Attachment_J_Lab_Bldg_Schematic_Design_Cost_Estimate_-_4-19-21.pdf

Estimate Provided By

Diversified Service Center, LLC 6801 Avenida De Galvez, Navarre FL 32566

T & F 850-710-3663 / C 760-505-2223 a394sam@yahoo.com dsc1939@yahoo.com

On Behalf Of

SGH Architects

707 Brookside Ave. / Redlands, CA 92373 / T 909.375.3030 / www.sgharch.com

100% Schematic Design Cost Estimate

New Laboratory Building

Valley Sanitary District

45-500 Van Buren St., Indio, CA 92201

April 19, 2021

SGH Job # 20-40101-00

100% Schematic Design Cost Estimate New Laboratory Building April 19, 2021 Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Executive Summary

Sincerely, ftÅ UÉâÄtÇw

Sam Bouland

Managing Senior Estimator

Following please find our Statement of Probable Construction Cost for the above mentioned project.

This estimate was prepared using 100% Schematic Design Cost Estimate phase drawings. The estimate is divided into four sections - overall areas and summaries, individual building and sitework areas, summaries, and component budgets.

The total construction cost in this estimate is $3,103,203. Note that the construction cost reflected herein has been adjusted to reflect the current construction climate. The construction budget is yet to be determined.

Please feel free to contact us with any questions you may have concerning this estimate.

New Laboratory Building

Valley Sanitary District

45-500 Van Buren St., Indio, CA 92201

April 19, 2021

SGH Job No. 20-40101-00

Overall Summaries

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Overall Areas

Enclosed Covered Gross*

Laboratory Building Details 2,156 216 2,264 SF

Total Building Area 2,156 216 2,264 SF

Total Site Area (including Building footprint) 3,864 3,864 SF

* Gross floor area is calculated as the full enclosed area plus one-half of the covered area.

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Overall Component Summary $/SF Total $

A10 Foundations 38.86 87,972

A20 Basement Construction 0.00 0

B10 Superstructure 117.10 265,109

B20 Enclosure 34.77 78,725

B30 Roofing 25.14 56,909

C10 Interior Construction 85.91 194,499

C20 Stairs 0.00 0

C30 Interior Finishes 163.39 369,926

D10 Conveying 0.00 0

D20 Plumbing 92.03 208,347

D30 HVAC 104.95 237,605

D40 Fire Protection 8.80 19,912

D50 Electrical 109.58 248,093

D51 Technology 44.10 99,844

D52 Fire Alarm 13.64 30,872

E10 Equipment 7.72 17,482

E20 Furnishings 73.20 165,732

F10 Special Construction 0.00 0

F20 Selective Building Demolition 0.00 0

G10 Site Preparation 32.03 72,521

G20 Site Improvement 9.72 22,014

G30 Site Mechanical Utilities 19.43 44,000

G40 Site Electrical Utilities 37.54 85,000

G41 Site Technology Utilities 0.00 0

G90 Off Site Construction 0.00 0

Direct Construction Cost 1,017.92 2,304,562

Gen Conditions 8.0% 81.43 184,365

Gen Contractor OH&P 4.0% 43.97 99,557

Gen Contractor Bond & Insurance 2.075% 23.72 53,711

Design Contingency 10.0% 116.70 264,220

Cost Escalation to Midpoint of Construction* 6.8% 86.92 196,788

Total Construction Cost $1,370.67 $3,103,203

* Cost escalation to midpoint of construction in May 2022 - 12.5 months at 6.5 % per annum.

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Overall Trade Summary $/SF Total $

02 Existing Conditions 4.77 10,796

03 Concrete 38.86 87,972

04 Masonry 80.30 181,790

05 Metals 124.86 282,680

06 Wood, Plastics and Composites 31.28 70,818

07 Thermal and Moisture Protection 25.12 56,881

08 Openings 29.77 67,404

09 Finishes 112.15 253,898

10 Specialties 22.83 51,697

11 Equipment 7.72 17,482

12 Furnishings 73.20 165,732

13 Special Construction 0.00 0

14 Conveying Equipment 0.00 0

21 Fire Suppression 8.80 19,912

22 Plumbing 92.03 208,347

23 Heating, Ventilating and Air Conditioning 104.95 237,605

26 Electrical 109.58 248,093

27 Technology 44.10 99,844

28 Fire Alarm 13.64 30,872

31 Earthwork 27.26 61,725

32 Exterior Improvements 9.72 22,014

33 Utilities 56.98 129,000

34 Technology 0.00 0

36 Off Site Construction 0.00 0

Direct Construction Cost 1,017.92 2,304,562

Gen Conditions 8.0% 81.43 184,365

Gen Contractor OH&P 4.0% 43.97 99,557

Gen Contractor Bond & Insurance 2.075% 23.72 53,711

Design Contingency 10.0% 116.70 264,220

Cost Escalation to Midpoint of Construction* 6.8% 86.92 196,788

Total Construction Cost $1,370.67 $3,103,203

Valley Sanitary District

45-500 Van Buren St., Indio, CA 92201

April 19, 2021

RC Job No. 20-40101-00

Sitework Details

Valley Sanitary District RC Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Sitework Details

