HomeMy WebLinkAboutResolution - 2010-R0596 - Contract 9844 Talon/LPE Interior Renovations At Mahon Library - 12/02/2010Resolution No. 2010-RO596
December 2, 2010
Item No. 6.7
RESOLUTION
BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF LUBBOCK:
THAT the Mayor of the City of Lubbock is hereby authorized and directed to
execute for and on behalf of the City of Lubbock, Contract No. 9844 for Mahon library
interior renovations, by and between the City of Lubbock and Talon/LPE, Ltd of
Amarillo, Texas, and related documents. Said Contract is attached hereto and
incorporated in this resolution as if fully set forth herein and shall be included in the
minutes of the City Council.
Passed by the City Council on
December 2, 2010
TOM MARTIN, MAYOR
ATTEST:
c:Q,f-�
Rebe ca Garza, City Secret
APPROVED AS TO CONTENT:
Mark Ye ood, Assistant City Manager
Chief Information Officer
APPROVED AS TO FORM:
Chad Weaver, Assistant City Attorney
vw:ccdocsRRES.Contract-Talon LPE, Ltd
October 26, 2010
City of Lubbock Job Order Resolution No. 2010-RO596
This Job Order is governed by all terms and conditions of the Contract referenced below which is hereby
incorporated by reference.
Owner: Wesley Everett, Director of Facilities Management for - Library
NJPA Contract Number: TX04-061980-TAL, National Joint Powers alliance (NJPA), Indefinite Quality
Construction Contract.
Contract Job Order Number: 11 -007 -FM
Contractor: Talon/LPE
Date of Contract: September 25, 2008
Job Order Date: November 15, 2010
Summary and Description of Statement of Work attached hereto: Mahon Library Interior Renovations
Talon Job Order Number: 009897.01 hereto attached. and Insurance Requirements per Exhibit A, attached.
Value of Pre -Priced Work: $ 1,286,836.53
Value of Non -Pre -Priced work: $ 00.00
Payment and Performance Bonds: $ 32,995.81
Total Fixed Price stipulated sum for this Job Order (Job Order Sum): $1,319,832.34
Notice to Proceed Date for this Job Order: To be issued after City Council approval
Expected Completion Date for this Job Order: to be determined after City Council approval.
Liquidated Damages (if different than set forth in Agreement): 5L5 per day
CONTRACTOR: CITY OF LUBBOCK, TEXAS (OWNER)
*TaP Tom Mintin, Mayor
By:
PRINTED NAME: BRIDGER HOWARD
TITLE: PROJECT MANAGER
COMPLETE ADDRESS:
Company: Talon/LPE
Address: 921 N. Bivins Street
City, State, Zip: Amarillo, Texas 79107
,�=b -�Vcu�,k
Wesley Everett, Director of Facilities
ATTEST:
Rebe a Garza, City Secretary
APPROVED AS TO CONTENT:
Owner's Representative
Markearwoo df lafonnation Officer
APPR AS TO FORM:
�/i,-AA-J,
Assistant City Attorney
Resolution No. 2010-RO596
t000
Proposal has not been reviewed by The Gordian Group
Contractor's Price Proposal Summary - CSI
Date:
Contract Number:
Job Order Number:
Job Order Title:
Contractor:
Proposal Value:
Proposal Name:
October 20, 2010
TX04-061908-TAL
009897.01
Mahon Interior Renovations
Talon/LPE
$1,319,832.34
Mahon Interior Renovations
Subtotal for Section -01:
$272,225.62
Subtotal for Section -06:
$5,630.75
Subtotal for Section -08:
$1,189.75
Subtotal for Section -09:
$277,327.17
Subtotal for Section -10:
$21,492.42
Subtotal for Section -15:
$683,079.32
Subtotal for Section -16:
$52,808.71
Subtotal for Section -60:
$648.00
Subtotal for Section -80:
$5,430.60
Proposal Total $1,319,832.34
This proposal total represents the correct total for the proposal. Any discrepancy between line totals,
sub -totals and the proposal total is due to rounding of the line totals and sub -totals.
The Percentage of NPP on this Proposal: 47.56%
Cost Proposal Summary - CSI Page 1 of 1
10/20/2010
(M
Proposal has not been reviewed by The Gordian Group
Contractor's Price Proposal Detail - CSI
Date:
October 20, 2010
Contract Number:
TX04-061908-TAL
Job Order Number:
009897.01
Job Order Title:
Mahon Interior Renovations
Contractor:
Talon/LPE
Proposal Value:
$1,319,832.34
Proposal Name:
Mahon Interior Renovations
Rec# Sect. Item
Mod. UOM Description Line Total
Section -07
1 01352 0006 HR Carpenter,Note: Line items in the CTC include appropriate costs to cover labor. $1,430.06
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor Total
Installation 40.00 x $27.65 x 1.2930 - $1,430.06
Install lettering
2 01352 0006
HR Carpenter,Note: Line items in the CTC include appropriate costs to cover labor.
