Attachment 08 - Sample Proposal_RS MEANS.pdf

Preliminary Estimate, by estimates Guy Smith

Chugach FA4497-08-D-0005 - 2008 Dover AFB SABER

SABER Project Information - 130000 Guy Smith

Estimator: Guy Smith SABER Seed Project Division Summary (MF04) 01 - General Requirements $606.60 26 - Electrical $52,089.66 02 - Existing Conditions $19,473.48 27 - Communications $8,692.36 03 - Concrete $520.07 28 - Electronic Safety and Security $783.00 04 - Masonry 31 - Earthwork 05 - Metals $9,708.30 32 - Exterior Improvements 06 - Wood, Plastics, and Composites 33 - Utilities 07 - Thermal and Moisture Protection 34 - Transportation 08 - Openings $11,022.20 35 - Waterway and Marine Transportation 09 - Finishes $55,757.54 41 - Material Processing and Handling Equipment 10 - Specialties $484.00 44 - Pollution Control Equipment 11 - Equipment $2,335.00 46 - Water and Wastewater Equipment 12 - Furnishings $11,866.50 48 - Electric Power Generation 13 - Special Construction Alternates $7,366.50 14 - Conveying Equipment Trades 21 - Fire Suppression $4,159.50 Assemblies 22 - Plumbing $35,498.22 MF04 Bare Total (Without totalling components) $231,170.63 23 - Heating, Ventilating, and Air-Conditioning (HVAC) $10,807.70

Totalling Components RSMeans Priced Line Items $223,804.13 Prime Contractor Line Items (LDUPG) RSMeans DOVER, DE CCI 2013, 103.50% $7,833.14 Dover Standard No Escort (19.5000%) $45,169.27 Nonpriced Line Items Rubbish Handling $7,366.50

Material, Labor, and Equipment Totals (No Totalling Components) $119,447.25 $96,336.68 $8,020.20

Labor:

Equipment:

Other: $7,366.50 Laborhours: 2,093.00 Green Line Items: $13,362.303

Material:

Priced/Non-Priced

Total Priced Items: 134 $223,804.13 Total Non-Priced Items: 1 $7,366.50 3.19%

135 $231,170.63

Grand Total $284,173.04

Page 1 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

Estimator: Guy Smith

Totalling Component Details Description Item Count Applicable Amount Applied Amount Applied Result Balance

$223,804.13 $223,804.13 $223,804.13RSMeans Priced Line Items 134 Included in Total: Yes Type:Total, Master Format Type: MF04 Values:Total Includes: Priced Filtering: Prime Contractor Line Items, Other Line Items

$223,804.13 3.5000 % $7,833.14 $231,637.27RSMeans DOVER, DE CCI 2013, 103.50% Included in Total: Yes Type:RSMeans CCI (Estimate Level) Subtotal based on 1 items: "RSMeans Priced Line Items"

$231,637.27Nonpriced Line Items Included in Total: Yes Type:Total, Master Format Type: MF04 Values:Total Includes: Non Priced Filtering: Prime Contractor Line Items, Other Line Items

$231,637.27Prime Contractor Line Items (LDUPG) Included in Total: Yes Type:Total, Master Format Type: MF04 Values:Total Includes: Priced, Non Priced Filtering: Prime Contractor Line Items

$231,637.27 19.5000 % $45,169.27 $276,806.54Dover Standard No Escort Included in Total: Yes Type:Percentage Subtotal based on 4 items: "Nonpriced Line Items", "Prime Contractor Line Items (LDUPG)", "RSMeans DOVER, DE CCI (Current)", "RSMeans Priced Line Items"

$7,366.50 $7,366.50 $284,173.04Rubbish Handling 1 Included in Total: Yes Type:Total, Master Format Type: MF04 Values:Total Includes: Priced, Non Priced Filtering: Other Line Items

Note: It appears that at least one of these totalling components is set to "Amount is at Estimate Level". This can cause some of the Project totalling components that share the same characteristics to have the appearance of not adding up correctly on this detailed report page.

Page 2 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

Estimator: Guy Smith SABER Seed Project

Item Quantity Unit CostDescription UM Total Book

01 - General Requirements P 1 01-54-33-40-6410-1 Hourly operating cost for general equipment rental, without operators, toilet, portable chemical Ea. 480.0000 $0.12 $57.60 RSM13MCOM

E, B

P 2 01-54-33-40-6410-4 Rent per month for general equipment rental, without operators, toilet, portable chemical

Ea. 3.0000 $183.00 $549.00 RSM13MCOM E, B

01 - General Requirements Total $606.60

02 - Existing Conditions P 3 02-41-19-21-1020 Selective demolition, gutting, building interior, including disposal, dumpter fees not included, commercial building, maximum SF Flr. 2,628.0000 $7.41 $19,473.48 RSM13MCOM

