Attachment_M_Training_and_Lab_Building_100%_Cost_Estimate_-_11-01-2021.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

Design Development Cost Estimate

New Training, Office and Laboratory Buildings

Valley Sanitary District

45-100 Van Buren St., Indio, CA 92201

November 1, 2021

Job #: 20-40101-00

Design Development Cost Estimate

New Training, Office and Laboratory Buildings

Valley Sanitary District

45-100 Van Buren St., Indio, CA 92201

November 1, 2021

SGH Job No. 20-40101-00

Overall Summaries

New Training, Office and Laboratory Buildings November 1, 2021

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Overall Areas

Enclosed Covered Gross*

Training & Office Building 8,068 793 8,068 SF

Laboratory Building Details 2,156 0 2,156 SF

Total Building Area 10,224 793 10,224 SF

Total Site Area (including Building footprint) 27,620 0 28,613 SF

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

Valley Sanitary District

45-100 Van Buren St., Indio, CA 92201

November 1, 2021

SGH Job No. 20-40101-00

Training & Office Building

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Areas and Control Quantities

Areas Enclosed Covered Gross*

Corridor 315 0 315 SF

Quiet Rm 136 0 136 SF

Plan RM 385 0 385 SF

Laundry 106 0 106 SF

Corridor 718 0 718 SF

Mens LKR 663 0 663 SF

Womens LKR 570 0 570 SF

Storage 205 0 205 SF

Server 60 0 60 SF

Field Stations 1,144 0 1,144 SF

Office 171 0 171 SF

Office 175 0 175 SF

Office 174 0 174 SF

Office 171 0 171 SF

Conf Rm 257 0 257 SF

Trn'g RM 1,238 0 1,238 SF

Tbls/Chairs 328 0 328 SF

AV 36 0 36 SF

Kitchen 259 0 259 SF

Break RM 380 0 380 SF

Unisex 58 0 58 SF

Unisex 57 0 57 SF

Janitor 62 0 62 SF

Storage 211 0 211 SF

Electrical 29 0 29 SF

Mech/FR 58 0 58 SF

Corridor 102 0 102 SF

Covered Area 793

Total Building Area 8,068 793 8,068 SF

Total Site Area, including building footprint 27,620 28,613 SF

Control Quantities Quantity Unit Ratio to Gross

Gross Floor Area 8,068 SF 1.000

Enclosed Area 8,068 SF 1.000

Covered Area 793 SF 0.098

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Summary $/SF Total $

A10 Foundations 32.10 258,969

A20 Basement Construction 0.00 0

B10 Superstructure 114.69 925,355

B20 Enclosure 46.25 373,121

B30 Roofing 33.50 270,288

C10 Interior Construction 99.84 805,508

C20 Stairs 0.00 0

C30 Interior Finishes 44.06 355,454

D10 Conveying 0.00 0

D20 Plumbing 30.78 248,343

D30 HVAC 51.96 419,216

D40 Fire Protection 7.49 60,414

D50 Electrical 53.33 430,294

D51 Technology 0.77 6,225

D52 Fire Alarm 5.55 44,792

E10 Equipment 5.11 41,200

E20 Furnishings 7.00 56,465

F10 Special Construction 19.95 160,920

F20 Selective Building Demolition 0.00 0

G10 Site Preparation 13.47 108,714

G20 Site Improvement 18.58 149,897

G30 Site Mechanical Utilities 21.76 175,569

G40 Site Electrical Utilities 11.53 93,004

G41 Site Technology Utilities 2.55 20,600

G90 Off Site Construction 0.00 0

Direct Construction Cost 620.27 5,004,348

Gen Conditions 7.0% 43.42 350,304

Gen Contractor OH&P 4.0% 26.55 214,186

Bonds and Insurance 2.1% 14.32 115,553

Design Contingency 8.0% 56.36 454,751

Cost Escalation to Midpoint of Construction* 9.0% 68.48 552,523

Total Construction Cost $829.41 $6,691,666

* Cost escalation to midpoint of construction in May 1, 2023 - 18 months at 6.0 % per annum.

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Trade Summary $/SF Total $

02 Existing Conditions 1.01 8,149

03 Concrete 31.97 257,937

04 Masonry 64.76 522,490

05 Metals 53.49 431,521

06 Wood, Plastics and Composites 6.24 50,369

07 Thermal and Moisture Protection 39.95 322,301

08 Openings 48.08 387,901

09 Finishes 117.63 949,038

10 Specialties 8.19 66,106

11 Equipment 5.11 41,200

12 Furnishings 7.00 56,465

13 Special Construction 19.95 160,920

14 Conveying Equipment 0.00 0

21 Fire Suppression 7.49 60,414

22 Plumbing 30.78 248,343

23 Heating, Ventilating and Air Conditioning 51.96 419,216

26 Electrical 53.33 430,294

27 Technology 0.77 6,225

28 Fire Alarm 5.55 44,792

31 Earthwork 12.46 100,565

32 Exterior Improvements 18.71 150,929

33 Utilities 33.29 268,573

34 Site Technology 2.55 20,600

36 Off Site Construction 0.00 0

Direct Construction Cost 620.27 5,004,348

Gen Conditions 7.0% 43.42 350,304

Gen Contractor OH&P 4.0% 26.55 214,186

Bonds and Insurance 2.1% 14.32 115,553

Design Contingency 8.0% 56.36 454,751

Cost Escalation to Midpoint of Construction* 9.0% 68.48 552,523

Total Construction Cost $829.41 $6,691,666

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

A10 Foundations 258,969

Standard foundations 71,071

CMU footing, 2'-0" w x 1'-6" d 40 cy 954.00 38,088

CMU footing, 2'-0" w x 2'-6" d 4 cy 1,132.00 4,606

CMU footing, 3'-0" w x 2'-6" d 10 cy 1,132.00 11,232

CMU footing, 3'-6" w x 2'-6" d 8 cy 1,132.00 9,575

Pad footing, 4'-0" x 4'-0" w x 1'-0" d, 8 cy 954.00 7,570

* 0

Special foundations 1,032

Pilaster, 1'-3" dia. 3'-4" deep 1 cy 1,132.00 1,032

* 0

Slab on grade 186,866

5" SOG, #4 @ 18" ocew, vb, 4" crushed rock, ovr compacted soil (natural of fill) 9,177 sf 15.10 138,573

Add for depressed slabs 910 sf 5.15 4,687

Concrete curbs @ restrooms 0'-6" W x 0'-6" H 369 lf 30.80 11,355

Add for thickened edge 28 cy 1,132.00 31,652

Slab surface column blockouts 7 ea 19.90 139

Patch back at blockouts 7 ea 65.70 460

* 0

B10 Superstructure 925,355

Walls 591,308

CMU, split face, 8816, full grout 2,270 sf 59.00 133,920

CMU, precision, 8816, full grout 7,818 sf 49.70 388,570

HSS3-1/2x3-1/2x3/8 1,629 lbs 4.05 6,598

HSS4x4x1/4 183 lbs 4.05 741

HSS6x0.25 1,232 lbs 4.05 4,990

Base plate 122 lbs 5.20 636

Top plate 122 lbs 5.20 636

Miscellaneous material 10% pct 552,173.75 55,217

* 0

Roof construction 170,849

W10x12 @ extr. @ metal deck canopies 2,208.750 lbs 4.70 10,381

5.125 x 28.5 GLB ridge beam 2.209 mbf 4,285.20 9,465

5.125 x 18 GLB ridge beam 0.58 mbf 4,285.20 2,475

PWJ-16 3,201 fl 18.20 58,252

PWJ-12 1,159 lf 21.80 25,258

4x10 ledger 0.431 mbf 8,438.95 3,635

5/8" struct 1 plywood sheathing 8.9 msf 4,853.00 43,069

Plaster soffit framing 143 sf 16.50 2,360

Miscellaneous labor & material 10% pct 159,541.85 15,954

* 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Metal deck canopy @ entry,elec, mech & exit 69,948

