1,197.22 $4,788.88 1612.24

Engineering/Drawings/Coordination - Allowance 1 LSUM $15,883.20 $35,268.11 $51,151.31 $51,151.31 35268.11

(2) 2" PVC #40 C.E. Ductbank - Bldg 1 to Garage Bldg - Allowance (DEDUCT ALT 1) - ITEM II 517 LNFT $16.76 $63.33 $80.09 $41,406.53 32741.61

2" EMT with Pull String (DEDUCT ALT 1) - ITEM II 170 LNFT $3.06 $17.28 $20.34 $3,457.80 2937.6

Fiber Optic Cable Connection (6 Strands of OM3 indoor/outdoor) from Police CCTV System to Garage Bldg (DEDUCT ALT 1) - ITEM II 708 LNFT $10.59 $4.03 $14.62 $10,350.96 2853.24

$715,382.25

A01 - Work Area 1 Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL - ITEM I $715,382.25 109,473.50 1,231.59

A01 - Work Area 1 Base Estimate - SUBTOTAL $715,382.25

A02 - Work Area 1A Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

Replace Existing Analog PTZ Camera (Provide New Data Connection) ****

New IP Camera PTZ - Interior/Ceiling 6 EACH $2,481.75 $982.47 $3,464.22 $20,785.32 5894.82

CCTV Rough In Box with Whip 6 EACH $17.23 $135.45 $152.68 $916.08 812.7

3/4" EMT with Pull String 450 LNFT $0.62 $8.16 $8.78 $3,951.00 3672

1" EMT with Pull String 300 LNFT $1.15 $9.26 $10.41 $3,123.00 2778

Pull New Category 6, PVC Jacketed Cable - 4 Pair in Existing Pathway 1,500 LNFT $0.26 $1.01 $1.27 $1,905.00 1515

Power Cables 300 LNFT $0.76 $2.41 $3.17 $951.00 723

New IP Fixed Camera (New Data Connection) ****

New IP Camera Fixed - Interior/Ceiling 21 EACH $1,339.48 $755.75 $2,095.23 $43,999.83 15870.75

New IP Camera Fixed - Interior/Wall 1 EACH $1,339.48 $755.75 $2,095.23 $2,095.23 755.75

New IP Camera PTZ - Exterior, WP/Wall 5 EACH $2,481.75 $1,133.62 $3,615.37 $18,076.85 5668.1

CCTV Rough In Box with Whip 27 EACH $17.23 $135.45 $152.68 $4,122.36 3657.15

3/4" EMT with Pull String 2,025 LNFT $0.62 $8.16 $8.78 $17,779.50 16524

1" EMT with Pull String 1,350 LNFT $1.15 $9.26 $10.41 $14,053.50 12501

Pull New Category 6, PVC Jacketed Cable - 4 Pair in New Pathway 6,750 LNFT $0.26 $1.01 $1.27 $8,572.50 6817.5

Power Cables 1,350 LNFT $0.76 $2.41 $3.17 $4,279.50 3253.5

Miscellaneous ****

Wall Penetration/Firesealing/Testing/Patch Cables 1 LSUM $4,367.88 $11,487.33 $15,855.21 $15,855.21 11487.33

Demo Existing NVR/Associated Cable (Work Area 1A) 1 EACH $1,007.66 $1,007.66 $1,007.66 1007.66

New Client PC Workstations/Connect to New VMS (Work Area 1A) 2 EACH $11,912.40 $2,216.85 $14,129.25 $28,258.50 4433.7

19" Rack Fiber Optic Distribution Cabinet 96 LC Conn (Work Area 1A) 1 EACH $383.84 $332.53 $716.37 $716.37 332.53

48 Port Rack Mtd POE+Switch w/ Power Supply (Work Area 1A) 1 EACH $3,593.57 $503.83 $4,097.40 $4,097.40 503.83

90TB raw storage option (approx. 70TB net storage) (Work Area 1A) 1 LSUM $25,829.99 $7,255.15 $33,085.14 $33,085.14 7255.15

