S02 - Exhibit 01a 537-17-115 Construction IFC Narrative.pdf

Jesse Brown VAMC Project #537-17-115 Remodel Sterile Processing Service

Contract Number:

36C25218D0192

Task Order Number:

36C25219N0098

Issued for Construction

Narrative

June 13, 2024

Project #537-17-115 Remodel Sterile Processing Service Issued for Construction

Index

DESIGN ELEMENTS:

Mechanical

APPENDICES:

Appendix A ...................................................................................... Cost Estimate Appendix B ............................................................................................ Cutsheets Appendix C ......................................................................................... Calculations Appendix D ................................................................................. Client Comments

Mechanical Design Elements (Reference Codes, Standards and Design References section on Page 1)

Statement of Work

Chicago Jesse Brown VA Medical Center air handling unit, AH-2, services the sterile processing service (SPS) area. AH-2 is near its useful life and does not fulfill the dehumidification requirements in the SPS area because of the campus utility’s (chilled water, steam system) shortage, hence, VA prefers to replace the existing AH-2.

The primary role of the mechanical discipline for this project is to perform the design of the above tasks that meet the SPS HVAC requirements of applied codes and VA HVAC design manuals.

Design Conditions

1. Outside Air Temperatures:

a. The VA HVAC Design Guide lists temperatures for Chicago, Illinois. as follows:

i. Summer (0.4%): 91.4 Deg. F. DB; 74.3 Deg. F. WB.

ii. Winter (99.6%): -1.5 Deg. F.

Existing

The existing AH-2, which is in the mechanical room on the third floor, services the SPS and

SPD area. AH-2 is a 100% outside air unit with a VFD supply fan, a chilled-water cooling coil, a hot water heating coil, a steam humidifier, and a running glycol water heat recovery coil.

Design Concept

• Replace the existing AH-2 with a new unit to meet the SPS dehumidifying requirements.

The new air handling unit shall be 100% outside air, with a VFD supply fan, a chilled water cooling coil, a DX cooling coil, a heat pipe reheat coil, a hot water pre-heating coil, an electrical humidifier, a running glycol water heat recovery coil, the MERV 7 and 11 pre-filters and the MERV 14 final filters. The air-cooled condensing unit will be located outside of the mechanical room on the roof.

• the existing AH-2 shall remain in service during the installation of the new AHU.

Connection of the new AHU to the existing duct distribution system shall be made on weekends or at night.

• As required by the VA, terminal units of TU-2-1-3, TU-2-1-4, TU-2-1-5, TU-2-1-6, TU-2-

1-7, and TU-2-1-16 will be removed from the AHU-2 HVAC system and reconnected to the AHU-3 HVAC system.

• An instrument air compressor and its associated distribution piping system will be added to the VA-provided cabinets.

• A new PPE room is added to the SPS, the HVAC design of this PPE room will follow the requirements in the VA HVAC design manual-20240301, see below.

New work

1. Mechanical calculation.

2. Coordinate with the manufacturer for the customized new AHU.

3. Install the new AHU.

4. Connect the new AHU to the existing building HVAC duct distribution system and the existing building hot water system on weekends or at night.

5. Shift the 6 terminal units from the AHU-2 HVAC system to AHU-3 HVAC system.

Demolition work

1. Disconnect the existing AH-2 from the existing building HVAC duct distribution system and other utility systems.

2. Remove the existing AH-2.

3. Remove the existing ductwork servicing the new PPE room.

Appendix A Cost Estimate

JESSE BROWN VA MEDICAL CENTER

Remodel Sterile Processing Service

Chicago, IL

100% S & S – Statement of Probable Cost

Prepared by: John J. Carter, CPE

VA Project # 537-17-115

ACG # 18-327

Jesse Brown VA Medical Center

INDEX

1. Project Introduction

2. Assumptions / Qualifications

3. Project Data Sheet

4. Cost Estimate:

a. Level 1 Cost Summary Sheet

b. Level 3 Estimate Details

5. Market Survey Report

INTRODUCTION

Project Description

Chicago Jesse Brown VA Medical Center air handling unit, AH-2, services the sterile processing service (SPS) area. AH-2 is near its useful life and does not fulfill the dehumidification requirements in the SPS area because of the campus utility’s (chilled water, steam system) shortage, hence, VA prefers to replace the existing AH-2.

Basis of Estimate The estimate has been prepared using the following information:

1. Project Drawings – 100% S & S, dated June 13, 2024

Drawings on next page.

2. Project Narrative – 100% S & S, dated June 13, 2024

3. Project Specifications – 100% S & S, dated June 13, 2024

ASSUMPTIONS / QUALIFICATIONS

Construction Schedule A construction duration of twelve (12) months has been used for the costs for General Conditions. All work is assumed to be during regular business hours.

Method of Procurement The estimate is based on traditional Design-Bid-Build procurement competitively bid with a minimum of three (3) qualified SDVOSB General Contractors and a minimum of three (3) qualified subcontractors for major trades required for the project.

Basis for Quantities Wherever possible, this estimate has been based upon the actual measurement of different work items. For the remaining items, parametric measurements were used in conjunction with references from similar projects.

Basis for Unit Costs Unit costs are based on current bid prices in the Chicago, IL area. All subcontractors' overhead and profit are included in each line-item unit cost. This overhead and profit cover each subcontractor’s cost for labor burden, materials and equipment sales taxes, field overhead, home office overhead, and profit. The general contractor’s overhead and profit is shown separately in the Summary.

Sources for Pricing This estimate was prepared by qualified cost estimators experienced in estimating construction costs at all design stages. Pricing data to reflect current conditions in the Chicago, IL area. Some quotes may have been solicited from outside sources to substantiate in-house pricing data.

Design Allowances An allowance for undeveloped design details has been included in the summary of this estimate.

Escalation Allowance All labor and material prices herein are reflective of current prices. According to the VA Manual for Cost Estimates, two separate escalations are included on the summary level to take through the mid-point of construction.

Escalation from the date of the estimate to Contract Award assuming the Contract Award is nine (9) months from the date of 100% Sealed Bid Documents using a rate of 8.00% per annum for an escalation of 6.00%.

Escalation from the date of Contract Award to the mid-point of construction is based upon one-half of the estimated construction duration using a rate of 8.00% per annum for an escalation of 4.00%.

Estimated Start date: March 16, 2025 Midpoint of Construction: November 11, 2025 Estimated Completion date: March 15, 2026

Items Excluded From the Estimate, Unless Specifically Noted Otherwise

• Premium time beyond that noted.

• Owner’s field inspection costs.

• General building permit.

• Telephone equipment.

• Move-in costs or maintenance costs after move-in.

Items Affecting the Cost Estimate Items that may change the estimated construction cost include, but are not limited to:

• Modifications or changes to the scope of work.

• Unforeseen concealed conditions.

• Any specified equipment, material, or product item that cannot be obtained from at least three different sources.

• Any other non-competitive bid situations.

• Bids delayed beyond the projected schedule.

Statement of Probable Cost This opinion of the probable construction cost is based on the experience, qualifications, and best judgment of an estimator familiar with the construction industry.

PROJECT DATA SHEET

DATE: June 13, 2024

LOCATION: Chicago, IL PROJECT NO: 537-17-115

TITLE: Jesse Brown VA Medical Center

Submission No: 100% S & S - Statement of Probable Cost

Area Calculations

8,129 SF Approximate Area of Work

QUANTITATIVE BUILDING DESCRIPTION

INT. WALL: 8,700 sf new walls, 138 LF Patch and Repair as Needed

EXT. WALL: N/A

WINDOWS: N/A

EXT. DOORS: N/A

INT. DOORS: 7 EA

NO. OF FLOORS: 3

NO. OF ELEVATORS: N/A

QUALITATIVE BUILDING DESCRIPTION (TYPE & MATERIAL)

FOUNDATION: Existing SUBSTRUCTURE: Existing SUPERSTRUCTURE: Existing EXTERIOR CLOSURE: Existing ROOFING: Existing INTERIOR WALLS: Metal stud with drywall.