$5,362.72
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 150.00 x $27.65 x 1.2930 =
$5,362.72
Additional labor needed for metal stud framing in existing bathrooms
3 01352 0006
HR Carpenter,Note: Line items in the CTC include appropriate costs to cover labor.
$3,575.15
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 100.00 x $27.65 x 1.2930 -
$3,575.15
Extend chase per note #1 P-101
4 01352 0006
HR Carpenter,Note- Line items in the CTC include appropriate costs to cover labor.
$2,145.09
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 60.00 x $27.65 x 1.2930 =
$2,145.09
Construct dust barriers
5 01352 0006
HR Carpenter,Note: Line items in the CTC include appropriate costs to cover labor.
$5,362.72
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 150.00 x $27.65 x 1.2930 =
$5,362.72
6 01352 0010
HR Electrician, Note: Line items in the CTC include appropriate costs to cover labor.
$48,400.22
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 1,050.00 x $35.65 x 1.2930 =
$48,400.22
Electrical Demolition, Duct Smoke Detector Equipment Installation
Cost Proposal Detail - CSI Page 1 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect Item Mod. UOM Description Line Total
Section -01
7 01352 0018 HR Painter, Ordinary,Note: Line items in the CTC include appropriate costs to cover $101,629.80
labor. These items will be requested specifically by the owner for miscellaneous
work not covered in the CTC.
Quantity Unit Price Factor Total
Installation 4,000.00 x $19.65 x 1.2930 = $101,629.80
Painter labor needed to remove vinyl from walls and columns. Additional labor needed to paint walls, and to
sequence painting around active library Also includes staining doors and painting window frames and door
frames.
8 01352 0023 HR Plumber, Note: Line items in the CTC include appropriate costs to cover labor. $46,910.04
14 01590 0594
These items will be requested specifically by the owner for miscellaneous work not
$6,593.42
covered in the CTC.
Quantity Unit Price
Factor
Quantity Unit Price Factor
Total
Installation 1.00 x $5,099.32 x
Installation 1,000.00 x $36.28 x 1.2930 =
$46,910.04
Subtotal for Section -01:
Additional plumbing labor needed to retro fit AHUs and bathroom fixtures
9 01352 0039
HR Laborer, Note: Line items in the CTC include appropriate costs to cover labor.
$1,783.31
These items will be requested specifically by the owner for miscellaneous work not
15 06110 0121
LF 2"x4" (5cm x 10cm) Treated Blocking To Wood
covered in the CTC.
$788.73
Quantity Unit Price Factor
Total
Total
Installation 80.00 x $17.24 x 1.2930 =
$1,783.31
1.2930 =
Additional labor for demolition of mezzanine walls, due to trnsportation of debris to ground floor
10 01352 0039
HR Laborer, Note: Line items in the CTC include appropriate costs to cover labor.
$35,666.11
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 1,600.00 x $17.24 x 1.2930 -
$35,666.11
Labor to move shelves, stage shelves and reposition shleves and furniture
11 01352 0039
HR Laborer, Note: Line items in the CTC include appropriate costs to cover labor.
$4,458.26
These items will be requested specifically by the owner for miscellaneous work not
covered in the CTC.
Quantity Unit Price Factor
Total
Installation 200.00 x $17.24 x 1.2930 =
$4,458.26
Additional labor to transport debris from carpet removal and bathroom demoltition
12 01510 0013
EA 20 CY Dumpster (4 Ton Capacity) "Construction Debris"Note: Price Includes
$7,473.54
Service To Deliver And Pick-up Of Dumpster, Hauling Of Debris, Rental Of
Dumpster And Disposal Fee
Quantity Unit Price Factor
Total
Installation 20.00 x $289.00 x 1.2930 =
$7,473.54
13 01590 0072
MO 20' Personnel Lift, Electric
$1,435.18
Quantity Unit Price Factor
Total
Installation 2.00 x $554.98 x 1.2930 =
$1,435.18
14 01590 0594
MO 4000 To 5999 LB Forklift With Full -Time Operator
$6,593.42
Quantity Unit Price
Factor
Total
Installation 1.00 x $5,099.32 x
1.2930 =
$6,593.42
Subtotal for Section -01:
$272,225.62
Section -06
15 06110 0121
LF 2"x4" (5cm x 10cm) Treated Blocking To Wood
$788.73
Quantity Unit Price
Factor
Total
Installation 500.00 x $1.22 x
1.2930 =
$788.73
Cost Proposal Detail - CSI Page 2 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title:
Mahon Interior Renovations
Rec# Sect.
Item Mod.
