4-0 ATCH 6 Cost Estimate Worksheet for Seed Project 10-R-0102 SABER.pdf

. , ~~.J!~. , ,. ?,.~~~ ..

OMB No, 0704.0193, • ','.C~','- CONSTRUCTION COST ESTIMATE BREAKDOWN

. CONTRACTOR ,'. ' '._~

ADDRESS'

- Prepared by:

,#,;;p .•W:i1\t'I'\r.-~~ General Construction Subtotal

General Construction Labor Burden

:;::;:~mQ,9gr1n:H::::;:"Ti:;:::H:::::::B~D~i1iE:9qD~\tt!s1jqnY'~'II!!jq::;<:;A<:;91 : i iH ~: ~~~;!;i!;;::':'

General Construction Subcontractor O&P

General Construction Overhead.~

~~' ..~-}.~ . )1' So? General Construction Profit ''''1; . ,,_f" '# i':>~i\f:t!)'::::~~'

General Construction Bonding

General Construction Contingency CONTRACT FOR (Work to be performed) Proposed Project Amount Upgrade Bldg 31 Fire Alarms

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

XDAT 10-1128

MATERIAL COSTS LABOR COSTS EQUIPMENT COSTS OTHER COSTS

LINE UNIT OF LABOR AVERAGE

NO, ITEM DESCRIPTION MEASURE QUANTITY UNIT TOTAL CREW HOURS RATE TOTAL UNIT TOTAL UNIT TOTAL L1NETOTAL

1 02-41-19-23-0725 Selective demolition, rubbish handling, the following are 10 be added 10 the demolition Week { orices dumpster weekly rentai includes one dump per week 20 C.Y. capacity, 8 Tons

2.41-19-23-2040 Selective demolition, rubbish handling, the following are to be added to the demolition C,Y, ,prices load haul and dump, 51' to 100' haul

3 03-05-13-20-1660 Concrete admb<tures and surface treatments, sealer, water based, 350 S,F, per gallon, Gal.

5 oallon Dail ({50 W60 ftV350 sf)'5 oals; 42,8571

4 06-22-13-15-0500 MOldings, base, base, stock pine, 9/16" x 3-1/2" L.F, «13+9+13+9)+(13+9+13)+(25+23+25+23)+(13+22+13+22)+(13+13+13+13)+(18+10+18+10+3+1+3)+(18 1+18+21)+(9+15+9+15)+(6+31+31 )+(13+18+7+10+15+12+13+32+35»"1,1

5 06-22-13-35-2600 MOldings, ceilings, crown, slock pine, 9/16" x 3-518" L.F, «13+9+13+9)+(13+9+13)+(25+23+25+23)+(13+22+13+22)+(13+13+13+13)+(18+10+18+10+3+1+3)+(18 1+18+21 )+(9+15+9+15)+(6+31 +31 )+( 13+ 18+7+ 10+ 15+ 12+ 13+32+35))'1. 1

6 06-22-13-50-6000 MOldings, window and door, window trim sets, including casings, header, stops, stool Opng.

and acron 2-1/2" wide maximum Commander's Window

7 07-21-16-20-0020 Blanket insulation for walls, kraft faced fiberglass, 3-112" thick, R11, 15" wide S,F, 22+ 13+ 13+ 10+23+ 13+ 13+22+13+ 13+ 15+ 10+6+ 18+21 + 18+ 10+3+3'"12

8 08-43-13-20-0600 storefront systems, aluminum frame clear 3/8" plate glass, including 3' x 7' door with S.F, hardware, exterior door includes hinges and lockset, interior door includes hinges and passage set, 400 S.F. maximum wall, wall height to 12' high, institutional grade New entrance into Command Section from hallwav

9 08-43-13-20-0600-1600 storefront systems, for black anodized finish, add (Modified using 08-43-13-20- S,F, 1600) New Door into Command Section from hallway

10 08-43-13-20-1100 storefront systems, aluminum frame clear 3/8" plate glass, including 6' x 7' door with S.F, hardware, exterior door includes hinges and lockset, interior door includes hinges and passage set, 400 S.F. maximum wall, wall height to 12' high, institutional grade Exterior Entrance into new Command Section

11 08-43-13-20-1100-1600 Storefront systems, for black anodized finish, add (Modified using 08-43-13-20- S,F, 160m Exterior Door into new Command Section .- ~8-71-20-50-1900 Door stops, plunger type, door mounted For all doors except glassfront Ea .