Level 1 Cost Summary Sheet Page 1

18-327 VA Chicago SPS - 100% 6/12/202411:12 AM

Estimator: John J. Carter, CPE

Level 1 Description Takeoff Quantity Labor

Amount

Material

Amount Equip Amount Total Cost/Unit Total Amount

A SUBSTRUCTURE 8,129.00 gsf 5,193 11,944 2.11 /gsf 17,137

C INTERIORS 8,129.00 gsf 259,229 297,999 68.55 /gsf 557,228

D SERVICES 8,129.00 gsf 664,033 1,090,053 6,636 216.60 /gsf 1,760,722

E EQUIPMENT & FURNISHINGS 8,129.00 gsf 14,738 25,071 4.90 /gsf 39,809

F SPECIAL CONSTRUCTION & DEMOLITION 8,129.00 gsf 197,963 35,837 28.76 /gsf 233,800

Z GENERAL 8,129.00 gsf 507,076 121,102 38,093 81.96 /gsf 666,271

Estimate Totals

Description Amount Totals Rate

Labor 1,648,232

Material 1,546,169

Equipment 80,566

Subtotal 3,274,967 3,274,967 Bonds & Insurance 98,249 3.000 %

Subtotal 98,249 3,373,216 GC Overhead 337,322 10.000 %

GC Profit 371,054 10.000 %

Subtotal 708,376 4,081,592 Design Contingency

Subtotal 4,081,592 Per 3.3.8 Escalation to Bid Date 03/16/25 244,895 6.000 %

Per 3.3.8 Escalation to Mid Construction 11/11/25 163,264 4.000 %

Total 4,489,751

Level 3 Estimate Details Page 1

18-327 VA Chicago SPS - 100% 6/12/202411:13 AM

Estimator: John J. Carter, CPE

Level 1 Level 2 Level 3 Description Takeoff Quantity Labor Price Labor

Amount Material Price

Material

Amount Equip Price

Equip

Amount Total Cost/Unit Total Amount

A SUBSTRUCTURE

A10 FOUNDATIONS

A1010 Standard Foundations

Interior Equipment Pads 25.00 cy 218.10 /mh 5,193 477.75 /cy 11,944 - - 685.47 /cy 17,137

A1010 Standard Foundations 8,129.00 gsf 5,193 11,944 2.11 /gsf 17,137

A10 FOUNDATIONS 8,129.00 gsf 5,193 11,944 2.11 /gsf 17,137

A SUBSTRUCTURE 8,129.00 gsf 5,193 11,944 2.11 /gsf 17,137

C INTERIORS

C10 INTERIOR CONSTRUCTION

C1010 Interior Partitions

Unfaced Batts @ Wall 3.5" 3,450.00 sf 218.10 /mh 5,016 1.22 /sf 4,489 - - 2.76 /sf 9,506

Unfaced Batts @ Wall 6" 900.00 sf 218.11 /mh 1,309 0.76 /sf 733 - - 2.27 /sf 2,041

Track 3 5/8" 20 Ga. 460.00 lf 218.11 /mh 1,003 2.03 /lf 1,000 - - 4.36 /lf 2,004

Track 6" 20 Ga. 120.00 lf 218.11 /mh 262 2.29 /lf 294 - - 4.63 /lf 556

Metal Studs @ Wall 3-5/8" 20 Ga. 5,032.50 lf 218.10 /mh 10,976 2.03 /lf 10,229 - - 4.21 /lf 21,205

Metal Studs @ Wall 6" 18 Ga. 1,260.00 lf 218.10 /mh 10,304 1.97 /lf 2,482 - - 10.15 /lf 12,786

GWB 5/8" @ Wall - Type X - FC Board 8,700.00 sf 218.10 /mh 18,975 1.48 /sf 13,746 - - 3.76 /sf 32,722

Taping GWB @ Level 4 Finish .... for Paint 8,700.00 sf 218.10 /mh 18,975 0.43 /sf 3,779 - - 2.62 /sf 22,754

Metal Stud Framing Screw - Self Drillers 2,644.80 ea - - 130.10 /box 23 - - 0.01 /ea 23

GWB to Stud Screw - Bugel Head 8,700.00 ea - - 74.87 /box 65 - - 0.01 /ea 65

Patch and Repair Wall as Needed 138.00 lf 217.61 /mh 45,022 34.75 /lf 4,795 - - 360.99 /lf 49,817

C1010 Interior Partitions 8,129.00 gsf 111,842 41,636 18.88 /gsf 153,479

C1020 Interior Doors

HM Single Frames - 3'0" x 7'0" 4.00 ea 217.61 /mh 3,482 498.19 /ea 1,993 - - 1,368.61 /ea 5,474

HM Single Frames - 3'8" x 7'0" 1.00 ea 217.61 /mh 870 451.69 /ea 452 - - 1,322.12 /ea 1,322

HM Double Frames - 6'0" x 6'8" 1.00 ea 217.61 /mh 1,741 996.36 /ea 996 - - 2,737.22 /ea 2,737

Wood Doors Interior 3'0" x 6'8" - Prefinished 2.00 ea 217.61 /mh 870 955.51 /ea 1,911 - - 1,390.72 /ea 2,781

Wood Doors Interior 3'0" x 7'0" - Prefinished 4.00 ea 217.61 /mh 1,741 1,129.23 /ea 4,517 - - 1,564.45 /ea 6,258

Wood Doors Interior 3'8" x 7'0" - Prefinished 1.00 ea 217.61 /mh 435 1,172.66 /ea 1,173 - - 1,607.88 /ea 1,608

Steel Windows by SF 60.00 sf 217.61 /mh 8,704 217.16 /sf 13,030 - - 362.23 /sf 21,734

Finish Hardware Wood Door - Single Set Medical Set 5.00 ea 217.61 /mh 5,440 985.04 /ea 4,925 - - 2,073.07 /ea 10,365

Finish Hardware Wood Door - Double Set Medical Set 1.00 ea 217.61 /mh 2,176 1,970.07 /ea 1,970 - - 4,146.14 /ea 4,146

Automatic Door Operators 1.00 ea 217.61 /mh 3,482 6,914.96 /ea 6,915 - - 10,396.67 /ea 10,397

Paint Interior Door Frames 6.00 ea 217.61 /mh 2,611 17.37 /ea 104 - - 452.59 /ea 2,716

C1020 Interior Doors 8,129.00 gsf 31,553 37,985 8.55 /gsf 69,538

C1030 Specialties

FR Access Doors 24 x 24 12.00 ea 217.61 /mh 6,528 391.85 /ea 4,702 - - 935.86 /ea 11,230

Wall Mount Corner Stainless Steel Guards 4'x4" 12.00 ea 217.61 /mh 5,223 217.16 /ea 2,606 - - 652.37 /ea 7,828

High Impact Wallcovering - HIW 170.00 sf 217.61 /mh 3,699 26.06 /sf 4,430 - - 47.82 /sf 8,129

Floor Bumpers - Steel 190.00 lf 217.61 /mh 4,135 41.26 /lf 7,839 - - 63.02 /lf 11,974

Soap Dispensers - Install Only 6.00 ea 217.61 /mh 392 3.48 /ea 21 - - 68.76 /ea 413

Towel Dispensers - Install Only 6.00 ea 217.60 /mh 326 3.47 /ea 21 - - 57.87 /ea 347

Sharps Disposal - Install Only 1.00 ea 217.61 /mh 870 3.48 /ea 3 - - 873.91 /ea 874

Pass Through Scope Cabinet - Install Only 4.00 ea 217.61 /mh 3,482 86.87 /ea 347 - - 957.29 /ea 3,829

Tube Storage Unit - Install Only 3.00 ea 217.61 /mh 2,611 17.37 /ea 52 - - 887.80 /ea 2,663

HLD Disinfector - Install Only 1.00 ea 217.61 /mh 870 86.86 /ea 87 - - 957.29 /ea 957

HLD Tee Probe Disinfector - Install Only 3.00 ea 217.61 /mh 2,611 86.87 /ea 261 - - 957.29 /ea 2,872

Floor Standing Storage Cabinet - Install Only 1.00 ea 217.11 /mh 868 86.86 /ea 87 - - 955.30 /ea 955

High Level Disinfector - Install Only 10.00 ea 217.11 /mh 8,684 86.86 /ea 869 - - 955.31 /ea 9,553

Ultrasonic Cleaner- Install Only 1.00 ea 217.11 /mh 868 86.86 /ea 87 - - 955.30 /ea 955

Pass Window - Install Only 1.00 ea 217.11 /mh 868 86.87 /ea 87 - - 955.31 /ea 955

Fire Extinguisher Cabinet Recessed 1.00 ea 217.11 /mh 543 461.01 /ea 461 - - 1,003.79 /ea 1,004

C1030 Specialties 8,129.00 gsf 42,580 21,960 7.94 /gsf 64,540

C10 INTERIOR CONSTRUCTION 8,129.00 gsf 185,976 101,582 35.37 /gsf 287,558

C30 INTERIOR FINISHES

C3020 Floor Finishes

Resnious Flooring & Base 4,375.00 sf 217.11 /mh 18,997 31.27 /sf 136,811 - - 35.61 /sf 155,808

LVT Flooring 506.00 sf 217.11 /mh 2,197 12.16 /sf 6,153 - - 16.50 /sf 8,351

Floor Prep 4,915.00 sf 217.11 /mh 21,342 1.30 /sf 6,404 - - 5.65 /sf 27,746

Cove Base 6" 534.00 lf 217.11 /mh 2,319 2.17 /lf 1,241 - - 6.67 /lf 3,560

Carpet Tile 34.00 sy 217.11 /mh 1,476 43.43 /sy 1,477 - - 86.85 /sy 2,953

C3020 Floor Finishes 8,129.00 gsf 46,331 152,086 24.41 /gsf 198,417

C3030 Ceiling Finishes

GWB 5/8" @ Ceiling - Sheathing Gypsum 847.00 sf 217.11 /mh 12,260 17.37 /sf 15,745 - - 33.06 /sf 28,004

