2.-Commercial-Sample
Welcome to Peace Estimating, where precision meets passion in the world of construction estimating. We are not just a company; we are your trusted partner on the journey to building a better future. At Peace Estimating, we believe that every project, big or small, deserves the utmost attention to detail and accuracy. Our commitment to excellence sets us apart, and our dedication to your success drives us forward.
Uploaded on | 4 Views
Download Presentation
Please find below an Image/Link to download the presentation.
The content on the website is provided AS IS for your information and personal use only. It may not be sold, licensed, or shared on other websites without obtaining consent from the author. Download presentation by click this link. If you encounter any issues during the download, it is possible that the publisher has removed the file from their server.
E N D
Presentation Transcript
MATERIAL TAKEOFF & COST ESTIMATE Job Name: Scope Address: Date: Project Name ABC ABC, 70001 13-Aug-20 Customer ID: Contact: E-mail: LOGO UNIT MATERIAL SR # DWG. # DESCRIPTION QUANTITY UNIT UNIT LABOR TOTAL COST TRADE COST DIVISION 01 - GENERAL REQUIREMENTS 1 1 1 1 1 1 1 LS LS LS LS LS LS LS $ $ $ $ $ $ $ - - 1 2 3 4 5 6 7 Supervision Permits Final Cleanup Mobilization Costs (2.5%) Project Overheads Bonds Temporary Control & Facilities $465,155 465,155 - - $402,840 $211,491 402,840 211,491 Subtotal $1,079,486 DIVISION 03- CONCRETE Concrete Slab 4'' Thk. Concrete Slab on Grade 6x6-W1.4 X W1.4 WWF 10 Mil Vapor Retarder Termite treated Subgrade 148 12112 12112 12112 CY SF SF SF $116 $0 $0 $1 $130 $0 $0 $0 $ $ $ $ 36,405 5,220 3,216 13,239 8 9 10 11 Elevator Slab 1'-6'' Thk. Concrete Slab on Grade 6x6-W1.4 X W1.4 WWF 10 Mil Vapor Retarder Termitr treated Subgrade 24 435 435 435 CY SF SF SF $118 $0 $0 $1 $130 $0 $0 $0 $ $ $ $ 6,002 166 112 476 12 13 14 15 Pads 4'' Thk. Concrete Pads 6x6-W1.4 X W1.4 WWF 1 CY SF $147 $0 $130 $0 $ $ 415 188 16 17 435 Footing F1: 11'-0'' L X 11'-0''W X 2'-2'' Thk. Column Footing Reinforced w/ 11#7 Bottom Bars Each Way 19 CY $119 $130 $ 4,827 18 F2: 10'-0'' L X 10'-0''W X 2'-0'' Thk. Column Footing Reinforced w/ 9#7 Bottom Bars Each Way 22 CY $119 $130 $ 5,529 19 F3: 9'-0'' L X 9'-0''W X 1'-10'' Thk. Column Footing Reinforced w/ 8#7 Bottom Bars Each Way 5 CY $120 $130 $ 1,374 20 F4: 8'-0'' L X 8'-0''W X 1'-8'' Thk. Column Footing Reinforced w/ 6#7 Bottom Bars Each Way 28 CY $119 $130 $ 6,902 21 F5: 7'-0'' L X 7'-0''W X 1'-6'' Thk. Column Footing Reinforced w/ 6#6 Bottom Bars Each Way 8 CY $121 $130 $ 2,052 22 F6: 5'-6'' L X 5'-6''W X 1'-2'' Thk. Column Footing Reinforced w/ 6#5 Bottom Bars Each Way 4 CY $141 $130 $ 1,057 23 F7: 3'-0'' L X 3'-0''W X 1'-2'' Thk. Column Footing Reinforced w/ 4#5 Bottom Bars Each Way 7 CY $117 $130 $ 1,625 24 WF1: 8'-0'' W X 1'-8'' Thk. Continuous Wall Footing Reinforced w/ 6#7 Continuous Bars and #7 @16'' O.C. Bottom Bars S-001 TO S-501 29 CY $117 $130 $ 7,205 25 WF2: 6'-0'' W X 1'-3'' Thk. Continuous Wall Footing Reinforced w/ 5#7 Continuous Bars and #6 @12'' O.C. Bottom Bars 87 CY $116 $130 $ 21,277 26 WF3: 8'-0'' W X 1'-8'' Thk. Continuous Wall Footing Reinforced w/ 5#5 Continuous Bars and #5 @12'' O.C. Bottom Bars 41 CY $117 $130 $ 10,005 27 WF4: 4'-0'' W X 1'-0'' Thk. Continuous Wall Footing Reinforced w/ 4#5 Continuous Bars and #5 @16'' O.C. Bottom Bars 5 CY $127 $130 $ 1,334 28 WF5: 2'-0'' W X 1'-0'' Thk. Continuous Wall Footing Reinforced w/ 2#5 Continuous Bars and #3 @16'' O.C. Bottom Bars 24 CY $119 $130 $ 5,990 29
ME10: 1'-2''W X 1'-0'' Thk. Monolithic Edge Footing Reinforced w/ 2#4 Continuous Bottom Bars 1 CY $197 $130 $ 183 30 Formwork Formwork for Footings 7070 SF $0 $ 2,450 31 Pre Cast Lintels PB1: 8''W X 8'' D PreCast Lintel Beam Reinforced w/ 2#5 Bottom Bars PB2: 8''W X 16'' D PreCast Lintel Beam Reinforced w/ 2#5 Bottom Bars PB3: 8''W X 24'' D PreCast Lintel Beam Reinforced w/ 2#5 Bottom Bars 2 CY $135 $130 $ 432 32 17 CY $119 $130 $ 4,142 33 2 CY $117 $130 $ 465 34 Concrete Beam CB2: 18'' x 24'' Reinforced Concrete Beam CB3: 8'' W X 24'' Deep Concrete Beam Reinforced w/ 2#7 Bottom Bars 2#7 Middle Bars 21 CY $118 $130 $ 5,318 35 1 CY $123 $130 $ 226 36 Concrete Topping 1'' Thk. Gypcrete Concrete Topping 60090 SF $1 $2 $ 154,206 37 Stairs 4'-0''W Concrete Stair No. of 6'' H Risers Concrete Slab at Landing 215 EA $28 $110 $ 29,563 38 254 SF $3 $3 $ 1,443 39 Subtotal (Concrete) $333,039 DIVISION 04- MASONRY CMU 8'' THk. CMU Wall Reinforced w/ #5 @ 8'' O.C. Each Way 29713 SF $13 $4 $ 490,900 40 8'' THk. CMU Wall Reinforced w/ #5 @ 16'' O.C. Each Way 8'' THk. CMU Wall Reinforced w/ #5 @ 48'' O.C. Each Way 8'' THk. CMU Wall Reinforced w/ #5 @ 24'' O.C. Each Way 2760 SF $13 $4 $ 45,599 41 5490 SF $13 $4 $ 90,708 42 S-001 TO S-501 6310 SF $13 $4 $ 104,255 43 $4 BOND BEAM BB1:8'' W X 8'' D Bond Beam Reinforced w/ 2#5 Bottom Bars BB2:8'' W X 16'' D Bond Beam Reinforced w/ 2#5 Bottom Bars 8 CY $126 $130 $ 2,178 44 43 CY $128 $130 $ 11,059 45 Grout Grout for Masonry 496 CY $84 $65 $ $ 73,650 46 - Subtotal (Masonry) $818,349 DIVISION 05- METAL A102 A131 A131 Canopy Aluminum canopy 1'-4"thk. Aluminum Roof canopy soffit panels Specs: 2-3/4"x6" deck pan w/ 3"x2" Aluminum angle welded to gutter beam, 3-5/8"x1-5/8" C Channel screwed to 2"x2" angle, sealant w/ weeps @ 4'-0" oc, 2"x2" aluminum angle welded to gutter beam, back plate welded to gutter beam, 8x8" structural steel for canopy connections 1266 980 SF SF $1 $2 $3 $3 $ $ 4,726 3,961 47 48 980 SF $2 $3 $ 5,251 49 Beam W12X14 (15 LF) W21X201 (31 LF) W18X158 (13 LF) W18X192 (31 LF) W12X45 (58 LF) W24X229 (29 LF) W16X89 (37 LF) W14X68 (18 LF) W12X40 (14 LF) W30X235 (31 LF) W18X106 (14 LF) 205 6211 2105 5996 2614 6675 3328 1191 562 7388 1516 LBS LBS LBS LBS LBS LBS LBS LBS LBS LBS LBS $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $ $ $ $ $ $ $ $ $ $ $ 458 50 51 52 53 54 55 56 57 58 59 60 13,912 4,714 13,431 5,855 14,953 7,454 2,667 1,260 16,549 3,396