L, E, B

02 - Existing Conditions Total $19,473.48

03 - Concrete P 4 03-05-05-10-0070 Selective demolition, concrete, excludes shoring, bracing, saw or torch cutting, loading, hauling, dumping, break into small pieces, reinforcing more than 2% of cross-sectional area

C.Y. 1.0000 $207.50 $207.50 RSM13MCOM

L, E, B

P 5 03-31-05-25-0135 Concrete, hand mix, for small quantities or remote areas, includes bulk local aggregate, bulk sand, bagged portland cement Type 1, and water, using gas powered cement mixer, 3500 psi

C.F. 1.0000 $7.47 $7.47 RSM13MCOM

M, L, E, B

P 6 03-81-13-50-0500 Concrete floor or slab cutting, concrete slabs, rod reinforced, up to 3" deep L.F. 72.0000 $1.63 $117.36 RSM13MCOM M, L, E, B

P 7 03-81-13-50-0500-0520 Concrete floor or slab cutting, each additional inch of depth (Modified using 03- 81-13-50-0520)

L.F. 216.0000 $0.55 $118.80 RSM13MCOM

M, L, E, B

72*3 = 216.00

P 8 03-82-13-10-0700 Core drilling, reinforced concrete slab, up to 6" thick, including bit, layout and set up, 6" diameter core

Ea. 1.0000 $55.38 $55.38 RSM13MCOM M, L, E, B

P 9 03-82-13-10-0700-0750 Core drilling, each added inch thick in same hole, add (Modified using 03-82-13- 10-0750)

Ea. 6.0000 $2.26 $13.56 RSM13MCOM M, L, E, B

03 - Concrete Total $520.07

05 - Metals P 10 05-41-13-30-5330 Framing, stud walls, galvanized cold formed load bearing studs with top and bottom track, excludes openings, headers, beams, bridging or bracing, 10' high walls, 16 gauge x 3-5/8" wide, studs 12" O.C.

L.F. 322.0000 $30.15 $9,708.30 RSM13MCOM

Grn, M, L, B

05 - Metals Total $9,708.30

08 - Openings

Page 3 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

08 - Openings

Item Quantity Unit CostDescription UM Total Book

P 11 08-12-13-13-0100 Standard hollow metal frames, steel, knock down, 16 gauge, up to 5-3/4" jamb depth, 7'-0" high, 3'-0" wide, single

Ea. 10.0000 $194.00 $1,940.00 RSM13MCOM M, L, B

P 12 08-13-13-13-0100 Standard hollow metal doors, flush, hollow core, full panel, 1-3/8" thick, 20 gauge, 3'-0" x 7'-0"

Ea. 10.0000 $402.50 $4,025.00 RSM13MCOM M, L, B

P 13 08-13-13-13-0100-0120 Standard hollow metal doors, for vision lite, add (Modified using 08-13-13-13- 0120)

Ea. 4.0000 $93.50 $374.00 RSM13MCOM M, B

P 14 08-71-20-30-0020 Door closers, adjustable backcheck, 3 way mount, all sizes, regular arm Ea. 2.0000 $235.00 $470.00 RSM13MCOM M, L, B

P 15 08-71-20-42-0100 Mortise locksets, commercial, wrought knobs and full escutcheon trim, keyed, office or entrance or apartment, minimum

Ea. 9.0000 $242.00 $2,178.00 RSM13MCOM M, L, B

P 16 08-71-20-42-0100-3190 Mortise locksets, for re-core cylinder, add (Modified using 08-71-20-42-3190) Ea. 9.0000 $45.00 $405.00 RSM13MCOM M, B

P 17 08-71-20-50-1600 Door stops, door bumper, floor type, aluminum Ea. 10.0000 $18.80 $188.00 RSM13MCOM M, L, B

P 18 08-71-20-55-0100 Push-pull plates, push plate, .050 thick, 4" x 16", aluminum Ea. 2.0000 $43.60 $87.20 RSM13MCOM M, L, B

P 19 08-71-20-55-4000 Push-pull plates, door pull, designer style, cast aluminum, minimum Ea. 2.0000 $101.50 $203.00 RSM13MCOM M, L, B

P 20 08-71-20-90-0800 Hinges, full mortise, average frequency, stainless steel base, 4-1/2" x 4-1/2", US32

Pr. 15.0000 $65.00 $975.00 RSM13MCOM M, B

P 21 08-71-20-95-0020 Kick plates, stainless steel, .050, 16 gauge, US32, 8" x 28" Ea. 3.0000 $59.00 $177.00 RSM13MCOM M, L, B

08 - Openings Total $11,022.20

09 - Finishes P 22 09-29-10-30-2000 Gypsum board, on walls and ceilings, nailed or screwed to studs, 5/8" thick, on walls, standard, excluding finish