.••. J9-05-05-20-0400 Seleclive demolition, flooring, carpet, bonded, including surface scraping 30.5' x 9,75' ; S,F,

- 297' 14 09-05-05-30-2200 Selective demolition, walls and partitions, metal orwood studs, finish 2 sides, SF fiberboard (30.5' + 9.75')10'; 402.5 sf 15 09-29-10-30-4150-5270 Gypsum board, for textured spray, add (Modified using 09-29-10-30,5270) S.F.

«22+13+13+10+23+13+13+22+13+13+15+10+6+18+21 +18+1 0+3+3)"12)"2+(9+23+22+13+13+1 0+11+11 13+15+7+7+21+10+18+6+13)'12

16 09-30-13-10-3270 Ceramic tiie, fioors, glazed, thin set, color group 1, 12" x 12" tile S.F, storaoe+Coov+Hallwav+Common «(13"9\+113'91+(6'311+135'32""1.1

17 09-30-13-10-3270-4500 Ceramic tile, add for epoxy grout, 1/16" joint, 1" x 1" tile (Modified using 09-30-13- S,F, 10-4500\

18 09-30-13-10-3290 Ceramic tile, fioors, glazed, thin set, color group 1, border, 3" x 12" tile 400 LF /4; 100 SF

SF

19 09-51-23-10-0300 Suspended acoustic ceiling tiles, excluding suspension system, fiberglass boards, film SF faced 2' x 2' or 2' x 4' 5/8" thick

20 09-68-16-10-3200 Sheet carpet, commercial grades, direct cement, nylon plush, 46 ounce, medium to ,SY, heavy traffic Conf+CC+1st Shirt+Securily+ChiefiCapt+Secretary+Admin

I«(23'25\+( 13"22)+( 13"13)+( 10'18)+(21'18)+( 13'13)+{ 13'22)\/9)'1, 1 21 . 09-68-16-10-3200-5000 Sheet carpet, for less than full roll, approximately 1,500 SF, add (Modified using SY, 09-68-16-10-5000) Conf+CC+ 151 Shirt+Security+ChiefiCapt+Secretary+Admin 1«(23'25)+( 13"22)+( 13"13)+( 10"18)+(21'18)+( 13'13)+( 13'22)\/9)'1, 1

:;':.t t~

!- .. --:--~:;::~~~~'Io\. .•••~~.\'!i~~~" ~~~~""'~':""l',"4~,_" ..~ ~ - - . CONSTRUCTION COST ESTIMATE BREAKDOWN i ;r:, OMB No. 0704-0193 'i'. ,,'

CONTRACTOR :"'.':" ".' '. ADDRESS

- Prepared by:

General Construction Subtotal l;,>'W:l1\t,(-\>.~\, General Construction Labor Burden n,;:~:1QjoQ1"'H:]nn': ",nB~'~$I\i!".9~~[YSij"i\'l~lIiijii,.9Ac91...... , .......... "

General Construction Subcontractor O&P., General Construction Overhead.~'\S.."'\ ~ General Construction Profit4+;' .~/..~."...~~~'-/.)J?

""::,~•••:IIY::::~:1'. General Construction Bonding

General Construction Contingency CONTRACT FOR (lM>rk 10be performed) Proposed Project Amount Upgrade Bldg 31 Fire Alarms

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

XDAT 10-1128

MATERIAL COSTS LABOR COSTS EQUIPMENTCOSTS OTHER COSTS

LINE UNIT OF LABOR AVERAGE

NO. ITEM DESCRIPTION MEASURE QUANTITY UNIT TOTAL CREW HOURS RATE TOTAL UNIT TOTAL UNIT TOTAL L1NETOTAL 22 09-68-16-10-3200-5100 Sheet carpet, lor small rooms, less than 12' wide, add (Modified using 09-68-16- SY.-t 10-5100) CC+lst Shirt+Security+Secretary+Admin «(13"22)+'(13"13)+(10"18)+(13*13)+(13"22))19)*1.1 , 09-68-16-10-3200-5620 Sheet carpet, lor borders and patterns, add to labor (Modified using 09-68-16-10- S.Y.

5620) Conl+CC+ 1st Shlrt+Security+ChieIICapt+Secretary+Admin (((23"25\+113"22\+113"13\+11 0"18i+121"18)+1 13"131+113'22)\/9\*1. 1

24 09-68-16-10-3200-9850 Sheet carpet, lor "branded" fiber, add (Modified using 09-68-16-10-9850) S.Y.

Co nl+CC+ 1st Shirt+Security+ChieIICa pt+Secreta ry+Admin «(23*25)+113*22\+113*13\+110*18\+121'18\+113'13\+(13'22\\/9\*1.1

25 09-91-23-20-4500 Cabinets and casework, varnish, three coats, brushwork, sand after 1st coat SF 4+6+4+6\!4

26 09-91-23-20-4500 Cabinets and casework, varnish, three coats, brushwork, sand after 1st coat SF «13+9+13+9)+(13+9+13)+(25+23+25+23)+(13+22+ 13+22)+( 13+13+13+13)+«18+1 0+18+1 0+3+1+3)+(18 21 +18+21 \+19+ 15+9+ 15'~(6+31 +31 \+f 13+ 18+7+ 10+ 15+ 12+ 13+32+351)'1. 1;13

27 09-91-23-20-4500 Cabinets and casework, varnish, three coats, brushwork, sand after 1st coat Stain S.F.

Molding «13+9+13+9)+(13+9+13)+(25+23+25+23)+(13+22+ 13+22)+(13+13+13+13)+«18+1 0+18+1 0+3+1+3)+( 18 21 +18+21 '+'9+ 15+9+ 15'~'6+31 +31 \+f 13+ 18+7+ 10+ 15+ 12+ 13+32+3511'1. 1;13

28 09-91-23-74-0200 Walls and ceilings, interior, zero voc iatex, concrete, dry wall or piaster, latex, primer or SF sealer coat, smooth finish, brushwork 12 Areas 12 Columns ((12*4\+112*4\\'12

29 09-91-23-74-0240 Walls and ceilings, interior, zero voc latex, concrete, dry wall or piaster, latex, primer or SF sealer coat, smooth finish, roller «22+13+13+10+23+13+13+22+13+13+15+10+6+18+21+18+1 0+3+3)*12)"2+(9+23+22+13+13+1 0+11 +11 13+15+7+7+21 +10+18+6+13\*12

30 09-91-23-74-0800 Walls and ceilings, interior, zero voc latex, concrete, dry wall or plaster, latex, paint two SF coats, smooth finish, brushwork 12 Areas 12 Columns 1112*4\+(12'4"*12

-~!. 09-91-23-74-0840 Walls and ceilings, interior, zero voc latex, concrete, dry wall or plaster, latex, paint tHo SF :oats, smooth finish, roller-- «22+13+13+10+23+13+13+22+13+13+15+1 0+6+18+21+18+1 0+3+3)'12)*2+(9+23+22+13+13+1 0+11+11 13+15+7+7+21 +10+18+6+13'*12

32 10-14-23-13-1200 Engraved interior panel slgnage, ftexible door sign, adhesive back, with braille, 518" Ea.

letters 8" x 8"

33 11-52-13-10-1000 Projection screens, wall or ceiling hung, matte white, electric operated, 50 SF, deluxe Ea.

34 12-21-13-13-0350 Metal horizontal louver blinds, horizontal, 2" aluminum slats, custom, maximum Wood SF Blinds 5"6

35 12-21-13-13-0350-1490 Metal horizontal louver blinds, lor special colors, add (Modified using 12-21-13-13 Ea.

1490) Wood Blinds To Match Wood Hiohliohts In Office 5*6

36 13-34-19-50-6200 Pre-engineered steel buildings, accessory items, add to the basic building cost above, Opng.

Iraminn onlv lor windows below 4030 4' x 3' Ooenino Twice The Size 2'1

37 21-13-13-50-1950 Wet pipe sprinkler system components, ftexible sprinkler head connectors, braided' Ea.

stainless steel hose with mountinn bracket 1/2" and 1" outlet size 48" len nth

38 21-13-13-50-1950-1080 Labor adjustment lactors, add to labor lor elevated installation, above ftoor level, Ea.

10' to 14.5' hi h 'Modified usinn 22-01-02-20-1080\

39 21-13-13-50-2360 Wet pipe sprinkler system components, sprinkler head escutcheons, standard, chrome, Ea.