1098 588 270 24480 6042 LBS LBS LBS LBS LBS $1 $1 $1 $1 $1 $2 $2 $2 $2 $2 $ $ $ $ $ 2,459 1,317 605 54,833 13,534 61 62 63 64 65 W12X65 (17 LF) W12x14 (42 LF) W10X15 Hoist Beam (18 LF) W10X15 Hoist Beam (1632 LF) W7X26.5 (228 LF) S-001 TO S-501 Column C1: HSS 8X8X5/8 (27 LF) C2: HSS 8X8X1/2 (40 LF) C3 HSS 8X8X3/8 (133 LF) C4: HSS 8X8X5/16 (107 LF) C5: HSS 8X8X1/4 (13 LF) 1581 1954 5024 3395 344 LBS LBS LBS LBS LBS $1 $1 $1 $1 $1 $2 $2 $2 $2 $2 $ $ $ $ $ 3,543 4,376 11,254 7,606 771 66 67 68 69 70 Base Plates ( 3/8" Thickness Assumed) 16''LX 16''W Base Plate 16''LX 16''W Base Plate 14''LX 14''W Base Plate 14''LX 14''W Base Plate 14''LX 14''W Base Plate 2 3 EA EA EA EA EA $27 $27 $27 $24 $24 $75 $75 $59 $59 $59 $ $ $ $ $ 205 308 866 669 84 71 72 73 74 75 10 8 1 Railings Steel Handrail Steel Guardrail 380 220 LF LF $13 $13 $26 $32 $ $ $ Subtotal (Metal) 14,650 9,802 76 77 - $225,471 DIVISION 06- WOOD, PLASTIC & COMPOSITES Blocking 2x4 blocking Wood Blocking 41 LF LF $1 $1 $1 $1 $ $ 75 78 79 7232 12,063 Plates 1028 LF $1 $1 $ 2,376 80 2x8 Continuous dbl plate w/ embedded anchor bolts @ 7'-0" oc Backing Provide 3/4" Exterior Ply backing(VERIFY IN FIELD) 305 LF $1 $1 $ 727 81 Interior trim Interior trim at doors Interior trim at windows A-001 TO A-651 7252 3616 LF LF $1 $1 $0 $0 $ $ 12,298 6,155 82 83 Wood Beam 2x8 Syp#2 @ 12'' O.C. 866 LF $2 $2 $ 2,671 84 Post 6x6 Post SYP # 2 180 LF $3 $6 $ 1,533 85 Sheathing 8'' HC Plank Solid Precast Planks 8'' Pre Stressed Hollow Core Planks 60090 1246 12688 SF SF SF $1 $1 $1 $1 $1 $2 $ $ $ $ 105,916 2,259 31,880 86 87 88 - Subtotal (Wood & Plastic Composites) $177,953 DIVISION 07- THERMAL & MOISTURE PROTECTION Water Proof Material 16422 SF $1 $2 $ 51,113 89 60 Mil TPO fully adhered roof membrane 763 232 169 16422 10 155 3083 514 51 514 SF SF LF SF SF SF SF LF LF LF $1 $1 $1 $1 $1 $2 $0 $2 $2 $1 $2 $2 $1 $0 $0 $1 $1 $0 $2 $1 $ $ $ $ $ $ $ $ $ $ 2,484 531 272 15,190 90 91 92 93 94 95 96 97 98 99 Walkway pad Equipment Pads 1'-4"h Metal fascia Insulation at roof 1" Rigid fiberboard insulation Flashing & sealant for canopy connection 1/2'' OSB Sheathing at Parapet Wall to roof flashing 12"w Aluminum metal Coping 8"W x 6"H Clear anodized aluminum metal coping 10 404 5,017 1,286 166 1,240 514 LF $2 $1 $ 1,118 100 2x8 Continuous dbl plate w/ embedded anchor bolts @ 7'-0" oc Scupper Scupper 8 EA $18 $36 $ 424 101 Hood 8"W x 1'-6"L roofing hood 1 EA $18 $86 $ 103 102
Roof Curb 4"W x 1'-9"H Pre-fabricated insulated Roof AHU curb w/aluminum flashing, gasketed fasteners @ 18" oc, PT 2x4 wood blocking, Cany strip & roof membrane A-001 TO A-651 27 LF $11 $12 $ 601 103 4"thk. x 12"h roof equipment curb w/ flashing, PT 2x4 wood blocking, (2) 2x10 PT Wood blocking, Cant strip & Roof membrane 67 LF $6 $11 $ 1,094 104 Roof Vent Roof vent w/ Sealant, Prefabricated Membrane flashing, roofing sealant 1 EA $18 $86 $ 103 105 Sealant & Backer Rod Sealant at doors Backer Rod at doors Sealant at Windows Backer Rod at Windows 7572 7572 7232 7232 LF LF LF LF $0 $0 $0 $0 $0 $0 $0 $0 $ $ $ $ 1,496 1,496 1,428 1,428 106 107 108 109 Exterior Finish A.1: Aluminum PanelsColor: Dri?wood MICA A.2: Aluminum PanelsColor:Oyster White A.3: Aluminum PanelsColor:Zebra Note: Specs of Above items not given 19871 6212 1121 SF SF SF $1 $1 $1 $2 $2 $2 $ $ $ 54,462 17,026 3,073 110 111 112 Allowance for ScaffoldingArea = 27,204 SF 27204 SF $0 $ 6,856 113 Water Proof Material Water Proof Material @ Pergola Roof 866 SF $1 $0 $ 740 114 Subtotal (Thermal & Moisture Protection) $169,159 DIVISION 08- OPENINGS Door Exterior Door Exterior door: 3'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame 6 EA $163 $585 $ 4,486 115 1 EA $244 $655 $ 899 116 Exterior door: 8'-0"w x 8'-0"h Exterior overhead aluminum door Exterior door: 6'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame Specs: Exterior louvered double door fire pump Exterior door: 6'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame Specs: Exterior double door 1 EA $203 $541 $ 744 117 5 EA $203 $552 $ 3,777 118 Interior Door 1 hr rated 3'-0"w x 7'-0"h Solid core flush guest door w/ hollow metal standard frame w/ peep hole & cover 2 hr rated 3'-0"w x 7'-0"h Solid core flush guest door w/ hollow metal standard frame w/ peep hole & cover 2 hr rated 3'-0"w x 7'-0"h Solid core flush door w/ hollow metal doub;e action frame 3'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame 1 hr rated 6'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame 1 hr rated 3'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame 2 hr rated 3'-0"w x 7'-0"h Solid core flush door w/ hollow metal standard frame 105 EA $163 $685 $ 89,012 119 10 EA $163 $695 $ 8,577 120 30 EA $163 $665 $ 24,832 121 7 EA $163 $699 $ 6,032 122 5 EA $203 $850 $ 5,267 123 31 EA $163 $458 $ 19,243 124 A-001 TO A-651 15 EA $163 $545 $ 10,616 125 Hardware Allowance provided for door hardwares 216 EA $81 $450 $ 114,775 126 StoreFront 12'-0"w x 7'-6"h automatic sliding entrance door 2 EA $325 $2,250 $ 5,151 127 1 EA $203 $12,520 $ 12,723 128 6'-0"w x 7'-0"h Exterior glazed double door in storefront framing 731 EA $325 $1,550 $ 1,370,969 129 Aluminum storefront Windows W1: 8'-0"W x 5'-0"H Window W2: 4'-0"W x 6'-0"H Window W3: 4'-0"W x 3'-0"H Window W4: 3'-0"W x 4'-0"H Window W6: 6'-0"W x 4'-0"H Window 120 15 10 4 1 EA EA EA EA EA $203 $122 $122 $81 $163 $658 $421 $399 $355 $585 $ $ $ $ $ 103,370 8,146 5,211 1,745 130 131 132 133 134 748