S.F. 4,930.0000 $0.63 $3,105.90 RSM13MCOM

M, L, B

P 23 09-29-10-30-2000-5350 Gypsum board, for finishing inner corners, add (Modified using 09-29-10-30- 5350)

L.F. 400.0000 $0.87 $348.00 RSM13MCOM

M, L, B

P 24 09-29-10-30-2000-5355 Gypsum board, for finishing outer corners, add (Modified using 09-29-10-30- 5355)

L.F. 60.0000 $0.80 $48.00 RSM13MCOM

M, L, B

P 25 09-29-10-30-2050 Gypsum board, on walls and ceilings, nailed or screwed to studs, 5/8" thick, on walls, standard, taped and finished, level 4 finish

S.F. 4,930.0000 $1.06 $5,225.80 RSM13MCOM

M, L, B

P 26 09-30-13-10-3270 Ceramic tile, floors, glazed, thin set, color group 1, 12" x 12" tile S.F. 146.0000 $8.29 $1,210.34 RSM13MCOM M, L, B

P 27 09-30-13-10-3270-4500 Ceramic tile, add for epoxy grout, 1/16" joint, 1" x 1" tile (Modified using 09-30-13 -10-4500)

S.F. 146.0000 $1.39 $202.94 RSM13MCOM

M, L, B

Page 4 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

09 - Finishes

Item Quantity Unit CostDescription UM Total Book

P 28 09-30-13-10-3310 Ceramic tile, floors, porcelain type, one color, color group 2, 2" x 2" or 2" x 1", thin set

S.F. 235.0000 $8.08 $1,898.80 RSM13MCOM

M, L, B

P 29 09-30-13-10-3310-4600 Ceramic tile, add for epoxy grout, 1/16" joint, 2" x 2" tile (Modified using 09-30-13 -10-4600)

S.F. 235.0000 $1.32 $310.20 RSM13MCOM

M, L, B

P 30 09-30-13-10-5400 Ceramic tile, walls, interior, thin set, 4-1/4" x 4-1/4" tile S.F. 940.0000 $5.32 $5,000.80 RSM13MCOM M, L, B

P 31 09-30-13-10-5400-7000 Ceramic tile, for epoxy grout, 1/16" joints, 4-1/4" tile, add (Modified using 09-30- 13-10-7000)

S.F. 940.0000 $1.14 $1,071.60 RSM13MCOM

M, L, B

P 32 09-51-23-10-1150 Suspended acoustic ceiling tiles, excluding suspension system, mineral fiber tile, lay-in, 2' x 2' or 2' x 4', 5/8" thick, tegular, fine textured

S.F. 3,044.0000 $2.34 $7,122.96 RSM13MCOM

M, L, B

P 33 09-53-23-30-0300 Ceiling suspension systems, for boards and tile, class A suspension system, 15/16" T bar, 2' x 2' grid

S.F. 3,044.0000 $1.41 $4,292.04 RSM13MCOM

M, L, B

P 34 09-53-23-30-0300-0600 Ceiling suspension systems, 1-1/2" carrier channels, 4' O.C., add (Modified using 09-53-23-30-0600)

S.F. 3,044.0000 $0.87 $2,648.28 RSM13MCOM

M, L, B

P 35 09-53-23-30-0300-0900 Ceiling suspension systems, carrier channels for ceilings with recessed lighting fixtures, add (Modified using 09-53-23-30-0900)

S.F. 3,044.0000 $0.98 $2,983.12 RSM13MCOM

M, L, B

P 36 09-65-13-13-1500 Resilient base, for millwork profile L.F. 588.0000 $6.04 $3,551.52 RSM13MCOM M, L, B

P 37 09-65-19-10-7250 Miscellaneous resilient tile flooring, vinyl composition tile, 12" x 12", 3/32" thick, marbleized

S.F. 195.0000 $3.20 $624.00 RSM13MCOM

M, L, B

P 38 09-68-13-10-0110 Carpet tile, tufted nylon, 18" x 18", hard back, 26 ounce S.Y. 288.0000 $42.13 $12,133.44 RSM13MCOM M, L, B

P 39 09-91-23-35-0140 Doors and windows, interior latex, doors flush, both sides, including frame and trim, roll and brush, primer and two coats

Ea. 10.0000 $76.20 $762.00 RSM13MCOM M, L, B

P 40 09-91-23-72-3280 Walls and ceilings, interior, masonry or concrete block, latex paint, paint three coats, smooth finish, spray

S.F. 5,190.0000 $0.62 $3,217.80 RSM13MCOM

M, L, B

09 - Finishes Total $55,757.54

10 - Specialties P 41 10-44-13-53-1100 Fire equipment cabinets, not equipped, 20 gauge steel box, recessed, double strength glass in door, portable extinguisher, single, 8" x 12" x 27", steel door and frame

Ea. 2.0000 $198.00 $396.00 RSM13MCOM M, L, B

P 42 10-44-16-13-2080 Portable fire extinguishers, dry chemical, pressurized, ABC all purpose type, portable, 9-1/2 lb.