UOM Description
Line Total
Section -06
16 06415
0003
SF Plastic Laminate Counter Top
$940.06
Quantity Unit Price
Factor
Total
Installation 64.00 x $9.95 x
1.2930 =
$823.38
Demolition 64.00 x $1.41 x
1.2930 =
$116.68
17 06415
0010
SF 1/4" Solid Polyester (Conan) BacksplashNote: Quantity based on area of
$375.22
backsplash. Excludes backing material such as cement or water resistant gypsum
board.
Quantity Unit Price
Factor
Total
Installation 17.00 x $15.19 x
1.2930 =
$333.89
Demolition 17.00 x $1.88 x
1.2930 =
$41.32
18 06415
0012
SF 3/4" Solid Polyester (Corian) CountertopNote: Quantity based on area of counter,
$1,971.26
backsplash and apron. Includes drilling holes for fixtures and 1-1/2" drop edge with
1/8" radius edges (when apron not used).
Quantity Unit Price
Factor
Total
Installation 34.00 x $41.74 x
1.2930 =
$1,834.97
Demolition 34.00 x $3.10 x
1.2930 =
$136.28
19 06MOD
0012 0078
SF For Each LF Of Full Round Edge, Add
$219.81
Quantity Unit Price
Factor
Total
Installation 17.00 x $10.00 x
1.2930 =
$219.81
20 06MOD
0012 0079
SF For Each LF Of Machining A Cove At Backsplash, Add
$219.81
Quantity Unit Price
Factor
Total
Installation 17.00 x $10.00 x
1.2930 =
$219.81
21 06MOD
0012 0081
SF For Integral Restroom Lavatory, Add
$640.04
Quantity Unit Price
Factor
Total
Installation 5.00 x $99.00 x
1.2930 =
$640.04
22 06420
0048
SF 1/16" Plastic Laminate, Includes Cutting To Fit
$475.82
Quantity Unit Price
Factor
Total
Installation 64.00 x $4.76 x
1.2930 =
$393.90
Demolition 64.00 x $0.99 x
1.2930 =
$81.92
Subtotal for Section -06:
$5,630.75
Section -08
23 08110
0068
EA 3'-6"x6'-8" Through T -2"x6-3/4" Deep Metal Door Frame, 16 Gauge
$366.44
Quantity Unit Price
Factor
Total
Installation 1.00 x $252.37 x
1.2930 =
$326.31
Demolition 1.00 x $31.03 x
1.2930 =
$40.12
24 08210
0196
EA 3'x7'x1-3/4" Solid Core, Oak Or Maple Faced Door
$251.68
Quantity Unit Price
Factor
Total
Installation 1.00 x $180.55 x
1.2930 =
$233.45
Demolition 1.00 x $14.10 x
1.2930 =
$18.23
25 08MOD
0196 0084
EA For Mortise Prepared Instead Of Bored Cylinder Prepared Door, Add
$45.26
Quantity Unit Price
Factor
Total
Installation 1.00 x $35.00 x
1.2930 =
$45.26
Cost Proposal Detail - CSI
Page 3 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect. Item Mod. UOM Description Line Total
Section -08
26 08710 0006 PR 4-1/2x4-1/2" Brass/Bronze Standard Duty Buff Hinges, Full Mortise, Plain Bearing $135.22
Quantity Unit Price Factor Total
Installation 2.00 x $49.19 x 1.2930 = $127.21
Demolition 2.00 x $3.10 x 1.2930 = $8.02
27 08710 0326
EA Entrance/Office F04 Mortise LocksetNote: Locked with key outside and thumb
$391.15
$2,247.34
knob inside.
Quantity Unit Price
Quantity Unit Price Factor
Total
Installation 1.00 x $295.46 x 1.2930 =
$382.03
1.2930 =
Demolition 1.00 x $7.05 x 1.2930 =
$9.12
Subtotal for Section -08:
Demolition 1,704.00 x $0.16 x
$1,189.75
Section -09
30
09305 0002
28 09110 0010
SF 3-5/8" Metal Stud Channel, 16" On Center, 20 Gauge, With Tracks And Runners
$4,582.81
Quantity Unit Price Factor
Total
Factor
Installation 1,704.00 x $1.76 x 1.2930 =
$3,877.76
Demolition 1,704.00 x $0.32 x 1.2930 =
$705.05
$1,613.66
Walls at Mechincal room that will be removed in order to remove AHU and New walls in Restrooms
29
09250 0025
SF 5/8" Mold And Mildew Resistant Mesh Reinforced Board (15.875 mm)
$2,247.34
Quantity Unit Price
Factor
Total
Installation 1,704.00 x $0.86 x
1.2930 =
$1,894.81
Demolition 1,704.00 x $0.16 x
1.2930 =
$352.52
30
09305 0002
SF Thin -Set- Latex Portland Cement Mortar
$2,327.40
Quantity Unit Price
Factor
Total
Installation 2,400.00 x $0.52 x
1.2930 =
$1,613.66
Demolition 2,400.00 x $0.23 x
1.2930 =
$713.74
31
09305 0009
SF 1/2" Cementitious Backer Units For Installation On Floors
$5,771.95
Quantity Unit Price
Factor
Total
Installation 2,400.00 x $1.65 x
1.2930 =
$5,120.28
Demolition 2,400.00 x $0.21 x
1.2930 =
$651.67
32
09310 0010
SF Unmounted Wall Tile, 8"x8" And LargerNote: Includes glazed
porcelain, unglazed
$20,822.47
porcelain and glazed ceramic tiles.