Windows Roller shade at 8'-0"W x 5'-0"H Window Roller shade at 4'-0"W x 6'-0"H Window Roller shade at 4'-0"W x 3'-0"H Window Roller shade at 3'-0"W x 4'-0"H Window Roller shade at 6'-0"W x 4'-0"H Window Misc. 8'-11"h Operable partition 120 15 10 4 1 EA EA EA EA EA $61 $20 $20 $16 $49 $150 $110 $110 $95 $125 $ $ $ $ $ 25,323 1,955 1,303 445 174 135 136 137 138 139 30 EA $61 $550 $ 18,331 140 Subtotal (Openings) $1,843,857 DIVISION 09 - FINISHES Ceiling Finishes 16415 SF $1 $2 $ 43,348 141 ACT : 2x2 Acoustical Ceiling Tile 13384 SF $0 $0 $ 10,500 142 5/8'' Gypsum Wall Board at Ceiling Ceiling at Unit Bedrooms Note: Ceiling Type Not Defined Assume Paint at Exposed Areas Floor Finishes Wood Flooring Bath Floor Tile Sealed Concrete Note: Assume Flooring. Details Not Given 32433 SF $0 $2 $ 70,849 143 1119 SF $1 $0 $ 1,215 144 55767 7501 1775 SF SF SF $1 $3 $1 $4 $3 $2 $ $ $ 240,183 41,997 5,481 145 146 147 Paint Paint at Gypsum Ceiling Paint at Gypsum Walls 13384 70213 SF SF $1 $1 $0 $0 $ $ 12,946 67,916 148 149 Base, Trim Bath Base Tile Rubber Base Wood Base 2471 375 13778 LF LF LF $1 $1 $1 $4 $1 $1 $ $ $ 10,044 636 20,640 150 151 152 Exterior Paint Paint Stairs Railing 600 LF $1 $1 $ 1,175 153 Wall Tiles Bath Wall Tiles 12699 SF $1 $4 $ 53,331 154 STUD WALLS Exterior Light Gage Stud Wall 6'' Thk. 18GA Metal Studs @ 16''O.C. 6'' Thk. 18GA Top and Bottom Metal Runner 5/8'' Gypsum Wall Board Batt Insulation 3/4'' Plywood Sheathing Builiding Wrap Sealant 1282 3410 17050 17050 17050 17050 3410 LF LF SF SF SF SF LF $1 $1 $0 $0 $1 $0 $0 $1 $1 $0 $0 $1 $0 $0 $ $ $ $ $ $ $ 3,328 9,532 12,523 14,104 30,905 4,014 573 155 156 157 158 159 160 161 TYPE 0.5D.2 2 1/2'' Metal Studs 2 1/2'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board 1 1/2'' Mineral Wool Batt Insulation Sealant 2086 15684 4172 20860 20860 4172 LF LF LF SF SF LF $0 $1 $1 $0 $0 $0 $ $ $ $ $ $ - 162 163 164 165 166 167 $1 $1 $0 $0 $0 33,874 9,428 15,321 17,255 702 TYPE 0.5D.3 3 5/8'' Metal Studs 3 5/8'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board 3'' Mineral Wool Batt Insulation Sealant 39 293 78 390 390 78 LF LF LF SF SF LF $0 $1 $1 $0 $1 $0 $ $ $ $ $ $ - 168 169 170 171 172 173 $1 $1 $0 $1 $0 688 195 287 515 13 TYPE 0.5D.6 6'' Metal Studs 6'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board 3'' Mineral Wool Batt Insulation Sealant 83 624 166 830 830 166 LF LF LF SF SF LF $0 $1 $2 $0 $0 $0 $ $ $ $ $ $ - 174 175 176 177 178 179 $1 $1 $0 $1 $0 1,621 448 610 903 28 TYPE 0.5C.3 3 5/8'' Metal Studs 3 5/8'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board Each Side 3'' Min Sound Attenuation Sealant 306 2301 612 6120 3060 612 LF LF LF SF SF LF $0 $1 $1 $0 $1 $0 $ $ $ $ $ $ - 180 181 182 183 184 185 $1 $1 $0 $1 $0 5,199 1,475 4,679 3,980 103
TYPE 0.5C.6 6'' Metal Studs 6'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board 3'' Min Sound Attenuation Each Side Sealant 9 LF LF LF SF SF LF $0 $2 $2 $0 $1 $0 $ $ $ $ $ $ - 186 187 188 189 190 191 A-001 TO A-651 68 18 180 90 18 $1 $1 $0 $1 $0 160 47 132 117 3 TYPE 1.9A.3 3 5/8'' Metal Studs 3 5/8'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board Each Side 3'' Mineral Wool Batt Insulation Sealant 401 3015 802 8020 4010 802 LF LF LF SF SF LF $0 $1 $1 $0 $1 $0 $ $ $ $ $ $ - 192 193 194 195 196 197 $1 $1 $0 $1 $0 6,813 1,934 5,489 5,216 135 TYPE 1.9A.8 8'' Metal Studs 8'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board Each Side 3'' Mineral Wool Batt Insulation Sealant 125 940 250 2500 1250 250 LF LF LF SF SF LF $0 $2 $2 $0 $1 $0 $ $ $ $ $ $ - 198 199 200 201 202 203 $1 $1 $0 $1 $0 2,734 753 1,836 1,626 42 TYPE 2.9A.8 8'' Metal Studs 8'' Top and Bottom Metal Runner 2- layer 5/8'' Type X Gypsum Wall Board Each Side 1 1/2'' Mineral Wool Batt Insulation Sealant 152 1143 304 3040 1520 304 LF LF LF SF SF LF $0 $2 $2 $0 $1 $0 $ $ $ $ $ $ - 204 205 206 207 208 209 $1 $1 $0 $0 $0 3,210 916 2,233 1,582 51 TYPE 2.5K.2 2 1/2'' C-H Metal Studs 2 1/2'' Top and Bottom Metal Runner 2- layer 1/2'' Type X Gypsum Wall Board 1'' Gyp Shaft Liner 1 1/2'' Mineral Wool Batt Insulation Sealant 290 2180 580 11600 2900 2900 1160 LF LF LF SF SF SF LF $0 $1 $1 $0 $0 $0 $0 $ $ $ $ $ $ $ - 210 211 212 213 214 215 216 $1 $1 $0 $0 $0 $0 4,710 1,311 8,520 2,275 2,399 195 TYPE 2.5K.6 6'' C-H Metal Studs 6'' Top and Bottom Metal Runner 2- layer 1/2'' Type X Gypsum Wall Board 1'' Gyp Shaft Liner 1 1/2'' Mineral Wool Batt Insulation Sealant 18 135 36 720 180 180 72 LF LF LF SF SF SF LF $0 $1 $1 $0 $0 $0 $0 $ $ $ $ $ $ $ - 217 218 219 220 221 222 223 $1 $1 $0 $0 $0 $0 307 87 529 141 149 12 TYPE 2.4A.10 7/8'' Metal Furring 5/8'' Type X Gypsum Wall Board One Side Sealant 8 LF LF SF LF $0 $1 $0 $0 $ $ $ $ - 224 225 226 227 60 80 16 $0 $0 $0 113 59 3 TYPE 2.4A.12 7/8'' Metal Furring 1 1/2'' Metal Furring 5/8'' Type X Gypsum Wall Board One Side Sealant 53 398 398 530 106 LF LF LF SF LF $0 $1 $1 $0 $0 $ $ $ $ $ - 228 229 230 231 232 $0 $1 $0 $0 687 762 389 15 Unit Demissing Wall 3 5/8'' Metal Studs 3 5/8'' Top and Bottom Metal Runner Batt Insulation 5/8'' Type X Gypsum Wall Board Each Side Sealant 2667 40105 10668 53340 53340 10668 LF LF LF SF SF LF $0 $1 $1 $1 $0 $0 $ $ $ $ $ $ - 233 234 235 236 237 238 $1 $1 $0 $0 $0 90,626 25,707 59,919 41,455 1,794 4'' Unit Interior Wall 3 5/8'' Metal Studs 3 5/8'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board Each Side Sealant 1107 8323 2214 22140 4428 LF LF LF SF LF $0 $1 $1 $0 $0 $ $ $ $ $ - 239 240 241 242 243 $1 $1 $0 $0 18,809 5,335 16,261 745 4'' Unit Interior Wall 6'' Metal Studs 6'' Top and Bottom Metal Runner 5/8'' Type X Gypsum Wall Board Each Side Sealant 2107 15842 4214 42140 8428 LF LF LF SF LF $0 $1 $1 $0 $0 $ $ $ $ $ - 244 245 246 247 248 $1 $1 $0 $0 41,114 11,358 30,950 1,417 Taping 91110 124785 1121850 LF LBS EA $0 $1 $0 $0 $0 $0 $ $ $ 39,832 161,518 51,250 249 250 251 Mudding Compound Screws Subtotal (Finishes) $1,408,348 DIVISION 10- SPECIALTIES Fire Extinguisher Wall Mounted Fire Extinguisher 6 EA $24 $110 $ 802 252