Ea. 2.0000 $44.00 $88.00 RSM13MCOM M, B

10 - Specialties Total $484.00

Page 5 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

Item Quantity Unit CostDescription UM Total Book

11 - Equipment P 43 11-52-13-10-1000 Projection screens, wall or ceiling hung, matte white, electric operated, 50 S.F., deluxe Ea. 1.0000 $2,335.00 $2,335.00 RSM13MCOM

M, L, B

11 - Equipment Total $2,335.00

12 - Furnishings P 44 12-32-23-10-0840 Manufactured wood casework, stock units, kitchen base cabinets, hardwood, excluding counter tops, 24" deep, 35" high, prefinished, one top drawer, one door below, 18" wide

Ea. 4.0000 $303.00 $1,212.00 RSM13MCOM M, L, B

P 45 12-32-23-10-0840-1800 Manufactured wood casework, stock units, for sink front units, deduct (Modified using 12-32-23-10-1800)

Ea. 4.0000 $-150.00 $(600.00) RSM13MCOM M, B

P 46 12-32-23-10-0880 Manufactured wood casework, stock units, kitchen base cabinets, hardwood, excluding counter tops, 24" deep, 35" high, prefinished, one top drawer, one door below, 24" wide

Ea. 1.0000 $362.00 $362.00 RSM13MCOM M, L, B

P 47 12-32-23-10-0880-1800 Manufactured wood casework, stock units, for sink front units, deduct (Modified using 12-32-23-10-1800)

Ea. 1.0000 $-150.00 $(150.00) RSM13MCOM M, B

P 48 12-32-23-10-1060 Manufactured wood casework, stock units, kitchen base cabinets, hardwood, excluding counter tops, 24" deep, 35" high, prefinished, four drawers, 24" wide

Ea. 2.0000 $332.00 $664.00 RSM13MCOM M, L, B

P 49 12-32-23-10-1220 Manufactured wood casework, stock units, kitchen base cabinets, hardwood, excluding counter tops, 24" deep, 35" high, prefinished, two top drawers, two doors below, 30" wide

Ea. 3.0000 $423.50 $1,270.50 RSM13MCOM M, L, B

P 50 12-32-23-10-2000 Manufactured wood casework, stock units, kitchen base cabinets, hardwood, excluding counter tops, 24" deep, 35" high, prefinished, corner base cabinets, 36" wide, standard

Ea. 1.0000 $605.00 $605.00 RSM13MCOM M, L, B

P 51 12-32-23-10-4440 Manufactured wood casework, stock units, kitchen wall cabinets, hardwood, 12" deep with two doors, 15" high, 36" wide

Ea. 1.0000 $312.50 $312.50 RSM13MCOM M, L, B

P 52 12-32-23-10-5320 Manufactured wood casework, stock units, kitchen wall cabinets, hardwood, 12" deep with one door, 30" high, two doors, 30" wide

Ea. 4.0000 $362.00 $1,448.00 RSM13MCOM M, L, B

P 53 12-32-23-10-6000 Manufactured wood casework, stock units, kitchen wall cabinets, hardwood, corner wall, 30" high, 24" wide

Ea. 1.0000 $360.00 $360.00 RSM13MCOM M, L, B

P 54 12-36-61-16-2300 Solid surface countertops, acrylic polymer, pricing for orders of 1 to 50 L.F. or greater, countertops, 25" wide, premium patterned colors

L.F. 40.0000 $151.00 $6,040.00 RSM13MCOM

M, L, B

P 55 12-36-61-16-4100 Solid surface countertops, acrylic polymer, pricing for orders of 1 to 50 units, sinks, cutouts for sinks

Ea. 5.0000 $68.50 $342.50 RSM13MCOM L, B

12 - Furnishings Total $11,866.50

Page 6 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

Item Quantity Unit CostDescription UM Total Book

21 - Fire Suppression P 56 21-13-13-50-1940 Wet-pipe sprinkler system components, flexible sprinkler head connectors, braided stainless steel hose with mounting bracket, 1/2" and 1" outlet size, 36" length

Ea. 40.0000 $45.05 $1,802.00 RSM13MCOM M, L, B

P 57 21-13-13-50-1940-1080 Labor adjustment factors, add to labor for elevated installation, above floor level, 10' to 14.5' high (Modified using 22-01-02-20-1080)

Ea. 40.0000 $1.46 $58.40 RSM13MCOM L, B

P 58 21-13-13-50-2360 Wet-pipe sprinkler system components, sprinkler head escutcheons, standard, chrome, 1" size