Quantity Unit Price
Factor
Total
Installation 2,400.00 x $6.19 x
1.2930 =
$19,208.81
Demolition 2,400.00 x $0.52 x
1.2930 =
$1,613.66
33
09310 0019
LF Glazed Porcelain, Unglazed Porcelain And Glazed Ceramic Cove Base Or Trim
$1,460.57
Quantity UnitPke
Factor
Total
Installation 160.00 x $6.47 x
1.2930 =
$1,338.51
Demolition 160.00 x $0.59 x
1.2930 =
$122.06
34
09511 0004
SF 2'x 4'x 5/8" Fiberglass Acoustical Ceiling Panel
$798.43
Quantity Unit Price
Factor
Total
Installation 650.00 x $0.81 x
1.2930 =
$680.76
Demolition 650.00 x $0.14 x
1.2930 =
$117.66
35
09540 0004
SF T Bar Ceilings Suspension System 2'x 4', Standard 15/16"
$974.92
Quantity Unit Price
Factor
Total
Installation 650.00 x $1.02 x
1.2930 =
$857.26
Demolition 650.00 x $0.14 x
1.2930 =
$117.66
Cost Proposal Detail - CSI Page 4 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title:
Mahon Interior Renovations
Rec# Sect.
Item Mod.
UOM Description
Line Total
Section -09
36 09610
0004
CSF Tile - Wax And Polish
$180.11
Quantity Unit Price
Factor
Total
Installation 14.00 x $9.95 x
1.2930 =
$180.11
37 09650
0014
SF 0.250" Thick Vinyl Sheet Goods, Backed
$18,683.85
Quantity Unit Price
Factor
Total
Installation 5,000.00 x $2.73 x
1.2930 =
$17,649.45
Demolition 5,000.00 x $0.16 x
1.2930 =
$1,034.40
38 09650
0024
SF Marbleized Pattern Vinyl Composition Tile 1/8" Thick
$3,578.38
Quantity Unit Price
Factor
Total
Installation 1,350.00 x $1.72 x
1.2930 =
$3,002.35
Demolition 1,350.00 x $0.33 x
1.2930 =
$576.03
39 09650
0033
LF 1/8" Vinyl Plastic Base, 4" High, All Colors
$10,046.61
Quantity Unit Price
Factor
Total
Installation 4,200.00 x $1.58 x
1.2930 =
$8,580.35
Demolition 4,200.00 x $0.27 x
1.2930 =
$1,466.26
40 09680
0033
SY Carpet Tile 24" x 24", 24 Ounce
$171,932.80
Quantity Unit Price
Factor
Total
Installation 4,200.00 x $30.28 x
1.2930 =
$164,438.57
Demolition 4,200.00 x $1.38 x
1.2930 =
$7,494.23
41 09680
0057
SY Grinding Of Existing Concrete Floor Prior To Installation Of Carpet
$18,192.51
Quantity Unit Price
Factor
Total
Installation 4,200.00 x $3.35 x
1.2930 =
$18,192.51
42 09920
0062
SF Paint Interior Plaster/Drywall, 1 Coat Primer, Brush/Roller Work
$5,159.07
Quantity Unit Price
Factor
Total
Installation 21,000.00 x $0.19 x
1.2930 =
$5,159.07
43 09920
0064
SF Paint Interior Plaster/Drywall, 2 Coats Paint, Brush/Roller Work
$10,046.61
Quantity Unit Price
Factor
Total
Installation 21,000.00 x $0.37 x
1.2930 =
$10,046.61
44 09920
0073
SF Acoustic Spray -on Texture Paint, 1 Coat Primer
$521.34
Quantity Unit Price
Factor
Total
Installation 1,680.00 x $0.24 x
1.2930 =
$521.34
Subtotal for Section -09:
$277,327.17
Section -10
45 10000
0015
Mahon Library Wall Decal
$1,767.00
Quantity Unit Price
Factor
Total
Nr1P Task
Installation 100 x $1,472.50 x
1.2000 a
$1,767.00
46 10170
0008
EA Toilet Partition, Floor And Ceiling Anchored, Solid PlasticNote: One
compartment
$3,917.79
corner unit
Quantity Unit Price
Factor
Total
Installation 4.00 x $711.67 x
1.2930 =
$3,680.76
Demolition 4.00 x $45.83 x
1.2930 =
$237.03
Cost Proposal Detail - CSI Page 5 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
$21,492.42
Section -15
Job order Title:
Mahon Interior
Renovations
54 15003
0030
Rec#
Sect.