W10x12 858 lbs 4.05 3,475

C15x33.9 4,481 lbs 4.70 21,059

C12x20.7 3,910 lbs 4.70 18,379

L4x4x1/4 585 lbs 5.60 3,277

HSS12x6x1/4 1,732 lbs 4.70 8,139

Roof deck, ,18 ga., Q-3, 1-1/2" simple, galvanized & primed 732 sf 6.45 4,721

Canopy, paint 732 sf 2.10 1,537

Misc. labor & material, metal deck canopies 15% pct 62,404.65 9,361

* 0

Mechanical screen 93,250

HSS 3"x2"x1/4" 1,802 lbs 4.70 8,469

HSS 3"x3"x5/16" 429 lbs 4.70 2,017

HSS 3.500 x.300 180 lbs 4.20 757

1/4" bent U plate, 26" L x 7-3/4" h x 4" w x 7-

3/4" h 6,073 lbs 5.70 34,616

L2-1/2"x2-1/2"x1/4", vertical 174 lbs 5.60 974

L5"x4"x1/4"x7" 60 lbs 5.60 336

10"x10"x3/4" cap plate, drilled 3/4" dia x 4 ea 590 lbs 7.15 4,220

3"x3"x1/4", cap plate 1,285 lbs 7.15 9,189

Perforated mtl wall panel, baked enamel finish 286 sf 83.70 23,964

Miscellaneous labor & material 10% pct 87,078.30 8,708

* 0

B20 Enclosure 373,121

Exterior walls 93,124

Exterior gypsum sheathing, 5/8" 81 sf 5.55 450

Weather barrier 81 sf 0.65 53

Corrugated metal wall panel 81 sf 53.60 4,342

Framing 81 sf 16.25 1,316

Tyvek fluid applied water barrier 81 sf 4.75 385

Exterior plaster soffit 15.9 syd 287.35 4,566

Paint plaster soffit 143 sf 2.35 336

Sun shades 90 sf 85.00 7,650

Miscellaneous labor & material 10% pct 19,670.95 1,967

Metal deck canopy @ entry

W10x12 858 lbs 3.70 3,175

C15x33.9 3,771 lbs 4.70 17,725

C12x20.7 3,249 lbs 4.70 15,268

L4x4x1/4 473 lbs 5.60 2,649

HSS12x6x1/4 1,400 lbs 7.00 9,801

Roof deck, ,18 ga., Q-3, 1-1/2" simple, galvanized & primed 732 sf 6.45 4,721

Canopy, paint 732 sf 12.40 9,077

Misc. labor & material, metal deck canopies 15% pct 64,288.50 9,643

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Exterior windows 236,100

Aluminum windows, dual pane, low E 187 sf 136.00 25,459

Aluminum storefront 700 sf 292.55 204,785

Adder for seismic bracing 887 sf 6.60 5,856

* 0

Exterior doors 43,897

Storefront door, 6070, w/hardware 1 set 7,321.80 7,322

Storefront door, 3070, w/hardware 3 ea 4,067.70 12,203

3070 HM frame 4 ea 283.40 1,134

3070 HM door 4 ea 439.90 1,760

VSD standard hardware 6 ea 1,012.50 6,075

Add for threshold 4 ea 82.85 331

Add for kick plate 4 ea 165.60 662

Panic hardware, single 4 ea 2,299.45 9,198

Panic hardware, double 1 set 4,697.00 4,697

Paint door & frame, single 4 ea 128.75 515

* 0

B30 Roofing 270,288

Roof coverings 253,031

Multi-ply membrane roof 9,464 sf 10.75 101,738

Sheet metal & accessories 9,464 sf 6.20 58,677

6" rigid insulation 9,464 sf 7.25 68,614

Roof walk pads 600 sf 12.40 7,440

R30 Insulation to U.S.R. 9,464 sf 1.75 16,562

* 0

Roof openings 17,257

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

Skylight 13 ea 717.35 9,326

* 0

C10 Interior Construction 805,508

Interior partitions 623,874

Metal stud interior furring, 4" 5,862 sf 14.45 84,699

Metal stud interior furring, 6" 273 sf 14.45 3,951

Metal stud interior partition, 6" 8,579 sf 16.25 139,403

Tyvek fluid applied water barrier 5,364 sf 4.75 25,479

5/8" Type WR dywl, intr on xtr wall 5,364 sf 7.45 39,962

Drywall on metal studs, both sides 17,157 sf 14.10 241,917

Drywall on metal studs, one side 4,903 sf 7.05 34,565

Type 'X' glass mat moisture resistant dywl 644 sf 7.45 4,796

Glass mat water-resistance tile backing board 498 syd 12.40 6,175

Insulation, interior walls, R13 8,579 sf 2.10 18,015

Insulation, ceilings, R30 8,006 sf 2.00 16,012

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Blocking and backing, ceiling 8,006 sf 0.30 2,402

Blocking and backing, walls 14,440 sf 0.45 6,498

* 0

Interior glazing 35,652

Glass sliding partition 14 lf 319.30 4,470

Aluminum storefront 247 sf 119.50 29,550

Aluminum windows, dual pane, low E 0 sf 91.35 0

Adder for seismic bracing 247 sf 6.60 1,632

* 0

Interior doors, frames, hardware 79,876

Storefront, 6070, aluminum & glass 1 set 6,170.65 6,171

Storefront, 6081, aluminum & glass 2 set 6,170.65 12,341

Retractable glass door, aluminum 1 set 6,817.40 6,817

Sliding pocket door, ctr opening, 9'-6" wide 1 set 3,408.70 3,409

3070 HM frame 17 ea 343.90 5,846

6070 HM frame 3 ea 464.90 1,395

3070 HM door 17 ea 533.80 9,075

6070 HM door, set 3 ea 1,067.60 3,203

Standard VSD hardware 25 ea 906.25 22,656

Add for transom lite 1 ea 197.90 198

Add for kick plate 10 ea 165.60 1,656

Paint door & frame, single 17 ea 281.25 4,781

Paint door & frame, double 3 set 500.00 1,500

Paint sliding pocket door & frame 1 ea 828.15 828

* 0

Fittings 66,106

Signage, building 1 allow 5,150.00 5,150

Signage, interior, code 37 ea 206.00 7,622

Signage, exterior, code 4 ea 360.50 1,442

Toilet partition, ADA, floor mtd. 2 ea 1,729.65 3,459

Toilet partition, standard, floor mtd. 4 ea 1,383.75 5,535

Urinal partition 1 ea 610.95 611

Grab bar, set 4 ea 215.15 861

Toilet paper dispenser, surface mount, single 5 ea 56.75 284

Toilet paper dispenser, surface mount, double 2 ea 93.55 187

Toilet paper dispenser, recessed, single 4 ea 93.55 374

Seat cover dispenser, surface mount 8 ea 201.30 1,610

Seat cover dispenser, recessed 2 ea 201.30 403

Sanitary napkin disposal, surface 5 ea 360.10 1,801

Sanitary napkin disposal, recessed 3 ea 360.10 1,080

Liquid soap dispenser, surface mounted 7 ea 110.65 775

Utility shelf & mop holder 1 ea 142.70 143

Mirror, 18" x 30" w/shelf 6 ea 209.65 1,258

Install accessories 46 ea 48.30 2,222

Electric hand dryer 4 ea 2,279.55 9,118

Fire extinguisher 8 ea 276.35 2,211

Fire extinguisher semi-recessed cabinet, stainless 6 ea 589.25 3,536

White board 128 sf 17.30 2,214

Tackable wall panel 64 sf 20.80 1,331

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Lockers, 12 x 12 x 24, 3 tier 24 ea 402.50 9,660