Toilet Accessories 36'' L Horizontal Vertical grab Bar 42'' L Horizontal Vertical grab Bar Soap Dispenser Wall Mounted Mirror Tissue Dispenser Napkin Disposal Shower Rod Curtain Rod Tub Grab Bars Robe Hook 154 154 157 157 154 2 50 60 60 154 EA EA EA EA EA EA EA EA EA EA $11 $17 $7 $12 $7 $13 $17 $11 $12 $13 $32 $45 $25 $55 $15 $25 $85 $24 $26 $5 $ $ $ $ $ $ $ $ $ $ 6,657 9,517 4,955 10,448 3,442 253 254 255 256 257 258 259 260 261 262 A-001 TO A-651 76 5,090 2,105 2,253 2,791 Misc. Wall Mounted, Internally illuminated sign by other 1 EA $38 $ 38 263 Subtotal (Specialties) $48,174 DIVISION 11- EQUIPMENT Bo?le cooler Mfr: Krowne Model: BC36-SS Hand sink Mfr: Krowne Model: KR24-1C Bo?le storage unit Mfr: Krowne Model: KR24-12RD-LC Soda gun Mfr: Custom Model: SG Ice bin Mfr: Krowne Model: KR19-30-10 Drainboard Mfr: Krowne Model: KR19-C24L Underbar sink units Mfr: Krowne Model: KR19-43R Back bar cabinet, refrigerated Mfr: Glastender Model: C1SB44 Dra? beer cooler Mfr: Glastender Model: KC72 Microwave oven Mfr: Acp Model: RFS12TS Induc?on range warmer,countertop Mfr: Vollrath Model: 5950275 Conveyor toaster Mfr: Waring Model: CTS1000 Waffle maker/ baker Mfr: Waring Model: WW180X Juice dispenser,electric Mfr: Cornelius Model: 721404101JU1 Counter refrigerator Mfr: True Model: GDM-05-S-HC-TSL01 Drop-In sink Mfr: Glastender Model: DI-HS12 Soda ice & beverage dispenser, In- counter Mfr: Mul?plex Model: 2705481 Beverage counter Mfr: john boos Model: BC 1 EA $41 $254 $ 295 264 1 EA $51 $155 $ 206 265 1 EA $81 $1,050 $ 1,131 266 1 EA $22 $1,565 $ 1,587 267 1 EA $18 $255 $ 273 268 1 EA $27 $120 $ 147 269 1 EA $22 $2,555 $ 2,577 270 2 EA $61 $3,540 $ 7,202 271 1 EA $49 $1,560 $ 1,609 272 1 EA $26 $540 $ 566 273 2 EA $81 $455 $ 1,073 274 1 EA $18 $210 $ 228 275 2 EA $10 $354 $ 729 276 1 EA $22 $112 $ 134 277 1 EA $41 $2,540 $ 2,581 278 2 EA $22 $155 $ 354 279 1 EA $41 $540 $ 581 280 1 EA $26 $136 $ 162 281 Iced tea brewer Mfr: BUNN Model: 36700.0009 Shelving,wall mounted Mfr: John Boos Model: EWS8-1248-X Coffee brewer Mfr: Bunn Model: 38700.0013 Bag in box syrup tank rank Mfr: Eagle group Model: STR2430B 1 EA $22 $240 $ 262 282 3 EA $81 $366 $ 1,342 283 1 EA $22 $255 $ 277 284 1 EA $18 $650 $ 668 285 FS1 TO
TO Hand sink Mfr: Krowne Model: HS-30L Corner sink Mfr: John boos Model: 3BCS-184-2D18-X Soiled dishtable Mfr: John boos Model: JDTS-20-60R-X Pre-Rinse faucet assembly Mfr: T&S brass Model: B-0133 Dishwasher,door type Mfr: CMA dish machines Model: AH Clean dishtable Mfr: John boos Model: JDTC-20-36L-X Reach-In refrigerator Mfr: True Model: T-49-HC Ice bin for ice machines Mfr: Folle? Model: SG700S-30 Ice maker, cube style Mfr: Hoshizaki Model: KM-901MAJ Reach-In refrigerator Mfr: True Model: TSD-69G-LD Wire shelving Mfr: Oneida hospitality Model: FF2136G Under counter refrigerator Mfr: True Model: TUC-36-ADA-HC Work table with sink Mfr: John boos Model: WTS Combi oven,electric Mfr: Alto-shaam Model: CTP7-20E-QS Mul?-cook oven Mfr: Alto-shaam Model: VMC-H4H Equipment stand,refrigerated base Mfr: True Model: TRCB-52 Sandwich/salad prepara?on refrigerator Mfr: True Model: TSSU-48-12-HC Hot food wekk unit,drop-in,electric Mfr: Wells Model: MOD-100TD-QS Spreader cabinet Mfr: John boos Model: Custom Heat lamp Mfr: Hatco Model: GRA-60 Plate cabinet/overhelf Mfr: John boos Model: Custom Reach-in freezer Mfr: True Model: T-23F-HC FS-E1.1 1 EA $61 $201 $ 262 286 1 EA $65 $155 $ 220 287 1 EA $41 $256 $ 297 288 1 EA $49 $105 $ 154 289 1 EA $26 $155 $ 181 290 1 EA $22 $136 $ 158 291 1 EA $81 $1,550 $ 1,631 292 1 EA $41 $3,550 $ 3,591 293 1 EA $61 $245 $ 306 294 1 EA $81 $1,550 $ 1,631 295 23 EA $10 $455 $ 10,699 296 1 EA $41 $1,666 $ 1,707 297 1 EA $49 $245 $ 294 298 1 EA $24 $365 $ 389 299 2 EA $9 $255 $ 528 300 1 EA $18 $365 $ 383 301 2 EA $13 $1,540 $ 3,106 302 1 EA $6 $444 $ 450 303 1 EA $61 $450 $ 511 304 1 EA $6 $325 $ 331 305 1 EA $15 $1,555 $ 1,570 306 1 EA $41 $3,650 $ 3,691 307 Subtotal (Equipment) $56,074 DIVISION 12- FURNISHING Millwork & Countertop 2'-0'' W Bath Counter Top 2'-0'' W Counter Top 2'-0'' W Base Cabinet 1'-0'' W Upper Cabinet 2'-0'' W Upper Cabinet 2'-0'' W Shelves 1384 57 726 24 12 9 SF SF LF LF LF LF $6 $6 $16 $16 $16 $17 $33 $33 $85 $85 $85 $96 $ $ $ $ $ $ 53,093 2,187 73,092 2,428 1,214 1,009 308 309 310 311 312 313 A-001 TO A-651 Window Sill 6-5/8" x 1-1/4" Solid surface sill 1072 LF $5 $9 $ 14,151 314 Subtotal (Furnishing) $147,174
DIVISION 14- CONVEYING SYSTEM Elevator 6'-10''W X 6'-2''L ElevatorNo. of Floors = 6 EA Ladder for Elevator Pit Note: Provided by Unit Manufacturer $ $ - A-001- A-651 2 EA $7,500 $65,580 146,160 315 1 EA $25 $ 25 316 $ - Subtotal (Conveying System) $146,185 DIVISION 21- FIRE SUPPRESSION Allowance for Fire Spriklers, Pipe fittings etc. Area = 67,140 SF 1 LS $92,506 $ 92,506 317 Pump FP-1: Fire Pump Model# 4-383-10B Mfr: PENTAIR JP-1: Jockey Pump Model# PVM1-10 Mfr: PENTAIR 1 EA $138 $410 $ 548 318 1 EA $138 $550 $ 688 319 FP-001 TO FP-SC1 Misc. Double Check Detector Free Standing FDC 6'' Fire Line 2'' Fire Line Fire Sprinkler Main Line 6'' Riser Fire Sprinkler Riser Pressure gauge 1 1 EA EA LF LF LF EA EA EA $22 $15 $25 $11 $8 $24 $17 $24 $33 $110 $5 $3 $4 $41 $6 $125 $ $ $ $ $ $ $ $ 55 320 321 322 323 324 325 326 327 125 354 114 1559 4 1 1 10,564 1,536 17,862 260 22 149 Subtotal (Fire Suppression) $124,314 DIVISION 22- PLUMBING Allowance for Plumbing Piping Fittings, Valves etc. Area = 67,140 SF 1 LS $70,305 $ 70,305 328 Plumbing Equipments WC-1: Water Closet Model# 3451001 MFR: American Standard WC-2: Ada Water Closet Model# 3043.001 MFR: American Standard WC-3: Water Closet Model# 2462.100 MFR: American Standard WC-4: Ada Water Closet Model# 2467.100 MFR: American Standard L-1: Lavatory Model# 0614.000 MFR: American Standard L-2: Ada Lavatory Model# 0321.026 MFR: American Standard L-3: Lavatory Model# 0614.000 MFR: American Standard 4 EA $224 $251 $ 1,902 329 10 EA $247 $235 $ 4,818 330 20 EA $209 $256 $ 9,309 331 10 EA $247 $280 $ 5,268 332 8 EA $230 $354 $ 4,675 333 9 EA $247 $365 $ 5,512 334 30 EA $217 $369 $ 17,577 335