Item Mod.
UOM Description
Quantity Unit Price Factor
Line Total
Section -10
NPP Task
Installation 1.00 x $399,127.62 x 1.2000 =
$478,953.14
55 15003
0031
47
10170
0009
EA 60" x 60" Toilet Partition, Floor And Ceiling AnchoredNote: Solid plastic. One
$2,423.00
-- - Total --- -
compartment corner unit. ADA compliant.
$136,800:00
56 15003
0032
TAB Mahon Library
$9,600.00
Quantity Unit Price
Factor
Total
Total.
Installation 2.00 x $888.31 x
1.2930 =
$2,297.17
0183
LF 1/2" (12 mm) Black Steel Pipe ASTM A-53, Schedule 40 And 150 Class Malleable
$2,032.60
Demolition 2.00 x $48.66 x
1.2930 =
$125.83
48
10170
0018
EA 24" x 42" x 1" Urinal Screen, Wall Hung, Solid Plastic
$221.04
Quantity Unit Price Factor
Total
Quantity Unit Price
Factor
Total
$1,680.90
Installation 1.00 x $152.63 x
1.2930 =
$197.35
Demolition 1.00 x $18.32 x
1.2930 =
$23.69
49
10261
0026
LF 2"x2"x1/4" Stainless Steel Corner Guards With Anchors
$9,645.78
Quantity Unit Price
Factor
Total
Installation 400.00 x $18.65 x
1.2930 =
$9,645.78
50
10431
0082
EA 8" High x 1/4" Deep Stainless Steel Sign Letters, Stain Finish And Mounted On
$2,594.59
Concrete
Quantity Unit Price
Factor
Total
Installation 24.00 x $83.61 x
1.2930 =
$2,594.59
51
10810
0125
EA 42" Stainless Steel, 1-1/2" Diameter Grab Bar Note: Snap-On Flange, With
$198.19
Concealed Set
Screw.
Quantity Unit Price
Factor
Total
Installation 4.00 x $32.46 x
1.2930 =
$167.88
Demolition 4.00 x $5.86 x
1.2930 =
$30.31
52
10810
0217
EA Surface Mounted 18"x36" Mirror
$500.13
Quantity Unit Price
Factor
Total
Installation 5.00 x $65.10 x
1.2930 =
$420.87
Demolition 5.00 x $12.26 x
1.2930 =
$79.26
53
10811
0014
LF Surface Mounted 6" (15 cm) Deep Stainless Steel Shelf
$224.90
Quantity Unit Price
Factor
Total
Installation 3.00 x $57.98 x
1.2930 =
$224.90
Subtotal for Section -10:
$21,492.42
Section -15
54 15003
0030
7 Custom AHUa for Mahon Library
$478,953.14
Quantity Unit Price Factor
Total
NPP Task
Installation 1.00 x $399,127.62 x 1.2000 =
$478,953.14
55 15003
0031
Jonson Controls for Custom AHUs at Mahon Library
$138,800.00
Quantity Unit Price -- - - - Factor
-- - Total --- -
NPP Task Installation 1.00 x $114,000.00 x 1.2000
$136,800:00
56 15003
0032
TAB Mahon Library
$9,600.00
Quantity Unit Price Factor
Total.