$227,630.95

A02 - Work Area 1A Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $227,630.95

A02 - Work Area 1A Base Estimate - SUBTOTAL $227,630.95 105,463.47 1,186.48

A03 - Work Area 1B Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

Replace Existing Analog PTZ Camera (Provide New Data Connection) ****

New IP Camera PTZ - Interior/Ceiling 3 EACH $2,481.75 $982.47 $3,464.22 $10,392.66 2947.41

New IP Camera PTZ - Exterior, WP/Wall 2 EACH $2,481.75 $1,133.62 $3,615.37 $7,230.74 2267.24

CCTV Rough In Box with Whip 5 EACH $17.23 $135.45 $152.68 $763.40 677.25

3/4" EMT with Pull String 375 LNFT $0.62 $8.16 $8.78 $3,292.50 3060

1" EMT with Pull String 250 LNFT $1.15 $9.26 $10.41 $2,602.50 2315

Pull New Category 6, PVC Jacketed Cable - 4 Pair in Existing Pathway 1,250 LNFT $0.26 $1.01 $1.27 $1,587.50 1262.5

Power Cables 250 LNFT $0.76 $2.41 $3.17 $792.50 602.5

Wall Penetration/Firesealing/Grounding Allowance 1 LSUM $2,647.20 $10,076.60 $12,723.80 $12,723.80 10076.6

Demo Existing Analog Camera/Cable (Don’t Replace with New) (Bldg 1B) 2 EACH $806.13 $806.13 $1,612.26 1612.26

New IP Fixed Camera (New Data Connection) ****

New IP Camera Fixed - Interior/Ceiling 15 EACH $1,339.48 $755.75 $2,095.23 $31,428.45 11336.25

New IP Camera PTZ - Exterior, WP/Wall 2 EACH $2,481.75 $1,133.62 $3,615.37 $7,230.74 2267.24

CCTV Rough In Box with Whip 17 EACH $17.23 $135.45 $152.68 $2,595.56 2302.65

3/4" EMT with Pull String 1,275 LNFT $0.62 $8.16 $8.78 $11,194.50 10404

1" EMT with Pull String 850 LNFT $1.15 $9.26 $10.41 $8,848.50 7871

Description Quantity U/M Material Labor Cost Unit Price Unit Price Ext LABOR COST MH TOTAL

Pull New Category 6, PVC Jacketed Cable - 4 Pair in New Pathway 4,250 LNFT $0.26 $1.01 $1.27 $5,397.50 4292.5

Power Cables 850 LNFT $0.76 $2.41 $3.17 $2,694.50 2048.5

New Cat6 Cable to HC-1/Return Old Cameras to Store Manager 7 EACH $165.45 $453.45 $618.90 $4,332.30 3174.15

Miscellaneous ****

Wall Penetration/Firesealing/Testing 1 LSUM $2,911.92 $8,867.41 $11,779.33 $11,779.33 8867.41

Demo Existing Stand Alone Network Equipment/Return to VA (Work Area 1B) 1 EACH $1,007.66 $1,007.66 $1,007.66 1007.66

New Client PC Workstations/Connect to New VMS (Work Area 1A) 1 EACH $11,912.40 $2,216.85 $14,129.25 $14,129.25 2216.85

90TB raw storage option (approx. 70TB net storage) (Work Area 1B) 2 LSUM $25,829.99 $7,255.15 $33,085.14 $66,170.28 14510.3

$207,806.43

A03 - Work Area 1B Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $207,806.43 95,119.27 1,070.11

A03 - Work Area 1B Base Estimate - SUBTOTAL $207,806.43

A04 - Work Area 11A Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

Replace Existing Analog Fixed Camera (Provide New Data Connection) ****

New IP Camera PTZ - Interior/Wall 9 EACH $2,481.75 $982.47 $3,464.22 $31,177.98 8842.23

New IP Camera PTZ - Exterior, WP/Wall 2 EACH $2,481.75 $1,133.62 $3,615.37 $7,230.74 2267.24

New IP Camera PTZ - Exterior, WP (Awning Mounted) 1 EACH $2,481.75 $1,058.04 $3,539.79 $3,539.79 1058.04

CCTV Rough In Box with Whip 12 EACH $17.23 $135.45 $152.68 $1,832.16 1625.4

3/4" EMT with Pull String 900 LNFT $0.62 $8.16 $8.78 $7,902.00 7344

1" EMT with Pull String 600 LNFT $1.15 $9.26 $10.41 $6,246.00 5556

Pull New Category 6, PVC Jacketed Cable - 4 Pair in Existing Pathway 3,000 LNFT $0.26 $1.01 $1.27 $3,810.00 3030

Power Cables 600 LNFT $0.76 $2.41 $3.17 $1,902.00 1446

New Cat6 Cable to HC-1/Return Old Cameras to Store Manager (Bldg 11A) 4 EACH $165.45 $453.45 $618.90 $2,475.60 1813.8

Demo Existing Analog Camera/Cable (Don’t Replace with New) (Bldg 11A) 2 EACH $554.21 $554.21 $1,108.42 1108.42

New IP Fixed Camera (New Data Connection) ****

New IP Camera Fixed - Interior/Ceiling 24 EACH $1,339.48 $755.75 $2,095.23 $50,285.52 18138

New IP Camera PTZ - Interior/Ceiling 1 EACH $2,481.75 $982.47 $3,464.22 $3,464.22 982.47

New IP Camera PTZ - Exterior/Wall 7 EACH $2,481.75 $1,133.62 $3,615.37 $25,307.59 7935.34

CCTV Rough In Box with Whip 32 EACH $17.23 $135.45 $152.68 $4,885.76 4334.4

3/4" EMT with Pull String 2,400 LNFT $0.62 $8.16 $8.78 $21,072.00 19584

1" EMT with Pull String 1,600 LNFT $1.15 $9.26 $10.41 $16,656.00 14816

Pull New Category 6, PVC Jacketed Cable - 4 Pair in New Pathway 8,000 LNFT $0.26 $1.01 $1.27 $10,160.00 8080

Power Cables 1,600 LNFT $0.76 $2.41 $3.17 $5,072.00 3856

Miscellaneous ****

Wall Penetration/Firesealing/Testing/Patch Cables 1 LSUM $6,618.00 $18,440.18 $25,058.18 $25,058.18 18440.18

Camera Licensing/Programming (Work Area 11A) 1 LSUM $18,000.96 $4,030.64 $22,031.60 $22,031.60 4030.64

New Client PC Workstations/Connect to New VMS (1st Flr) (Work Area 11A) 2 EACH $11,912.40 $2,216.85 $14,129.25 $28,258.50 4433.7

Demo Existing Stand Alone Network Equipment/Return to VA (Bldg 11A) 1 EACH $1,007.66 $1,007.66 $1,007.66 1007.66

Demo Existing Analog Equipment - Monitor (3rd Flr) (Work Area 11A) 1 EACH $201.53 $201.53 $201.53 201.53

Demo Existing Analog Equipment - Quad Controller (3rd Flr) (Work Area 11A) 1 EACH $604.60 $604.60 $604.60 604.6

48 Port Rack Mtd POE+Switch w/ Power Supply (Work Area 11A) 2 EACH $3,593.57 $503.83 $4,097.40 $8,194.80 1007.66

19" Rack Modular Patch Panel with (48) Cat. 6 Jacks (Work Area 11A) 1 EACH $873.58 $906.89 $1,780.47 $1,780.47 906.89

$291,265.12

A04 - Work Area 11A Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $291,265.12 142,450.20 1,602.59

A04 - Work Area 11A Base Estimate - SUBTOTAL $291,265.12

A05 - Work Area 11B Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

New Cat6 Cable to HC-1/Return Old Cameras to Store Manager (Bldg 11B) 8 EACH $165.45 $453.45 $618.90 $4,951.20 3627.6

New IP Fixed Camera (New Data Connection) ****

New IP Camera Fixed - Interior/Ceiling 17 EACH $1,339.48 $755.75 $2,095.23 $35,618.91 12847.75

New IP Camera PTZ - Exterior/Wall 7 EACH $2,481.75 $1,133.62 $3,615.37 $25,307.59 7935.34

CCTV Rough In Box with Whip 24 EACH $17.23 $135.45 $152.68 $3,664.32 3250.8

3/4" EMT with Pull String 1,800 LNFT $0.62 $8.16 $8.78 $15,804.00 14688

1" EMT with Pull String 1,200 LNFT $1.15 $9.26 $10.41 $12,492.00 11112

Pull New Category 6, PVC Jacketed Cable - 4 Pair in New Pathway 6,000 LNFT $0.26 $1.01 $1.27 $7,620.00 6060

Power Cables 1,200 LNFT $0.76 $2.41 $3.17 $3,804.00 2892

Miscellaneous ****

Wall Penetration/Firesealing/Testing 1 LSUM $3,176.64 $9,673.54 $12,850.18 $12,850.18 9673.54

Camera Licensing/Programming (Work Area 11B) 1 LSUM $13,500.72 $3,022.98 $16,523.70 $16,523.70 3022.98

Demo Existing Analog Eqpt (Encoder)/Associated Cable (Work Area 11B) 1 EACH $604.60 $604.60 $604.60 604.6

Description Quantity U/M Material Labor Cost Unit Price Unit Price Ext LABOR COST MH TOTAL

Replace with New Client PC Workstations/Connect to New VMS/Configure As Necessary (4th Flr) (Work Area 11B) 1 EACH $9,927.00 $1,813.79 $11,740.79 $11,740.79 1813.79

Connect Existing Workstation in Rm 4385/New Video Cable (Work Area 11B) 1 EACH $900.05 $745.67 $1,645.72 $1,645.72 745.67

Demo Existing Stand Alone Network Equipment/Return to VA (Work Area 11B) 3 EACH $1,007.66 $1,007.66 $3,022.98 3022.98

90TB raw storage option (approx. 70TB net storage) (Work Area 11B) 1 LSUM $25,829.99 $7,255.15 $33,085.14 $33,085.14 7255.15

$188,735.13

A05 - Work Area 11B Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $188,735.13

A05 - Work Area 11B Base Estimate - SUBTOTAL $188,735.13 88,552.20 996.23

A06 - Work Area 30 Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

Replace Existing Analog PTZ Camera (Provide New Data Connection) ****

New IP Camera PTZ - Exterior, WP (Awning Mounted) 2 EACH $2,481.75 $1,058.04 $3,539.79 $7,079.58 2116.08

CCTV Rough In Box with Whip 2 EACH $17.23 $135.45 $152.68 $305.36 270.9

3/4" EMT with Pull String 356 LNFT $0.62 $8.16 $8.78 $3,125.68 2904.96

1" EMT with Pull String 480 LNFT $1.15 $9.26 $10.41 $4,996.80 4444.8

Pull New Category 6, PVC Jacketed Cable - 4 Pair in Existing Pathway 510 LNFT $0.26 $1.01 $1.27 $647.70 515.1

Power Cables 356 LNFT $0.76 $2.41 $3.17 $1,128.52 857.96

New IP Fixed Camera (New Data Connection) ****

New IP Camera Fixed - Interior/Ceiling 16 EACH $1,339.48 $831.32 $2,170.80 $34,732.80 13301.12

New IP Camera PTZ - Exterior, WP/Wall 1 EACH $2,481.75 $1,133.62 $3,615.37 $3,615.37 1133.62

CCTV Rough In Box with Whip 17 EACH $17.23 $135.45 $152.68 $2,595.56 2302.65

3/4" EMT with Pull String 850 LNFT $0.62 $8.16 $8.78 $7,463.00 6936

1" EMT with Pull String 850 LNFT $1.15 $9.26 $10.41 $8,848.50 7871

Pull New Category 6, PVC Jacketed Cable - 4 Pair in New Pathway 4,250 LNFT $0.26 $1.01 $1.27 $5,397.50 4292.5