S-1: Sink Model# KW1012522 MFR: Dayton Moen U-1: Urinal Model# 6590.525 MFR: American Standard EWC-1: Electric Water Cooler Model# VRCTL8SC MFR: Elkay MS-1: MOP Sink Model# MSB 2424 MFR: FIAT SH-1: Shower Pan Model# SP-3660-C/SF MFR: Mincey SH-2: Shower Pan Model# SP-3648-C/SF MFR: Mincey SH-3: Ada Shower Pan Model# Custom MFR: Mincey SH-4: Shower Pan Model # K-22170-G MFR: Kohler 4'' FS: Floor Sink Model# Z 1388 Mfr: ZURN HB-1: Hose Bibb Model# LFSC-6 Mfr:WATTS 2 EA $165 $155 $ 639 336 4 EA $97 $165 $ 1,049 337 2 EA $329 $254 $ 1,166 338 5 EA $247 $154 $ 2,004 339 P-001 TO P-503 6 EA $239 $221 $ 2,762 340 5 EA $97 $211 $ 1,541 341 11 EA $82 $410 $ 5,407 342 1 EA $224 $410 $ 634 343 18 EA $180 $265 $ 8,001 344 1 EA $81 $66 $ 146 345 10 EA $299 $125 $ 4,242 346 BT-1 110 EA $224 $254 $ 52,622 347 American Standard Water Closet 110 EA $97 $265 $ 39,846 348 American Standard Lavatory 50 EA $299 $110 $ 20,459 349 Shower 60 EA $449 $455 $ 54,226 350 Bath Tub 1 EA $299 $285 $ 584 351 Grease Trap, 750 Gallon Plumbing Equipments 1 EA $748 $5,850 $ 6,598 352 Proposed Genset (2,115 CFH) SP-1: Submersible Pump Model# E293 MFR: ZOELLER WH-1: Wall Hydrant Model# HY-420 MFR: WATTS PH-1: Non Freeze Hydrant Model# Z 1388 MFR: ZURN HP-1: Pump Model# 3U-32-125 MFR: Synchroflo GWH: Gas Water Heater Model# NC380-SV-ASME MFR: NORITZ RCP-1: Pump Model# PL-36B MFR: B & G RCP-2: Pump Model# PL-30B MFR: B & G IWH-1: Instanteneous Electric Heater Model# M-20L MFR: Chronomite 1 EA $299 $354 $ 653 353 5 EA $52 $110 $ 812 354 2 EA $75 $102 $ 354 355 P-001 TO P-503 1 EA $299 $655 $ 954 356 9 EA $329 $455 $ 7,057 357 1 EA $329 $385 $ 714 358 1 EA $329 $410 $ 739 359 1 EA $224 $366 $ 590 360
Drains/Clean Outs 3'' Floor Drain 4'' Floor Drain ECO: Exterior Clean Out FCO: Floor Clean Out 2'' VTR: Vent Through Roof WCO: Wall Clean Out 4'' VTR: Vent Through Roof 6'' RD: Roof Drain 6'' OD: Overflow Drain 11 3 4 7 1 1 14 3 3 EA EA EA EA EA EA EA EA EA $67 $52 $36 $37 $53 $38 $34 $38 $49 $46 $65 $26 $37 $66 $26 $55 $79 $110 $ $ $ $ $ $ $ $ $ 1,241 352 246 513 119 361 362 363 364 365 366 367 368 369 P-001 TO P-503 63 1,232 349 476 P-001 TO P-503 Valves Shut Off Valves Back Flow preventer 114 1 EA EA $52 $67 $46 $37 $ $ 11,156 104 370 371 Plumbing Pipes 1 1/4'' Gas Pipe 1 1/4'' CD Pipe 1/2'' Vent Pipe 6'' Storm Pipe 1'' CD 3/4'' CD 4'' Storm Pipe 3'' Storm Pipe 2'' Vent Pipe 3'' Vent Pipe 2 1/2'' Vent Pipe 6'' Waste Pipe 2'' Storm Pipe 3/4'' HW Pipe 1 -1/4'' HP CW Line 2'' HP CW Line 1 -1/2'' HP CW Line 1'' HW Pipe 8'' Storm Pipe 1/2'' HW Pipe 1'' HWR Pipe 1 1/2'' HWR Pipe 1 1/4'' HWR Pipe 1 1/4'' HW Pipe 2'' Gas Pipe 3'' CW Pipe 1'' CW Pipe 2'' CW Pipe 1 1/2'' HW Pipe 1 1/2'' Vent Pipe 1 1/2'' Gas Pipe 1/2'' CW Pipe 1 1//4'' CW Pipe 3/4'' CW Pipe 3/4'' Vent Pipe 1'' Vent Pipe 3'' Vent Pipe 3/4'' CD 1/2'' Vent Pipe 117 1409 61 392 149 7 737 58 152 71 60 70 96 364 138 339 56 118 51 187 160 50 94 140 61 43 89 74 10 132 85 53 12 205 50 58 80 75 39 LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF $20 $20 $15 $31 $20 $17 $28 $26 $23 $26 $24 $32 $20 $17 $20 $16 $28 $17 $48 $20 $20 $21 $17 $21 $17 $20 $16 $24 $20 $20 $20 $12 $17 $9 $9 $12 $23 $17 $14 $3 $3 $3 $8 $1 $2 $4 $4 $3 $3 $3 $9 $2 $1 $3 $5 $3 $3 $2 $2 $2 $3 $3 $3 $1 $5 $2 $3 $4 $3 $3 $1 $2 $2 $2 $2 $6 $1 $1 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 2,604 31,337 1,062 15,384 3,217 130 23,385 1,747 3,866 2,079 1,628 2,808 2,145 6,525 3,076 6,851 1,723 2,335 2,530 4,114 3,527 1,196 1,866 3,341 1,088 1,034 1,575 1,943 243 2,982 1,931 686 228 2,076 511 800 2,286 1,324 599 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 P-001 TO P-503 P-001 TO P-503 Misc. Gas meter per utility Water heater controller Z 1 1 EA EA $112 $82 $205 $110 $ $ 317 192 411 412 Subtotal (Plumbing) $497,308
DIVISION 23- HEATING, VENTILATING & AIR-CONDITIONING Allowance Provided for Mechanical Duct Fittings, Insulation etc. Area = 67,140 SF 1 LS $3,887 $ 3,887 413 Mechanical Duct 10'' Dia Exhaust Duct 10'' Dia Supply Duct 10x10 Exhaust Duct 10x10 Return Duct 10x12 Supply Duct 10x14 Return Duct 10x8 Supply Duct 12'' Dia Exhaust Duct 12'' Dia Supply Duct 12x10 Supply Duct 12x12 Supply Duct 12x14 Supply Duct 12x6 Supply Duct 14x12 Return Duct 14x14 Supply Duct 14x16 Supply Duct 14x8 Supply Duct 16x12 Supply Duct 16x14 Return Duct 16x14 Supply Duct 16x16 Return Duct 18x10 Supply Duct 18x16 Return Duct 18x18 Return Duct 20x14 Return Duct 20x14 Supply Duct 20x16 Return Duct 20x16 Supply Duct 20x18 Return Duct 22x20 Exhaust Duct 22x22 Supply Duct 22x6 Supply Duct 24x12 Return Duct 4'' Dia Supply Duct 4x8 Supply Duct 6'' Dia Supply Duct 6x4 Supply Duct 6x6 Return Duct 6x6 Supply Duct 6x8 Supply Duct 8'' Dia Exhaust Duct 8'' Dia Return Duct 8'' Dia Supply Duct 8x10 Supply Duct 8x4 Supply Duct 8x6 Supply Duct 8x8 Return Duct 8x8 Supply Duct 37 52 54 57 41 14 24 16 10 16 34 14 269 28 23 24 525 27 25 31 15 5 9 5 49 31 5 36 19 8 29 5 5 973 24 264 68 4 23 35 18 59 51 149 25 197 27 67 LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF LF $35 $34 $37 $37 $37 $37 $38 $41 $41 $40 $40 $42 $40 $43 $43 $43 $43 $48 $48 $48 $49 $56 $47 $60 $55 $56 $60 $55 $57 $62 $62 $72 $774 $18 $20 $27 $28 $33 $28 $28 $34 $34 $33 $33 $34 $33 $34 $34 $5 $5 $16 $16 $21 $23 $19 $6 $6 $23 $25 $26 $20 $32 $33 $36 $37 $38 $42 $42 $43 $49 $51 $54 $61 $61 $63 $63 $69 $73 $76 $70 $75 $2 $7 $13 $15 $15 $17 $4 $4 $4 $14 $12 $11 $12 $13 $13 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 1,440 2,033 2,820 2,961 2,376 839 1,344 731 472 996 2,198 978 16,195 2,109 1,709 1,920 41,588 2,316 2,235 2,739 1,338 499 840 582 5,624 3,603 644 4,258 2,441 1,128 3,987 685 4,227 19,893 655 10,382 2,862 188 1,031 1,089 668 2,220 2,413 6,718 1,124 8,857 1,264 3,098 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 M-001 TO M-501 Piping 7/8'' RS & 3/8'' RL Piping 4'' PVC for all Underground Refrigerant Piping Ref Piping M-001 TO M-501 878 142 89 LF LF LF $9 $24 $13 $1 $1 $2 $ $ $ 9,061 3,673 1,276 462 463 464 Thermostat M-001 TO M-501 Furnish & Install Thermostat 55 EA $41 $25 $ 3,577 465