NPP Task
Installation 1.00 x $8,000.00 x 1.2000 a
$9,600.00
57 15061
0183
LF 1/2" (12 mm) Black Steel Pipe ASTM A-53, Schedule 40 And 150 Class Malleable
$2,032.60
Iron Fittings, Threaded And Coupled. Prices Include All Hangers And All Coupling,
Elbow, Tee And Reducer Fittings. All Hangers Are Complete Assemblies
Quantity Unit Price Factor
Total
Installation 200.00 x $6.50 x 1.2930 =
$1,680.90
Demolition 200.00 x $1.36 x 1.2930 =
$351.70
Cost Proposal Detail - CSI Page 6 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect. Item Mod. UOM Description Line Total
Section -15
58 15061 0190 LF 3" (80 mm) Black Steel Pipe ASTM A-53, Schedule 40 And 150 Class Malleable $4,013.21
Iron Fittings, Threaded And Coupled. Prices Include All Hangers And All Coupling,
Elbow, Tee And Reducer Fittings. All Hangers Are Complete Assemblies
Quantity Unit Price Factor Total
Installation 140.00 x $18.40 x 1.2930 = $3,330.77
Demolition 140.00 x $3.77 x 1.2930 = $682.45
59 15440 0004
EA Rough -in Water Closet, Wall Mounted, Single Fixture Including Cast Iron Waste
$3,702.51
Pipe And Vent And Copper Domestic Supply, Not Including Fixture, Flush Valve Or
Wall Carrier
Quantity Unit Price Factor
Total
nstallation 6.00 x $477.25 x 1.2930 =
$3,702.51
60 15440 0006
EA Rough -in Urinal, Wall Mounted, Single Fixture Including Cast Iron Waste Pipe And
$612.86
Vent And Copper Domestic Supply, Not Including Fixture, Flush Valve Or Wall
Carrier
Quantity Unit Price Factor
Total
Installation 2.00 x $236.99 x 1.2930 =
$612.86
61 15440 0007
EA Rough -in Lavatory, Wall Mounted, Single Fixture Including Cast Iron Waste Pipe
$1,589.42
And Vent And Copper Domestic Supply, Not Including Fixture, Faucet Or Wall
Carrier
Quantity Unit Price Factor
Total
Installation 5.00 x $245.85 x 1.2930 =
$1,589.42
62 15451 0004
EA Flush Valve Type, Floor Outlet, Siphon Jet Water Closet, Floor Mounted,
$3,341.37
Elongated, (American Standard 2305.100)
Quantity Unit Price Factor
Total
Installation 6.00 x $395.39 x 1.2930 =
$3,067.44
Demolition 6.00 x $35.31 x 1.2930 =
$273.93
63 15451 0023
EA Exposed Battery Powered Water Closet Flush Valve (Sloan G2 Optima Plus 8113)
$3,398.55
Quantity Unit Price Factor
Total
nstallation 6.00 x $426.49 x 1.2930 =
$3,308.71
Demolition 6.00 x $11.58 x 1.2930 =
$89.84
64 15451 0027
EA Washdown, Wall Hung Vitreous China Urinal (American Standard 6501.010.020)
$1,008.67
Quantity Unit Price Factor
Total
Installation 2.00 x $353.72 x 1.2930 =
$914.72
Demolition 2.00 x $36.33 x 1.2930 =
$93.95
65 15451 0075
EA 20"x18" Vitreous China Countertop Lavatory (American Standard 0498.400)
$2,053.22
Quantity Unit PriceFactor
Total
Installation 5.00 x $290.09 x 1.2930 =
$1,875.43
Demolition 5.00 x $27.50 x 1.2930 =
$177.79
66 15451 0302
EA Electronic Lavatory Faucet (American Standard 6055.205.002)
$2,878.14
Quantity Unit Price Factor
Total
Installation 6.00 x $342.68 x 1.2930 =
$2,658.51
Demolition 6.00 x $28.31 x 1.2930 =
$219.63
67 15840 0071
LB Sheet Metal Ductwork, Low Pressure, Field Fabricated, Galvanized, Field
$5,327.16
Assemble And Install
Quantity Unit Price Factor
Total
Installation 1,000.00 x $3.37 x 1.2930 =
$4,357.41
Demolition 1,000.00 x $0.75 x 1.2930 =
$969.75
Cost Proposal Detail - CSI
Page 7 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect. Item Mod. UOM Description Line Total
Section -15
MLF #10 AWG Cable - Type THHN-THWN, 600 V Copper, Single Solid, Placed In
$2,298.27
68 15848 0005
SF 1-1/2" Fiberglass Duct Liner Board, Field Installed, Acoustical Insulation
$27,768.47
Q- - - - -
ua- ntity Unit Price Factor
Quantity Unit Price
Factor
Total
$1,853.77
Installation 2,800.00 x $6.02 x
1.2930 =
$21,794.81
72 16120 0238
Demolition 2,800.00 x $1.65 x
1.2930 =
$5,973.66