Ea. 30.0000 $13.69 $410.70 RSM13MCOM M, L, B

P 59 21-13-13-50-3720 Wet-pipe sprinkler system components, sprinkler heads, excluding supply piping, standard spray, pendent or upright, brass, 135° to 286° F, 1/2" NPT, 3/8" orifice

Ea. 40.0000 $41.35 $1,654.00 RSM13MCOM M, L, B

P 60 21-13-13-50-3720-1080 Labor adjustment factors, add to labor for elevated installation, above floor level, 10' to 14.5' high (Modified using 22-01-02-20-1080)

Ea. 40.0000 $2.75 $110.00 RSM13MCOM L, B

P 61 21-13-13-50-3720-3840 Wet-pipe sprinkler system components, for chrome, add (Modified using 21-13- 13-50-3840)

Ea. 40.0000 $3.11 $124.40 RSM13MCOM M, B

21 - Fire Suppression Total $4,159.50

22 - Plumbing P 62 22-05-76-10-0140 Cleanouts, floor type, round or square, scoriated nickel bronze top, 4" pipe size Ea. 2.0000 $348.50 $697.00 RSM13MCOM

M, L, B

P 63 22-07-19-10-0245 Piping insulation, insulated protectors, ADA, for exposed piping under sinks or lavatories, vinyl coated foam, velcro tabs, P Trap, 1-1/4" or 1-1/2"

Ea. 2.0000 $36.45 $72.90 RSM13MCOM M, L, B

P 64 22-07-19-10-0285 Piping insulation, insulated protectors, ADA, for exposed piping under sinks or lavatories, vinyl coated foam, velcro tabs, tailpiece offset, wheelchair, 1-1/4" pipe size

Ea. 2.0000 $32.15 $64.30 RSM13MCOM M, L, B

P 65 22-11-13-23-1140 Pipe and tube, copper, solder joints, type K tubing, couplings and clevis hanger assemblies, 10' O.C., 1/2" diameter

L.F. 100.0000 $11.25 $1,125.00 RSM13MCOM

M, L, B

P 66 22-11-13-25-0100 Pipe and tube fittings, copper, wrought, solder joints, copper x copper, 90° elbow, 1/2"

Ea. 10.0000 $25.33 $253.30 RSM13MCOM M, L, B

P 67 22-11-13-25-0480 Pipe and tube fittings, copper, wrought, solder joints, copper x copper, tee, 1/2" Ea. 4.0000 $39.34 $157.36 RSM13MCOM M, L, B

P 68 22-11-13-25-0680 Pipe and tube fittings, copper, wrought, solder joints, copper x copper, coupling, 1/2"

Ea. 10.0000 $22.64 $226.40 RSM13MCOM M, L, B

P 69 22-11-13-44-4850 Pipe, steel, schedule 80, A-53 grade, threaded, including couplings, and clevis hanger assemblies sized for covering, 10' O.C., black, 1-1/2" diameter

L.F. 250.0000 $22.70 $5,675.00 RSM13MCOM

M, L, B

P 70 22-11-13-74-5330 Pipe, plastic, including couplings and clevis hanger assemblies, 10' O.C., 3 per 10', CPVC, socket joint, schedule 80, 2" diameter

L.F. 20.0000 $25.55 $511.00 RSM13MCOM

Page 7 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

22 - Plumbing

Item Quantity Unit CostDescription UM Total Book

P 71 22-11-13-74-5332 Pipe, plastic, including couplings and clevis hanger assemblies, 10' O.C., 3 per 10', CPVC, socket joint, schedule 80, 3" diameter

L.F. 16.0000 $36.55 $584.80 RSM13MCOM

M, L, B

P 72 22-11-13-74-5332-5342 Pipe, plastic, to delete couplings and hangers, subtract, 1-1/2" to 3" diameter (Modified using 22-11-13-74-5342)

L.F. 36.0000 $-14.44 $(519.84) RSM13MCOM

M, L, B

P 73 22-11-13-76-2170 Pipe fittings, plastic, PVC schedule 80, socket joint, 90° elbow, 2" Ea. 10.0000 $32.90 $329.00 RSM13MCOM M, L, B

P 74 22-11-13-76-2460 Pipe fittings, plastic, PVC schedule 80, socket joint, tee, 2" Ea. 30.0000 $70.00 $2,100.00 RSM13MCOM M, L, B

P 75 22-11-13-76-2470 Pipe fittings, plastic, PVC schedule 80, socket joint, tee, 3" Ea. 1.0000 $98.50 $98.50 RSM13MCOM M, L, B

P 76 22-13-19-13-2950 Sanitary drains, floor, trap drain, light duty, backwater valve cast iron top, 8" diameter top, 2" pipe size