Mechanical Equipment CU-1: Condensing Unit Model# CBA27UHE-060 Mfr: LENNOX CU-2: Condensing Unit Model# CBA27UHE-060 Mfr: LENNOX CU-3: Condensing Unit Model# CBA27UHE-060 Mfr: LENNOX CU-4: Condensing Unit Model# CBA27UHE-060 Mfr: LENNOX CU-5: Condensing Unit Model# CBA27UHE-036 Mfr: LENNOX CU-6: Condensing Unit Model# CBA27UHE-048 Mfr: LENNOX CU-7: Condensing Unit Model# CBA27UHE-042 Mfr: LENNOX CU-8: Condensing Unit Model# CBA27UHE-060 Mfr: LENNOX CU-9: Condensing Unit Model# CBA27UHE-060 Mfr: LENNOX CU-10: Condensing Unit Model# PUY-A24NHA7-BS Mfr: MITSUBISHI 1 EA $434 $3,580 $ 4,014 466 1 EA $434 $3,580 $ 4,014 467 1 EA $434 $3,580 $ 4,014 468 1 EA $434 $3,580 $ 4,014 469 1 EA $434 $3,225 $ 3,659 470 1 EA $434 $3,454 $ 3,888 471 1 EA $434 $2,525 $ 2,959 472 1 EA $434 $3,580 $ 4,014 473 1 EA $434 $3,580 $ 4,014 474 1 EA $434 $6,585 $ 7,019 475 AHU-1: Air Handling Units Model# ML14XC1-060-230 Mfr: LENNOX AHU-2: Air Handling Units Model# ML14XC1-060-230 Mfr: LENNOX AHU-3: Air Handling Units Model# ML14XC1-060-230 Mfr: LENNOX AHU-4: Air Handling Units Model# ML14XC1-060-230 Mfr: LENNOX AHU-5: Air Handling Units Model# ML14XC1-036-230 Mfr: LENNOX AHU-6: Air Handling Units Model# ML14XC1-048-230 Mfr: LENNOX AHU-7: Air Handling Units Model# ML14XC1-042-230 Mfr: LENNOX AHU-8: Air Handling Units Model# ML14XC1-060-230 Mfr: LENNOX AHU-9: Air Handling Units Model# ML14XC1-060-230 Mfr: LENNOX AHU-10: Air Handling Units Model# PKA-A24KA7 Mfr: MITSUBISHI AHU-6-1: VRV Split System Model# ARNU073TRD4 Mfr: LG AHU-6-2: VRV Split System Model# ARNU183L2G4 Mfr: LG AHU-X-1: VRV Split System Model# ARNU183L2G4 Mfr: LG AHU-X-2: VRV Split System Model# ARNU053TRD4 Mfr: LG PTAC-1 Model# PTC073G Mfr: AMANA PTAC-2 Model# PTC093G Mfr: AMANA CU-7-1: Condensing Unit Model# ARUM121BTES Mfr: LG 1 EA $434 $6,550 $ 6,984 476 1 EA $434 $6,550 $ 6,984 477 1 EA $434 $6,550 $ 6,984 478 1 EA $434 $6,550 $ 6,984 479 1 EA $434 $6,550 $ 6,984 480 1 EA $434 $6,550 $ 6,984 481 1 EA $434 $6,550 $ 6,984 482 1 EA $434 $6,550 $ 6,984 483 1 EA $434 $6,550 $ 6,984 484 M-001 TO M-501 1 EA $434 $5,580 $ 6,014 485 1 EA $434 $4,588 $ 5,022 486 1 EA $434 $3,565 $ 3,999 487 4 EA $434 $5,454 $ 23,553 488 4 EA $434 $2,554 $ 11,953 489 88 EA $434 $5,458 $ 518,518 490 22 EA $434 $5,485 $ 130,224 491 1 EA $434 $2,550 $ 2,984 492
BSB-1: Condensing Unit Model# PRHR023A Mfr: LG EUH-1: Unit Heater CFM: 400 Model# UHEC-03 5 EA $434 $2,550 $ 14,921 493 1 EA $324 $445 $ 769 494 Exhaust Fan EF-1: Exhaust Fan CFM: 175 Model# G-080-VG EF-2: Exhaust Fan CFM: 300 Model# G-080-VG EF-3: Exhaust Fan CFM: 250 Model# G-080-VG EF-4: Exhaust Fan CFM: 125 Model# G-079-VG EF-5: Exhaust Fan CFM: 2875 Model# USF-24 EF-6: Exhaust Fan CFM: 420 Model# CSP-A510 EF-7: Exhaust Fan CFM: 100 Model# CSP-A510 EF-8: Exhaust Fan CFM: 75 Model# CSP-A110 EF-9: Exhaust Fan CFM: 300 Model# CSP-A110 EF-10: Exhaust Fan CFM: 140 Model# SE1-10-428-P 2 EA $67 $140 $ 414 495 7 EA $67 $240 $ 2,150 496 2 EA $67 $200 $ 534 497 2 EA $67 $100 $ 334 498 1 EA $67 $2,300 $ 2,367 499 1 EA $67 $336 $ 403 500 1 EA $67 $80 $ 147 501 1 EA $67 $60 $ 127 502 1 EA $67 $240 $ 307 503 1 EA $67 $112 $ 179 504 Diffuser register Grill A,Ceiling Supply Diffuser, 10'' Dia, CFM 225 A,Ceiling Supply Diffuser, 10'' Dia, CFM 250 A,Ceiling Supply Diffuser, 10'' Dia, CFM 275 A,Ceiling Supply Diffuser, 10'' Dia, CFM 300 A,Ceiling Supply Diffuser, 10'' Dia, CFM 325 A,Ceiling Supply Diffuser, 12'' Dia, CFM 425 A,Ceiling Supply Diffuser, 12'' Dia, CFM 475 A,Ceiling Supply Diffuser, 12'' Dia, CFM 500 A,Ceiling Supply Diffuser, 6'' Dia, CFM 100 A,Ceiling Supply Diffuser, 6'' Dia, CFM 50 A,Ceiling Supply Diffuser, 6'' Dia, CFM 75 A,Ceiling Supply Diffuser, 8'' Dia, CFM 125 A,Ceiling Supply Diffuser, 8'' Dia, CFM 150 A,Ceiling Supply Diffuser, 8'' Dia, CFM 175 A,Ceiling Supply Diffuser, 8'' Dia, CFM 200 A,Ceiling Supply Diffuser, 8'' Dia, CFM 450 B,Supply Grille, 10X8, CFM 200 B,Supply Grille, 28X5, CFM 330 B,Supply Grille, 6X4, CFM50 B,Supply Grille, 6X6, CFM 75 B,Supply Grille, 10X8, CFM 200 C,Ceiling Supply Diffuser, 4'' Dia, CFM 35 C,Ceiling Supply Diffuser, 4'' Dia, CFM 30 C,Ceiling Supply Diffuser, 4'' Dia, CFM 40 D, Ceiling Return Grille, 12'' Dia, CFM 485 D, Ceiling Return Grille, 14'' Dia, CFM 530 D,Ceiling Return Grille, 6'' Dia, CFM 90 D, Ceiling Return Grille, 22X22 E, Ceiling Exhaust Grille, 4'' Dia, CFM 35 E, Ceiling Exhaust Grille, 4'' Dia, CFM 25 E, Ceiling Exhaust Grille, 4'' Dia, CFM 30 F, Ceiling Supply Diffuser,6'' Dia, CFM 75 F, Ceiling Supply Diffuser,6'' Dia, CFM 100 F, Ceiling Supply Diffuser,8'' Dia, CFM 150 F, Ceiling Supply Diffuser,10'' Dia, CFM 325 G, Return Grille , 6X4, CFM 75 G, Return Grille , 66X4 G, Return Grille , 610X8 H, Exhaust Grille, 8'' Dia H, Exhaust Grille, 10X10 H, Exhaust Grille, 6'' Dia, CFM 70 H, Exhaust Grille, 8'' Dia, CFM 210 I, Linear Slot Diffuser, 8'' Dia, CFM 150 6 2 6 1 4 4 2 4 7 9 5 2 2 EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA $87 $87 $87 $87 $87 $87 $87 $87 $65 $52 $75 $64 $52 $69 $75 $52 $87 $75 $52 $64 $74 $52 $41 $52 $76 $63 $75 $52 $64 $55 $76 $64 $75 $56 $76 $52 $64 $74 $75 $65 $75 $56 $75 $180 $200 $220 $240 $260 $340 $380 $400 $80 $40 $60 $100 $120 $140 $160 $360 $160 $264 $40 $60 $160 $28 $24 $32 $388 $424 $72 $150 $28 $20 $24 $60 $80 $120 $260 $60 $25 $35 $26 $16 $56 $168 $120 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 1,601 574 1,841 327 1,387 1,707 934 1,947 1,014 829 676 327 344 2,304 2,823 412 247 1,696 1,934 124 234 1,602 1,484 421 2,319 2,436 1,915 1,819 825 1,125 799 247 155 176 673 112 443 218 201 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 11 12 1 1 5 21 1 1 20 23 5 5 5 13 9 9 15 8 2 1 1 2 1 5 2 2 1 2 2 3 M-001 TO M-501 80 263 447 586