Areas and Control Quantities

Areas

Total Site Area (including Building footprint) 3,864 3,864 SF

Control Quantities Quantity Unit Ratio to Gross

Total Site Area 3,864 SF 1.000

Finished Site Area 3,864 SF 1.000

Valley Sanitary District RC Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Sitework Details

Component Summary $/SF Total $

A10 Foundations 0.00 0

A20 Basement Construction 0.00 0

B10 Superstructure 0.00 0

B20 Enclosure 0.00 0

B30 Roofing 0.00 0

C10 Interior Construction 0.00 0

C20 Stairs 0.00 0

C30 Interior Finishes 0.00 0

D10 Conveying 0.00 0

D20 Plumbing 0.00 0

D30 HVAC 0.00 0

D40 Fire Protection 0.00 0

D50 Electrical 0.00 0

D51 Technology 0.00 0

D52 Fire Alarm 0.00 0

E10 Equipment 0.00 0

E20 Furnishings 0.00 0

F10 Special Construction 0.00 0

F20 Selective Building Demolition 0.00 0

G10 Site Preparation 18.77 72,521

G20 Site Improvement 5.70 22,014

G30 Site Mechanical Utilities 11.39 44,000

G40 Site Electrical Utilities 22.00 85,000

G41 Site Technology Utilities 0.00 0

G90 Off Site Construction 0.00 0

Direct Construction Cost 57.85 223,535

Gen Conditions 8.0% 4.63 17,883

Gen Contractor OH&P 4.0% 2.50 9,657

Bonds and Insurance 2.075% 1.35 5,210

Design Contingency 10.0% 6.63 25,628

Cost Escalation to Midpoint of Construction* 6.8% 4.94 19,088

Total Construction Cost $77.90 $301,001

Valley Sanitary District RC Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Sitework Details

Trade Summary $/SF Total $

02 Existing Conditions 10,796

03 Concrete 0

04 Masonry 0

05 Metals 0

06 Wood, Plastics and Composites 0

07 Thermal and Moisture Protection 0

08 Openings 0

09 Finishes 0

10 Specialties 0

11 Equipment 0

12 Furnishings 0

13 Special Construction 0

14 Conveying Equipment 0

21 Fire Suppression 0

22 Plumbing 0

23 Heating, Ventilating and Air Conditioning 0

26 Electrical 0

27 Technology 0

28 Fire Alarm 0

31 Earthwork 15.97 61,725

32 Exterior Improvements 5.70 22,014

33 Utilities 33.39 129,000

34 Site Technology 0.00 0

36 Off Site Construction 0.00 0

57.85 223,535

8.0% 4.63 17,883

4.0% 2.50 9,657

2.075% 1.35 5,210

10.0% 6.63 25,628

6.8% 4.94 19,088

Total Construction Cost $77.90 $301,001

* Cost escalation to midpoint of construction in May 2022 - 12.5 months at 6.5 % per annum.

Cost Escalation to Midpoint of Construction

Gen Contractor OH&P

Bonds and Insurance

Design Contingency

Gen Conditions

Direct Construction Cost

Valley Sanitary District RC Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Sitework Details

Component Detail Quantity Unit Rate Subtotal $ Total $

G10 Site Preparation 72,521

Site clearing 2,116

Remove landscaping, protect (E) tree 145 sf 1.30 189

Load & haul spoils 3 cyd 25.50 75

Disposal of spoils 3 cyd 38.25 113

SWPPP 3,864 sf 0.45 1,739

* 0

Site demolition and relocations 13,695

Sawcut PCC 158 lf 22.50 3,545

Add for water vacuum 158 lf 11.25 1,773

Remove concrete & base 1,563 sf 1.65 2,579

Load & haul concrete spoils 37 cyd 25.50 942

Disposal of concrete spoils 37 cyd 53.00 1,957

Load & haul excess soils 37 cy 25.50 942

Disposal fee 37 cy 53.00 1,957

* 0

Site earthwork 56,710

Shoring due to proximity of structures, install/remove 254 sf 42.00 10,668

Pile driver, truck crane, on/off 1 ls 14,760.05 14,760

Building, including hardscape / landscape area Over-ex 5'-0" beyond bldg footprint & below bottom of lowest footing 677 cy 14.95 10,123