2 x 2 Ceiling Textured Tile - ACT-1 1,675.00 sf 217.11 /mh 7,273 7.82 /sf 14,011 - - 12.71 /sf 21,285

2 x 2 Ceiling Textured Tile - ACT-2 1,197.00 sf 217.11 /mh 5,198 10.42 /sf 13,351 - - 15.50 /sf 18,548

C3030 Ceiling Finishes 8,129.00 gsf 24,730 43,107 8.35 /gsf 67,837

C3040 Interior Coatings & Special Finishes

Paint Walls 564.00 sf 194.26 /mh 2,191 2.17 /sf 1,225 - - 6.06 /sf 3,416

C3040 Interior Coatings & Special Finishes 8,129.00 gsf 2,191 1,225 0.42 /gsf 3,416

C30 INTERIOR FINISHES 8,129.00 gsf 73,253 196,417 33.17 /gsf 269,670

C INTERIORS 8,129.00 gsf 259,229 297,999 68.55 /gsf 557,228

D SERVICES

D20 PLUMBING

D2010 Plumbing Fixtures

Wall Hung - Hand Sink P-501 1.00 ea 221.58 /mh 1,773 3,564.89 /ea 3,565 - - 5,337.55 /ea 5,338

Floor Mounted Stainless Steel Triple Sink P-502 4.00 ea 221.58 /mh 7,091 10,081.43 /ea 40,326 - - 11,854.08 /ea 47,416

Wall Hung - Service Sink P-503 1.00 ea 221.58 /mh 1,773 3,512.01 /ea 3,512 - - 5,284.67 /ea 5,285

Floor Mounted Mop Sink P-504 1.00 ea 221.58 /mh 1,773 1,898.80 /ea 1,899 - - 3,671.45 /ea 3,671

Counter Top Sink P-505 2.00 ea 221.58 /mh 3,545 2,254.64 /ea 4,509 - - 4,027.30 /ea 8,055

Eyewash Station P-2000 4.00 ea 221.58 /mh 7,091 1,105.40 /ea 4,422 - - 2,878.05 /ea 11,512

Service Sink P-6500 1.00 ea 221.58 /mh 1,773 1,898.10 /ea 1,898 - - 3,670.75 /ea 3,671

D2010 Plumbing Fixtures 8,129.00 gsf 24,817 60,130 10.45 /gsf 84,948

D2020 Domestic Water Distribution

Water Pipe Copper Sweat - Valves 3/4" 4.00 lf 221.60 /mh 89 10.77 /lf 43 - - 32.93 /lf 132

Hydronic Pipe Steel Sch 40 Thr - Pipe 3/4" 167.00 lf 221.58 /mh 3,700 10.77 /lf 1,799 - - 32.93 /lf 5,499

Hydronic Pipe Steel Sch 40 Thr - Pipe 1 3/4" 28.00 lf 221.58 /mh 620 39.94 /lf 1,118 - - 62.10 /lf 1,739

Hydronic Pipe Steel Sch 40 Thr - Pipe 1 1/2" 45.00 lf 221.58 /mh 997 32.14 /lf 1,446 - - 54.30 /lf 2,443

Hydronic Pipe Steel Sch 40 Thr - Pipe 1" 55.00 lf 221.58 /mh 1,219 15.46 /lf 850 - - 37.62 /lf 2,069

Sanitary Pipe Steel Sch 40 Thr - Pipe 4" 126.00 lf 221.58 /mh 5,584 48.64 /lf 6,129 - - 92.96 /lf 11,713

Sanitary Pipe Steel Sch 40 Thr - Pipe 2" 99.00 lf 221.58 /mh 2,194 26.51 /lf 2,625 - - 48.67 /lf 4,818

Sanitary Vent Pipe Steel Sch 40 Thr - Pipe 2" 297.00 lf 221.58 /mh 6,581 26.51 /lf 7,874 - - 48.67 /lf 14,455

Hydronic Pipe Steel Sch 40 Thr - Pipe 1" 55.00 lf 221.58 /mh 1,219 15.46 /lf 850 - - 37.62 /lf 2,069

DHW Pipe Steel Sch 40 Thr - Pipe 1" 256.00 lf 221.58 /mh 5,672 15.46 /lf 3,958 - - 37.62 /lf 9,631

DHW Pipe Steel Sch 40 Thr - Pipe 3/4" 248.00 lf 221.58 /mh 5,495 10.77 /lf 2,671 - - 32.93 /lf 8,166

DHW Pipe Steel Sch 40 Thr - Pipe 1 1/4" 130.00 lf 221.58 /mh 2,881 33.88 /lf 4,404 - - 56.04 /lf 7,285

DHW Pipe Steel Sch 40 Thr - Pipe 1/4" 51.00 lf 221.58 /mh 1,130 11.73 /lf 598 - - 33.89 /lf 1,728

DI Pipe Steel Sch 40 Thr - Pipe 3/4" 42.00 lf 221.58 /mh 931 11.73 /lf 493 - - 33.88 /lf 1,423

Hydronic Pipe Steel Sch 40 Thr - Fittings 3/4" 25.00 ea 221.58 /mh 2,770 1.74 /ea 43 - - 112.53 /ea 2,813

Hydronic Pipe Steel Sch 40 Thr - Fittings 1 1/2" 10.00 ea 221.58 /mh 1,108 3.47 /ea 35 - - 114.27 /ea 1,143

Hydronic Pipe Steel Sch 40 Thr - Fittings 1 1/4" 5.00 ea 221.58 /mh 554 3.47 /ea 17 - - 114.26 /ea 571

DHW Pipe Steel Sch 40 Thr - Fittings 1" 30.00 ea 221.58 /mh 3,324 3.47 /ea 104 - - 114.27 /ea 3,428

HW Pipe Steel Sch 40 Thr - Fittings 3/4" 33.00 ea 221.58 /mh 3,656 1.74 /ea 57 - - 112.53 /ea 3,713

Sanitary Pipe Steel Sch 40 Thr - Fittings 4" 20.00 ea 221.58 /mh 2,216 5.21 /ea 104 - - 116.00 /ea 2,320

Sanitary Pipe Steel Sch 40 Thr - Fittings 2" 10.00 ea 221.58 /mh 1,108 3.48 /ea 35 - - 114.27 /ea 1,143

Sanitary Vent Pipe Steel Sch 40 Thr - Fittings 2" 30.00 ea 221.58 /mh 3,324 3.47 /ea 104 - - 114.27 /ea 3,428

DHW Pipe Steel Sch 40 Thr - Fittings 1 1/4" 30.00 ea 221.58 /mh 3,324 3.47 /ea 104 - - 114.27 /ea 3,428

HW Pipe Steel Sch 40 Thr - Fittings 3/4" 5.00 ea 221.58 /mh 554 1.74 /ea 9 - - 112.53 /ea 563

Level 3 Estimate Details Page 2

Estimator: John J. Carter, CPE

Level 1 Level 2 Level 3 Description Takeoff Quantity Labor Price Labor

Amount Material Price

Material

Amount Equip Price

Equip

Amount Total Cost/Unit Total Amount

D2020 Domestic Water Distribution

DHW Pipe Steel Sch 40 Thr - Fittings 1/4" 10.00 ea 221.58 /mh 1,108 1.74 /ea 17 - - 112.53 /ea 1,125

DI Pipe Steel Sch 40 Thr - Fittings 3/4" 5.00 ea 221.58 /mh 554 1.74 /ea 9 - - 112.53 /ea 563

3/4" Shut Off Valves 27.00 ea 221.58 /mh 11,965 43.43 /ea 1,173 - - 486.60 /ea 13,138

Expansion Tank Stainless Steel - 10 Gallon 1.00 ea 221.58 /mh 443 2,084.73 /ea 2,085 - - 2,527.89 /ea 2,528

Thermostatic Mixing Valve 4.00 ea 221.58 /mh 3,545 691.44 /ea 2,766 - - 1,577.77 /ea 6,311

D2020 Domestic Water Distribution 8,129.00 gsf 77,864 41,521 14.69 /gsf 119,385

D20 PLUMBING 8,129.00 gsf 102,681 101,652 25.14 /gsf 204,332

D30 HEATING, VENTILATION & AIR CONDITIONING

D3040 Distribution Systems

Gal Metal Duct 18 Ga. 10" Round 211.00 lbs 219.59 /mh 2,896 23.45 /lbs 5,691 - - 40.70 /lbs 8,587

Gal Metal Duct 18 Ga. 8" Round 298.00 lbs 219.59 /mh 4,090 23.45 /lbs 8,037 - - 40.70 /lbs 12,127

Gal Metal Duct 18 Ga. 10x10 75.00 lbs 219.60 /mh 1,029 23.45 /lbs 2,023 - - 40.70 /lbs 3,052

Gal Metal Duct 18 Ga. 18x12 319.00 lbs 219.59 /mh 4,378 23.45 /lbs 8,604 - - 40.70 /lbs 12,982

Gal Metal Duct 18 Ga. 12x10 105.00 lbs 219.60 /mh 1,441 23.45 /lbs 2,832 - - 40.70 /lbs 4,273