Subtotal for Section -15:
$683,079.32
Section -16
Installation 1.00 x $860.54 x 1.2930 =
$1,112.68
69 16115 0018
EA Double Duplex/Single Receptacle Power Cover, Add -On
$134.55
$1,611.47
MLF #6 AWG Cable - Type THHN-THWN 600 V Copper, Single Stranded, Placed In
Quantity Unit Price
Factor
Total
installation 55.00 x $22.66 x
1.2930 =
$1,611.47
70 16120 0004
MLF #12 AWG Cable - Type THHN-THWN, 600 V Copper, Single Solid, Placed In
$1,470.76
Conduit
$162.48
74 16120 0243
MLF #1 AWG Cable - Type THHN-THWN 600 V Copper, Single Stranded, Placed In
Quantity Unit Price
Factor
Total
Installation 2.50 x $361.27 x
1.2930 =
$1,167.81
Demolition 2.50 x $93.72 x
1.2930 =
$302.95
71 16120 0005
MLF #10 AWG Cable - Type THHN-THWN, 600 V Copper, Single Solid, Placed In
$2,298.27
Conduit
Q- - - - -
ua- ntity Unit Price Factor
Total
Installation 3.00 x $477.90 x 1.2930 =
$1,853.77
Demolition 3.00 x $114.59 x 1.2930 =
$444.49
72 16120 0238
MLF #8 AWG Cable - Type THHN-THWN 600 V Copper, Single Stranded, Placed In
$1,247.23
Conduit
Quantity Unit Price Factor
Total
Installation 1.00 x $860.54 x 1.2930 =
$1,112.68
Demolition 1.00 x $104.06 x 1.2930 =
$134.55
73 16120 0239
MLF #6 AWG Cable - Type THHN-THWN 600 V Copper, Single Stranded, Placed In
$1,837.47
Conduit
Quantity Unit Price Factor
Total
Installation 1.00 x $1,295.43 x 1.2930 =
$1,674.99
Demolition 1.00 x $125.66 x 1.2930 =
$162.48
74 16120 0243
MLF #1 AWG Cable - Type THHN-THWN 600 V Copper, Single Stranded, Placed In
$957.33
Conduit
Quantity Unit PriceFactor
Total
Installation 0.20 x $3,489.53 x 1.2930 =
$902.39
Demolition 0.20 x $212.45 x 1.2930 =
$54.94
75 16121 0016
EA #16-14 AWG Compression Lugs, 1 Hole, Wrapped, Low Voltage, To 600 Volts
$59.68
Quantity Unit Price Factor
Total
Installation 4.00 x $6.87 x 1.2930 =
$35.53
Demolition 4.00 x $4.67 x 1.2930 =
$24.15
76 16130 0149
EA #15468 Duplex Receptacle Box
$1,753.31
Quantity Unit Price Factor
Total
nstallation 75.00 x $15.95 x 1.2930 =
$1,546.75
Demolition 75.00 x $2.13 x 1.2930 =
$206.56
77 16131 0866
LF 3/4" EMT Conduit, Mounted Exposed On Flat Wall
$6,330.53
Quantity Unit Price Factor
Total
Installation 1,800.00 x $2.19 x 1.2930 =
$5,097.01
Demolition 1,800.00 x $0.53 x 1.2930 =
$1,233.52
Cost Proposal Detail - CSI Page 8 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect. Item Mod. UOM Description Line Total
Section -16
78 16131 0869 LF 1-1/2" EMT Conduit, Mounted Exposed On Flat Wall $411.69
Quantity Unit Price Factor Total
Installation 80.00 x $3.98 x 1.2930 = $411.69
79
16131
0880
EA 1-1/2" EMT 90 Degree Elbow, Mounted Exposed On Fiat Wali
$97.23
Quantity Unit Price Factor
Total
Installation 8.00 x $9.40 x 1.2930 -
$97.23
80
16131
0899
EA 3/4" EMT Compression Coupling, Mounted Exposed On Flat Wall
$631.85
Quantity unit Price Factor
Total
nstallation 179.00 x $2.73 x 1.2930 =
$631.85
81
16131
0902
EA 1-1/2" EMT Compression Coupling, Mounted Exposed On Flat Wall
$233.15
Quantity Unit Price Factor
Total
Installation 28.00 x $6.44 x 1.2930 =
$233.15
82
16131
0932
EA 3/4" EMT Box Connector, Compression
$503.07
Quantity Unit Price Factor
Total
Installation 99.00 x $3.93 x 1.2930 =
$503.07
83
16131
0935
EA 1-1/2" EMT Box Connector, Compression
$132.20
Quantity Unit Price Factor
Total
Installation 8.00 x $12.78 x 1.2930 -
$132.20
84
16131
1580
LF 3/4" Flexible Metallic Conduit
$201.71
Quantity Unit Price Factor
Total
Installation 100.00 x $1.56 x 1.2930 =
$201.71
85
16131
1592
EA 3/4" Flexible Straight Connectors, Plain
$142.88
Quantity Unit Price Factor
Total
Installation 34.00 x $3.25 x 1.2930 =
$142.88
86
16134
0321
EA Stainless Steel Plate With Plug Insert, 3 PartNote: Includes demolition of floor
$89.19
outlet entirely to receive 3 -part blanking plate assembly.