Ea. 2.0000 $427.00 $854.00 RSM13MCOM M, L, B

P 77 22-33-13-20-8996 Instantaneous electric point of use water heaters, point of use, electric, glass lined, under the sink, copper, with bracket, 2.5 gallon

Ea. 3.0000 $547.00 $1,641.00 RSM13MCOM M, L, B

P 78 22-41-16-10-0680 Lavatories, including trim, white, vanity top, porcelain enamel on cast iron, 20" x 17" oval

Ea. 4.0000 $295.00 $1,180.00 RSM13MCOM M, L, B

P 79 22-41-39-10-1320 Faucets and fittings, kitchen sink faucets, single control lever handle, including pull out spray, polished chrome

Ea. 1.0000 $222.50 $222.50 RSM13MCOM M, L, B

P 80 22-41-39-10-2280 Faucets and fittings, lavatory faucet, single lever handle and pop-up drain, satin nickel

Ea. 4.0000 $330.00 $1,320.00 RSM13MCOM M, L, B

P 81 22-42-13-30-3140 Urinals, wall hung, vitreous china, with hanger and self-closing valve, water saving .5 GPF

Ea. 2.0000 $958.00 $1,916.00 RSM13MCOM Grn, M, L, B

P 82 22-42-13-30-3140-3300 Urinals, rough-in, supply, waste and vent (Modified using 22-42-13-30-3300) Ea. 2.0000 $869.00 $1,738.00 RSM13MCOM Grn, M, L, B

P 83 22-42-13-40-3300 Water closets, bowl only, with flush valve and seat, 1.6 GPF, floor mounted Ea. 1.0000 $464.00 $464.00 RSM13MCOM M, L, B

P 84 22-42-13-40-3300-3400 Water closets, for rough-in, supply, waste and vent, single WC (Modified using 22-42-13-40-3400)

Ea. 1.0000 $683.00 $683.00 RSM13MCOM M, L, B

P 85 22-42-16-10-0110 Handwasher-dryer module, wall mounted, with electric dryer, sensor operated, ADA

Ea. 2.0000 $3,750.00 $7,500.00 RSM13MCOM M, L, B

P 86 22-42-16-30-6040 Classroom sinks, countertop, stainless steel, with faucet, bubbler and strainer, ADA compliant, 28" x 22" single bowl

Ea. 1.0000 $1,380.00 $1,380.00 RSM13MCOM M, L, B

P 87 22-42-16-30-6040-6100 Classroom sinks, for rough-in, supply, waste and vent, counter top classroom sinks (Modified using 22-42-16-30-6100)

Ea. 1.0000 $825.00 $825.00 RSM13MCOM M, L, B

P 88 22-42-39-10-0984 Faucets and fittings, flush valves, automatic flush sensor and operator for urinals or water closets, high efficiency water saving, water closets, 1.28 GPF

Ea. 1.0000 $471.00 $471.00 RSM13MCOM

Page 8 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

22 - Plumbing

Item Quantity Unit CostDescription UM Total Book

P 89 22-42-39-10-0988 Faucets and fittings, flush valves, automatic flush sensor and operator for urinals or water closets, high efficiency water saving, urinals, .5 GPF

Ea. 2.0000 $471.00 $942.00 RSM13MCOM M, L, B

P 90 22-47-13-10-1280 Drinking water fountains, for connection to cold water supply, wall mounted, non-recessed, aluminum, dual bubbler type

Ea. 1.0000 $2,440.00 $2,440.00 RSM13MCOM M, L, B

P 91 22-47-13-10-1280-3980 Drinking water fountains, for rough-in, supply and waste, add (Modified using 22 -47-13-10-3980)

Ea. 1.0000 $547.00 $547.00 RSM13MCOM M, L, B

22 - Plumbing Total $35,498.22

23 - Heating, Ventilating, and Air-Conditioning (HVAC) P 92 23-31-13-16-5410 Round and flat-oval spiral ducts, spiral preformed, steel, galvanized, straight lengths, maximum 10" static pressure water gauge, 4" diameter, 26 gauge

L.F. 20.0000 $4.09 $81.80 RSM13MCOM

M, L, B

P 93 23-31-13-16-5420 Round and flat-oval spiral ducts, spiral preformed, steel, galvanized, straight lengths, maximum 10" static pressure water gauge, 6" diameter, 26 gauge

L.F. 520.0000 $4.70 $2,444.00 RSM13MCOM

M, L, B

P 94 23-31-13-16-5420-1283 Round and flat-oval spiral ducts, add to labor for elevated installation, of prefabricated purchased ductwork, 10' to 15' high (Modified using 23-31-13-16- 1283)

L.F. 520.0000 $0.27 $140.40 RSM13MCOM

L, B

P 95 23-31-13-16-5820 Round and flat-oval spiral ducts, spiral preformed, steel, galvanized, connector, 6" diameter

Ea. 50.0000 $11.90 $595.00 RSM13MCOM M, L, B

P 96 23-31-13-16-5820-1283 Round and flat-oval spiral ducts, add to labor for elevated installation, of prefabricated purchased ductwork, 10' to 15' high (Modified using 23-31-13-16- 1283)

Ea. 50.0000 $0.87 $43.50 RSM13MCOM L, B

P 97 23-31-13-19-0358 Metal duct fittings, duct collar, spin in type, without damper, round, 6" Ea. 50.0000 $18.74 $937.00 RSM13MCOM M, L, B

P 98 23-31-13-19-0358-1080 Labor adjustment factors, add to labor for elevated installation, above floor level, 10' to 14.5' high (Modified using 22-01-02-20-1080)

Ea. 50.0000 $1.53 $76.50 RSM13MCOM L, B

P 99 23-34-14-10-2020 Blower type HVAC fans, blowers, direct drive with motor, complete, 1045 CFM @

.5" S.P., 1/5 HP

Ea. 3.0000 $348.50 $1,045.50 RSM13MCOM M, L, B

P 100 23-37-13-10-1180 Diffusers, aluminum, opposed blade damper, ceiling, rectangular, 1 to 4 way blow, 24" x 24"

Ea. 14.0000 $331.00 $4,634.00 RSM13MCOM M, L, B

P 101 23-37-13-30-0380 Grilles, aluminum, air supply, single deflection, adjustable, 24" x 24" Ea. 11.0000 $64.00 $704.00 RSM13MCOM M, L, B

P 102 23-37-15-40-1100 HVAC louvers, aluminum, extruded, with screen, mill finish, brick vent, standard, 4" deep, 8" wide, 5" high

Ea. 1.0000 $52.25 $52.25 RSM13MCOM M, L, B

P 103 23-37-15-40-1200 HVAC louvers, aluminum, extruded, with screen, mill finish, brick vent, modular, 4" deep, 7-3/4" wide, 5" high

Ea. 1.0000 $53.75 $53.75 RSM13MCOM

Page 9 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

23 - Heating, Ventilating, and Air-Conditioning (HVAC)

Item Quantity Unit CostDescription UM Total Book

23 - Heating, Ventilating, and Air-Conditioning (HVAC) Total $10,807.70

26 - Electrical P 104 26-05-19-90-0920 Wire, 600 volt, copper type THWN-THHN, solid, #14 C.L.F. 4.0000 $40.75 $163.00 RSM13MCOM

M, L, B

P 105 26-05-19-90-0940 Wire, 600 volt, copper type THWN-THHN, solid, #12 C.L.F. 76.1000 $50.45 $3,839.25 RSM13MCOM M, L, B

P 106 26-05-33-13-5020 Conduit, to 15' high, includes 2 terminations, 2 elbows, 11 beam clamps, and 11 couplings per 100 L.F., electric metallic tubing (EMT), 3/4" diameter

L.F. 3,120.0000 $4.18 $13,041.60 RSM13MCOM

M, L, B

P 107 26-05-33-13-5220 Conduit, to 15' high, electric metallic tubing (EMT), field bends, 45° to 90°, 3/4" diameter

Ea. 116.0000 $5.25 $609.00 RSM13MCOM L, B

P 108 26-05-33-13-5340 Conduit, to 15' high, electric metallic tubing (EMT), field bends, offsets, 3/4" diameter

Ea. 138.0000 $6.75 $931.50 RSM13MCOM L, B

P 109 26-05-33-16-0350 Outlet boxes, pressed steel, square, 4-11/16" Ea. 42.0000 $29.45 $1,236.90 RSM13MCOM M, L, B

P 110 26-05-33-16-0450 Outlet boxes, pressed steel, square, 4-11/16", covers, blank Ea. 42.0000 $10.96 $460.32 RSM13MCOM M, L, B

P 111 26-05-33-16-0550 Outlet boxes, pressed steel, handy box Ea. 140.0000 $19.54 $2,735.60 RSM13MCOM M, L, B

P 112 26-05-33-16-0600 Outlet boxes, pressed steel, handy box, extension rings Ea. 127.0000 $12.51 $1,588.77 RSM13MCOM M, L, B

P 113 26-05-33-16-1530 Outlet boxes, cast, duplex receptacle cover, FS, 1 gang Ea. 68.0000 $11.36 $772.48 RSM13MCOM M, L, B

P 114 26-24-16-30-0850 Panelboards commercial applications, NQOD, with 20 amp 1 pole bolt on circuit breakers, 4 wire, 120/208 volt, 225 amp main lugs, 32 circuits

Ea. 1.0000 $1,930.00 $1,930.00 RSM13MCOM M, L, B

P 115 26-27-26-10-4400 Low voltage switching, master control, 12 circuit, manual Ea. 1.0000 $229.00 $229.00 RSM13MCOM M, L, B

P 116 26-27-26-20-0500 Wiring devices elements, toggle switch, quiet type, 1 pole, 20 amp Ea. 14.0000 $24.25 $339.50 RSM13MCOM M, L, B

P 117 26-27-26-20-0800 Wiring devices elements, toggle switch, 3 way, 20 amp Ea. 4.0000 $31.95 $127.80 RSM13MCOM M, L, B

P 118 26-27-26-20-2470 Wiring devices elements, receptacle, duplex, 120 volt, grounded, 20 amp Ea. 64.0000 $25.15 $1,609.60 RSM13MCOM M, L, B

P 119 26-27-26-20-2482 Wiring devices elements, receptacle, duplex, ground fault interrupting, 20 amp Ea. 4.0000 $55.05 $220.20 RSM13MCOM M, L, B

P 120 26-27-26-20-3110 Wiring devices elements, wall plates, brown plastic, 1 gang Ea. 15.0000 $5.63 $84.45 RSM13MCOM M, L, B

P 121 26-27-26-20-3120 Wiring devices elements, wall plates, brown plastic, 2 gang Ea. 2.0000 $8.65 $17.30 RSM13MCOM M, L, B

P 122 26-27-26-20-3140 Wiring devices elements, wall plates, brown plastic, 4 gang Ea. 1.0000 $18.41 $18.41 RSM13MCOM

Page 10 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

26 - Electrical

Item Quantity Unit CostDescription UM Total Book

P 123 26-27-26-20-4900 Wiring devices elements, receptacle, cover plate, phenolic plastic, NEMA 5 and 6 Ea. 68.0000 $5.86 $398.48 RSM13MCOM M, L, B

P 124 26-51-13-50-3502 Interior lighting fixtures, including lamps, mounting hardware and connections, fluorescent, troffer, direct or indirect, 2' wide x 4' long with two 32 watt T8

Ea. 50.0000 $347.00 $17,350.00 RSM13MCOM M, L, B

P 125 26-51-13-50-6910 Interior lighting fixtures, including lamps, mounting hardware and connections, mirror light, fluorescent, rapid start, acrylic enclosure, one 40 watt

Ea. 4.0000 $156.50 $626.00 RSM13MCOM M, L, B

P 126 26-51-13-50-7690 Interior lighting fixtures, emergency ballast, factory installed in fixture Ea. 14.0000 $154.00 $2,156.00 RSM13MCOM M, B

P 127 26-53-13-10-0080 Exit lighting fixtures, exit light ceiling or wall mount, incandescent, single face Ea. 2.0000 $91.00 $182.00 RSM13MCOM M, L, B

P 128 26-61-13-30-0360 Fixture whips, 3/8" greenfield, 2 connectors, 6' long, THHN wire, three #12 Ea. 50.0000 $28.45 $1,422.50 RSM13MCOM M, L, B

26 - Electrical Total $52,089.66

27 - Communications P 129 27-15-10-23-1150 Sound and video cables and fittings, sound, shielded with drain, #22-3 conductor C.L.F. 2.0000 $79.50 $159.00 RSM13MCOM

M, L, B

P 130 27-15-13-13-7240 Communication cables, high performance unshielded twisted pair (UTP), cable, category 6, #24, 4 pair solid, PVC jacket

C.L.F. 83.0000 $80.00 $6,640.00 RSM13MCOM

M, L, B

P 131 27-15-13-13-7326 Communication cables, high performance unshielded twisted pair (UTP), jack, shielded RJ-45, category 6

Ea. 112.0000 $12.95 $1,450.40 RSM13MCOM M, L, B

P 132 27-15-43-13-1020 Communication outlets, excluding voice or data devices, voice or data wall plate plastic, 1 gang, 2-port

Ea. 56.0000 $7.91 $442.96 RSM13MCOM M, L, B

27 - Communications Total $8,692.36

28 - Electronic Safety and Security P 133 28-31-23-50-5610 Alarm panels and devices, excluding wires and conduit, fire, strobe and horn

(ADA type) Ea. 2.0000 $228.00 $456.00 RSM13MCOM

M, L, B

P 134 28-31-23-50-5620 Alarm panels and devices, excluding wires and conduit, fire, visual alarm (ADA type)

Ea. 2.0000 $163.50 $327.00 RSM13MCOM M, L, B

28 - Electronic Safety and Security Total $783.00

Alternates N 135 020006200005 Rubbish Handling C.Y. 150.0000 $49.11 $7,366.50 Alternate

O, B

Alternates Total $7,366.50

Page 11 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM

Item Quantity Unit CostDescription UM Total Book

Estimate Grand Total 284,173.04

Page 12 of 12 SABER Project Information - 130000Printed 5 MAR 2013 8:20AM