Gal Metal Duct 18 Ga. 16x10 288.00 lbs 219.59 /mh 3,953 23.45 /lbs 7,768 - - 40.70 /lbs 11,720

Gal Metal Duct 18 Ga. 6" Round 43.00 lbs 219.59 /mh 590 23.45 /lbs 1,160 - - 40.70 /lbs 1,750

Gal Metal Duct 18 Ga. 20x10 227.00 lbs 219.59 /mh 3,115 23.45 /lbs 6,122 - - 40.70 /lbs 9,238

Gal Metal Duct 18 Ga. 12x8 Transfer Elbow Duct 136.00 lbs 219.60 /mh 1,867 23.45 /lbs 3,668 - - 40.70 /lbs 5,535

Gal Metal Duct 18 Ga. 25x14 225.00 lbs 219.59 /mh 3,088 23.45 /lbs 6,069 - - 40.70 /lbs 9,157

VAV Box w/ HW Re-Heat Coil 500- 850 cfm 4.00 ea 219.59 /mh 7,027 3,908.88 /ea 15,636 - - 5,665.63 /ea 22,663

Supply Diffuser Aluminum Linear 2" 9.00 ea 219.59 /mh 346 304.02 /ea 2,736 - - 342.45 /ea 3,082

Exhaust Grille Aluminum Linear 2" 8.00 ea 219.60 /mh 307 304.02 /ea 2,432 - - 342.45 /ea 2,740

Air Handling Unit - 16,000 CFM 1.00 ea 219.59 /mh 26,351 382,201.31 /ea 382,201 165.91 /eh 1,327 409,879.90 /ea 409,880

Rooftop Condensing Unit 130Ton 1.00 ea 219.59 /mh 26,351 217,159.83 /ea 217,160 165.91 /eh 1,327 244,838.43 /ea 244,838

Air Compressor - 3 HP 1.00 ea 219.59 /mh 3,514 15,215.09 /ea 15,215 165.91 /eh 664 19,392.24 /ea 19,392

Steam Humidifier - 14,000 CFM 2.00 ea 219.59 /mh 7,027 28,665.10 /ea 57,330 165.91 /eh 1,327 32,842.25 /ea 65,684

Exhaust Fan - 7000 CFM - 5 HP 1.00 ea 219.59 /mh 8,784 9,555.03 /ea 9,555 165.91 /eh 664 19,002.44 /ea 19,002

Air Balance System 1.00 ea 219.59 /mh 8,784 9,555.03 /ea 9,555 165.91 /eh 664 19,002.45 /ea 19,002

Balancing Damper 8.00 ea 219.59 /mh 3,514 43.43 /ea 347 - /eh - 482.62 /ea 3,861

Refrigerant Suction and Liquid Line 132.00 lf 219.59 /mh 1,159 17.37 /lf 2,293 - /eh - 26.16 /lf 3,453

Air Compressor - 20 HP 1.00 ea 219.59 /mh 3,514 43,431.97 /ea 43,432 165.91 /eh 664 47,609.12 /ea 47,609

D3040 Distribution Systems 8,129.00 gsf 123,125 809,867 6,636 115.59 /gsf 939,628

D3060 Controls & Instrumentation

VAV Box DDC Controller 4.00 ea 219.59 /mh 7,027 1,389.83 /ea 5,559 - - 3,146.58 /ea 12,586

Temp Trak Room Monitor 1.00 ea 219.59 /mh 3,514 1,302.96 /ea 1,303 - - 4,816.46 /ea 4,816

Programming, Graphics, and Commissioning 1.00 ea 219.59 /mh 17,568 4,343.19 /ea 4,343 - - 21,910.74 /ea 21,911

Air Handler DDC Controller 1.00 ea 219.60 /mh 1,757 2,605.92 /ea 2,606 - - 4,362.68 /ea 4,363

Duct Temperature Sensors 5.00 ea 219.59 /mh 4,392 217.16 /ea 1,086 - - 1,095.54 /ea 5,478

Duct Humidity Sensors 3.00 ea 219.59 /mh 2,635 304.02 /ea 912 - - 1,182.40 /ea 3,547

Duct Differential Pressure Sensors 3.00 ea 219.60 /mh 2,635 868.64 /ea 2,606 - - 1,747.02 /ea 5,241

Duct Static Pressure Sensors 4.00 ea 219.59 /mh 3,514 868.64 /ea 3,475 - - 1,747.02 /ea 6,988

Duct Smoke Detector 1.00 ea 219.60 /mh 878 868.64 /ea 869 - - 1,747.02 /ea 1,747

OSA Damper Actuator 1.00 ea 219.59 /mh 1,757 217.16 /ea 217 - - 1,973.91 /ea 1,974

Hot Water Valve and Actuator 2" - AHJ 1.00 ea 219.60 /mh 1,757 2,605.91 /ea 2,606 - - 4,362.67 /ea 4,363

Chilled Water Valve and Actuator 3" - AHU 1.00 ea 219.60 /mh 1,757 3,127.10 /ea 3,127 - - 4,883.86 /ea 4,884

Temp Trak Room Monitor - Room Temp Sensors 7.00 ea 219.59 /mh 3,074 217.16 /ea 1,520 - - 656.35 /ea 4,594

Air Flow Monitoring Station 1.00 ea 219.59 /mh 1,757 1,346.39 /ea 1,346 - - 3,103.14 /ea 3,103

Humidifier Steam Valve and Actuator - 1" 1.00 ea 219.60 /mh 1,757 781.77 /ea 782 - - 2,538.53 /ea 2,539

VA Notebook Computers 3.00 ea 219.59 /mh 5,270 1,737.28 /ea 5,212 - - 3,494.03 /ea 10,482

VAV Box Control Valve and Actuator 4.00 ea 219.59 /mh 3,514 260.59 /ea 1,042 - - 1,138.97 /ea 4,556

D3060 Controls & Instrumentation 8,129.00 gsf 64,561 38,611 12.69 /gsf 103,172

D30 HEATING, VENTILATION & AIR

CONDITIONING

8,129.00 gsf 187,686 848,478 6,636 128.28 /gsf 1,042,800

D40 FIRE PROTECTION

D4040 Sprinklers

Sprinkler Head - Quick Response 16.00 ea 216.12 /mh 13,831 85.13 /ea 1,362 - - 949.59 /ea 15,193

Pendant Sprinkler Head 9.00 ea 216.12 /mh 7,780 43.43 /ea 391 - - 907.90 /ea 8,171

D4040 Sprinklers 8,129.00 gsf 21,612 1,753 2.87 /gsf 23,365

D4050 Fire Protection Specialties

FA Cable Connections 25.00 lf 217.61 /mh 2,720 6.08 /lf 152 - - 114.88 /lf 2,872

FA Horn Strobe 7.00 lf 217.61 /mh 6,093 701.86 /lf 4,913 - - 1,572.29 /lf 11,006

FA Pull Station 2.00 lf 217.61 /mh 1,741 194.58 /lf 389 - - 1,065.01 /lf 2,130

D4050 Fire Protection Specialties 8,129.00 gsf 10,554 5,454 1.97 /gsf 16,008

D40 FIRE PROTECTION 8,129.00 gsf 32,166 7,207 4.84 /gsf 39,373

D50 ELECTRICAL

D5010 Electrical Service & Distribution

120 208V Dist Panel MLO 100A R1C-1-3-AA 1.00 ea 217.61 /mh 1,741 2,048.26 /ea 2,048 - - 3,789.11 /ea 3,789

20A 1P Circuit Breaker 29.00 ea 217.61 /mh 12,621 72.97 /ea 2,116 - - 508.18 /ea 14,737

40A 3P Circuit Breaker 1.00 ea 217.61 /mh 435 1,025.00 /ea 1,025 - - 1,460.21 /ea 1,460

80A 3P Circuit Breaker - for AHU 1.00 ea 217.61 /mh 870 1,302.96 /ea 1,303 - - 2,173.38 /ea 2,173

20A 1P Circuit Breaker - P3C-3-3 AHU Light 1.00 ea 217.61 /mh 435 72.96 /ea 73 - - 508.18 /ea 508

277 480V Dist Panel MLO 100A 24 Circuit 1.00 ea 217.61 /mh 1,741 3,330.36 /ea 3,330 - - 5,071.22 /ea 5,071

300A 3P Circuit Breaker - for Condensing Unit 1.00 ea 217.61 /mh 870 2,423.50 /ea 2,424 - - 3,293.93 /ea 3,294

20A 3P Circuit Breaker - Condensing Unit Circuit 1.00 ea 217.61 /mh 435 806.10 /ea 806 - - 1,241.32 /ea 1,241

20A 1P Circuit Breaker - Humidifier 2.00 ea 217.61 /mh 870 72.97 /ea 146 - - 508.18 /ea 1,016

1" Conduit 124.00 lf 217.61 /mh 1,349 6.72 /lf 834 - - 17.60 /lf 2,183

1 14" Conduit 53.00 lf 217.61 /mh 577 8.25 /lf 437 - - 19.13 /lf 1,014

3 1/2" Conduit 77.00 lf 217.61 /mh 838 25.47 /lf 1,961 - - 36.35 /lf 2,799

500 KCMIL 77.00 lf 217.61 /mh 1,676 16.50 /lf 1,271 - - 38.26 /lf 2,946

#3 Cable 77.00 lf 217.61 /mh 1,676 4.20 /lf 324 - - 25.97 /lf 1,999

#4 Cable 77.00 lf 217.60 /mh 1,676 3.58 /lf 276 - - 25.34 /lf 1,951

#6 Cable 124.00 lf 217.61 /mh 2,698 2.71 /lf 336 - - 24.47 /lf 3,034

#8 Cable 15.00 lf 217.61 /mh 326 1.82 /lf 27 - - 23.58 /lf 354

277 480V Dist Panel MLO 100A 24 Circuit 1.00 ea 217.61 /mh 1,741 3,330.36 /ea 3,330 - - 5,071.22 /ea 5,071

1 14" Conduit - Condensing Unit 100.00 lf 217.60 /mh 1,088 8.25 /lf 825 - - 19.13 /lf 1,913

Panel - 480V 3Ph 4W NEMA 1 MLO 225A 42 Pole 1.00 ea 190.23 /mh 1,902 3,346.37 /ea 3,346 - - 5,248.69 /ea 5,249

Panel - 480V 3Ph 4W NEMA 1 MLO 600A 42 Pole 1.00 ea 190.23 /mh 3,044 4,997.25 /ea 4,997 - - 8,040.97 /ea 8,041

Relocate existing panel P4E-3-2A 1.00 ea 190.23 /mh 7,609 743.64 /ea 744 - - 8,352.92 /ea 8,353

Breaker 480v - 3 Pole 200A 1.00 ea 190.24 /mh 380 3,866.92 /ea 3,867 - - 4,247.39 /ea 4,247

D5010 Electrical Service & Distribution 8,129.00 gsf 46,600 35,846 10.14 /gsf 82,446

D5020 Lighting & Branch Wiring

Duplex Outlets 6.00 ea 217.61 /mh 2,611 43.43 /ea 261 - - 478.65 /ea 2,872

2x4 LED Lighting Fixtures 184.00 ea 217.61 /mh 160,159 260.59 /ea 47,949 - - 1,131.02 /ea 208,108

3/4" Conduit 66.00 lf 217.61 /mh 718 4.95 /lf 327 - - 15.83 /lf 1,045

#12 Cable 69.00 lf 217.60 /mh 1,501 1.65 /lf 114 - - 23.41 /lf 1,615

Wall Switch 35.00 ea 217.61 /mh 30,465 86.86 /ea 3,040 - - 957.29 /ea 33,505

6" Down Light 8.00 ea 217.61 /mh 6,963 165.04 /ea 1,320 - - 1,035.47 /ea 8,284

Exit Sign 8.00 ea 217.61 /mh 6,963 199.79 /ea 1,598 - - 1,070.22 /ea 8,562

Feed VAV 1.00 ea 217.61 /mh 435 347.46 /ea 347 - - 782.67 /ea 783

Feed Compressor 2.00 ea 217.61 /mh 870 347.46 /ea 695 - - 782.67 /ea 1,565

D5020 Lighting & Branch Wiring 8,129.00 gsf 210,687 55,651 32.76 /gsf 266,339

D5030 Communications & Security

IP Camera 2.00 ea 217.61 /mh 1,741 4,343.20 /ea 8,686 - - 5,213.63 /ea 10,427

Intercom 3.00 ea 217.61 /mh 2,611 2,084.74 /ea 6,254 - - 2,955.16 /ea 8,865

Data Port 6.00 ea 217.61 /mh 5,223 39.96 /ea 240 - - 910.39 /ea 5,462

Card Reader 2.00 ea 217.61 /mh 1,741 368.30 /ea 737 - - 1,238.73 /ea 2,477

Request to Exit 2.00 ea 217.61 /mh 1,741 119.87 /ea 240 - - 990.30 /ea 1,981

Electric Strike 2.00 ea 217.61 /mh 1,741 502.08 /ea 1,004 - - 1,372.51 /ea 2,745

Door Contact 4.00 ea 217.61 /mh 3,482 85.13 /ea 341 - - 955.55 /ea 3,822

Level 3 Estimate Details Page 3

Estimator: John J. Carter, CPE

Level 1 Level 2 Level 3 Description Takeoff Quantity Labor Price Labor

Amount Material Price

Material

Amount Equip Price

Equip

Amount Total Cost/Unit Total Amount

D5030 Communications & Security

CAT 6 Cable 2,345.00 lf 217.61 /mh 51,029 8.77 /lf 20,573 - - 30.53 /lf 71,602

Access Controller 2.00 ea 217.61 /mh 3,482 1,389.83 /ea 2,780 - - 3,130.68 /ea 6,261

J Hooks 105.00 ea 217.61 /mh 11,424 3.47 /ea 365 - - 112.28 /ea 11,789

D5030 Communications & Security 8,129.00 gsf 84,214 41,219 15.43 /gsf 125,433

D50 ELECTRICAL 8,129.00 gsf 341,501 132,717 58.34 /gsf 474,218

D SERVICES 8,129.00 gsf 664,033 1,090,053 6,636 216.60 /gsf 1,760,723

E EQUIPMENT & FURNISHINGS

E20 FURNISHINGS

E1020 Institutional Equipment

Stainless Steel Base Cabinets and Counter Top 1.00 ea 217.61 /mh 435 6,949.12 /ea 6,949 - - 7,384.33 /ea 7,384

Stainless Steel Work Table 1.00 ea 217.61 /mh 435 2,605.92 /ea 2,606 - - 3,041.13 /ea 3,041

Wall Bumpers - Wood 293.00 lf 217.61 /mh 6,376 34.75 /lf 10,180 - - 56.51 /lf 16,556

Handrails - Wood 25.00 lf 217.61 /mh 544 47.48 /lf 1,187 - - 69.24 /lf 1,731

Laboratory Storage Cabinets - Stainless Steel 4.00 ea 217.11 /mh 6,948 1,037.24 /ea 4,149 - - 2,774.13 /ea 11,097

E1020 Institutional Equipment 8,129.00 gsf 14,738 25,071 4.90 /gsf 39,809

E20 FURNISHINGS 8,129.00 gsf 14,738 25,071 4.90 /gsf 39,809

E EQUIPMENT & FURNISHINGS 8,129.00 gsf 14,738 25,071 4.90 /gsf 39,809

F SPECIAL CONSTRUCTION & DEMOLITION

F20 SELECTIVE BUILDING DEMOLITION

F2010 Building Elements Demolition

Equipment for Demolition 1.00 ls - - - - 33,181.97 /ls 33,182 33,181.97 /ls 33,182

Relocate Medivator - Provided by VA - Install Only 6.00 ea 160.47 /mh 15,405 - /ea - - - 2,567.56 /ea 15,405

Remove Misc Equipment Give to VA 2.00 ea 160.47 /mh 5,135 - /ea - - - 2,567.57 /ea 5,135

Relocate Steris Caviwave - Install Only 1.00 ea 160.47 /mh 2,568 - /ea - - - 2,567.57 /ea 2,568

Relocate Scope Processor - Install Only 1.00 ea 160.47 /mh 2,568 - /ea - - - 2,567.56 /ea 2,568

Relocate Wire Mesh Partition 1.00 ea 160.47 /mh 2,568 - /ea - - - 2,567.56 /ea 2,568

Demo Single Door & Frame 6.00 ea 160.47 /mh 3,851 - - - - 641.89 /ea 3,851

Demo Window Metal Mesh 109.00 lf 160.47 /mh 69,966 - - - - 641.89 /lf 69,966

Remove Tall Cabinets and Re-Install 4.00 lf 160.47 /mh 2,568 - - - - 641.89 /lf 2,568

Demo Shelving 36.00 sf 160.47 /mh 1,155 - - - - 32.09 /sf 1,155

Demo GWB Walls 3" Metal Stud 109.00 sf 160.47 /mh 292 - - - - 2.67 /sf 292

Demo LVT Flooring 1,425.00 sf 160.47 /mh 3,518 - - - - 2.47 /sf 3,518

Demo Ceiling Tile & Grid 4,003.00 sf 160.47 /mh 8,565 - - - - 2.14 /sf 8,565

Demo GWB Ceilings 142.00 sf 160.48 /mh 456 - - - - 3.21 /sf 456

Demo Handrail 15.00 lf 160.47 /mh 481 - - - - 32.09 /lf 481

Demo Casework and Sink 5.00 ea 160.47 /mh 3,209 - - - - 641.89 /ea 3,209

Demo Sprinkler Heads 18.00 ea 160.48 /mh 722 - - - - 40.12 /ea 722

Demo Pendant Sprinkler Heads 9.00 ea 160.47 /mh 361 - - - - 40.12 /ea 361

Demo Interior CS Pipe 1" 12.00 lf 160.44 /mh 33 - - - - 2.73 /lf 33

Demo Interior HW Pipe 1" 257.00 lf 160.48 /mh 701 - - - - 2.73 /lf 701

Demo Eyewash Sinks 2.00 ea 160.47 /mh 1,284 - - - - 641.89 /ea 1,284

Demo Double Sinks 3.00 ea 160.47 /mh 1,926 - - - - 641.89 /ea 1,926

Demo Air Handler Unit 1.00 ea 160.47 /mh 6,419 - - 165.91 /eh 1,327 7,746.19 /ea 7,746

Demo Ducts - Small 91.00 lf 160.47 /mh 730 - - - - 8.02 /lf 730

Demo VAV Boxes 2.00 ea 160.47 /mh 1,284 - - - - 641.89 /ea 1,284

Demo Ductwork 136.00 lf 160.47 /mh 2,182 - - - - 16.05 /lf 2,182

Demo Exhaust Fans 1.00 ea 160.47 /mh 1,284 - - - - 1,283.78 /ea 1,284

Demo Rooftop Condensing Unit 1.00 ea 160.47 /mh 2,568 - - 165.91 /eh 1,327 3,894.84 /ea 3,895

Demo Ceiling Diffusers and Grilles 8.00 ea 160.47 /mh 2,568 - - - - 320.95 /ea 2,568

Remove Wall Louver and Re-Install 4.00 ea 160.47 /mh 5,135 - - - - 1,283.78 /ea 5,135

Demo Fume Hood 1.00 ea 160.47 /mh 1,284 - - - - 1,283.79 /ea 1,284

Relocate Thermostat 2.00 ea 160.47 /mh 642 - - - - 320.95 /ea 642

Demo Existing Light Switch 14.00 ea 160.47 /mh 4,493 - - - - 320.95 /ea 4,493

Demo Existing Outlets 32.00 ea 160.47 /mh 10,270 - - - - 320.95 /ea 10,270

Demo Existing Lay-In Light Fixture 2' x 4' 94.00 ea 160.47 /mh 30,169 - - - - 320.95 /ea 30,169

Demo Data Outlet 5.00 ea 160.47 /mh 802 - - - - 160.47 /ea 802

Demo Data JBox 1.00 ea 160.47 /mh 160 - - - - 160.47 /ea 160

Demo Key Pad 2.00 ea 160.47 /mh 642 - - - - 320.94 /ea 642

F2010 Building Elements Demolition 8,129.00 gsf 197,963 35,837 28.76 /gsf 233,800

F20 SELECTIVE BUILDING DEMOLITION 8,129.00 gsf 197,963 35,837 28.76 /gsf 233,800

F SPECIAL CONSTRUCTION & DEMOLITION 8,129.00 gsf 197,963 35,837 28.76 /gsf 233,800

Z GENERAL

Z10 GENERAL REQUIREMENTS

Z1020 Administrative Requirements

Project Manager - 1/2 Time 52.00 wk 3,040.24 /wk 158,092 - /wk - - - 3,040.24 /wk 158,092

Superintendent 52.00 wk 4,864.38 /wk 252,948 - /wk - - - 4,864.38 /wk 252,948

Scheduling Expense 1.00 ls 868.64 /ls 869 1,487.28 /ls 1,487 - - 2,355.92 /ls 2,356

Prints & Records 1.00 ls - - 3,718.19 /ls 3,718 - - 3,718.19 /ls 3,718

As Built Drawings & Records 1.00 ls - /ls - 3,718.20 /ls 3,718 - - 3,718.20 /ls 3,718

Project Photos 12.00 mo - - 297.46 /mo 3,569 - - 297.46 /mo 3,569

Weekly Auto Allowance - PM - 1/2 Time 52.00 wk - - /wk 66.36 /wk 3,451 66.36 /wk 3,451

Weekly Auto Allowance - Supt 52.00 wk - - /wk 132.73 /wk 6,902 132.73 /wk 6,902

Weekly Auto Fuel Allowance - PM - 1/2 Time 52.00 wk - - /wk 66.36 /wk 3,451 66.36 /wk 3,451

Weekly Auto Fuel Allowance - Supt 52.00 wk - - /wk 132.73 /wk 6,902 132.73 /wk 6,902

Telephone Charges - Land Line Install 1.00 ls - - 1,115.46 /ls 1,115 - - 1,115.46 /ls 1,115

Cell Phone - Per Person Per Month 12.00 mo - - 185.91 /mo 2,231 - - 185.91 /mo 2,231

Office Trailer 12.00 mo - - - /mo - 663.64 /mo 7,964 663.64 /mo 7,964

Tool Trailer 12.00 mo - - - /mo - 398.18 /mo 4,778 398.18 /mo 4,778

Office Trailer - Mob & Demob 1.00 ea 868.64 /ea 869 - /ea - 1,327.28 /ea 1,327 2,195.92 /ea 2,196

Office Trailer - Block & Level & Unblock 1.00 ea 140.29 /mh 2,245 - /ea - 1,327.28 /ea 1,327 3,571.84 /ea 3,572

Office Trailer - Stair & Rail 1.00 ea 140.29 /mh 5,611 - /ea - 1,990.92 /ea 1,991 7,602.33 /ea 7,602

Information Technology Expense 12.00 mo /ea 223.09 /mo 2,677 - - 223.09 /mo 2,677

Office Supply & Equip -GC 12.00 mo /ea 743.64 /mo 8,924 - - 743.64 /mo 8,924

Project Signs 12.00 ea 140.29 /mh 26,935 1,487.28 /ea 17,847 - - 3,731.84 /ea 44,782

Water Charges - Trailer 12.00 mo - - 185.91 /mo 2,231 - - 185.91 /mo 2,231

Electric Power - Trailer 12.00 mo - - 446.18 /mo 5,354 - - 446.18 /mo 5,354

Temporary Toilets 12.00 mo - - 409.00 /mo 4,908 - - 409.00 /mo 4,908

Punch List by LS 1.00 ls 4,343.19 /ls 4,343 3,718.20 /ls 3,718 - - 8,061.39 /ls 8,061

User Training 1.00 ls 868.64 /ls 869 2,230.92 /ls 2,231 - - 3,099.56 /ls 3,100

User Manuals 1.00 ls 868.64 /ls 869 2,230.91 /ls 2,231 - - 3,099.55 /ls 3,100

Weekly Cleaning 20.00 wk 1,737.28 /wk 34,746 223.09 /wk 4,462 - - 1,960.37 /wk 39,207

Final Cleaning 5,000.00 sf 1.30 /sf 6,515 1.49 /sf 7,436 - - 2.79 /sf 13,951

Dumpster Rental/Pick up 20.00 wk - - 892.37 /wk 17,847 - - 892.37 /wk 17,847

Temporary Protection 1.00 ls 2,605.91 /ls 2,606 2,230.92 /ls 2,231 - - 4,836.83 /ls 4,837

Contractor Employee ID Badges 10.00 ea - - 148.73 /ea 1,487 - - 148.73 /ea 1,487

Fire Extinguishers 5.00 ea 142.46 /mh 356 111.55 /ea 558 - - 182.77 /ea 914

Miscellaneous Safety 1.00 ls 868.64 /ls 869 2,230.92 /ls 2,231 - - 3,099.56 /ls 3,100

First Aid Kits & Safety Supplies 1.00 ls - - 371.82 /ls 372 - - 371.82 /ls 372

ICRA - Temp Dr - Hard Wall 188.00 lf 140.29 /mh 527 37.18 /lf 6,990 - - 39.99 /lf 7,518

ICRA - Zip Walls 50.00 lf 140.27 /mh 234 22.31 /lf 1,115 - - 26.99 /lf 1,349

ICRA - Sticky Mats 5.00 ea 140.29 /mh 7,014 23.80 /pad 5,949 - - 2,592.68 /ea 12,963

ICRA - HEPA Negative Air Unit 1.00 ea 140.29 /mh 561 4,461.84 /ea 4,462 - - 5,022.98 /ea 5,023

Z1020 Administrative Requirements 8,129.00 gsf 507,076 121,102 38,093 81.96 /gsf 666,271

Z10 GENERAL REQUIREMENTS 8,129.00 gsf 507,076 121,102 38,093 81.96 /gsf 666,271

Z GENERAL 8,129.00 gsf 507,076 121,102 38,093 81.96 /gsf 666,271

ACG Project:

VA Project #:

Location:

Estimate:

Date:

Major Market:

Travel Distance:

Travel Time:

Conclusion:

Source:

Davis Bacon Rates: Base Rate Fringe Total Rate Labor

Adjustment

Competition

Adjustment

ADJUSTED RATE

ESTIMATE

RATE*

Laborer 47.40$ 33.16$ 80.56$ 8.06$ 8.06$ 96.67$ 96.75$

Cement Mason 50.75$ 40.59$ 91.34$ 9.13$ 9.13$ 109.61$ 109.75$

Brick Layer 44.88$ 26.62$ 71.50$ 7.15$ 7.15$ 85.80$ 86.00$

Iron Worker 57.00$ 43.75$ 100.75$ 10.08$ 10.08$ 120.90$ 121.00$

Carpenter 52.01$ 38.85$ 90.86$ 9.09$ 9.09$ 109.03$ 109.25$

Drywall Finisher 50.30$ 31.07$ 81.37$ 8.14$ 8.14$ 97.64$ 97.75$

Roofer 49.00$ 28.38$ 77.38$ 7.74$ 7.74$ 92.86$ 93.00$

Painter 50.30$ 31.07$ 81.37$ 8.14$ 8.14$ 97.64$ 97.75$

Elevator Mechanic 67.84$ 37.89$ 105.73$ 10.57$ 10.57$ 126.88$ 127.00$

Sprinkler Fitter 56.60$ 34.00$ 90.60$ 9.06$ 9.06$ 108.72$ 108.75$

Plumber 56.80$ 36.02$ 92.82$ 9.28$ 9.28$ 111.38$ 111.50$

HVAC Mech. 49.10$ 42.91$ 92.01$ 9.20$ 9.20$ 110.41$ 110.50$

Electrician 52.05$ 39.12$ 91.17$ 9.12$ 9.12$ 109.40$ 109.50$

Machine Operator 55.30$ 47.70$ 103.00$ 10.30$ 10.30$ 123.60$ 123.75$

Crane Operator 56.60$ 47.70$ 104.30$ 10.43$ 10.43$ 125.16$ 125.25$

Availability:

Conclusion:

Availability:

Conclusion:

Availability:

Conclusion:

https://sam.gov/wage-determination/IL20240009/2

MARKET SURVEY REPORT

18-327 Chicago - Renovate SPS

537-17-115

Chicago, IL

100% S&S

6/13/2024

Chicago, IL

10 miles

Less than 30 minutes

No adjustments required for travel

Labor

Material

*Note: Minimum Labor Rates to be used is $45/ hr.

All indices the Confindex tracks rose between Q4 2023 and Q1 2024. The overall Confindex is up 13.5% this quarter to a 109 rating. The largest increase was in the “business conditions” index, which jumped 25.3% to a 109 rating. The “financial conditions” and “current conditions” indices saw more modest gains, up 5.8% to 109 and 7.3% to 103 respectively.

Confindex respondents report a surging short-term optimism. “The order of magnitude seems really significant,” says Neil Shah, CFMA CEO and president. The “year ahead outlook” index increased 20.8% to a 116 rating—its highest reading since Q4 2021. CICI survey respondents appear to be moving in the same positive direction. The number of respondents who see a declining market 3-6 months from now (19.5%) is nearly halved from the

Q4 2023 reading (38.9%). Nearly 40% of firms see an improving market 12-18 months from now, up from 28%.

Longer construction durations and associated higher costs. Therefore, labor rates adjusted by 10%.

Source:

Cost Report - 1Q 2024 Cost Report: Construction Executive Optimism Surges, written by Jonathan Keller.

The Midwest Region currently has a March 2024 AIA billing index of 45.2. A value above 50 indicates an increase in construction. With a value of 45.2, this shows an decrease of 5.6 from February 2024 which had a billing index of 50.8. Over the past year, institutional projects (49.9) have seen stronger billings than that of the commerial/industrial (42.9) and residential (44.2) sectors which is showing a incease/decrease in billings (from March 2023 to

March 2024).

Lack of firms to competitively bid projects and supply chain issues. Therefore, labor rates are adjusted by 10%.

Source:

www.aia.org

Architecture Billings Index (ABI) - March 2024 https://www.enr.com/articles/58445-1q-2024-cost-report-construction-executive-optimism-surges

As of May 2024, ENR reports the Construction Cost Index has increased from April 13532.08 points to 13532.44 points. With the annual inflation rate increasing for the month for April 22: construction cost index of +1.8% (May 2024), building cost index of +3.1% (May 2024), and materials cost index

+0.0% (May 2024). ENR projects increase and/or decrease for the following materials in May 2024: Concrete Block, +0.2%; Ready-Mix Concrete, -1.3%;

Asphalt Paving, -0.7%; and Portland Cement, +0.2%. Pricing indices provided by RS Means and other sources.

Material prices from RS Means and vendors are used without adjustment.

Source:

www.rsmeansonline.com www.enr.com

Engineering News-Record (ENR) - May 6, 2024

Appendix B Cut Sheets

Job Summary Project Name: VA Chicago JB SPS Remodel Unit Tag(s): AHU-1 Quantity: 1 Environment: Indoor

Unit Overview Model Airflow (CFM) Altitude (ft) Weight (lbs)

XTI-75x81 14,000 0 10,300

Segment Sequence

(DP RF-2 FS)(CC-2 CC-1)(HM HC-2)(HC-1 RF-1 IP)

Unit Construction Casing Details

Segment(s) Thickness

(in) Exterior Paint Exterior Gauge and Material Interior Gauge and

Material

Insulation Thickness and

Material

Mylar Lining

Thermal Break

Bulkhead Material

IP, HM, DP 2" None Standard Ga. G- 90 Galvanized

Standard Ga. G- 90 Galvanized 2" Foam - - None

RF-1, HC-1, HC-2, CC-1, CC-2, FS,

RF-2 2" None Standard Ga. G-

90 Galvanized Standard Ga. G- 90 Galvanized 2" Foam - - Galvanized

Steel Base Details

Segment(s) Material Paint

IP, RF-1, HC-1, HC-2, HM, CC-1,

CC-2, FS, RF-2, DP 6" Formed Steel None

Floor Details Segment(s) Gauge and Material Paint Insulation Thermal Break Attachment Sub-Floor Gauge and Material

IP, RF-1, HC-1, HC-2, HM, CC-1,

CC-2, FS, RF-2, DP

Standard Ga. G-90

Galvanized None 2" - Screw Down None

Unit Electrical Circuit Details

Circuit # Component(s) V/Ph/Hz Full Load Amps (FLA) Minimum Current Ampacity (MCA)

Maximum Overcurrent Protection (MOP)

1 VFD on FS 460/3/60 36 45 80 2 Light Switch on FS 120/1/60 - - 15

Electrical Details Minimum Unit SCCR 100 kA rms Symmetrical ETL Label (UL1995/NEC-2002) Yes

Unit Light Type Light Switch Enclosure LED Indoor

Air Handling Unit Performance Report

Project Name: VA Chicago JB SPS Remodel Last Saved: 03/26/2024-11:26:21 AM (UTC) Estimate Name: VA Chicago JB SPS Remodel Software Version: 2024.03.19.001-hotfix

Supply Fan(s) Performance Details

Fan Manufacturer Model # Blades Class Size % Wheel

Width % Wheel Diameter Quantity Airflow per Fan

(CFM) Altitude (ft) TSP (in w.g)

ESP (in w.g)

Fan Speed

(RPM)

Fan Power

(BHP)

Lau DDPG2 0 II 300 100 100 1 14,000 0 8.68 2.50 1,807 27.97

Max RPM Wheel Type

Blade Type

Wheel Material Base Material Fan Flow

Isolation AirFlow

Monitoring Inverter Drive

Balancing Isolation Type Thrust Restraints

1,851 SWSI Airfoil Aluminum Galvanized Steel None Yes (K=4810.00) - 2" Spring Yes

Drive Type FEI FEP (KW) Inlet Screen Fan Cage Fan Stand Motor Removal Rail Seismic Snubber

Direct Drive 1.23 22.88 - - - - - Motor Details

Type / MFG Motor Power (HP) V/Ph/Hz Quantity Insulation Class RPM Frame Size FLA (Amps) Efficiency Location SGR

ODP / Baldor 30.0 460/3/60 1 H 1,800 286T 36.00 Premium Left Yes At Motor Synchronous Details

TSP (in w.g.) Total Air Flow (CFM) Fan Speed (RPM) Fan Power (BHP)

8.38 13,752 1,775 26.51

Notes Certified by the AHRI Central Station Air-Handling Unit (AHU) Certification Program, based on AHRI Standard 430/431. AHRI certified units are subject to rigorous and continuous testing, have performance ratings independently measured and are third-party verified. Certified units may be found in the AHRI Directory at www.ahridirectory.org

Water Coil(s) Coil Information

Segment[Index] Coil Tag Coil Duty Fluid Type Airflow (cfm) Flow Direction Density Altitude (ft) HC-2[1] - Heating Water 14000 Horizontal Standard 0 CC-1[1] - Heating Water 14000 Horizontal Standard 0 CC-1[2] - Cooling Water 14000 Horizontal Standard 0 CC-2[3] - Heating Water 14000 Horizontal Standard 0

Coil Bank Configuration

Segment[Index] Tube Diameter

(in) Fin Type

Total Fin Height (in)

Fin Length per Coil (in)

Face Velocity (fpm)

Stacking Rack Material Coils High Coils

Wide Coil

Configuration

Coil Stagger

(in)

Coil Pull Panel

HC-2[1] 0.500

Corrugated 65.00 69.00 449 - 2 1 Standard 0 Left Side

CC-1[1] 0.500

Corrugated 65.00 65.00 477 - 2 1 Standard 0 Left Side

CC-1[2] 0.500

Corrugated 65.00 65.00 477 - 2 1 Standard 0 Left Side

CC-2[3] 0.500

Corrugated 65.00 65.00 477 - 2 1 Standard 0 Left Side

Airside Performance Segment[Index] EAT-DB (°F) EAT-WB (°F) LAT-DB (°F) LAT-WB (°F) TMBH SMBH Air Pressure Drop (in w.g.)

HC-2[1] 17.0 - 58.3 - 624 624 0.03

CC-1[1] 20.0 - 90.1 - 1061 1061 0.11

CC-1[2] 82.7 71.9 46.5 46.5 1085 568 1.98

CC-2[3] 20.0 - 90.1 - 1061 1061 0.11

Air Handling Unit Performance Report

Project Name: VA Chicago JB SPS Remodel Last Saved: 03/26/2024-11:26:21 AM (UTC) Estimate Name: VA Chicago JB SPS Remodel Software Version: 2024.03.19.001-hotfix

Fluidside Performance Segment[Index] EFT (°F) LFT (°F) Fluid Velocity

(fps) Fluid Flow (gpm) Fluid Pressure Drop (ft) Rows Tubes Per

Circuit Reynolds Number

HC-2[1] 200.0 179.9 4.2 64.2 3.6 1 2 48964

CC-1[1] 180.0 160.1 3.6 109.4 3.0 2 2 36829

CC-1[2] 44.0 55.9 4.0 181.1 11.7 12 8 11685

CC-2[3] 180.0 160.1 3.6 109.4 3.0 2 2 36829

Fin and Tube Configuration Segment[Index] Fin Thickness (in) / Material Fin Spacing

(fpi) Tube Thickness (in) Return Bend Thickness Casing Material Coil Coating Fouling Factor

(hr.ft².°F/BTU) HC-2[1] 0.006 Aluminum 8 0.016 0.016 Galvanized None - CC-1[1] 0.008 Aluminum 8 0.016 0.016 Galvanized None - CC-1[2] 0.010 Aluminum 12 0.016 0.016 Galvanized None - CC-2[3] 0.008 Aluminum 8 0.016 0.016 Galvanized None -

Header and Connection Configuration Segment[Index] Header

Material Connection

Material Connection Diameter

(in) Connection Offset

(in) Connection

Type Connection Location/Rotation

HC-2[1] Copper Steel 2 0 MPT Left CC-1[1] Copper Steel 2.5 0 MPT Left CC-1[2] Copper Steel 3 0 MPT Left CC-2[3] Copper Steel 2.5 0 MPT Left

Other Performance Segment[Index] Dry Weight (lbs) Fluid Weight (lbs) Internal Volume (ft³)

HC-2[1] 158 42 0.7

CC-1[1] 228 72 1.2

CC-1[2] 1214 300 5.2

CC-2[3] 228 72 1.2

Notes

● Performance is shown for the entire coil bank. Performance is not per coil.

● Coil index indicates position in segment. Example: CC-1, index 1; Spacer, index 2; CC-1, index 3

● Ratings are for coils manufactured by Johnson Controls, Inc., 507 E. Michigan St., Milwaukee WI 53202.

● All Coils: Johnson Controls suggests using red brass or copper connectors when the coil is to be attached to a copper or brass piping system.

● All Coils: AHRI Certified: Yes. Certified in accordance with the AHRI Forced-Circulation Air-Cooling and Air-Heating Coils Certification Program which is based on AHRI Standard 410 within the range of Standard rating conditions listed in Table 1 of the Standard. Certified units may be found in the AHRI Directory at www.ahridirectory.org.

● All Coils: BDW Tube Spacing: 1.25 x 1.08

● All Coils: Coil Dll Version: 8.6

Glycol Coil(s)

Segment[Index] Coil Tag Coil Duty Fluid Type Glycol Percentage Airflow (cfm) Flow Direction Density Altitude (ft)

HC-1[1] - Heating Propylene Glycol 30 14000 Horizontal Standard 0 Coil Bank Configuration

Segment[Index] Tube Diameter

(in) Fin Type

Total Fin Height (in)

Fin Length per Coil (in)

Face Velocity (fpm)

Stacking Rack Material Coils High Coils

Wide Coil

Configuration

Coil Stagger

(in)

Coil Pull Panel

HC-1[1] 0.500

Corrugated 65.00 69.00 449 - 2 1 Standard 0 Left Side

Air Handling Unit Performance Report

Project Name: VA Chicago JB SPS Remodel Last Saved: 03/26/2024-11:26:21 AM (UTC) Estimate Name: VA Chicago JB SPS Remodel Software Version: 2024.03.19.001-hotfix

Airside Performance Segment[Index] EAT-DB (°F) EAT-WB (°F) LAT-DB (°F) LAT-WB (°F) TMBH SMBH Air Pressure Drop (in w.g.)

HC-1[1] -1.5 - 21.8 - 345 345 0.39

Fluidside Performance

Segment[Index] EFT (°F) LFT (°F) Fluid Velocity (fps) Fluid Flow (gpm) Fluid Pressure

Drop (ft) Rows Tubes Per Circuit Reynolds Number

HC-1[1] 44.3 26.4 2.1 40.7 9.3 8 12 1403

Fin and Tube Configuration

Segment[Index] Fin Thickness (in) / Material Fin Spacing (fpi) Tube Thickness (in) Return Bend

Thickness Casing Material Coil Coating Fouling Factor (hr.ft².°F/BTU)

HC-1[1] 0.008 Aluminum 8 0.016 0.016 Galvanized None - Header and Connection Configuration

Segment[Index] Header Material

Connection Material

Connection Diameter (in)

Connection Offset (in)

Connection Type Connection Location/Rotation

HC-1[1] Copper Steel 1.5 0 MPT Left Other Performance

Segment[Index] Dry Weight (lbs) Fluid Weight (lbs) Internal Volume (ft³)

HC-1[1] 656 194 3.3

Notes

● Performance is shown for the entire coil bank. Performance is not per coil.

● Coil index indicates position in segment. Example: CC-1, index 1; Spacer, index 2; CC-1, index 3

● Ratings are for coils manufactured by Johnson Controls, Inc., 507 E. Michigan St., Milwaukee WI 53202.

● All Coils: AHRI Certified: Yes. Certified in accordance with the AHRI Forced-Circulation Air-Cooling and Air-Heating Coils Certification Program which is based on AHRI Standard 410 within the range of Standard rating conditions listed in Table 1 of the Standard. Certified units may be found in the AHRI Directory at www.ahridirectory.org.

● All Coils: BDW Tube Spacing: 1.25 x 1.08

DX Coil(s)

Segment[Index] Coil Tag Coil Duty Fluid Type Airflow (cfm) Flow Direction Density Altitude (ft) CC-2[1] - Cooling Direct Expansion 14000 Horizontal Standard 0

Coil Bank Configuration

Segment[Index] Tube Diameter

(in) Fin Type

Total Fin Height (in)

Fin Length per Coil (in)

Face Velocity (fpm)

Stacking Rack Material Coils High Coils

Wide Coil

Configuration

Coil Stagger

(in)

Coil Pull Panel

CC-2[1] 0.500

Corrugated 65.00 65.00 477 - 2 1 Standard 0 Left Side

Airside Performance Segment[Index] EAT-DB (°F) EAT-WB (°F) LAT-DB (°F) LAT-WB (°F) TMBH SMBH Air Pressure Drop (in w.g.)

CC-2[1] 82.5 71.8 45.5 45.4 1115 580 1.33

Fluidside Performance

Segment[Index] EFT (°F) LFT (°F) Fluid Velocity (fps)

Fluid Flow (gpm)

Suction Saturation

Temperature (°F)

Refrigerant Type

Refrigerant Pressure Drop (ft)

Rows Tubes Per Circuit Reynolds Number

CC-2[1] 0.0 0.0 0.0 0.0 40.0 R-410a 8.8 10 10 0

Air Handling Unit Performance Report

Project Name: VA Chicago JB SPS Remodel Last Saved: 03/26/2024-11:26:21 AM (UTC) Estimate Name: VA Chicago JB SPS Remodel Software Version: 2024.03.19.001-hotfix

Fin and Tube Configuration Segment[Index] Fin Thickness (in) / Material Fin Spacing

(fpi) Tube Thickness (in) Return Bend Thickness Casing Material Coil Coating Fouling Factor

(hr.ft².°F/BTU) CC-2[1] 0.008 Aluminum 11 0.016 0.016 Galvanized None -

Header and Connection Configuration

Segment[Index] Header Material

Connection Material Circuits Distributor

Count

Connection Diameter

(in)

Connection Offset (in)

Connection Type Connection Location/Rotation

CC-2[1] Copper Copper 52 4 2.13 0 Sweat Left Other Performance

Segment[Index] Dry Weight (lbs) Fluid Weight (lbs) Internal Volume (ft³)

CC-2[1] 870 66 4.0

Notes

● Performance is shown for the entire coil bank. Performance is not per coil.

● Coil index indicates position in segment. Example: CC-1, index 1; Spacer, index 2; CC-1, index 3

● Ratings are for coils manufactured by Johnson Controls, Inc., 507 E.