Quantity Unit Price Factor
Total
Installation 2.00 x $34.49 x 1.2930 =
$89.19
87
16135
0238
EA 6"x6"x4" NEMA 4X 304 Stainless Steel Enclosure, Clamp Cover
$1,335.10
Quantity Unit Price Factor
Total
Installation 4.00 x $258.14 x 1.2930 -
$1,335.10
88
16140
0008
EA 1 Gang, 15 A, GFI, Duplex Receptacle AssemblyNote: Includes box, receptacle
$100.00
and cover plate
Quantity Unit Price Factor
Total
Installation 2.00 x $38.67 x 1.2930 =
$100.00
89
16155
0182
EA Combination Starter, Size 1, NEMA 1 With Circuit Breaker, Non -Reversing, 240 -
$6,384.89
600 V, 3
Phase
Quantity Unit Price Factor
Total
Installation 400 x $1,234.51 x 1.2930 =
$6,384.89
90
16155
0183
EA Combination Starter, Size 2, NEMA 1 With Circuit Breaker, Non -Reversing, 240 -
$2,171.59
600 V, 3
Phase
Quantity Unit Price Factor
Total
Installation 1.00 x $1,679.50 x 1.2930 =
$2,171.59
Cost Proposal Detail - CSI
Page 9 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect. Item Mod. UOM Description Line Total
Section -16
91 16155 0184 EA Combination Starter, Size 3, NEMA 1 With Circuit Breaker, Non -Reversing, 240 - $6,159.10
600 V, 3
Phase
Quantity Unit Price Factor Total
Installation 2.00 x $2,381.71 x 1.2930 = $6,159.10
92 16471 0268 EA 250 A - 42 Circuit Capacity, 277/480 V, 3 Wire, 1 Phase, NEMA 1 Panelboard, $3,252.24
Main
Breaker, Unassembled
Quantity Unit Price Factor Total
Installation 1.00 x $2,515.27 x 1.2930 = $3,252.24
93
16471
0313
EA 100 A - 18 Circuit Capacity, 277/480 V, 4 Wire, 3 Phase, NEMA 1 Panelboard,
$2,177.86
Main
Breaker, Unassembled
Quantity Unit Price Factor
Total
Installation 1.00 x $1,684.35 x 1.2930 =
$2,177.86
94
16471
0315
EA 125 A - 18 Circuit Capacity, 277/480 V, 4 Wire, 3 Phase, NEMA 1 Panelboard,
$2,419.16
Main
Breaker, Unassembled
Quantity Unit Price Factor
Total
Installation 1.00 x $1,870.97 x 1.2930 =
$2,419.16
95
16471
0369
EA 1 Pole, 277/480 Volt, 15-60 A, Branch Circuit Breaker, 14,000 Amp Interrupting
$4,326.05
Cat acky
Quantity Unit Price Factor
Total
"nstallation 75.00 x $44.61 x 1.2930 =
$4,326.05
96
16471
0376
EA 3 Pole, 277/480 Volt, 15-60 A, Branch Circuit Breaker, 14,000 Amp Interrupting
$1,506.72
Capacity
Quantity Unit Price Factor
Total
nstallation 7.00 x $166.47 x 1.2930 =
$1,506.72
97
16502
0500
EA Daybrite 15' Whip PC -12-2E-15
$798.93
Quantity Unit Price Factor
Total
Installation 13.00 x $47.53 x 1.2930 =
$798.93
98
16510
0145
EA 8" Round Compact Fluorescent T or ICT Housing, Recessed Fixture
$1,436.16
Quantity Unit Price Factor
Total
nstallation 13.00 x $85.44 x 1.2930 =
$1,436.16
99
16933
0005
EA Ultrasonic Occupancy Sensor, Model W -2000H, 24V DC, 90 LF
$636.00
Quantity Unit Price Factor
Total
nstallation 4.00 x $122.97 x 1.2930 =
$636.00
100
16933
0008
EA Mounting Brackets Model MB -1, Wall Mount
$95.89
Quantity Unit Price Factor
Total
nstallation 4.00 x $18.54 x 1.2930 =
$95.89
Subtotal for Section -16: $52,808.71
Section -60
101 80006 0008 Rakks EH -1818 $848.00
.NPP Task Quantity Unci Price Factor Total
Installation 8,00 x $90.00 x 1.2000 a $648.00
Subtotal for Section -60: $648.00
Section -80
Cost Proposal Detail - CSI Page 10 of 11
10/20/2010
Cost Proposal Detail - CSI Continues..
Job Order Number: 009897.01
Job Order Title: Mahon Interior Renovations
Rec# Sect. Item Mod. UOM Description Line Total
Section -80
102 80500 0233 ROL Tape - Masking (Painters Tape) $5,430.60
Quantity Unit Price Factor Total
Installation 400.00 x $10.50 x 1.2930 = $5,430.60
Subtotal for Section -80:
Proposal Total
This proposal total represents the correct total for the proposal. Any discrepancy between line totals,
sub -totals and the proposal total is due to rounding of the line totals and sub -totals.
Proposal has not been reviewed by The Gordian Group
The Percentage of NPP on this Proposal: 47.56%
$5,430.60
$1,319,832.34
Non Prepriced Worksheet Page 11 of 11
10/20/2010