Louvers 8'-0"W x 2'-2"H PTAC Louver at windows 3'-0"W x 1'-4"H Louver 1'-8"W x 1'-4"H Louver 4'-0"W x 1'-4"H Louver 2'-6"W x 1'-4"H Louver 120 1 3 5 3 EA EA EA EA EA $232 $174 $139 $185 $174 $589 $225 $155 $355 $305 $ $ $ $ $ 98,472 399 882 2,701 1,436 548 549 550 551 552 M-001 TO M-501 Dampers Motorized Damper Fire Damper Volume Damper Barometric Relief Damper Combine Fire/Smoke Damper 9 EA EA EA EA EA $41 $29 $41 $49 $37 $70 $63 $ $ $ $ $ 995 3,677 365 337 1,305 553 554 555 556 557 M-001 TO M-501 40 9 2 35 $120 Rooftop Unit OARTU-1: Packaged Outside Air Unit CFM: 3550 Model# RV-45-25S OARTU-2: Packaged Outside Air Unit CFM: 3450 Model# RV-45-25S M-001 TO M-501 1 EA $579 $6,650 $ 7,229 558 1 EA $579 $5,850 $ 6,429 559 $ - Subtotal (Heating, Ventilating & Air-Conditioning) $1,199,042 DIVISION 26- ELECTRICAL Allowance Provided for Electrical Wiring etc.Area = 67,140 SF 1 LS $5,125 $ 5,125 560 Allowance Provided for Condui?ng = 78720 total items No. of Light Fixtures = 1071 EA 1 LS $7,634 $26,520 $ 34,153 561 Lighting Fixtures A: Wafer LED Fixture Model# WF6-LED-35K-MW Mfr: Lithonia B: Recessed LED 4'' Open Light Fixture Model# LDN4SQ-35K-40LM-LS4-WR-LSS MVOLT-EZ10 Mfr: Juno BE: Recessed LED 4'' Open Light Fixture W/ Battery Back up Model# LDN4SQ-35K-40LM-LS4-WR-LSS MVOLT-EZ10-EL10WCP Mfr: Juno C: Recessed LED 4'' Open, Square Clear Light Fixture Model# LDN4SQ-35K-20LM-LS4-WR-LSS MVOLT-EZ10 Mfr: Juno CE: Recessed LED 4'' Open, Square Clear Light Fixture W/ Battery Back up Model# LDN4SQ-35K-20LM-LS4-WR-LSS MVOLT-EZ10-EL10WCP D: 6' 12V Track w/ 5 LED Track Heads, Black Track, Electronic Driver Model# TVL-6FT-BL-TL38-TRACK Mfr: Lithonia F: Surface Wraparound Model# LBL4-40-EZ1-120-P835 Mfr: Lithonia F: Surface Wraparound w/ Battery Back up Model# LBL4-40-EZ1-120-P835-EL14L Mfr: Lithonia G: Recessed Wall Wash Downlight Model# LDN3SQ-30/10-LSW3-AR-LSS-MVOLT-UGZ Mfr: Lithonia H: Surface Vaporitte Model# VAP 4000LM FST MD MVOLT 30K 80CRI Mfr: Lithonia HE: Surface Vaporitte w/ Battery Back up Model# VAP 4000LM FST MD MVOLT 30K 80CRI-E15WCP Mfr: Lithonia J: 2X2 Acrylic Lens Model# 2TL-33L-FW-A12-Z1-LP835 Mfr:Lithonia J: 2X2 Acrylic Lens w/ Battery Back up Model# 2TL-33L-FW-A12-Z1-LP835-EL14L Mfr:Lithonia L: Exterior Wall Sconce, LED w/ Photocell and emergency Battery Model# WPSLL-LED-4L-30-PC120-CWBB Mfr:LSI Stairwell LED w/ Battery Model# WPSLL-LED-4L-30-PC120-CWBB Mfr: Lithonia L-01: Recessed LED Shallow Housing Model# L6-2330OU-G3-L600P-C Mfr: Lithonia X: Universal Exit Light Model# EXG LED EL M6 Mfr: Lithonia EM: Emergency Baterry Model# ELM4L Mfr: Lithonia EMWP: Wet Location Emergency Battery Model# WLTU-MR Mfr: Lithonia 130 EA $99 $95 $ 25,251 562 65 EA $83 $155 $ 15,484 563 41 EA $100 $54 $ 6,317 564 42 EA $98 $85 $ 7,706 565 13 EA $100 $65 $ 2,144 566 6 EA $100 $55 $ 926 567 10 EA $82 $125 $ 2,074 568 9 EA $86 $86 $ 1,546 569 3 EA $107 $79 $ 555 570 2 EA $104 $96 $ 399 571 6 EA $115 $115 $ 1,377 572 26 EA $93 $125 $ 5,671 573 25 EA $115 $111 $ 5,638 574 4 EA $100 $98 $ 791 575 37 EA $107 $49 $ 5,738 576 440 EA $94 $65 $ 69,864 577 68 EA $115 $46 $ 10,881 578 E-001 TO E-702 51 EA $105 $70 $ 8,899 579 4 EA $119 $86 $ 818 580
#DIV/0! $54 $82 $69 $82 $67 $82 $39 $53 $53 $82 $84 $61 P-LT-200: Lobby Medium Ceiling Fixture P-LT-205: Medium pendant at media Center P-LT-206: Smedium pendant at media Center P-LT-207: Small pendant at media Center P-LT-208: XSmall pendant at media Center P-LT-210: Corridor Wall Sconce P-LT-212: Large Cylinderical Pendant At Bar P-LT-213: Small Cylinderical Pendant At Bar P-LT-214: Mini Cylinderical Pendant At Bar P-LT-215: Large Loby Ceiling Fixture P-LT-220: Castle Pendant P-LT-221: Basket Pendant Light 5 2 1 2 1 EA EA EA EA EA EA EA EA EA EA EA EA $46 $66 $86 $70 $75 $99 $44 $54 $58 $66 $85 $110 $56 $ $ $ $ $ $ $ $ $ $ $ $ 498 296 154 304 142 2,171 1,076 1,719 1,560 742 1,014 2,053 581 582 583 584 585 586 587 588 589 590 591 592 12 13 16 14 5 6 12 Power Items Bi Directional Antenna System Card Reader Combine Tele/Data and Duplex Receptacle Data Outlet Disconnect Switch DL Door Bell Annunciator and Transformer Door Bell Push button Duplex Receptacle Duplex Receptacle- Top Half Switch Duplex Receptacle USB Fire Alarm Shut Down Relay Fire/Smoke Damper Flow Switch Flush Wall Outlet w/ Horn and Light Flush Wall Outlet w/ Speaker and Light GFI Duplex Receptacle Heat Detector Horn Stobe Horn W/ Light Junction Box Manual Pull Station Occupancy Sensor Quad Receptacle Single Switch Single Way Switch Smoke Detector Special Outlet Tamper Switch WAP Duplex Receptacle WP GFI Duplex Receptacle WP Junction Box WP Switch 30 5 17 349 10 7 15 15 1179 525 6 5 15 13 28 39 123 3 110 98 136 21 13 232 78 455 114 116 12 51 13 2 14 EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA $50 $50 $32 $33 $38 $47 $38 $32 $50 $49 $33 $32 $33 $35 $38 $37 $40 $52 $40 $39 $39 $36 $34 $37 $40 $37 $36 $37 $41 $49 $37 $49 $53 $150 $25 $5 $2 $6 $55 $4,550 $16 $6 $7 $6 $16 $23 $7 $36 $36 $7 $16 $37 $24 $16 $37 $25 $6 $5 $16 $37 $6 $7 $7 $8 $16 $6 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 5,989 373 630 12,224 438 716 68,815 713 65,887 29,062 232 238 841 542 2,063 2,814 5,694 202 8,470 6,152 7,382 1,520 764 9,870 3,518 24,072 8,289 4,989 567 2,839 584 129 832 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 Panel Panel 2LA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 3LA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 4LA, 120/408/3PH, A.I.C = 22 KA Fully Rated Panel 5LA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 6LA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 2HA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 6LA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 1PA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 1LA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 3HA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 6LB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 1PB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel K1A, 120/208/3PH/42, A.I.C = 22 KA Fully Rated Panel 4HA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 5HA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 2LB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 3LB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 4LB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 5LB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 