Corner guards 25 ea 128.75 3,219

* 0

C30 Interior Finishes 355,454

Wall finishes 129,533

Painted gypsum board 26,722 sf 1.15 30,731

Fiberglass reinforced plastic (FRP) 589 sf 12.40 7,300

Ceramic tile 4,034 sf 21.95 88,538

Acoustical wall panels (allowance) 116 sf 23.20 2,691

Acoustical wall panel furring (hat channel) 116 lf 2.35 273

* 0

Floor finishes 67,557

Carpet 3,526 sf 4.95 17,454

Ceramic tile 1,348 sf 21.85 29,454

Ceramic tile base 358 lf 21.75 7,795

Sealed concrete 1,294 sf 1.15 1,488

Sealed & polished concrete 1,900 sf 3.10 5,890

Rubber topset base, 4" 1,404 lf 3.90 5,476

* 0

Ceiling finishes 158,364

Suspended 2x4 ACT 5,381 sf 9.40 50,581

Suspended 2x2 ACT 132 sf 9.40 1,241

Design Flex, Allowance 400 sf 66.95 26,780

Gypsum soffitt, framed 885 sf 17.40 15,399

Gypsum soffitt face, framed 1,530 sf 17.40 26,620

Gypsum hardlid, framed, 5/8" 560 sf 17.40 9,744

Gypsum hardlid, framed, Type X, 5/8" 1,410 sf 18.25 25,733

Paint gypsum board ceiling 1,970 sf 1.15 2,266

* 0

D20 Plumbing 248,343

Plumbing fixtures 87,248

Water heater, unscheduled 1 aw 10,200.00 10,200

HW circulating pump, 1 hp 2 ea 1,213.80 2,428

Expansion tank, 19 gallon 2 ea 605.90 1,212

Specialties (wha, rfbp, etc.) 1 ea 8,343.60 8,344

Sanitary Fixtures

Water closet, floor, flush valve 8 ea 872.10 6,977

Urinal, flush valve 2 ea 811.95 1,624

Lavatory, counter, faucet 4 ea 968.00 3,872

Lavatory, wall, faucet 2 ea 968.00 1,936

Sink, counter, faucet, double-basin 1 ea 1,129.15 1,129

Sink, wall, faucet - laundry 1 ea 819.10 819

Shower, valve, head 6 ea 902.70 5,416

Service sink, floor 1 ea 976.15 976

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Drinking fountain, dual 1 ea 2,692.80 2,693

Floor drain 10 ea 205.05 2,051

Floor sink 1 ea 562.05 562

Hose bibb, interior 5 ea 191.80 959

Wall hydrant 4 ea 473.30 1,893

Rough-ins

Local rough-in per fixture 26 ea 931.30 24,214

Local rough-in, washer box 1 ea 803.80 804

Rough-in at floor sink or floor drain 11 ea 383.55 4,219

Adds

Add for sensor flush valve 10 ea 281.55 2,816

Add for sensor flush faucet 6 ea 266.25 1,598

Garbage disposal 1 ea 505.95 506

* 0

Domestic water distribution 33,602

Cold

3/4" pipe, cu type L 450 lf 23.10 10,395

1" pipe, cu type L 25 lf 28.30 708

1-1/4" pipe, cu type L 50 lf 34.80 1,740

1-1/2" pipe, cu type L 100 lf 40.60 4,060

2" pipe, cu type L 25 lf 54.40 1,360

2-1/2" pipe, cu type L, in bldg 25 lf 67.45 1,686

Hot

3/4" pipe, cu type L 300 lf 28.30 8,490

1" pipe, cu type L 15 lf 34.80 522

1-1/4" pipe, cu type L 25 lf 40.60 1,015

1-1/2" pipe, cu type L 50 lf 7.75 388

Pipe insulation, 3/4" pipe 300 lf 8.05 2,415

Pipe insulation, 1" pipe 15 lf 9.90 149

Pipe insulation, 1-1/4" pipe 25 lf 10.05 251

Pipe insulation, 1-1/2" pipe 50 lf 8.45 423

* 0

Sanitary waste 39,827

Waste / Vent

2" pipe, ci, no-hub, below grade 290 lf 22.55 6,540

3" pipe, ci, no-hub, below grade 50 sf 25.50 1,275

4" pipe, ci, no-hub, below grade 160 lf 29.60 4,736

Trench excavate, backfill, compact 240 lf 37.45 8,988

2" pipe, ci, no-hub, in bldg 325 lf 38.60 12,545

3" pipe, ci, no-hub, in bldg 25 lf 42.85 1,071

4" pipe, ci, no-hub, in bldg 10 sf 48.90 489

4" clean out, floor type 2 lf 350.90 702

4" clean out, wall type 8 lf 187.70 1,502

2" vent through roof 4 lf 299.90 1,200

4" vent through roof 2 lf 389.65 779

* 0

Rain water drainage 19,564

Roof receptor, 3" 2 ea 301.95 604

Roof drain, 4" 14 ea 305.00 4,270

4" pipe, ci, no-hub, below grade 70 lf 29.60 2,072

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Trench excavate, backfill, compact 35 cy 37.45 1,311

4" pipe, ci, no-hub, in bldg 245 lf 46.15 11,307

* 0

Gas piping 20,939

2" seismic shut off valve 1 ea 3,529.20 3,529

2" pressure regulator 1 ea 2,050.20 2,050

3/4" pipe, steel sched 40, t&c 250 lf 22.85 5,713

1" pipe, steel sched 40, t&c 25 lf 26.75 669

1-1/4" pipe, steel sched 40, t&c 50 lf 31.65 1,583

1-1/2" pipe, steel sched 40, t&c 25 lf 35.40 885

2" pipe, steel sched 40, t&c 25 lf 41.95 1,049

Gas turret 8 ea 191.80 1,534

Rough-in at AC unit, 3/4" 6 ea 388.65 2,332

Rough-in at hot water heater, 1-1/4" 2 ea 797.65 1,595

* 0

Condensate piping 4,299

Trap and equipment connect 6 lf 310.10 1,861

3/4" pipe, cu type M 150 lf 16.25 2,438

* 0

Piping accessories 42,864

Access panels 15 ea 191.80 2,877

Labeling, identification, valve tags 200 ea 13.30 2,660

Seismic requirements 10 ea 383.55 3,836

Flush, chlorinization & testing 40 hr 125.50 5,020

Start-up/check-out 40 hr 131.60 5,264

Commissioning assistance 24 hr 124.45 2,987

Penetrations, sleeving and firestopping 1 ls 3,570.00 3,570

Shop-drawings / CAD / As-built plans / BIM 120 hr 138.75 16,650

* 0

D30 HVAC 419,216

96,603

Air-conditioning unit, 4 ton 3 ea 8,615.95 25,848

Air-conditioning unit, 5 ton 1 ea 10,323.45 10,323

Air-conditioning unit, 7-1/2 1 ea 15,607.05 15,607

Air-conditioning unit, 10 ton 1 ea 19,628.90 19,629

Dehumidification, premium Not anticipated

Split system, 2 ton w/refr piping 1 ea 10,200.00 10,200

Exhaust fan, 500 cfm - restroom & janitor's closet 1 ea 1,522.90 1,523

Air-Side Equipment

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Exhaust fan, 200 cfm - laundry & breakroom 2 ea 885.40 1,771