1" size

40 21-13-13-50-2360-4140 Labor adjustment lactors, add to labor lor working in existing occupied buildings, Ea.

office buildin~ IModified usino 22-01-02-20-4140\

..1••.•.~

;~;!tJ,'.~~~. -' --~:"';"-k.••~_.~~~~ •••••lt -,.",...,.";P'P ,.~.t'~t.~m~~;i.;~~~.r.::!!l--"" .

OMS No 0704-0193 I .:--i .. ~'::~,-; .:i"' CONSTRUCTION COST ESTIMATE BREAKDOWN

CONTRACTOR

ADDRESS

- Prepared by:

.,l;(~'W'1IIt;(,'iJ.~\ General Construction SubtotaiT

General Construction Labor Burden I nn:,mm}{.~9%:"4",;",,,,;;;;':

General Construction Subcontractor O&P:, .~ General Construction Overhead~~::~~:~~;~;p General Construction Profit

General Construction Bonding

General Construction Contingency CONTRACT FOR (Work to be petformed) Proposed Project Amount Upgrade Bldg 31 Fire Alarms

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

XDAT 10-1128

MATERIAL COSTS LABOR COSTS EQUIPMENT COSTS OTHER COSTS

LINE UNIT OF LABOR AVERAGE

NO. ITEM DESCRIPTION MEASURE QUANTITY UNIT TOTAL CREW HOURS RATE TOTAL UNIT TOTAL UNIT TOTAL L1NETOTAL 41 21-13-13-50-4820 Wet pipe sprinkler ~ystem components, sprinkler heads, excluding supply piping, Ea.

-( recessed nendent brass 1350 to 2860 F, 1/2" NPT 3/8" or~ice '1-13-13-50-4820-4140 Labor adjustment factors, add to labor for working in existing occupied buildings, Ea.

office build inn (Mod~ied usino 22-01-02-20-4140) 43 22-05-29-10-2864 Hangers and supports for plumbing, HVAC pipe, and equipment, pipe hanger Ea.

assembly, adjustable clevis hanger, saddle, rod, clamp, insulation allowance, 112" pipe size New and Relocated SDrinklers

44 22-05-29-10-2864-1080 Labor adjustment factors, add to labor for elevated installation, above ftoor level, Ea.

10' to 14.5' high 'Mod~ied using 22-01-02-20-1080\

45 22-05-29-10-2864-4140 Labor adjustment factors, add to labor for working in existing occupied buildings, Ea.

office buildinn 'Modrried usino 22-01-02-20-4140)

46 23-09-23-10-0120 Control components and DOC systems, subcontracto(s quote including material and Ea.

labor ana loa innuts sensors averaQe 50' run in 1/2" EMT duct temnerature DischarQe Air

47 23-09-23-10-0130 Control components and DOC systems, subcontracto(s quote including material and Ea.

labor, analog inputs, sensors, average 50' run in 1(2" EMT, space temperature 1 - CC 1 - Secretary 1- ConfRoom 1- Cant

48 23-09-23-10-0170 Control components and DOC systems, subcontracto(s quote including material and Ea.

labor analoQinputs sensors averane 50' run in 112" EMT C.F,M. and txransducer

49 23-09-23-10-3266 Control components and DOC systems, subcontracto(s quote including material and Ea.

labor, D.D.C. controller, average 50' run in conduit, space, V.AV. terminal box, including space temnerature sensor

50 23-33-46-10-1600 Flexible air ducts, flexible, coated fiberglass fabric on corrosion resistant metal helix, LF.

pressure to 12" water oauoe UL-181. non-insulated. 8" diameter 5' Der Diffuser 29*5

51 23-33-46-10-1600-1283 Flexible air ducts, add to labor for elevated installation, of prefabricated L.F.

urchased ductwork 10' to 15' hinh 'Mod~ied us inn 23-33-46-10-12831 29*5

52 23-33-46"10-1600-4140 Labor adjustment factors, add to labor for working in existing occupied buildings, L.F.

".,... office buildinQ (Mod~ied usino 22-01-02-20-4140)' 29*5

23-33-46-10-1640 Flexible air ducts, flexlbie, coated fiberglass fabric on corrosion resistant metal helix, L.F.

,-1Dressure to 12" water gauge. UL-181. non-insulated, 10" diameter 10' per Diffuser 29*10

54 23-33-46-10-1640-1283 Flexible air ducts, add to labor for elevated installation, of prefabricated L.F.

urchased ductwork 10' to 15' high (Mod~ied using 23-33-46-10-1283\ 29*10

55 23-33-46-10-1640-4140 Labor adjustment factors, add to labor for working in existing occupied buildings, LF.

office building (Mod~ied using 22-01-02-20-4140) 29*10

56 23-33-46-10-1660 Fiexible air ducts, flexible, coated fiberglass fabric on corrosion resistant metal helix, L.F.

pressure to 12" water naune UL-181 non-insulated 12" diameter 40+40+50+50

57 23-33-46-10-1660-1283 Flexible air ducts, add to labor for eievated installation, of prefabricated LF.

IDurchased ductwork 10' to 15' hioh (Mod~ied using 23-33-46-10-1283\ 40+40+50+50

58 23-33-46-10-1660-4140 Labor adjustment factors, add to labor for working in existing occupied buildings, L.F.

office building 'Mod~ied usinn 22-01-02-20-4(40) 40+40+50+50

59 23-36-16-10-5650 Variable volume mixing boxes, mixing box, includes electric or pneumatic motor, Ea.

recommend use with attenuator, VAV cool and hot water coils, damper, actuator and thermostat, 1000 CFM 1 - CC Office, 1st Shirt Office 1 - CaDt Chief Security

60 23-36-16-10-5650-1080 Labor adjustment factors, add to labor for elevated installation, above floor level, Ea.

10' to 14.5' hinh (Mod~ied usino 22-01-02-20-1080\

61 23-36-16-10-5650-4140 Labor adjustment factors, add to labor for working in existing occupied buildings, Ea.

office buildinn (Mod~ied usinn 22-01-02-20-4140\

CONSTRUCTION COH ESTIMATE BREAKDOWN c •••.;:"•.:.:. t OMB NO:07p4-0;Q}, . ':'~~.(;~, " . .,.., '

CONTRACTOR

.. ' . ADDRESS

.. Prepared by:

General Construction Subtotal .#,,(~,~t:1l\t{~~~~ General Construction Labor Burden

11 (1-Bl)'!":.::::1 : :::::::::::::.::::::::::::::::::::B~,i;i~!!\!::92:~~!t<iSti.2I\\I~11"j2,:"",,,91 General Construction Subcontractor O&P

" General Construction OverheadT'\S' ?"\. ,:fi General Construction Profit"" .:,.".,,....,If "~'~"t~:.~~.. General Construction Bonding

General Construction Contingency CONTRACT FOR (Work to be performed) Proposed Project Amount Upgrade Bldg 31 Fire Alarms

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

XDAT 1()'1128

MATERIAL COSTS LABOR COSTS EQUIPMENTCOSTS OTHERCOSTS

LINE UNIT OF LABOR AVERAGE

NO. ITEMDESCRIPTION MEASURE QUANTITY UNIT TOTAL CREW HOURS RATE TOTAL UNIT TOTAL UNIT TOTAL LINETOTAL 62 23-36-16-10-5670 Variable volume mixing boxes, mixing box, includes electric or pneumatic motor, Ea.K recommend use WIThattenuator. VAV cool and hot water calls, damper. actuator and thermostat, 1500

;FM Conf Room Storaae Coov Room ..

23-36-16-10-5670-1080 labor adjuslment factors, add to labor for elevated installation, above ftoor level, Ea.

10' to 14.5' hioh (Mod~ied usino 22-01-02-2()'1080)

64 23-36-16-10-5670-4140 labor adjuslment factors, add to labor for working in existing occupied buildings, Ea.

office buildina (Mod~ied us ina 22-01-02-2()'4140)

65 23-36-16-10-5680 Variable volume mixing boxes, mixing box, includes electric or pneumatic motor, Ea.

recommend use wrth attenuator, VAV cool and hot water coils, damper, actuator and thermostat, 2000 CFM Common Area

66 23-36-16-10-5680-1080 labor adjuslment factors, add to labor for elevated installation, above ftoor level, Ea.

10' to 14.5' hioh IMod~ied usino 22-01-02-2()'1080)

67 23-36-16-10-5680-4140 labor adjuslment factors, add to labor for working in existing occupied buildings, Ea.

office bulldina (Mod~ied usina 22-01-02-2()'4140)

68 23-37-13-30-1000 Grilles, aluminum, air return, 6" x 6" Copy Room-1 Ea.

storaoe Room - 1 14x4)

69 23-37-13-30-1000-4140 labor adjusimentfactors, add to labor for working in existing occupied buildings, Ea.

office bulldino (Mod~ied us ina 22-01-02-2()'4140)

70 23-37-13-30-1100 Grilles, aluminum, airreturn, 12" x 12" Conf Room - 2 Ea.

CC, 1st Shirt, Securrty, Break Room - 1 each Capt! Chief - 2 Common Area - 2 2+1+1+1+1+2+2

71 23-37-13-30-1100-4140 labor adjusiment factors, add to labor for working in existing occupied buildings, Ea.

office buildina (Mod~ied us ina 22-01-02-2()'4140)

72 23-37-13-60-1510 Registers, air supply, ceiling or wall, opposed blade damper, anodized aluminum, four Ea.

way deflection, adjustable curved face bars, 6" x 6" Copy Room - 1 storaae Room - 1 (4x4) 1+1

.J-- 23-37-13-60-1510-4180 labor adjusimentfactors, add to iaborforworking in existing occupied buildings, Ea.

;chool (Mod~ied usino 22-01-02-2()'4180)

!-.- 23-37-13-60-1526 Registers, air supply, ceiling or wall, opposed blade damper, anodized aluminum, four Ea.

. way deflection, adjustable curved face bars, 12" x 12" Conf Room - 6

CC Office - 2 1st Shirt, Securrty, Break Room - 1 each Capt! Chief - 2 Common Area - 3 6+2+1+1+1+2+3

75 23-37-13-60-1526-4140 labor adjuslment factors, add to labor for working in existing occupied buildings, Ea.

office build ina (Mod~ied uslna 22-01-02-2()'4140)

76 26-05-19-90-1200 Wire, 600 vol~ type THWN-THHN, copper, stranded, #12 CLF.

((200"10)+( 13+9+13+9)+(13+9+13)+(25+23+25+23)+(13+22+13+22)+(13+13+13+13)+(18+1 0+18+1 0+3 1+3)+(18+21 +18+21 )+(9+15+9+15)+(6+31+31)+(13+18+ 7+10+15+12+13+32+35)+(10"4"10)+(10"14 ))*1.1 • 3)/100

77 26-05-19-90-3020 Wire, 600 vol~ copper type XHHW, stranded, #12 CLF.

78 26-05-23-20-1900 Special wires and fittings, fire alarm FEP tefton 150 voti to 200°C, #18, 2 pair CLF.

79 26-05-33-05-1100 Condun, to 15' high, includes 2 terminations, 2 elbows, 11 beam clamps, and 11 LF.

couollnas per 100 LF. aluminum 3" diameter From Panel To Command Seclion

80 26-05-33-05-5020 Condun, to 15' high, includes 2 terminations, 2 elbows, 11 beam clamps, and 11 LF.

couolinas per 100 LF. electric metallic tub ina (EMT) 3/4" diameter

•. 'Ii::.

.- - ;:......:..-..-""'"~,.;,.;;,.:?I..""'*--.I"-- , '~~ •... - ~'~'*"':j;>.r;, ~4-~".it"' ..•• OMB No. 0704-0193

",' CONSTRUCTION COST ESTIMATE BREAKDOWN 'fJ .', CONTRACTOR .p;-

ADDRESS

- Prepared by:

~<{)~:\:t:::r:?it":~~~:.

General Construction Subtotal I

General Construction Labor Burden I .~ .'t;

General Subcontractor O&P:, General Construction Overhead.-, ~;.~; i1 General Construction Profit~~:~:'~~;~;f General Construction Bonding

General Construction Contingency CONTRACT FOR (Work to be petformed) Proposed Project Amount Upgrade Bldg 31 Fire Alarms

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

XDAT 10-1128

MATERIAL COSTS LABOR COSTS EQUIPMENTCOSTS OTHER COSTS

LINE UNIT OF LABOR AVERAGE

NO, ITEM OESCRIPTION MEASURE QUANTITY UNIT TOTAL CREW HOURS RATE TOTAL UNIT TOTAL UNIT TOTAL LINETOTAL 81 26-05-33-05-5020 CondUIT, to 15' high, includes 2 terminations, 2 elbows, 11 beam clamps, and 11 L.F.C couplings per 100 L.F., electric metallic tubing (EMT), 3/4" diameter " «200)+(13+9+13+9)+(13+9+13)+(25+23+25+23)+(13+22+13+22)+(13+13+13+13)+(18+10+18+10+3+1 + )

+(18+21 +18+21 )+(9+15+9+15)+(6+31+31 )+(13+18+7 +10+15+12+13+32+35)+(10*4*10)+(10*14 »*1.1 p

82 26-05-33-05-5020 CondUIT, to 15' high, includes 2 terminations, 2 elbows, 11 beam clamps, and 11 L.F.

couplinns ner 100 L.F. electric metallic tubinQ (EMn 3/4" diameter

83 26-05-33-05-5220 CondUIT, to 15' high, electric metallic tubing (EMT), field bends, 45' to 90', 3/4" Ea.

diameter 50 ELEC OUTLETS & 30 COMM DROPS

84 26-05-33-05-5220 CondUIT, to 1'5' high, electric metallic tubing (EMT), field bends, 45" to 90", 3/4" Ea.

diameter

85 26-05-33-05-5220 CondUIT, to 15' high, electric metallic tubing (EMT), field bends, 45" to 90", 3/4" Ea.

diameter

86 26-05-33-05-5340 CondUIT, to 15' high, electric metallic tubing (EMT), field bends, offsets, 3/4" diameter Ea.

87 26-05-33-05-5340 CondUIT, to 15' high, electric metallic tubing (EMT), field bends, offsets, 3/4" diameter Ea.

88 26-05-33-05-5340 CondUIT, to 15' high, electric metallic tubing (EMT), field bends, offsets, 3/4" diameter Ea.

89 26-05-33-05-6220 CondUIT, to 15' high, electric metallic tubing (EMT), couplings, set screw, steei, 3/4" Ea.

diameter

90 26-05-33-05-6220 CondUIT, to 15' high, electric metallic tubing (EMT), couplings, set screw, steel, 3/4" Ea.

diameter

91 26-05-33-05-6220 CondUIT, to 15' high, electric metallic tubing (EMT), couplings, set screw, steel, 3/4" Ea.

diameter

92 26-05-33-05-6520 CondUIT, to 15' high, electric metallic tubing (EMT), box connectors, set screw, steel, Ea.

3/4" diameter

93 26-05-33-05-6760 CondUIT, to 15' high, electric metallic tubing (EMT), insulated box connectors, set Ea.

~screw steel 3/4" diameter

26-05-33-05-6760 CondUIT, to 15' high, electric metallic tubing (EMT), insulated box connectors, set Ea.-screw steel, 3/4" diameter 95 26-05-33-05-6760 CondUIT, to 15' high, electric metallic tubing (EMT), insulated box connectors, set Ea.

screw steel 3/4" diameter 96 26-05-33-50-0150 Outlet boxes, pressed steel, square, 4" Ea.

97 26-05-33-50-0150 Outlet boxes, pressed steel, square, 4" Ea.

98 26-05-33-50-0300 Outlet boxes, pressed steel, square, 4", plaster rings Ea.

99 26.05-33-50-0300 Outlet boxes, pressed steel, square, 4", plaster rings Ea.

100 26-27-26-20-0200 Wiring devices elements, toggle SWITch,quiet type, single pole, 15 amp Ea.

101 26-27-26-20-0600 Wiring devices elements, toggle SWITch,3 way, 15 amp Ea.

102 26-27-26-20-2460 Wiring devices elements, receptacle, duplex, 120 vol, grounded, 15 amp Ea.

103 26-27-26-20-3110 Wiring devices elements, wall plates, brown plastic, 1 gang Ea.

104 26-27-26-20-3120 Wiring devices elements, wall plates, brown plastic, 2 gang Ea.

105 26-27-26-20-3130 Wiring devices elements, wall plates, brown plastic, 3 gang Ea.

106 26-51~13-10-0300 Fixture hangers, box hanger, with mounting strap To Mount Projection Screen Ea.

1-07 26-51-13-50-5300 Interior lighting fixtures, including lamps, mounting harcfv.l~re and connections, Ea.

incandescent ceil ina surface mounted opal Qlass drum 8" one 60 watt lamo

108 26-51-13-50-7690 Interior lighting fixtures, emergency ballast, factory installed in fixture Ea.

109 26-51-13-50-8190 Interior lighting fixtures, decorator, miniature low voltage, recessed, cone Ea.