Spread & recompact native soil minus pad thickness 542 cy 8.50 4,604

Load & haul excess soils 135 cy 25.50 3,453

Disposal of excess soils 135 cy 26.65 3,609

Site grading, rough 3,864 sf 0.40 1,546

Site grading, finish 3,864 sf 0.45 1,739

Excavate for footings 102 cy 14.95 1,528 Backfill footings 35 cy 33.70 1,187

Load & haul excess soils 67 cy 25.50 1,708

Disposal of excess soils 67 cy 26.65 1,785

* 0

Hazardous waste remediation 0

NOT INCLUDED 0.00 0

* 0

G20 Site Improvement 22,014

Pedestrian paving 17,584

PCC (broom finish), walkways 1,563 sf 11.25 17,584

* 0

Landscaping 4,430

Landscaping, general 145 sf 6.20 899

Maintenance, 90 days 1 ls 3,530.80 3,531

* 0

Valley Sanitary District RC Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Sitework Details

Component Detail Quantity Unit Rate Subtotal $ Total $

G30 Site Mechanical Utilities 44,000

Water supply, domestic 7,500

Potable water piping, fittings & connections 1 allow 7,500.00 7,500

* 0

Water supply, fire supply 11,000

Water, fire supply piping, fittings & connections 1 allow 11,000.00 11,000

* 0

Sanitary sewer 10,000

Sanitary sewer piping, fittings & connections 1 allow 10,000.00 10,000

* 0

Storm drainage 9,500

Storm drain piping, fittings & connections 1 allow 9,500.00 9,500

* 0

Heating distribution 6,000

Natural gas piping, fittings & connections 1 allow 6,000.00 6,000

* 0

G40 Site Electrical Utilities 85,000

Electrical distribution 85,000

Primary feed to building 1 ls 85,000.00 85,000

Valley Sanitary District

45-500 Van Buren St., Indio, CA 92201

April 19, 2021

SGH Job No. 20-40101-00

Laboratory Building Details

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Areas and Control Quantities

Areas Enclosed Covered Gross*

Laboratory Building 2,156 0 2,156 SF

Covered Entries 0 216 108 SF

Total Building Area 2,156 216 2,264 SF

Control Quantities Quantity Unit Ratio to Gross Gross Floor Area 2,264 SF 1.000

Enclosed Area 2,156 SF 0.952

* Gross floor area is calculated as the full enclosed area plus one-half of the covered area.

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Summary $/SF Total $

A10 Foundations 38.86 87,972

A20 Basement Construction 0.00 0

B10 Superstructure 117.10 265,109

B20 Enclosure 34.77 78,725

B30 Roofing 25.14 56,909

C10 Interior Construction 85.91 194,499

C20 Stairs 0.00 0

C30 Interior Finishes 163.39 369,926

D10 Conveying 0.00 0

D20 Plumbing 92.03 208,347

D30 HVAC 104.95 237,605

D40 Fire Protection 8.80 19,912

D50 Electrical 109.58 248,093

D51 Technology 44.10 99,844

D52 Fire Alarm 13.64 30,872

E10 Equipment 7.72 17,482

E20 Furnishings 73.20 165,732

F10 Special Construction 0.00 0

F20 Selective Building Demolition 0.00 0

G10 Site Preparation 0.00 0

G20 Site Improvement 0.00 0

G30 Site Mechanical Utilities 0.00 0

G40 Site Electrical Utilities 0.00 0

G41 Site Technology Utilities 0.00 0

G90 Off Site Construction 0.00 0

Direct Construction Cost 919.18 2,081,027

Gen Conditions 8.0% 73.53 166,482

Gen Contractor OH&P 4.0% 39.71 89,900

Bonds and Insurance 2.075% 21.42 48,501

Design Contingency 10.0% 105.38 238,591

Cost Escalation to Midpoint of Construction* 6.8% 78.49 177,701

Total Construction Cost $1,237.72 $2,802,202

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Trade Summary $/SF Total $

02 Existing Conditions 0.00 0

03 Concrete 38.86 87,972

04 Masonry 80.30 181,790

05 Metals 124.86 282,680

06 Wood, Plastics and Composites 31.28 70,818

07 Thermal and Moisture Protection 25.12 56,881

08 Openings 29.77 67,404

09 Finishes 112.15 253,898

10 Specialties 22.83 51,697

11 Equipment 7.72 17,482

12 Furnishings 73.20 165,732

13 Special Construction 0.00 0

14 Conveying Equipment 0.00 0

21 Fire Suppression 8.80 19,912

22 Plumbing 92.03 208,347

23 Heating, Ventilating and Air Conditioning 104.95 237,605

26 Electrical 109.58 248,093

27 Technology 44.10 99,844

28 Fire Alarm 13.64 30,872

31 Earthwork 0.00 0

32 Exterior Improvements 0.00 0

33 Utilities 0.00 0

34 Site Technology 0.00 0

36 Off Site Construction 0.00 0

Direct Construction Cost 919.18 2,081,027

Gen Conditions 8.0% 73.53 166,482

Gen Contractor OH&P 4.0% 39.71 89,900

Bonds and Insurance 2.075% 21.42 48,501

Design Contingency 10.0% 105.38 238,591

Cost Escalation to Midpoint of Construction* 6.8% 78.49 177,701

Total Construction Cost $1,237.72 $2,802,202

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

A10 Foundations 87,972

Standard foundations 49,303 CMU footing 187' x 4' x 2', includes trenching 57 cy 729.70 41,644 Continuous footing, 1'-6" w x 2'-0" d 10 cy 773.65 7,659