Vav box 12 ea 975.15 11,702

* 0

Distribution systems 149,330

Ductwork, galvanized steel - supply (medium pressure) 2,500 lb 12.15 30,375

Ductwork, galvanized steel - supply (low pressure) 3,000 lb 12.15 36,450

Ductwork, galvanized steel - return (ducted) 3,750 lb 12.15 45,563

Ductwork, galvanized steel - exhaust 500 lb 12.15 6,075

Duct insulation, wrap 5,550 sf 2.35 13,043

Flexible duct, insulated, various sizes 105 lf 17.05 1,790

Manual volume damper 21 ea 59.00 1,239

Ceiling diffuser 40 ea 137.70 5,508

Return grille 25 ea 130.60 3,265

Exhaust grille 6 ea 107.10 643

Sidewall grille 2 ea 162.20 324

Fire/smoke damper 4 ea 1,060.80 4,243

Louvers 8 sf 101.50 812

* 0

Controls and instrumentation 95,560

DDC Controls - air-conditioning unit 6 ea 6,966.60 41,800

DDC Controls - split-system 1 ea 2,937.60 2,938

DDC Controls - vav box 12 ea 1,938.00 23,256

DDC Controls - exhaust fan 3 ea 1,654.45 4,963

DDC Controls - front-end/programming/training 1 ls 22,603.20 22,603

* 0

Systems testing and balancing 7,060

Test / balance HVAC 40 hr 176.50 7,060

* 0

Other HVAC systems and equipment 70,663

Access panels, furnish 20 ea 103.05 2,061

Start-up and testing 40 hr 131.60 5,264

Commissioning assistance 24 hr 123.45 2,963

Rigging, hoisting and cranes 1 ls 16,749.45 16,749

Labeling, identification, valve tags 140 ea 13.90 1,946

Seismic requirements 7 ea 531.45 3,720

Penetrations, sleeving and firestopping 1 ls 3,549.60 3,550

Shop-drawings / CAD / As-built plans / BIM 248 hr 138.75 34,410

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

D40 Fire Protection 60,414

Sprinklers 60,414

Wet-pipe sprinklers, office 9,177 sf 6.05 55,521

Standpipe / connection to civil 1 ls 4,892.50 4,893

* 0

D50 Electrical 481,311

Electrical service and distribution 187,277

Main switchboard, 1200 amp, 480/277v, 3ph, 4w 1 ea 56,223.55 56,224

Distribution board, 800 amp, 480/277v, 3ph, 4w 1 ea 35,392.70 35,393

Panelboard, 225 amp, 120/208v, 3ph, 4w 2 ea 2,991.95 5,984

Panelboard, 400 amp, 480/277v, 3ph, 4w 1 ea 3,394.80 3,395

Transformer, 112.5kVA, 480-120/208v, 3ph, 4w 1 ea 10,018.85 10,019

Feeder, 225 amp, emt 30 lf 117.75 3,533

Feeder, 400 amp, emt 30 lf 209.05 6,272

Feeder, 800 amp, emt 30 lf 467.05 14,012

Feeder, 1200 amp, PVC 60 lf 671.25 40,275

Transformer primary emt feeder, 112.5kVA 20 lf 93.90 1,878

Transformer secondary flex feeder, 112.5kVA 20 lf 514.60 10,292

* 0

HVAC and equipment connections 79,634

Connection ot circulating pump 1 ea 237.50 238

Connection to water founatin 1 ea 196.35 196

Connection to air condition unit 6 ea 572.05 3,432

Connection to exhaust fan 5 ea 221.15 1,106

Connection to VAV 12 ea 196.35 2,356

Connection to garbage disposal 1 lf 196.35 196

Disconnect switch, motor rated N1 13 lf 142.50 1,853

Disconnect switch, motor rated N3R 5 lf 257.30 1,287

Disconnect switch, 30/3 fused N3R 1 lf 1,031.50 1,032

Disconnect switch, 100/3 fused N3R 6 lf 1,966.70 11,800

Equipment feeder, 20 amp 665 lf 17.95 11,937

Equipment feeder, 30 amp 45 lf 19.85 893

Equipment feeder, 100 amp 720 lf 60.15 43,308

* 0

Lighting and lighting control 116,691

2' x 4' layin LED troffer 76 ea 339.00 25,764

1' x 4' surface mount LED 29 ea 249.45 7,234

Recessed downlight 23 ea 215.10 4,947

Low voltage switch 2 ea 196.10 392

Digital room controller/power pack 24 ea 277.05 6,649

Dimmer switch, low voltage 24 ea 159.75 3,834

Occupancy sensor, ceiling mounted 24 ea 317.05 7,609

Occupancy sensor, wall mounted 5 ea 269.15 1,346

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Lighting branch power, fixtures 1,920 lf 16.85 32,352

Conduit, 3/4" emt 1,975 lf 9.25 18,269

Lighting control cable 2,370 lf 3.50 8,295

* 0

Convenience Power 46,692

Duplex receptacle, 20 amp 56 ea 112.60 6,306

Double duplex receptacle, 20 amp 5 ea 149.10 746

Duplex receptacle, 20 amp GFCI 11 ea 132.00 1,452

Duplex receptacle, 20 amp flush floor 7 ea 468.00 3,276

Junction box, 120v furniture connection 3 ea 123.05 369

Branch power, 20 amp 2,050 lf 16.85 34,543

* 0

Voice and Data system 6,225

Tele/data outlet, 4 port 12 ea 156.65 1,880

Junction box, furniture connection 3 ea 132.25 397

Conduit, 1" emt 225 lf 11.05 2,486

Conduit, 2" emt 60 lf 23.20 1,392

CAT-6, 4 pair 23 AWG, CMP 48 lf 1.45 70

* 0

Fire alarm system 44,792

FA control panel 1 ea 5,752.35 5,752

FA pull station 5 ea 162.90 815

FA smoke detector 37 ea 137.00 5,069

FA speaker strobe unit, wall mount 5 ea 368.30 1,842

FA strobe unit, wall mount 15 ea 298.05 4,471

Conduit, 3/4" emt 2,170 lf 9.25 20,073

Fire alarm cable rated, 2C 2,604 lf 2.60 6,770

* 0

E10 Equipment 41,200

Institutional equipment 41,200

Kitchen equipment 1 allow 41,200.00 41,200

* 0

E20 Furnishings 56,465

Fixed furnishings 54,980

Items Not Noted Below Furnished by Owner OFOI

Base cabinets 44 lf 528.00 23,056

Wall cabinets 29 lf 440.00 12,575

Countertop, solid surface, kitchen 34 lf 182.50 6,190

Knee space, w/countertop 12 lf 138.95 1,667

Countertop, laminate 12 lf 104.00 1,248

Window shades, mechanical 724 sf 14.15 10,244

Window shades, motorized 0 sf 3.90 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Movable furnishings 1,485

Folding partion wall 30 lf 49.90 1,485

F10 Special Construction 160,920

Special construction systems 160,920

Photo Votalic system, allow for 21.6 kW DC 21,600 W DC 7.45 160,920

* 0

G10 Site Preparation 108,714

Site clearing 7,743

Clear site 17,100 sf 0.25 4,275

Load & haul spoils 63 cy 15.75 998

Disposal of spoils 63 cy 39.00 2,470

* 0

Site demolition and relocations 8,149

Sawcut AC 49 lf 38.30 1,877

Add for water vacuum 49 lf 19.15 938

Remove asphalt & base 980 sf 2.75 2,695

Load & haul excess soils 23 cy 26.00 602

Disposal fee 23 cy 54.05 1,252

Sawcut PCC 21 lf 38.30 785

* 0

Site earthwork 92,822

SWPPP 17,100 sf 0.25 4,275

Building

Over-ex 5'-0" below bottom of lowest footing &

5' out 461 cy 15.25 7,037

Spread & recompact native soil less SOG thickness 319 cy 8.70 2,773

Excavate for foundations 70 cy 27.50 1,933

Load & haul excess soils 213 cy 26.00 5,540

Disposal of excess soils 213 cy 42.40 9,034

Site grading, rough 11,327 sf 0.55 6,230

Site grading, finish 11,327 sf 0.80 9,062

Asphalt paving

Over-ex 1'-6" 221 cy 15.25 3,365

Spread & recompact 1'-0" native soil 139 cy 8.70 1,213

Load & haul excess soils 81 cy 26.00 2,111

Disposal of excess soils 81 cy 42.40 3,443

Site grading, rough 3,457 sf 0.55 1,901

Site grading, finish 3,457 sf 0.80 2,766

Hardscape

Over-ex 1'-6" 167 cy 15.25 2,542

Spread & recompact 1'-0" native soil 111 cy 8.70 967

Load & haul excess soils 56 cy 26.00 1,445

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

Disposal of excess soils 56 cy 42.40 2,356

Site grading, rough 2,858 sf 0.55 1,572

Site grading, finish 2,858 sf 0.80 2,286

Landscape

Over-ex 1'-6" 318 cy 15.25 4,850

Spread & recompact 1'-0" native soil 212 cy 8.70 1,845

Load & haul excess soils 106 cy 26.00 2,756

Disposal of excess soils 106 cy 42.40 4,495

Site grading, rough 5,204 sf 0.55 2,862

Site grading, finish 5,204 sf 0.80 4,163

* 0

Hazardous waste remediation 0

Not Included 0.00 0

* 0

G20 Site Improvement 149,897

Vehicular paving 38,160

Grind & overlay AC 848 sf 1.30 1,103

AC, 3.5" over 4" AB

AC, 2" over 4" AB 1,746 sf 6.55 11,436

Add per 1.5" of asphaltic concrete 1,746 sf 2.70 4,714

AC, 4" over 6" AB

AC, 2" over 6" AB 1,711 sf 7.45 12,747

Add per 2" of asphaltic concrete 1,711 sf 3.60 6,160

Curb & gutter 53 lf 37.50 2,000

* 0

Pedestrian paving 37,184

4" conc #4 @ 18" ocew ovr 4" compacted subgrd 2,858 sf 11.45 32,724

Thickened edge 770 lf 5.25 4,040

Dowels 8 ea 52.50 420

* 0

Site development 17,529

CMU footing, 5'-6" w x 1'-4" d 9 cy 954.00 8,343

CMU wall 150 sf 50.65 7,611

Prep & repaint (E) bollards 15 ea 105.00 1,575

* 0

Landscaping 57,024

Soil prep 5,204 sf 7.55 39,290

Seeding, 12-lbs/1000 sf 5,204 sf 2.35 12,229

90 day maintenance 3 mo 1,835.00 5,505

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

G30 Site Mechanical Utilities 175,569

Water supply, domestic 12,239

2-1/2" PVC water pipe, sch80 200 lf 33.40 6,680

1" PVC water pipe, sch80 100 lf 24.40 2,440 o elbow, 2" 4 ea 35.45 142 o elbow, 1" 1 ea 26.15 26

Shut off gate valve, 2" 1 ea 297.40 297

Valve box, gate valve 1 ea 140.45 140

Hot tap, POC to existing 1 ea 2,513.50 2,514

* 0

Water supply, fire supply 93,054

6" Class 235 DR-14 C900 PVC, incld'g trench 637 lf 73.60 46,902

Fire hydrant 1 ea 3,569.45 3,569

Fire hydrant, bury 3 vlf 1,006.45 3,019

Fire department connection, Croker 6510 or equal 1 ea 1,943.80 1,944

Gate valve 3 ea 1,530.10 4,590

Valve box 3 ea 376.15 1,128

Add for each extra foot depth 6 lf 112.60 676

Post indicator valve, 6" 1 ea 2,254.70 2,255

6" 45 elbow 8 ea 491.30 3,930

6" 90 ELL 1 ea 449.95 450

Silent wafer check valve 1 ea 796.10 796

Thrust blocks 13 ea 1,531.60 19,911

Fire line hot tap to existing 1 ea 3,884.30 3,884

* 0

Sanitary sewer 12,320

6" sewer pipe, SDR-35 50 lf 55.60 2,780

4" sewer pipe, SDR-35 125 lf 49.90 6,238

45 ELL, 6" 3 ea 64.05 192

45 ELL, 4" 4 ea 35.70 143

45 ELL, reducing 6" to 4" 1 ea 64.05 64

Sewer cleanout 4 ea 690.60 2,762

POC to existing 1 ea 141.30 141

* 0

Storm drainage 42,206

6" PVC storm drain pipe, SDR-35 342 lf 47.20 16,148

Reducing Wye, 6 6 4 7 ea 154.35 1,080

Catch basin, 12" x 12" prefab 12 ea 1,499.05 17,989

Cleanout 8 ea 690.60 5,525

POC to existing 12" line 1 ea 1,464.15 1,464

* 0

Fuel distribution 15,750

Natural gas 1 allow 15,750.00 15,750

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Training & Office Building

Component Detail Quantity Unit Rate Subtotal $ Total $

G40 Site Electrical Utilities 113,604

Electrical distribution 42,604

Power to bld'g (excludes upgrade to (E) transformers) 8,115 sf 5.25 42,604

* 0

Site lighting 50,400

Exterior lighting 12,000 sf 4.20 50,400

* 0

Site communications and security 20,600

Feed to building 1 allow 20,600.00 20,600

Valley Sanitary District

45-100 Van Buren St., Indio, CA 92201

November 1, 2021

RC Job No. 20-40101-00

Laboratory Building Details

DRAFT

Valley Sanitary District RC Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Areas and Control Quantities

Areas Enclosed Covered Gross*

First Floor 2,156 2,156 SF

Total Building Area 2,156 0 2,156 SF

Control Quantities Quantity Unit Ratio to Gross

Gross Floor Area 2,156 SF 1.000

Enclosed Area 2,156 SF 1.000

Valley Sanitary District RC Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Component Summary $/SF Total $

A10 Foundations 44.74 96,456

A20 Basement Construction 0.00 0

B10 Superstructure 136.07 293,373

B20 Enclosure 42.12 90,807

B30 Roofing 29.84 64,329

C10 Interior Construction 72.85 157,069

C20 Stairs 0.00 0

C30 Interior Finishes 155.27 334,764

D10 Conveying 0.00 0

D20 Plumbing 117.81 254,008

D30 HVAC 132.03 284,658

D40 Fire Protection 9.42 20,300

D50 Electrical 128.72 277,518

D51 Technology 38.22 82,409

D52 Fire Alarm 8.37 18,040

E10 Equipment 8.30 17,900

E20 Furnishings 77.98 168,128

F10 Special Construction 0.00 0

F20 Selective Building Demolition 0.00 0

G10 Site Preparation 37.53 80,917

G20 Site Improvement 14.51 31,277

G30 Site Mechanical Utilities 20.41 44,000

G40 Site Electrical Utilities 39.42 85,000

G41 Site Technology Utilities 0.00 0

G90 Off Site Construction 0.00 0

Direct Construction Cost 1,113.61 2,400,953

Gen Conditions 7.0% 77.95 168,067

Gen Contractor OH&P 4.0% 47.66 102,761

Bonds and Insurance 2.075% 25.71 55,439

Design Contingency 8.0% 101.20 218,178

Cost Escalation to Midpoint of Construction* 9.0% 122.95 265,086

Total Construction Cost $1,489.09 $3,210,483

* Cost escalation to midpoint of construction in May 1, 2023 - 18 months at 6.0 % per annum.

Laboratory Building Details

Valley Sanitary District RC Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Trade Summary $/SF Total $

02 Existing Conditions 7.42 15,998

03 Concrete 44.74 96,456

04 Masonry 103.17 222,428

05 Metals 119.05 256,666

06 Wood, Plastics and Composites 28.14 60,679

07 Thermal and Moisture Protection 29.90 64,474

08 Openings 30.06 64,807

09 Finishes 120.69 260,211

10 Specialties 5.14 11,077

11 Equipment 8.30 17,900

12 Furnishings 77.98 168,128

13 Special Construction 0.00 0

14 Conveying Equipment 0.00 0

21 Fire Suppression 9.42 20,300

22 Plumbing 117.81 254,008

23 Heating, Ventilating and Air Conditioning 132.03 284,658

26 Electrical 128.72 277,518

27 Technology 38.22 82,409

28 Fire Alarm 8.37 18,040

31 Earthwork 30.11 64,919

32 Exterior Improvements 14.51 31,277

33 Utilities 59.83 129,000

34 Site Technology 0.00 0

36 Off Site Construction 0.00 0

Direct Construction Cost 1,113.61 2,400,953

Gen Conditions 7.0% 77.95 168,067

Gen Contractor OH&P 4.0% 47.66 102,761

Bonds and Insurance 2.075% 25.71 55,439

Design Contingency 8.0% 101.20 218,178

Cost Escalation to Midpoint of Construction* 9.0% 122.95 265,086

Total Construction Cost $1,489.09 $3,210,483

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

A10 Foundations 96,456

Standard foundations 60,981

CMU footing 187' x 4' x 2', includes trenching 57 cy 903.05 51,537

Continuous footing, 1'-0" w x 2'-0" d, interior 0 cy 954.00 0

Continuous footing, 1'-2" w x 2'-0" d 0 cy 954.00 0

CMU footing, 1'-6" w x 2'-0" d 10 cy 954.00 9,444

Continuous footing, 2'-0" w x 2'-0" d 0 cy 954.00 0

Continuous footing, 2'-6" w x 2'-0" d 0 cy 954.00 0

Continuous footing, 3'-0" w x 1'-6"' d 0 cy 954.00 0

* 0

Special foundations 0

Auger holes, 24" dia. 25' deep 0 lf 15.45 0

CIP cassions, 24" dia. 25' deep 0 lf 77.35 0

Auger holes, 30" dia. 30' deep 0 lf 17.60 0

CIP cassions, 30" dia. 30' deep 0 lf 106.50 0

Cassion cap, 24" x 24" x 18" 0 cy 1,001.70 0

* 0

Slab on grade 35,475

SOG, 6", 6" rock, memb, #4 @ 18" on center each way 0 sf 16.75 0

5" SOG, #4 @ 18" ocew, vb, 4" crushed rock, ovr 1,907 sf 15.85 30,226

Add for depressed slabs 0 lf 10.20 0

Conc curb @ janitor & restroom 0'-6" W x 0'-6" H 53 lf 23.10 1,219

Add for thickened edge 3.6 cy 1,132.00 4,030

Slab surface column blockouts 0 ea 19.90 0

Patch back at blockouts 0 ea 65.70 0

* 0

A20 Basement Construction 0

Basement excavation 0

* 0.00 0

* 0

Basement walls 0

* 0.00 0

* 0

B10 Superstructure 293,373

Walls 222,428

CMU, precision, accent 1 1,604 sf 49.70 79,719

CMU, precision, accent 2 247 sf 49.70 12,276

CMU, split face 1,868 sf 59.00 110,212

HSS4x4x1/4 0 lbs 4.05 0

HSS3-1/2x3-1/2x3/8 0 lbs 4.05 0

Connections 0 ea 875.55 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

HSS4x4x3/8 0 lbs 4.05 0

Connections 0 ea 875.55 0

HSS5x5x1/4 0 lbs 4.05 0

Connections 0 ea 875.55 0

HSS4x4x1/4 0 lbs 4.05 0

HSS5x5x3/8 0 lbs 4.05 0

HSS6x4x3/8 0 lbs 4.05 0

HSS7x7x3/8 0 lbs 4.05 0

Miscellaneous lintels, anchors, columns, etc 10% pct 202,207.00 20,221

* 0

Roof construction 56,451

High roof

W18x50 0 lbs 2.85 0

W18x40 0 lbs 2.85 0

W18x40 c = 1-1/4" 0 lbs 3.90 0

W14x22 0 lbs 2.85 0

W12x26 0 lbs 2.85 0

W12x16 0 lbs 2.85 0

W12x14 0 lbs 2.85 0

W8x18 0 lbs 3.35 0

W8x10 0 lbs 3.35 0

HSS5x5x3/8 0 lbs 4.05 0

HSS5x4x3/8 0 lbs 4.05 0

C6x8.2 0 lbs 4.05 0

L5x3x1/4 0 lbs 5.60 0

Trusses

WT7x26.5 0 lbs 3.35 0

2L4x4x1/4 0 lbs 5.60 0

Bolts, connector plates, stiffeners, etc 0 ls 5.60 0

3/8x10x14" truss connection 0 lbs 4.45 0

3/8x10x30" truss connection 0 lbs 4.45 0

3/8x5x3" truss connection 0 lbs 4.45 0

Epic "ER2R" 2" deep acoustical roof deck, ,18 0 sf 14.80 0

Closure plate 0 lbs 0.00 0

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 9.80 19,982

W18x50 0 lbs 2.85 0

W18x40 0 lbs 2.85 0

W12x16 0 lbs 2.85 0

W12x14 0 lbs 2.85 0

W8x18 0 lbs 3.35 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

W8x10 0 lbs 3.35 0

HSS6x6x3/8 0 lbs 4.05 0

L5x3x1/4 0 lbs 5.60 0

Verco "B deck" 1-1/2" x 18 ga 0 sf 19.00 0

Closure plate 0 lbs 0.00 0

Lightweight concrete fill cyd 300.05 0

Pump concrete, 1st 50 cyd cyd 0.00 0

Pump concrete, 50 to 150 cyd 0 cyd 0.00 0

Miscellaneous labor & material 20% pct 0.00 0

* 0

Canopy framing 14,494

W10x12, column 416 lbs 6.60 2,747

HSS8x3x1/8, beam 333 lbs 4.05 1,349

C3x5 x 5'-10" L @ 16" oc 869 lbs 3.25 2,825

Sheathing, 5/8", top & bottom 431 sf 9.80 4,228

1/4" cap plate 0 lbs 7.00 0

HSS 2x2x1/8 0 lbs 7.15 0

Perforated metal wall panel 0 sf 50.25 0

Miscellaneous clips, anchors, bolts, etc 30% pct 11,149.00 3,345

* 0

B20 Enclosure 90,807

Exterior walls 47,520

Exterior gypsum sheathing, 5/8" 0 sf 5.55 0

Weather barrier 0 sf 0.65 0

Lath & plaster, 3 coat application 0 syd 342.15 0

Tyvek fluid applied water barrier 0 sf 4.75 0

Linear metal ceiling 0 sf 26.80 0

Canopy, Tyvek, or similar, water barrier 216 sf 4.75 1,026

Type 'X' glass mat mold resistant drywall, u.s. canopy 216 sf 7.45 1,607

Frame canopy 0 sf 18.70 0

Lath & plaster, 3 coat application to u.s. of canopy 216 sf 31.95 6,892

Canopy, paint plaster & fascia 306 sf 2.35 720

Corrugated metal wall panel, canopy siding 90 sf 53.60 4,850

Canopy, paint plaster & fascia 3,809 sf 2.35 8,952

Graffiti coating on CMU 3,719 sf 5.15 19,153

Miscellaneous labor & material 10% pct 43,200.00 4,320

* 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 18,039

Storefront door & frame, std. hdwr, 6070 0 set 8,885.70 0

Storefront door & frame, 3070 0 set 4,936.50 0

3070 HM frame 2 ea 343.90 688

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

4070 HM frame 1 ea 362.90 363

6070 HM frame 1 ea 464.90 465

3070 HM door 2 ea 533.80 1,068

4070 HM door 1 ea 724.35 724

6070 HM door set 1 ea 533.80 534

VSD Standard hardware 5 ea 906.25 4,531

Add for 180 swing 0 ea 289.40 0

Add for opening under 4 sf 2 ea 152.70 305

Add for vision lite 1 ea 197.90 198

Add for louver 1 ea 158.80 159

Add for threshold 5 ea 82.85 414

Add for kick plate 4 ea 165.60 662

Panic hardware, single 3 ea 2,299.45 6,898

Panic hardware, double 0 set 4,697.00 0

Paint door & frame, single 3 ea 206.00 618

Paint door & frame, double 1 set 412.00 412

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

B30 Roofing 64,329

Roof coverings 56,398

Single-ply membrane roof, including canopies 2,372 sf 10.75 25,499

Sheet metal & accessories 2,372 sf 3.10 7,353

90# cap sheet, parapet walls 186 sf 4.35 808

6" rigid insulation 2,372 sf 6.95 16,485

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

Skylight 0 ea 717.35 0

* 0

C10 Interior Construction 157,069

Interior partitions 121,588

Hat channel on intr of extr walls, 3/4" x 3/4" 1,550 sf 14.45 22,402

Metal stud interior furring, 4" 0 sf 0.00 0

Metal stud wall framing, 1-5/8", 16 ga., 6" 1,304 sf 16.25 21,186

5/8" Type WR dywl, intr on xtr metal wall furring 0 sf 7.55 0

5/8" dywl on hat channel & metal studs 4,056 sf 7.75 31,438

Add for 2nd layer, electrical room 355 sf 7.85 2,784

5/8" Type 'X' drywall, mold resistant 4,056 sf 8.75 35,494

5/8" impact glass matt drywall 0 sf 7.55 0

Type 'X' glass mat moisture resistant dywl 0 sf 7.55 0

Glass mat water-resistance tile backing board 0 syd 12.40 0

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 224

Aluminum windows, 1/2", fixed 0 sf 91.35 0

Adder for seismic bracing 34 sf 6.60 224

Entrance, 3070, aluminum & glass, hidden closer 0 ea 4,067.70 0

Adder for seismic bracing 0 sf 6.60 0

* 0

Interior doors, frames, hardware 24,180

Storefront door & frame, 6070 0 set 8,885.70 0

3070 HM frame 8 ea 343.90 2,751

3670 HM frame 1 ea 347.25 347

4070 HM frame 0 ea 362.90 0

6070 HM frame 0 ea 464.90 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

3070 HM door 8 ea 533.80 4,270

3670 HM door 1 ea 634.35 634

4070 HM door 0 ea 724.35 0

6070 HM door, set 0 ea 1,067.60 0

6070 WD door, set 0 ea 1,067.60 0

Standard VSD hardware 10 ea 906.25 9,063

Add for opening under 4 sf 0 ea 152.70 0

Add for vision lite 0 ea 197.90 0

Add for threshold 0 ea 82.85 0

Add for kick plate 4 ea 165.60 662

Add for louver 0 ea 158.80 0

Add for 180 swing 0 ea 289.40 0

Panic hardware, single 2 ea 2,299.45 4,599

Panic hardware, double 0 set 4,697.00 0

Paint door & frame, single 9 ea 206.00 1,854

Paint door & frame, double 0 set 412.00 0

* 0

Fittings 11,077

Signage, building 0 ls 2,060.00 0

Signage, interior, code 14 ea 206.00 2,884

Signage, exterior, code 5 ea 360.50 1,803

Toilet partition, ADA, floor mtd. 0 ea 1,729.65 0

Toilet partition, standard, floor mtd. 0 ea 1,383.75 0

Urinal partition 0 ea 610.95 0

Grab bar, set 1 ea 215.15 215

Toilet paper dispenser, surface mount, single 0 ea 56.75 0

Toilet paper dispenser, surface mount, double 1 ea 93.55 94

Seat cover dispenser, surface mount 1 ea 201.30 201

Sanitary napkin disposal 1 ea 360.10 360

Liquid soap dispenser, surface mounted 1 ea 110.65 111

Paper towel dispenser, & waste 0 ea 861.30 0

Utility shelf & mop holder 1 ea 142.70 143

Mirror, 18" x 30" w/shelf 1 ea 209.65 210

Coat hooks 11 ea 20.25 223

Install accessories 17 ea 48.30 821

Electric hand dryer 1 ea 2,279.55 2,280

Fire extinguisher 2 ea 276.35 553

Fire extinguisher semi-recessed cabinet, stainless 2 ea 589.25 1,179

Marker board 0 sf 17.30 0

Tackable wall panel 0 sf 20.80 0

Handrail, wall mounted 0 lf 72.60 0

Handrail, floor mounted 0 lf 138.75 0

Projection mounts, screen & projector 0 ea 4,120.00 0

Lockers, 12 x 12 x 24, 3 tier 0 ea 402.50 0

Corner guards 0 ea 128.75 0

* 0

C20 Stairs 0

Stair construction 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Concrete stairs on grade 0 lft 39.80 0

* 0

Stair finishes 0

Nosing 0 lf 29.70 0

Concrete sealer 0 lf 1.15 0

* 0

C30 Interior Finishes 334,764

Wall finishes 243,684

Paint gypsum board 582 sf 2.25 1,310

Paint CMU interior walls, water/lab storage, electrical 617 sf 2.25 1,387

Epoxy paint 0 sf 7.15 0

Stainless steel, .0625", #3 finish 7,098 lbs 32.40 229,964

Stainless steel delivery charge 1 ls 3,655.30 3,655

Fiberglass reinforced plastic (FRP) 594 sf 12.40 7,368

Wall protection panel 0 sf 19.90 0

Armstrong, WoodWorks channeled plank 0 sf 9.15 0

Ceramic tile 0 sf 21.95 0

Acoustical wall panels, painted 0 sf 21.70 0

Acoustical wall panel furring (hat channel) 0 sf 2.35 0

* 0

Floor finishes 44,639

Epoxy coating, troweled 1,874 sf 18.65 34,950

Epoxy coating, wall base 512 sf 18.65 9,552

Carpet 0 sf 7.95 0

Rubber flooring, 12" x 12", various colors 0 sf 11.35 0

Ceramic tile 0 sf 21.85 0

Ceramic tile base 0 lf 21.75 0

Sealed concrete, electrical room 33 sf 1.15 38

Sealed & polished concrete 0 sf 3.10 0

Rubber topset base, 4", electrical room 25 lf 3.90 99

* 0

Ceiling finishes 46,441

Suspended 2x4 ACT, washable vinyl face, small qty, each room divided 1,772 sf 25.05 44,389