Power Cables 850 LNFT $0.76 $2.41 $3.17 $2,694.50 2048.5

Miscellaneous ****

Wall Penetration/Firesealing/Testing 1 LSUM $2,514.84 $7,658.22 $10,173.06 $10,173.06 7658.22

Camera Licensing/Programming (Work Area 30) 1 LSUM $9,563.01 $2,141.28 $11,704.29 $11,704.29 2141.28

$104,508.22

A06 - Work Area 30 Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $104,508.22

A06 - Work Area 30 Base Estimate - SUBTOTAL $104,508.22 58,794.69 661.45

A07 - Work Area 40 Base Estimate **** 28 00 00 - Electronic Safety and Security **** 28 20 00 - Electronic Surveillance

Replace Existing Analog PTZ Camera (Provide New Data Connection) ****

New IP Camera PTZ - Interior/Wall 4 EACH $2,481.75 $982.47 $3,464.22 $13,856.88 3929.88

New IP Camera PTZ - Exterior, WP/Wall 3 EACH $2,481.75 $1,133.62 $3,615.37 $10,846.11 3400.86

CCTV Rough In Box with Whip 7 EACH $17.23 $135.45 $152.68 $1,068.76 948.15

3/4" EMT with Pull String 350 LNFT $0.62 $8.16 $8.78 $3,073.00 2856

1" EMT with Pull String 350 LNFT $1.15 $9.26 $10.41 $3,643.50 3241

Pull New Category 6, PVC Jacketed Cable - 4 Pair in Existing Pathway 1,750 LNFT $0.26 $1.01 $1.27 $2,222.50 1767.5

Power Cables 350 LNFT $0.76 $2.41 $3.17 $1,109.50 843.5

New Client PC Workstations/Connect to New VMS 4 EACH $11,912.40 $2,216.85 $14,129.25 $56,517.00 8867.4

New video monitors - 48” Flat Panel 8 EACH $794.16 $403.06 $1,197.22 $9,577.76 3224.48

New IP Fixed Camera (New Data Connection) ****

New IP Camera Fixed - Interior/Ceiling 19 EACH $1,339.48 $755.75 $2,095.23 $39,809.37 14359.25

New IP Camera PTZ - Interior/Wall 1 EACH $2,481.75 $982.47 $3,464.22 $3,464.22 982.47

New IP Camera PTZ - Exterior, WP/Wall 3 EACH $2,481.75 $1,133.62 $3,615.37 $10,846.11 3400.86

CCTV Rough In Box with Whip 23 EACH $17.23 $135.45 $152.68 $3,511.64 3115.35

3/4" EMT with Pull String 1,150 LNFT $0.62 $8.16 $8.78 $10,097.00 9384

1" EMT with Pull String 1,150 LNFT $1.15 $9.26 $10.41 $11,971.50 10649

Pull New Category 6, PVC Jacketed Cable - 4 Pair in New Pathway 5,750 LNFT $0.26 $1.01 $1.27 $7,302.50 5807.5

Power Cables 1,150 LNFT $0.76 $2.41 $3.17 $3,645.50 2771.5

Miscellaneous ****

Wall Penetration/Firesealing/Testing 1 LSUM $3,970.80 $12,091.92 $16,062.72 $16,062.72 12091.92

Camera Licensing/Programming (Work Area 40) 1 LSUM $12,938.19 $2,897.02 $15,835.21 $15,835.21 2897.02

$224,460.78

A07 - Work Area 40 Base Estimate **** 28 00 00 - Electronic Safety and Security - SUBTOTAL $224,460.78

A07 - Work Area 40 Base Estimate - SUBTOTAL $224,460.78 94,537.64 1,063.56

Description Quantity U/M Material Labor Cost Unit Price Unit Price Ext LABOR COST MH TOTAL

**** REPORT TOTAL **** $1,959,788.88 694,390.97 88.89