* 0

Slab on grade 38,669 SOG, 6", 6" rock, memb, #4 @ 18" on center each way 2,156 sf 15.90 34,280 Conc curb @ janitor & restroom 0'-6" W x 0'-6" H 53 lf 23.45 1,237 Add for thickened edge 3.6 cy 885.35 3,152

* 0

B10 Superstructure 265,109

Walls 181,790 CMU, precision, accent 1 1,604 sf 41.60 66,726 CMU, precision, accent 2 247 sf 41.60 10,275 CMU, split face 1,868 sf 47.25 88,263 Miscellaneous lintels, anchors, columns, etc 10% pct 165,264.00 16,526

* 0

Roof construction 66,763 Red-I65-24" @ 24" o.c. 1,019 lf 29.75 30,308 2x12 Red-I-joist blocking, 24" oc 489 lf 12.60 6,161 Sheathing, 5/8" 2,039 sf 9.40 19,167 Miscellaneous labor & material 20% pct 55,636.00 11,127

* 0

Canopy framing 16,556 W10x12, column 416 lbs 6.35 2,643 HSS8x3x1/8, beam 333 lbs 5.60 1,865 C3x5 x 5'-10" L @ 16" oc 869 lbs 4.80 4,172 Sheathing, 5/8", top & bottom 431 sf 9.40 4,055 Miscellaneous clips, anchors, bolts, etc 30% pct 12,735.00 3,821

* 0

B20 Enclosure 78,725

Exterior walls 35,680 Canopy, Tyvek, or similar, water barrier 216 sf 3.95 853 Type 'X' glass mat mold resistant drywall, u.s. canopy 216 sf 7.45 1,607 Lath & plaster, 3 coat application to u.s. of canopy 216 sf 25.05 5,404 Canopy, paint plaster & fascia 306 sf 2.35 720 Corrugated metal wall panel, canopy siding 90 sf 51.65 4,673 Canopy, paint plaster & fascia 3,809 sf 2.35 8,952

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Graffiti coating on CMU 3,719 sf 2.75 10,227 Miscellaneous labor & material 10% pct 32,436.00 3,244

* 0

Exterior windows 25,248 Aluminum windows, 1" tempered, tinted, fixed 163 sf 136.00 22,154 Aluminum storefront, 1" tempered, tinted 14 sf 144.20 2,019 Adder for seismic bracing 163 sf 6.60 1,075

* 0

Exterior doors 17,797 3070 HM frame 2 ea 338.50 677 4070 HM frame 1 ea 357.30 357 6070 HM frame 1 ea 458.15 458 3070 HM door 2 ea 523.40 1,047 4070 HM door 1 ea 709.80 710 6070 HM door set 1 ea 523.40 523 VSD Standard hardware 5 ea 906.25 4,531 Add for opening under 4 sf 2 ea 148.20 296 Add for vision lite 1 ea 192.10 192 Add for louver 1 ea 188.30 188 Add for threshold 5 ea 81.35 407 Add for kick plate 4 ea 162.90 652 Panic hardware, single 3 ea 2,243.10 6,729 Paint door & frame, single 3 ea 206.00 618 Paint door & frame, double 1 set 412.00 412

* 0

B30 Roofing 56,909

Roof coverings 48,978 Single-ply membrane roof, including canopies 2,372 sf 7.90 18,739 Sheet metal & accessories 2,372 sf 3.10 7,353 90# cap sheet, parapet walls 186 sf 3.35 622 6" rigid insulation 2,372 sf 6.75 16,011 Roof walk pads 200 sf 12.40 2,480 R30 Insulation to U.S.R. 2,156 sf 1.75 3,773

* 0

Roof openings 7,931 Roof ladder 1 ea 2,642.35 2,642 Roof ladder cage 1 ea 2,565.95 2,566 Roof hatch / scuttle 1 ea 2,723.45 2,723

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

C10 Interior Construction 194,499

Interior partitions 115,559 Hat channel on intr of extr walls, 3/4" x 3/4" 1,550 sf 11.80 18,294 Metal stud wall framing, 1-5/8", 16 ga., 6" 1,304 sf 14.10 18,383 5/8" dywl on hat channel & metal studs 4,056 sf 7.95 32,249 Add for 2nd layer, electrical room 355 sf 8.05 2,855 5/8" Type 'X' drywall, mold resistant 4,056 sf 8.75 35,494 Insulation, walls, R13 1,304 sf 2.10 2,738 Insulation, ceilings, R19 2,156 sf 2.00 4,312 Blocking and backing, walls 1,304 sf 0.45 587 Blocking and backing, ceiling 2,156 sf 0.30 647