Linear metal ceiling 0 sf 66.95 0

Gypsum soffitt, framed 0 sf 19.85 0

Gypsum hardlid, framed 102 sf 18.55 1,892

Gypsum hardlid, framed, GB-4 0 sf 18.15 0

Paint gypsum board ceiling 102 sf 1.15 117

Paint acoutical deck ceiling 0 sf 1.20 0

Paint open to ceiling 33 sf 1.30 43

* 0

D10 Conveying 0

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Elevators and lifts 0

Elevator, 2500# hydraulic 0 ea 144,200.00 0

Interior finish, allowance 0 ea 10,300.00 0

* 0

Escalators and moving walks 0

* 0.00 0

* 0

Other conveying systems 0

* 0.00 0

* 0

D20 Plumbing 254,008

Plumbing fixtures 89,392

General Plumbing Equipment

Water heater, gas-fired, unscheduled 1 ea 10,200.00 10,200

Water heater, electric, unscheduled 1 ea 5,100.00 5,100

HW circulating pump, 1 hp 2 ea 1,213.80 2,428

Expansion tank, 2.1 gallon 2 ea 605.90 1,212

Expansion tank, 6.4 gallon 2 ea 605.90 1,212

Water softening system Not anticipated

RO/DI system Not anticipated

Laboratory safety system, unscheduled 1 ea 15,300.00 15,300

Acid neutralization tank 1 ea 7,411.35 7,411

Specialties (wha, rfbp, etc.) 1 ea 8,343.60 8,344

Sanitary Fixtures

Water closet, floor, flush valve 1 ea 872.10 872

Lavatory, counter, faucet 1 ea 968.00 968

Sink, wall/counter, lab, ofci 6 ea 458.00 2,748

Emergency eyewash/shower 1 ea 2,560.20 2,560

Service sink, floor 1 ea 976.15 976

Drinking fountain, dual 1 ea 2,692.80 2,693

Eyewash, counter 1 ea 753.80 754

Cup sink, counter Not anticipated

DI water polisher (lab sink) Not anticipated

Floor drain 2 ea 205.05 410

Floor sink 2 ea 562.05 1,124

Hose bibb, interior 2 ea 191.80 384

Wall hydrant 2 ea 473.30 947

Trap primer valve 4 ea 339.70 1,359

Rough-ins

Local rough-in per fixture 10 ea 931.30 9,313

Local rough-in per fixture, lab 6 ea 1,591.20 9,547

Local rough-in per fixture, fume hood 1 ea 1,448.40 1,448

Local rough-in per fixture, bio-safety cabinet Future

Rough-in at floor sink or floor drain 4 ea 383.55 1,534

Adds

Add for sensor flush valve 1 ea 281.55 282

Add for sensor flush faucet 1 ea 266.25 266

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

* 0

Domestic water distribution 17,648

Domestic Cold Water Piping

3/4" pipe, cu type L 150 lf 23.10 3,465

1" pipe, cu type L 10 lf 28.30 283

1-1/4" pipe, cu type L 25 lf 34.80 870

1-1/2" pipe, cu type L 25 lf 40.60 1,015

2" pipe, cu type L 25 lf 54.40 1,360

2-1/2" pipe, cu type L, in bldg 50 lf 67.45 3,373

Domestic Hot Water Piping

3/4" pipe, cu type L 100 lf 23.10 2,310

1" pipe, cu type L 15 lf 28.30 425

1-1/4" pipe, cu type L 25 lf 34.80 870

1-1/2" pipe, cu type L 50 lf 40.60 2,030

Pipe insulation, 3/4" pipe 100 lf 7.75 775

Pipe insulation, 1" pipe 15 lf 8.05 121

Pipe insulation, 1-1/4" pipe 25 lf 9.90 248

Pipe insulation, 1-1/2" pipe 50 lf 10.05 503

Purified water Not anticipated

* 0

Waste / Vent 15,721

2" pipe, ci, no-hub, below grade 100 lf 22.55 2,255

3" pipe, ci, no-hub, below grade 15 lf 25.50 383

4" pipe, ci, no-hub, below grade 60 lf 29.60 1,776

Trench excavate, backfill, compact 165 cy 37.45 6,179

2" pipe, ci, no-hub, in bldg 50 lf 38.60 1,930

3" pipe, ci, no-hub, in bldg 10 lf 42.85 429

4" pipe, ci, no-hub, in bldg 10 lf 48.90 489

4" clean out, floor type 1 ea 350.90 351

4" clean out, wall type 5 ea 187.70 939

2" vent through roof 2 ea 299.90 600

4" vent through roof 1 ea 389.65 390

* 0

Lab Waste/Vent 22,106

2" pipe, PP sch 40, below ground 125 lf 31.85 3,981

3" pipe, PP sch 40, below ground 10 lf 38.60 386

4" pipe, PP sch 40, below ground 65 lf 52.55 3,416

Trench excavate, backfill, compact 95 cy 37.45 3,558

2" pipe, PP sch 40, in building 150 lf 51.35 7,703

3" pipe, PP sch 40, in building 10 lf 65.20 652

4" pipe, PP sch 40, in building 15 lf 85.10 1,277

4" PP floor clean out 1 ea 675.25 675

4" vent through roof, lab 1 ea 458.00 458

* 0

Industrial Water

Industrial Cold 10,616

3/4" pipe, cu type L 100 lf 23.10 2,310

1" pipe, cu type L 50 lf 28.30 1,415

1-1/4" pipe, cu type L 25 lf 34.80 870

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Industrial Hot

3/4" pipe, cu type L 100 lf 23.10 2,310

1" pipe, cu type L 50 lf 28.30 1,415

1-1/4" pipe, cu type L 25 lf 34.80 870

Pipe insulation, 3/4" pipe 100 lf 7.75 775

Pipe insulation, 1" pipe 50 lf 8.05 403

Pipe insulation, 1-1/4" pipe 25 lf 9.90 248

* 0

Lab & natural gas 47,124

DI water generator, "Centra", ofci 1 ea 2,262.40 2,262

3/4" pipe, stainless steel 125 lf 34.30 4,288

1" pipe, stainless steel 50 lf 40.10 2,005

Vacuum pump, ofci 2 ea 10,200.00 20,400

Compressed Air Not anticipated

Nitrogen Not anticipated

Natural Gas

2" seismic shut off valve 1 ea 3,529.20 3,529

2" pressure regulator 1 ea 2,050.20 2,050

3/4" pipe, steel sched 40, t&c 150 lf 22.85 3,428

1" pipe, steel sched 40, t&c 25 lf 26.75 669

1-1/4" pipe, steel sched 40, t&c 50 lf 31.65 1,583

1-1/2" pipe, steel sched 40, t&c 25 lf 35.40 885

2" pipe, steel sched 40, t&c 50 lf 41.95 2,098

Gas turret 8 ea 191.80 1,534

Rough-in at AC unit, 1-1/4" 1 ea 797.65 798

Rough-in at hot water heater, 1-1/4" 2 ea 797.65 1,595

* 0

Roof Drainage 7,104

Roof receptor, 3" 1 ea 301.95 302

Roof drain, 4" 4 ea 305.00 1,220

4" pipe, ci, no-hub, below grade 20 lf 29.60 592

Trench excavate, backfill, compact 10 cy 37.45 375

4" pipe, ci, no-hub, in bldg 100 lf 46.15 4,615

* 0

Condensate Drainage 1,433

Trap and equipment connect 2 ea 310.10 620

3/4" pipe, cu type M 50 lf 16.25 813

* 0

Miscellaneous Plumbing 42,864

Access panels 15 ea 191.80 2,877

Labeling, identification, valve tags 200 ea 13.30 2,660

Seismic requirements 10 ea 383.55 3,836

Flush, chlorinization & testing 40 hr 125.50 5,020

Start-up/check-out 40 hr 131.60 5,264

Commissioning assistance 24 hr 124.45 2,987

Penetrations, sleeving and firestopping 1 ls 3,570.00 3,570

Shop-drawings / CAD / As-built plans / BIM 120 hr 138.75 16,650

* 0 jrivera Rectangle jrivera Text Box $28,955

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

D30 HVAC 284,658

Air-Side Equipment 104,103

Air-conditioning unit, 10 ton, evaporative (lab) 1 aw 51,000.00 51,000

Hepa filtration, ac unit 4,000 cfm 0.55 2,200

Dehumidification, premium Not anticipated

Split system, 2 ton w/refr piping 1 ea 10,200.00 10,200

Exhaust fan, 100 cfm - restroom & janitor's closet 1 ea 648.75 649

Exhaust fan, 500 cfm - hood 1 ea 2,182.80 2,183

Exhaust fan, 250 cfm - lab (fume hood) 2 ea 2,784.60 5,569

Vav box 8 ea 975.15 7,801

Venturi valve 2 ea 4,732.80 9,466

Exhaust hood 1 ea 10,200.00 10,200

Fume hood, ofci 2 ea 2,417.40 4,835

* 0

Air Distribution 62,840

Ductwork, galvanized steel - supply (medium pressure) 850 lb 12.15 10,328

Ductwork, galvanized steel - supply (low pressure) 1,100 lb 12.15 13,365

Ductwork, galvanized steel - return (ducted) 1,300 lb 12.15 15,795

Ductwork, galvanized steel - exhaust 300 lb 12.15 3,645

Ductwork, stainless steel - hood exhaust 250 lb 13.90 3,475

Ductwork, stainless steel, welded - lab exhaust 100 lb 22.05 2,205

Duct insulation, wrap 1,950 sf 2.35 4,583

Flexible duct, insulated, various sizes 125 lf 17.05 2,131

Manual volume damper 25 ea 59.00 1,475

Ceiling diffuser 12 ea 137.70 1,652

Return grille 9 ea 130.60 1,175

Exhaust grille 3 ea 107.10 321

Sidewall grille 1 ea 162.20 162

Fire/smoke damper 2 ea 1,060.80 2,122

Louvers 4 sf 101.50 406

* 0

HVAC Controls 69,695

DDC Controls - air-conditioning unit 1 ea 23,460.00 23,460

DDC Controls - split-system 1 ea 2,937.60 2,938

DDC Controls - vav box 8 ea 1,938.00 15,504

DDC Controls - venturi valve 2 ea 1,764.60 3,529

DDC Controls - exhaust fan 4 ea 1,654.45 6,618

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 17,646.00 17,646

* 0

Miscellaneous 48,020

Access panels, furnish 10 ea 103.05 1,031

Test / balance HVAC 40 hr 176.50 7,060

Valley Sanitary District SGH Job No. 20-40101-00

45-100 Van Buren St., Indio, CA 92201

Laboratory Building Details

Component Detail Quantity Unit Rate Subtotal $ Total $

Start-up and testing 28 hr 131.60 3,685

Commissioning assistance 24 hr 123.45 2,963

Rigging, hoisting and cranes 1 ls 9,200.40 9,200

Labeling, identification, valve tags 110 ea 13.90 1,529

Seismic requirements 6 ea 531.45 3,189

Penetrations, sleeving and firestopping 1 ls 2,713.20 2,713

Shop-drawings / CAD / As-built plans / BIM 120 hr 138.75 16,650

* 0

D40 Fire Protection 20,300

Sprinklers 13,475

Wet-pipe sprinklers, laboratory 2,156 sf 6.25 13,475

* 0

Standpipes 4,845

Standpipe / connection to civil 1 ls 4,845.00 4,845

FDC 0 ea 0.00 0

Alarm & valve riser, 6" 0 ea 49.95 0

* 0

Other fire protection systems 1,980

Canopy 300 sf 6.60 1,980

Pre-action system, premium Not anticipated

* 0

D50 Electrical 377,967

Electrical service and distribution 187,277 Main switchboard,…