'~,~.~ .. .. "', -'''-'~;.-h- .. ..,,+~£~ .. '-c."___'"__ _. ,.- .. .•.. . ' .. ~,- ..."

. ?; f':rt. (; :;.~:~'f~• CONSTRUCTION C05T'ESTIMAl'E BREAKDOWN .. ;f;~; OMB No. 0704-0193 h~ -,or'

CONTRACTOR ADDRESS

- Prepared by:

.l;(~~~1/tl\t:f.~~~ General Construction Subtotal I

General Construction Labor Burden I ;::::::,:tP;pP%::::l:::::;::: :':":':':'::f?~n~@JH9n~tt\!StJ9n:Y~!!~j9;E!!:H91

General Construction Subcontractor O&P " General Construction Overhead..,.<;~:~,:;':~ General Construction Profit

General Construction Bonding

General Construction Contingency CONTRACT FOR (Work to be performed) Proposed Project Amount Upgrade Bldg 31 Fire Alarms

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK lOCATION

XDAT 10-1128

MATERIAL COSTS LABOR COSTS EQUIPMENTCOSTS OTHER COSTS

LINE UNIT OF LABOR AVERAGE

NO. ITEM DESCRIPTION MEASURE QUANTITY UNIT TOTAL CREW HOURS RATE TOTAL UNIT TOTAL UNIT TOTAL L1NETOTAL 110 26-53-13-10-0080 Exit lighting fixtures, exit light ceiling or wall mount, incandescent, single face .... Ea.t 28-31-23-50-5610 Alarm paneis and devices, excluding wires and conduit, fire, strobe and horn (ADA Ea.

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

113 B2020-104-5750 Steel windows, steel, picture window, insulated glass, 6' x 4', no detail Ea.

114 C1010-124-1200 Drywall partitions, wood stud framing, 5/8" fire rated gypsum board lace layer, no base SF layer, 2" x 4" at 16" O.C.framing, same opposite lace, no insulation

22+ 13+ 13+ 10+23+ 13+ 13+22+ 13+ 13+ 15+ 10+6+ 18+21 + 18+ 10+3+3)"12 115 C1020-114-2160 Metal door and metal frame, including painting the door and frame, excluding hardware, Ea.

fiush hollow core, 18 gage ha~ glass, 6'-0" x 7'-0", size, drywall knock down frame, 4-7/8" depth

116 C1020-122-3200 Wood door and metal frame, excluding hardware, particle core, flush, birch face, 2'-8" x Ea.

6'-8" size drv>=11 knock down frame 4-7/8" denth

117 C1020-310-0160 Hardware, hinges, full mortise, average frequency, steel base, 4-1/2" x 4-1(2" USP 10 Ea.

Doors 3 Hinnes each

118 C1020-310-0400 Hardware, locksels, heavy duty cylindrical, keyed, single cylinder function Ea.

119 C1 020-310-0400-0460 Hardware, for re-core cylinder, add Ea.

120 C102Q..310-0560 Hardware, closers, rack and pinon, adjustable backcheck,.3 way mount, all sizes, Ea.

renulararm

121 C1 020-310-0800 Hardware, push, pull, pull handle, push bar, bronze Exterior Door Ea.

122 C102Q..310-0880 Hardware, panic devices, narrow stile, rim mounted, outside key and pull Exterior Door Ea.

123 C3030-210-5900 Acoustical ceilings, 5/8" fiberglass board, 24" x 24" tile, tee grid, suspended support S.F.

124 CARP Carpenters - 2009 RSMeans Facilities Base Rate Hour

125 CARP Carpenters - 2009 RSMeans Facilities Base Rate Selective Demolition of Suspended Ceiling Tiles Hour ..r- and Grid Renuired For Demo Of Existinn Wall and Installation Of New Walls

2LEC Electricians - 2009 RSMeans Facilities Base Rate Two Electricians, 8 hours each, for se!ect1ve Hour ~.....,;'--. demolition of electrical in demolished walls

127 ElEC Electricians - 2009 RSMeans Facilities Base Rate 2 ELECTRICIANS PRESENT FOR MOVING Hour

EXISTING LIGHTING AND MISCELLANEOUS

128 SHEE Sheet Metal Workers - 2009 RSMeans Facilities Base Rate Demo I Redo HVAC Hour CFM Duct Size Cales

129 SPRI Sprinkler Installers - 2009 RSMeans Facilities Base Rate Rework Sprinkler System Hour