* 0

Interior glazing 3,330 Aluminum windows, 1/2", fixed 34 sf 91.35 3,106 Adder for seismic bracing 34 sf 6.60 224

* 0

Interior doors, frames, hardware 23,913 3070 HM frame 8 ea 338.50 2,708 3670 HM frame 1 ea 341.75 342 3070 HM door 8 ea 523.40 4,187 3670 HM door 1 ea 621.45 621 Standard hardware 10 ea 906.25 9,063 Add for kick plate 4 ea 162.90 652 Panic hardware, single 2 ea 2,243.10 4,486 Paint door & frame, single 9 ea 206.00 1,854 Paint door & frame, double 0 set 412.00 0

* 0

Fittings 51,697 Signage, building 18 ls 2,060.00 37,080 Signage, interior, code 21 ea 206.00 4,326 Signage, exterior, code 7 ea 360.50 2,524 Grab bar, set 1 ea 280.85 281 Toilet paper dispenser, surface mount, double 1 ea 110.80 111 Seat cover dispenser, surface mount 1 ea 443.15 443 Sanitary napkin disposal 1 ea 413.85 414 Liquid soap dispenser, surface mounted 1 ea 146.65 147 Utility shelf & mop holder 1 ea 181.20 181 Mirror, 18" x 30" w/shelf 1 ea 209.65 210 Coat hooks 11 ea 48.50 534 Install accessories 17 ea 47.15 802 Electric hand dryer 1 ea 2,164.65 2,165 Fire extinguisher 2 ea 448.25 897 Fire extinguisher semi-recessed cabinet, stainless 2 ea 791.15 1,582

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

C30 Interior Finishes 369,926

Wall finishes 266,561 Paint gypsum board 582 sf 1.35 786 Paint CMU interior walls, water/lab storage, electrical 617 sf 1.35 832 Stainless steel, .0625", #3 finish 8,172 sf 31.05 253,744 Stainless steel delivery charge 1 ls 3,831.10 3,831 Fiberglass reinforced plastic (FRP) 594 sf 12.40 7,368

* 0

Floor finishes 50,781 Epoxy coating, troweled 1,899 sf 21.00 39,879 Epoxy coating, wall base 512 sf 21.00 10,756 Sealed concrete, electrical room 37 sf 1.15 43 Rubber topset base, 4", electrical room 25 lf 4.05 103

* 0

Ceiling finishes 52,584 Suspended 2x4 ACT, washable vinyl face, small qty, each room divided 1,790 sf 28.15 50,389 Gypsum hardlid, framed 109 sf 18.55 2,022 Paint gypsum board ceiling 109 sf 1.15 125 Paint open to ceiling 37 sf 1.30 48

* 0

D20 Plumbing 208,347

Plumbing fixtures 71,950 General Plumbing Equipment

Water heater, unscheduled 2 ea 10,400.00 20,800 HW circulating pump, 1 hp 2 ea 1,237.60 2,475 Expansion tank, 19 gallon 2 ea 617.80 1,236 Water softening system Not anticipated RO/DI system Not anticipated Specialties (wha, rfbp, etc.) 1 ea 8,507.20 8,507

Sanitary Fixtures

Water closet, floor, flush valve 1 ea 889.20 889 Lavatory, counter, faucet 1 ea 987.00 987 Sink, wall/counter, lab, ofci 6 ea 467.00 2,802 Emergency eyewash/shower 1 ea 2,610.40 2,610 Service sink, floor 1 ea 995.30 995 Drinking fountain, dual 1 ea 2,745.60 2,746 Eyewash, counter 1 ea 768.60 769 Cup sink, counter Not anticipated DI water polisher (lab sink) Not anticipated Floor drain 2 ea 209.05 418 Floor sink 2 ea 573.05 1,146 Hose bibb, interior 2 ea 195.55 391 Wall hydrant 2 ea 482.60 965 Trap primer valve 4 ea 346.35 1,385

Rough-ins

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Local rough-in per fixture 10 ea 949.55 9,496 Local rough-in per fixture, lab 6 ea 1,622.40 9,734 Local rough-in per fixture, fume hood 1 ea 1,476.80 1,477 Local rough-in per fixture, bio-safety cabinet Future Rough-in at floor sink or floor drain 4 ea 391.05 1,564

Adds Add for sensor flush valve 1 ea 287.05 287 Add for sensor flush faucet 1 ea 271.45 271

* 0

Domestic water distribution 18,391 Domestic Cold Water Piping

3/4" pipe, cu type L 150 lf 20.80 3,120 1" pipe, cu type L 10 lf 26.85 269 1-1/4" pipe, cu type L 25 lf 38.40 960 1-1/2" pipe, cu type L 25 lf 47.05 1,176 2" pipe, cu type L 25 lf 69.40 1,735 2-1/2" pipe, cu type L, in bldg 50 lf 90.30 4,515

Domestic Hot Water Piping 3/4" pipe, cu type L 100 lf 20.80 2,080 1" pipe, cu type L 15 lf 8.25 124 1-1/4" pipe, cu type L 25 lf 26.85 671 1-1/2" pipe, cu type L 50 lf 8.65 433 Pipe insulation, 3/4" pipe 100 lf 20.80 2,080 Pipe insulation, 1" pipe 15 lf 8.25 124 Pipe insulation, 1-1/4" pipe 25 lf 26.85 671 Pipe insulation, 1-1/2" pipe 50 lf 8.65 433

Purified water Not anticipated

* 0

Waste / Vent 19,801 2" pipe, ci, no-hub, below grade 200 lf 23.00 4,600 3" pipe, ci, no-hub, below grade 25 lf 26.00 650 4" pipe, ci, no-hub, below grade 100 lf 30.20 3,020 Trench excavate, backfill, compact 165 cy 38.20 6,303 2" pipe, ci, no-hub, in bldg 50 lf 39.35 1,968 3" pipe, ci, no-hub, in bldg 10 lf 43.70 437 4" pipe, ci, no-hub, in bldg 10 lf 49.85 499 4" clean out, floor type 1 ea 357.80 358 4" clean out, wall type 5 ea 191.40 957 2" vent through roof 2 ea 305.80 612 4" vent through roof 1 ea 397.30 397

* 0

Lab Waste/Vent 20,159 2" pipe, PP sch 40, below ground 100 lf 32.45 3,245 3" pipe, PP sch 40, below ground 10 lf 39.35 394 4" pipe, PP sch 40, below ground 50 lf 53.60 2,680 Trench excavate, backfill, compact 75 cy 38.20 2,865 2" pipe, PP sch 40, in building 150 lf 52.35 7,853 3" pipe, PP sch 40, in building 10 lf 66.50 665 4" pipe, PP sch 40, in building 15 lf 86.75 1,301 4"PP floor clean out 1 ea 688.50 689

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

4" vent through roof, lab 1 ea 467.00 467

* 0

Industrial Water Industrial Cold 10,825

3/4" pipe, cu type L 100 lf 23.55 2,355 1" pipe, cu type L 50 lf 28.85 1,443 1-1/4" pipe, cu type L 25 lf 35.50 888

Industrial Hot 3/4" pipe, cu type L 100 lf 23.55 2,355 1" pipe, cu type L 50 lf 28.85 1,443 1-1/4" pipe, cu type L 25 lf 35.50 888 Pipe insulation, 3/4" pipe 100 lf 7.90 790 Pipe insulation, 1" pipe 50 lf 8.20 410 Pipe insulation, 1-1/4" pipe 25 lf 10.10 253

* 0

Lab & natural gas 18,522 Compressed Air Not anticipated Vacuum Not anticipated Nitrogen Not anticipated

Natural Gas 2" seismic shut off valve 1 ea 3,598.40 3,598 2" pressure regulator 1 ea 2,090.40 2,090 3/4" pipe, steel sched 40, t&c 150 lf 23.30 3,495 1" pipe, steel sched 40, t&c 25 lf 27.25 681 1-1/4" pipe, steel sched 40, t&c 50 lf 32.25 1,613 1-1/2" pipe, steel sched 40, t&c 25 lf 36.10 903 2" pipe, steel sched 40, t&c 50 lf 42.75 2,138 Gas turret 8 ea 195.55 1,564 Rough-in at AC unit, 1-1/4" 1 ea 813.30 813 Rough-in at hot water heater, 1-1/4" 2 ea 813.30 1,627

* 0

Roof Drainage 4,269 Roof receptor, 3" 1 ea 307.85 308 Roof drain, 4" 2 ea 311.00 622 4" pipe, ci, no-hub, below grade 20 lf 30.20 604 Trench excavate, backfill, compact 10 cy 38.20 382 4" pipe, ci, no-hub, in bldg 50 lf 47.05 2,353

* 0

Condensate Drainage 730 Trap and equipment connect 1 ea 316.20 316 3/4" pipe, cu type M 25 lf 16.55 414

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Miscellaneous Plumbing 43,700 Access panels 15 ea 195.55 2,933 Labeling, identification, valve tags 200 ea 13.55 2,710 Seismic requirements 10 ea 391.05 3,911 Flush, chlorinization & testing 40 hr 127.95 5,118 Start-up/check-out 40 hr 134.20 5,368 Commissioning assistance 24 hr 126.90 3,046 Penetrations, sleeving and firestopping 1 ls 3,640.00 3,640 Shop-drawings / CAD / As-built plans / BIM 120 hr 141.45 16,974

* 0

D30 HVAC 237,605

Air-Side Equipment 72,586

Air-conditioning unit, 10 ton (lab) 1 ea 27,192.00 27,192 Hepa filtration, ac unit 4,000 cfm 0.55 2,200 Dehumidification, premium Not anticipated Split system, 2 ton w/refr piping 1 ea 10,300.00 10,300 Exhaust fan, 100 cfm - restroom & janitor's closet 1 ea 655.10 655 Exhaust fan, 500 cfm - hood 1 ea 2,204.20 2,204 Exhaust fan, 250 cfm - lab (fume hood) 1 ea 2,811.90 2,812 Vav box 5 ea 984.70 4,924 Venturi valve 2 ea 4,779.20 9,558 Exhaust hood 1 ea 10,300.00 10,300 Fume hood, ofci 1 ea 2,441.10 2,441

* 0

Air Distribution 52,908 Ductwork, galvanized steel - supply (medium pressure) 750 lb 12.30 9,225 Ductwork, galvanized steel - supply (low pressure) 900 lb 12.30 11,070 Ductwork, galvanized steel - return (ducted) 1,100 lb 12.30 13,530 Ductwork, galvanized steel - exhaust 150 lb 12.30 1,845 Ductwork, stainless steel - hood exhaust 150 lb 14.05 2,108 Ductwork, stainless steel, welded - lab exhaust 100 lb 22.25 2,225 Duct insulation, wrap 1,900 sf 2.35 4,465 Flexible duct, insulated, various sizes 105 lf 17.25 1,811 Manual volume damper 21 ea 59.55 1,251 Ceiling diffuser 10 ea 139.05 1,391 Return grille 8 ea 131.85 1,055 Exhaust grille 2 ea 108.15 216 Sidewall grille 1 ea 163.80 164 Fire/smoke damper 2 ea 1,071.20 2,142 Louvers 4 sf 102.50 410

* 0

HVAC Controls 65,827 DDC Controls - air-conditioning unit 1 ea 23,690.00 23,690 DDC Controls - split-system 1 ea 2,966.40 2,966 DDC Controls - vav box 5 ea 1,957.00 9,785 DDC Controls - venturi valve 2 ea 1,781.90 3,564

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

DDC Controls - exhaust fan 3 ea 2,667.70 8,003 DDC Controls - "Aircuity" system Not anticipated DDC Controls - metering (cw, hw, icw, ihw, ng, mu) Not anticipated DDC Controls - front-end/programming/training 1 ls 17,819.00 17,819

* 0

Miscellaneous 46,284 Access panels, furnish 10 ea 104.05 1,041 Test / balance HVAC 40 hr 178.20 7,128 Start-up and testing 24 hr 132.90 3,190 Commissioning assistance 16 hr 124.65 1,994 Rigging, hoisting and cranes 1 ls 9,290.60 9,291 Labeling, identification, valve tags 100 ea 14.05 1,405 Seismic requirements 5 ea 536.65 2,683 Penetrations, sleeving and firestopping 1 ls 2,739.80 2,740 Shop-drawings / CAD / As-built plans / BIM 120 hr 140.10 16,812

* 0

D40 Fire Protection 19,912

Sprinklers 13,583 Wet-pipe sprinklers, laboratory 2,156 sf 6.30 13,583

* 0

Standpipes 4,893 Standpipe / connection to civil 1 ea 4,892.50 4,893

* 0

Other fire protection systems 1,436 Canopy 216 ea 6.65 1,436 Pre-action system, premium Not anticipated

* 0

D50 Electrical 378,809

Electrical service and distribution 155,717 Main switchboard, 1200 amp, 480/277v, 3ph, 4w 1 ea 56,146.60 56,147 Distribution board, 800 amp, 480/277v, 3ph, 4w 1 ea 36,454.50 36,455 Panelboard, 225 amp, 120/208v, 3ph, 4w 2 ea 3,019.55 6,039 Panelboard, 400 amp, 480/277v, 3ph, 4w 1 ea 3,434.50 3,435 Transformer, 112.5kVA, 480-120/208v, 3ph, 4w 1 ea 13,224.75 13,225 Feeder, 225 amp, emt 30 lf 72.55 2,177 Feeder, 400 amp, emt 30 lf 133.80 4,014 Feeder, 800 amp, emt 30 lf 265.75 7,973 Feeder, 1200 amp, PVC 60 lf 333.50 20,010 Transformer primary emt feeder, 112.5kVA 20 lf 59.20 1,184 Transformer secondary flex feeder, 112.5kVA 20 lf 252.90 5,058

* 0

HVAC and equipment connections 27,577

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Connection to water heater 2 ea 205.05 410 Connection to circulating pump 2 ea 223.70 447 Connection to water fountain 1 ea 192.80 193 Connection to air condition unit 1 ea 467.75 468 Connection to exhaust fan 3 ea 192.80 578 Connection to VAV 5 ea 192.80 964 Connection to exhaust hood 1 ea 205.05 205 Connection to fume hood 1 ea 205.05 205 Disconnect switch, motor rated N1 8 ea 146.75 1,174 Disconnect switch, 30/3 fused N1 4 ea 645.95 2,584 Disconnect switch, 30/3 fused N3R 2 ea 885.20 1,770 Disconnect switch, 100/3 fused N3R 1 ea 1,687.30 1,687 Equipment feeder, 20 amp 315 lf 19.55 6,158 Equipment feeder, 30 amp 270 lf 20.60 5,562 Equipment feeder, 100 amp 120 lf 43.10 5,172

* 0

Lighting and branch wiring 37,081 2' x 4' layin LED troffer 15 ea 349.15 5,237 1' x 4' surface mount LED 3 ea 256.95 771 Wall pack LED 13 ea 343.70 4,468 2' x 4' layin LED troffer, wet location 12 ea 670.30 8,044 Low voltage switch 1 ea 195.05 195 Dimmer switch, low voltage 3 ea 157.60 473 Occupancy sensor, ceiling mounted 3 ea 313.25 940 Occupancy sensor, wall mounted 3 ea 267.25 802 Lighting branch power, fixtures 645 lf 18.80 12,126 Conduit, 3/4" emt 250 lf 11.90 2,975 Lighting control cable 300 lf 3.50 1,050

* 0

Convenience Power 27,718 Duplex receptacle, 20 amp 11 ea 106.60 1,173 Double duplex receptacle, 20 amp 16 ea 142.15 2,274 Duplex receptacle, 20 amp GFCI 2 ea 127.95 256 Duplex receptacle, 20 amp GFCI, wp 14 ea 144.75 2,027 Power/communications pole 2 ea 419.15 838 Branch power, 20 amp 1,125 lf 18.80 21,150

* 0

Voice and Data system 8,382 Tele/data outlet, 4 port 6 ea 173.50 1,041 Wireless access point 3 ea 347.60 1,043 Fire treated plywood 4 ea 331.35 1,325 Main telecommunication grounding busbar 1 ea 1,926.10 1,926 Conduit, 1" emt 135 lf 13.50 1,823 CAT-6, 4 pair 23 AWG, CMP 816 lf 1.50 1,224

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Closed circuit television system 43,443 CCTV PTZ IP camera, outdoor 8 ea 4,036.25 32,290 CCTV PTZ IP camera 4 ea 1,904.20 7,617 Conduit, 1" emt 80 lf 13.50 1,080 Conduit, 3/4" emt 40 lf 11.90 476 CCTV cabling 1,320 lf 1.50 1,980

* 0

Access control system 33,267 Access control panel 1 ea 7,007.50 7,008 Access control panel power supply 1 ea 597.50 598 Card reader, proximity type 5 ea 1,362.40 6,812 Electric door strike 5 ea 336.75 1,684 Request to exit 2 ea 395.65 791 Conduit, 3/4" emt 1,190 lf 11.90 14,161 Access control cable 1,428 lf 1.55 2,213

* 0

Security system 14,752 Intrusion control panel 1 ea 5,612.05 5,612 Arming station 1 ea 588.95 589 Motion detector 4 ea 406.25 1,625 Conduit, 3/4" emt 510 lf 11.90 6,069 Security cable 612 lf 1.40 857

* 0

Fire alarm system 30,872 FA control panel 1 ea 13,255.10 13,255 FA power supply 1 ea 941.85 942 FA heat detector 4 ea 381.80 1,527 FA pull station 3 ea 415.20 1,246 FA smoke detector 5 ea 385.55 1,928 FA speaker strobe unit, ceiling mount 3 ea 407.15 1,221 FA speaker strobe unit, wall mount 1 ea 465.75 466 FA strobe unit, wall mount 2 ea 393.40 787 Conduit, 3/4" emt 630 lf 11.90 7,497 Fire alarm cable rated, 2C 756 lf 2.65 2,003

* 0

E10 Equipment 17,482

Commercial equipment 17,482 Undercounter glassware washer 1 ea 17,482.00 17,482 OFOI items

Bio safety cabinet NIC - OFOI Balances NIC - OFOI Benchtop autoclave NIC - OFOI Benchtop muffle furnace NIC - OFOI Benchtop equipment, unspeciifed NIC - OFOI Carts NIC - OFOI

Valley Sanitary District SGH Job No. 20-40101-00 45-500 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Refrigerators NIC - OFOI Chairs NIC - OFOI Office furniture desk units NIC - OFOI Furniture countertop & storage NIC - OFOI Computer NIC - OFOI Coolers NIC - OFOI

* 0

E20 Furnishings 165,732

Fixed furnishings 165,732 Bench w/cabinets, stainless steel 81 lf 1,056.30 85,381 Wall cabinets, stainless steel 3 lf 428.95 1,072 Island bench, w/cabinets 26 lf 1,630.80 42,401 Wall shelving, 3 tier 41 lf 129.05 5,291 Island casework shelving, double sided 36 lf/shf 172.05 6,194 Storage racking, 4824-63 7 ea 2,188.35 15,318 Pipe chase w/drying rack 9 lf 654.05 5,669 Window shades, motorized 163 sf 27.05 4,406