1HA, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 1HB, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel 1HC RainTight, 120/208/3PH, A.I.C = 22 KA Fully Rated Panel E, 120/208/3PH, A.I.C = 22 KA Fully Rated MSWD-A, 120/208V, 728.75 KVA Connected Load MSWD-B, 120/208V, 1307 KVA Connected Load 2 2 2 2 2 1 1 2 1 1 2 1 1 1 1 2 2 2 2 1 1 1 1 1 1 EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $321 $455 $455 $455 $455 $455 $455 $455 $455 $455 $455 $455 $455 $455 $725 $565 $555 $425 $625 $452 $540 $415 $525 $444 $428 $550 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 1,551 1,551 1,551 1,551 1,551 776 776 1,551 776 776 1,551 776 776 1,046 886 1,751 1,491 1,891 1,545 861 736 846 765 749 871 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 E-001 TO E-702 Site Electrical Works Emergency Generator In Ground Pull box 13''x24''x12''D Utility Company Transformer Site PIV WP GFI Receptacle Single Pole Weatherproof Switch Disconnect Switch 1LA-17 1LA-19 1 3 1 1 1 1 1 4 3 EA EA EA EA EA EA EA EA EA $305 $61 $50 $763 $50 $82 $49 $153 $153 $2,550 $26 $5,665 $23 $6 $5 $15 $36 $36 $ $ $ $ $ $ $ $ $ 2,855 260 5,715 786 651 652 653 654 655 656 657 658 659 E-001 TO E-702 55 87 64 755 566
Subtotal (Electrical) $540,627 DIVISION 31- EARTHWORK Excavation Excavation for Footings 384 CY $47 $ 17,949 660 Backfilling Backfill for Footings 104 CY $34 $ 3,584 661 Subtotal (Earthwork) $21,533 DIVISION 32- EXTERIOR IMPROVEMENT Irrigation SST: Rain bird 1812-SAM-PRS-U 15 Strip Series Shrub Spray w/ Co molded Seal EST: Rain bird 1812-SAM-PRS-U 15 Strip Series Shrub Spray w/ Co molded Seal 08HE-VAN: Rain bird 1812-SAM-PRS-U HE-VAN Series Shrub Spray w/ Co molded Seal 010HE-VAN: Rain bird 1812-SAM-PRS-U HE-VAN Series Shrub Spray w/ Co molded Seal 012HE-VAN: Rain bird 1812-SAM-PRS-U HE-VAN Series Shrub Spray w/ Co molded Seal 015HE-VAN: Rain bird 1812-SAM-PRS-U HE-VAN Series Shrub Spray w/ Co molded Seal 1 1/4'' Valves BF: Febco 825 Y 1'' Reduced Pressure Backflow Preventer C: Rain bird ESP4ME w/ (1) ESP-SM3 7 Station, Hybrid Modular Outdoor Controller RS: Rain Bird RSD-Bex Rain Sensor. With metal latching bracket Controller Valve # 1, Size 1'', Flow 21.0 Valve # 2, Size 1'', Flow 19.9 Valve # 3, Size 1'', Flow 22.5 Valve # 4, Size 1'', Flow 20.7 Valve # 5, Size 1'', Flow 23.7 2'' Sleeve 4'' Sleeve 2'' Valve Wire Sleeve 1 12'' Irrigation MainLine 1'' Irrigation Lateral Line 22 EA $24 $16 $ 871 662 13 EA $24 $16 $ 515 663 62 EA $24 $16 $ 2,456 664 30 EA $24 $16 $ 1,188 665 11 EA $24 $16 $ 436 666 6 EA $24 $16 $ 238 667 5 1 EA EA $17 $24 $13 $45 $ $ 149 69 668 669 IR-1, IR-2 1 EA $15 $15 $ 30 670 1 EA $14 $15 $ 29 671 1 1 1 1 1 8 1 1 EA EA EA EA EA EA EA EA LF LF $14 $14 $14 $14 $14 $17 $17 $14 $11 $11 $17 $17 $17 $17 $17 $5 $9 $3 $1 $1 $ $ $ $ $ $ $ $ $ $ 31 31 31 31 31 672 673 674 675 676 677 678 679 680 681 174 26 17 1251 1562 14,954 18,207 Landscape Trees DD Blanchard, 12'-14' H Live Oak, 14' - 16' H Winged Elm, 13'-15' H Palm Pygmy Date Palm, 6' H Silver Date Palm, 18' H Shrubs Dwarf Burford Holly, 24''H Dwarf Yaupon Holly, 12'' - 14'' H Plum Loropetalum, 24'' H Firepower Heavenly Bamboo, 12'' H Yew Podocarpus, 24'' H White Indian Hawthorn, 14'' - 16'' H Trinette Dwarf Schefflera, 24'' H Sandankwa Viburnum, 24'' H Ground Covers Variegated Flax Lily, 10'' - 12'' H Big Blue Border Grass, 10'' - 12'' H Dwarf Asiatic Jasmine, 4'' - 6'' H 1 EA EA EA $146 $146 $146 $155 $165 $125 $ $ $ 301 5,916 1,357 682 683 684 19 5 2 3 EA EA $53 $98 $26 $55 $ $ 156 456 685 686 54 82 18 270 47 116 32 176 EA EA EA EA EA EA EA EA $34 $53 $44 $44 $34 $44 $44 $53 $26 $17 $24 $13 $25 $13 $33 $16 $ $ $ $ $ $ $ $ 3,221 5,674 1,222 15,231 2,780 6,544 2,461 12,002 687 688 689 690 691 692 693 694 LA-1 TO LA-3 79 510 294 EA EA EA $34 $25 $25 $6 $7 $5 $ $ $ 3,133 15,979 8,698 695 696 697 Bollards 3'-6'' H Steel Pipe Bollard 2 EA $29 $85 $ 229 698 Subtotal (Exterior Improvement) $124,876
DIVISION 33- UTILITIES Pool Pool Area 876 SF $4 $ 3,128 699 Equipment Spa Heater, LOCHINVAR ERN-402 SPA Collectiono Tank Chemical Storage Pool and Spa 1 1 4 EA EA EA $170 $340 $374 $254 $155 $215 $ $ $ 424 495 2,356 700 701 702 Services 12'' x 12'' Main Drain Lawson Ladder Skimmers 1.5'' Dia pipe 2'' Dia Pipe 3'' Dia Pipe 4'' Dia Pipe 8'' Dia Pipe Depth Mark No diving Mark Handrail Underwater lights Wall returns Adjustable Floor Returns Level 1 1 3 EA EA EA LF LF LF LF LF EA EA LF EA EA EA EA $55 $43 $60 $40 $38 $60 $66 $79 $9 $9 $27 $43 $55 $38 $56 $410 $151 $220 $7 $7 $9 $10 $11 $5 $5 $16 $26 $115 $210 $5 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 465 194 839 3,656 4,106 1,856 1,024 6,698 122 122 641 136 851 497 703 704 705 706 707 708 709 710 711 712 713 714 715 716 717 79 92 27 13 75 9 9 15 2 5 2 1 61 SPA Spa Area 101 SF $4 $0 $ 360 718 Services Inlets skimmer main drain light level Spa Jet 2'' Dia Pipe 1 1/2'' Dia Pipe Handrail 3 1 1 1 1 8 EA EA EA EA EA EA LF LF LF $43 $20 $17 $54 $20 $26 $59 $36 $28 $550 $220 $1,550 $25 $5 $16 $3 $4 $16 $ $ $ $ $ $ $ $ $ 1,778 240 1,567 719 720 721 722 723 724 725 726 727 1 TO 7 79 25 328 3,800 6,083 552 61 155 13 Fixtures Main Lug Breaker Panel GFCI Spa Light 1 2 1 EA EA EA $340 $36 $36 $155 $6 $25 $ $ $ 495 82 61 728 729 730 SPA Recirculation Pump Therapy Pump Chemical Controller Chlorine Feeder Pump Acid Feeder Pump Gas Heater Ignition 1 1 1 1 1 1 EA EA EA EA EA EA $204 $255 $37 $170 $170 $255 $450 $352 $155 $365 $455 $51 $ $ $ $ $ $ 654 607 192 535 625 306 731 732 733 734 735 736 POOL Reciculation Pump Vacuum / Feature Pump Chlorine Feeder Pump Acid Feeder Pump Pool Lights 1 1 1 1 3 EA EA EA EA EA $255 $255 $255 $255 $255 $450 $255 $365 $455 $25 $ $ $ $ $ 705 510 620 710 840 737 738 739 740 741 Panel 1 Phase 3 Wire, 120/240 VAC, Insulated/Bondable Split Neutral Total Maximum Load: 73.1 1 EA $680 $426 $ 1,106 742 Subtotal (Utilities) $50,530 PROJECTED COST $ $ $ $ 9,011,501 2,252,875 630,805 450,575 OVERHEAD CONTIGENCY INSURANCE 25% 7% 5% SUGGESTED BID $ 12,345,756 Notes: