Press Alt + R to read the document text or Alt + P to download or print.

No preview available

The URL can be used to link to this page

Home My WebLink AboutC08-321 FIRST ADDENDUM APPROVING TEE GUARANTEED DZAI~IIMUM PRICE, BUDGET. AND CONSTRUCTION SCHEDULE FOR THE EAGLE COUNTY JUSTICE CENTER THIS First Addendum is made and entered into this 18`~ day of November, 2008 between the Board of County Commissioners, County of Eagle, State of Colorado, (hereinafter referred to as "County") on behalf of the Eagle County Justice Center Financing Corporation (hereinafter referred to as "Corporation") and FCI Constructors, Inc. (hereinafter referred to as "FCI"). Together all shall be referred to as "Parties." WHEREAS, County and FCI entered into an Agreement dated September 9, 2008 ("Original Agreement") for Preconstruction and Construction of the Eagle County Justice Center; and WHEREAS, the Original Agreement called for the provision by FCI of a proposed Guaranteed Maximum Price (hereinafter referred to as "GMP"), detailed budget and construction schedule to the County; and WHEREAS, the GMP, budget and construction schedule must be approved by the Eagle County Project Manager and the County before FCI may be authorized to commence construction services; and WHEREAS, FCI has presented to the County a GMP, detailed budget and construction schedule attached hereto; and WHERAS, the Eagle County Project Manager and the County wish to approve the GMP, detailed budget and construction schedule as conditioned herein and authorize the issuance of a Notice to Proceed with Construction Services. In consideration of the terms and conditions of the Original Agreement, the sufficiency of which is hereby acknowledged, County and FCI hereby agree to the following: THAT, the GMP, detailed budget and construction schedules attached hereto are hereby accepted by the undersigned and incorporated into the Contract Documents as defined in Article 9 of the Original Agreement. THAT, Article 9 of the Original Agreement shall be modified with the addition of the following Contract Documents: 9.3 GMP drawing sets volumes 1 & 2 dated September 29, 2008; GMP specifications volumes 1 & 2 dated September 29, 2008; Addendum Number One dated October 14, 2008; and Addendum Number Two dated October 17, 2008. 9.4 First Addendum Approving the Guaranteed Maximum Price, Budget, and Construction Schedule, including attached exhibits, for the Eagle County Justice Center dated November 18, 2008. THAT, the Original Agreement, General Conditions, and the Drawings and Specifications shall control if there exists any conflicts with those documents and this First Addendum, including any attachments attached hereto, unless otherwise notified in writing by the Eagle County Project Manager. THAT, FCI is hereby designated as the Construction Manager/General Contractor for the construction of the Eagle County Justice Center. THAT, the Eagle County Project Manager is authorized to issue a Notice to Proceed to FCI to perform those Construction Services set forth in the Original Agreement. County and FCI agree that, except as expressly altered, modified and changed in this First Addendum, all terms and provisions of the Original Agreement shall remain in full force and effect, and are hereby ratified and confirmed in all respects as of the date hereof. This First Addendum shall be binding on the parties hereto, their heirs, executors, successors, and assigns. IN WITNESS WHEREOF, the parties have executed this First Addendum on the day and year first above written. EAGLE COUNTY: ATTEST: ~n OF EAGLE, STATE OF COLORADO _ o`' ~', Through its BOARD O~j C,S1i~iTY ~4 . By: County Commis~~^^P~ ~~ ~~~~ EAG C P T MANAGER: By: Rick Ullom FCl By: Nan Tit1E Teak Si~onton -''wi~'~ Peter F. Runyon, Clerk to the Board of G:~BRYAN~misclFCI ADDENDUM.DOC EAGLE COUNTY JUSTICE CENTER- EXP. & RENOVATIONS EAGLE, CO. GMP ESTIMATE Project name EAGLE COUNTY JUSTICE CTR CHAMBERS AVE. EAGLE CO Client EAGLE COUNTY Prepared by FCI Constructors, Inc. Po Box 1767 Grand Junction, Co 81504 18-Nov-08 FCI Constructors, Inc. DATE: PROJECT: EAGLE COUNTYJUST/CE CENTER EXPANS/ONS & RENOVAT/ONS GUARANTEED MAX/MUM PR/CEEST/MATE GMPEST/MATE- 11/18/2008 NEW CONSTR 31,215 /~ENOVAT/ON 28,754 TOTAL SF 59,969 November 18, 2008 DESCRIPTION TOTAL COST COST/SF NOTES 1000 GENERAL CONDITIONS $ 1,463,768 $ 24.41 2000 SITE WORK $ 2,449,581 $ 40.85 3000 CONCRETE WORK $ 1,106,972 S 18.46 4000 MASONRY S 1,390,905 $ 23.19 5000 METALS $ 1,329,744 $ 22.17 6000 WOOD & PLASTICS $ 547,1 17 $ 9.12 7000 THERMAL & MOISTURE PROTECTION $ 879,221 $ 14.66 8000 DOORS & WINDOWS $ 1,1 18,158 $ 18.65 9000 FINISHES $ 1,647,440 S 27.47 10000 SPECIALTIES $ 71,725 $ 1.20 1 1000 EQUIPMENT $ 215,593 $ 3.60 12000 FURNISHINGS $ 74,41 1 $ 1.24 13000 SPECIAL CONSTRUCTION $ 188,300 $ 3.14 14000 CONVEYING SYSTEMS $ 107,500 $ 1.79 15000 MECHANICAL (HVAC & PLUMBING $ 3,083,310 $ 51.42 15000 FIRE PROTECTION $ 423,642 $ 7.06 16000 ELECTRICAL $ 2,281,500 $ 38.04 SUBTOTAL -DIRECT COST $ 18,378,887 $ 306.47 PERMITS FEES, REVIEW COSTS $ - $ - BY OWNER PRECONSTRUCTION FEE $ - $ - WITH CM/GC FEE CONTRACTOR'S CONTINGENCY $ 551,367 $ 9.19 3.00% BUILDERS RISK INSURANCE $ 73,980 $ 1.23 0.015/$100/MONTH GENERAL LIABILITY INSURANCE $ 82,200 $ 1.37 0.40% PROPERTY SURVEY $ - $ - BY OWNER SOILS INVESTIGATION/GEOTECHNICAL ENGINEERING $ - $ - BY OWNER MATERIALS TESTING /INSPECTION $ - $ - BY OWNER PLANNING APPLICATIONS/PERMIT/PLAN REVIEW FEES $ - $ - BY OWNER BUILDING PERMIT $ - $ - BY OWNER ARCHITECTURAL DESIGN & ENGINEERING FEES $ - $ - BY OWNER FURNITURE, FIXTURES, & EQUIPMENT $ - $ - N/A- EXCLUDED FCI PAYMENT/PERFORMANCE BONDS $ 1 1 1,850 $ 1.87 FCI CONSTRUCTION PHASE OVERHEAD & FEE $ 1,343,880 $ 22.41 7.00% TOTAL ESTIMATED CONSTRUCTION COST $ 20,542,163 $ 342.55 FCI Constructors, Inc. EAGLE COUNTYJUSTICE CENTER EXPANSIONS & RENOVATIONS GUARANTEED MAXIMUM PRICE ESTIMATE November 18, 2008 BID ALTERNATES ALTERNATE N0. 1- ADD $ 102,000 LYONS RED SANDSTONE IN LIEU OF MANUFACTURED STONE VENEER. ALTERNATE N0. 2- ADD $ 48,000 SUBSTITUTE BASE BID INSULATION PRODUCT TO ALTERNATE PRODUCT AS SPECIFIED IN SECTION 07213 ALTERNATE N0. 3- ADD *NO BID REMOVE EXISTING BALLASTED EPDM ROOFING SYSTEM AND REPLACE WITH NEW FULLY ADHERED TPO ROOFING SYSTEM. ALTERNATE N0. 4- ADD 559,642 REMOVE EXISTING TRANSLUCENT SKYLIGHTS AND REPLACE WITH NEW MATERIALS ON EXISTING SUPPORT FRAMING. NOTES: i- IN ORDER TO PROVIDE PRICING FOR ROOFING REPLACEMENT (ALT #3) EXISTING CONDTIONS AND ROOF ASSEMBLY CONSTRUCTION MUST BE VERIFIED. EAGLE COUNTY JUSTICE CENTER GUARANTEED MAXIMUM PRICE ESTIMATE EAGLE, CO. 31-0ct-08 EXPl1NSION 61~ENOVATIONS PROJECT FCI CONSTRUCTORS CSI DNISION 6 REM DESCRIPTION SUBCONTRACTORS 6 NOTES TAKEOFF OTY UNIT COST TOTALS SECTION 010000.000 GENERAL fOND/T)ONS 011010.000 PROJECTMANAGEMENi 011010.000 -FCI GENERALCOND1710N5 1.00 LS $ 1,463,768.00 /LS $ 1,463,768 Ol 1010.000 -ADD FOR SPECIFIED RECYCLING REQUIREMENTS 1.00 LS $ 60,000.00 /LS INCLUDED PROJECT MANAGEMENT S 1,%3,768 GENEIPAL COND/T/ONS _ s GMP ESTIMATE REPORT ConfldenUsl- FG CONSTRUCTORS AIR Page 1 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. y EXP}1N5ION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSl DNISION 6 ITEM DESCRIPTION SUBCON7A/1CTORS 6 NOTES TAKEOFF OTY UNIT COST TOTALS SECTION 9701000.0010 S/7ERTOJMC 020050.000 SITE DEMOUTION GRANTM/LLER, /AAC 020050.000 - REMOVE/DISPOSEASPHALTPAVMENi 62,800.00 SF S 0.48 /SF $ 628,891 020050.000 - REMOVE/DISPOSE CONCRETE CURB b GUTTER 2,828.00 LF S 3.25 /LF INCLUDED 020050.000 - REMOVE/DISPOSE CONCRETE WALKS 8,144.00 SF $ 1.65 /SF INCLUDED 020050.000 - REMOVE/DISPOSE CONCRETE PAVING 3,916.00 SF S 1.65 /SF INCLUDED 020050.000 - REMOVE/DISPOSE TREES 78.00 EA S 500.00 /EA INCLUDED 020050.000 - REMOVF,/DISPOSE STORM SEWER PIPING 41.00 LF $ 25.00 /LF INCLUDED 020050.000 - REMOVE/DISPOSE STORM INLET STRUCTURES 4.00 EA $ %0.00 /EA INCLUDED 020050.000 - REMOVE/DISPOSE FIRE HYDRANTS ~ /~ INCLUDED 020050.000 - REMOVE/DISPOSE UGHT POLE FDNS 21.00 E i4 S 183 ~ /~ S 3,843 020050.000 -REMOVE/DISPOSE FLAGPOLES/FDNS/PLATFORM SLAB 2 5 020050.000 - REMOVE/DISPOSE WATER PIPING 688.00 LF $ 25.00 /LF NCLUDED 020050.000 - REMOVE/DISPOSE SAN SEWER PIPING 20.00 LF S 25.00 /LF INCLUDED 020050.000 - REMOVF,/DISPOSE NATURAL GAS UNE 167.00 LF $ 25.00 /LF INCLUDED 020050.000 - REMOVE/DSIPOSE EXISTING ~PORTABLE~ STORAGE BUILDING 1.00 EA $ 1,828.00 /EA INCLUDED 020050.000 - REMOVE/DISPOSE EXISTING RETAINING WALLS SALVAGE6 PALLE777ESANOSTONE 110.00 LL $ 34.25 /LF INCLUDED FORRE-USE 020050.000 - REMOVE/DISPOSE SITE TRAFFIC SIGNS 16.00 EA $ 27.00 /EA INCLUDED 020050.000 -REMOVE CONCRETE STAIRS/HC RAMP 1,091.00 SF $ 3.05 /SF INCLUDED 20050 - REMOVE/DISPOSE CONC GRADE BMS b SLABS Ei9S76 WESTENTR/ES 1.00 LS $ - /SF INCLUDED 020050.000 - REMOVE/DISPOSE EXISTING RIP RAP 956.00 SF S 0.48 /SF INCLUDED 020050.000 - POT HOUNG FOR EXISTING UTITUTIES-ALLOW 1.00 LS $ 10,000.00 /LS $ 10,000 020050.000 -TREE PROTECTION 1.00 LS $ 3,500.00 JLS S 3,500 020050.000 -MISCELLANEOUS SITE REMOVALS-ALLOW 2.00 LS $ 5,000.00 /LS S 5,000 020050.000 -TEMPORARY BARRICADES/MAIM OF TRAFFIC 1.00 LS S 9,000,00 /LS $ 9,000 SITE DEMOLITION f 660,234 0201 10.000 SELECTIVE INTERIOR DEMOLITION 020110.000 -REMOVE CERAMIC TILE FLOORING MAIN ST FLOOR TILE 2,901.00 SF $ 1.25 /SF $ 3,626 020110.000 -REMOVE CERAMIC TILE FLOORING EX/ST/NG LOBBY 51 1.00 SF $ 1.25 /SF $ 639 020110.000 -REMOVE RAISED WOOD FLOOR 331.00 SF S 1.49 /SF f 493 020110.000 - REMOVE CMU COL COVERS 6.00 EA $ 200.00 /EA S 1,200 020110.000 -REMOVE FIBERGLASS COL COVERS 6.00 EA $ 120.00 /EA $ 720 020110.000 -REMOVE ENTRY VESTIBULE STRUCTURES EAST/WESTEN77P/ES 2.00 EA S 1,600.00 /EA S 3,200 0201 10.000 -REMOVE ENTRY MATS 126.00 SF S 0.77 /SF $ 97 0201 10.000 -REMOVE PROJECTION SCREEN-RECESSED/CLG MTD 1.00 EA $ 105.00 /EA S 105 020110.000 -REMOVE CASEWORIS/MILLWORK 123.00 LF S 30.80 /LF f 3,788 020110.000 -REMOVE WOOD VENEERED GALLERY WALLS 68.00 LF S 23.00 /LF f 1,564 020110.000 -REMOVE FE CABINETS 2.00 EA $ 38.00 /EA S 76 020110.000 -REMOVE WOOD GRILLES 2.00 EA S 30.80 /EA $ 62 0201 10.000 -REMOVE INTERIOR DOOR FRAMES 42.00 EA S 36.00 /EA $ 1,512 020110.000 -REMOVE INFERIOR DOORS 48.00 EA S 36.00 /EA $ 1,728 0201 10.000 -REMOVE EXISTING OH COILING GRILLE 2.00 EA S 210.00 /EA S 420 0201 10.000 -REMOVE INTERIOR CEILINGS-NON ACM MATERIAL 12,%8.00 SF $ 0.94 /SF S 11,720 020110.000 -REMOVE FLOOR FINISHES NON ACM MATERIAL 14,584.00 SF $ 0.95 /SF f 13,855 020110.000 - MISC CEILING REMOVALS FOR MEP/STRUCTURAL MODS 1.00 LS S 20,000.00 /LS S 20,000 0201 10.000 -REMOVE INTERIOR ALUM STOREFRONTS 224.00 SF S 4.60 /SF S 1,030 020110.000 - REMOVE EXTERIOR ALUM STOREFRONTS 200.00 SF $ 4.60 /SF S 920 020110.000 -REMOVE STOREFRONT DOORS 4.00 EA S 36.00 /EA $ 144 020110.000 -REMOVE FU(ED SEATING 78 00 EA f 24 00 /EA S 1 872 0201 10.000 -CUT OPENINGS IN EXISTING WALLS FOR NEW DOORS 9.00 EA $ 916.00 /EA S 8,244 020110.000 -REMOVE INTERIOR PARTITIONS METAL STUD/OW 8,912.00 SF S 1.08 /SF $ 9,b2S 020110.000 -REMOVE INTERIOR PARTITIONS MASONRYWAtLS 3,534.00 SF $ 3.75 /SF S 13,253 020110.000 -MISCELLANEOUS REMOVALS I.OOLS $ 10000.00 /LS S 10,000 020110.000 - SAWGUT/REMOVE SLABS FOR NEW UG WORKALLOW 400.00 SF $ 12.00 /LS S 4,800 0201 10.000 - REMOVE EXISTING WALK-IN COOLER BOXES EX/ST/NGK/TCHEN 2.00 EA S 1,45&.00 /EA $ 2,912 020110.000 - DUMPSTERS 14.00 EA S 1,000.00 /EA S 14,000 020110.000 -CLEANUP 173.00 HR S 38.00 /HR S 6,574 020110.000 -TEMPORARY BARRICADES/PARTITIONS 1.00 LS f 15,000.00 /LS S 15,000 SELECTNE INTERIOR DEMOLITION S 1 17 53, 9 021 110.000 SITE PREPARATION GRANTMlLLER, lNC. 021110.000 - MOBILIZATION 1.00 LS S 32,000.00 /LS INCLUDED 021110.000 -INITIAL SURVEY 1.00 LS S 13,000.00 /LS S 13,000 021110.000 -STRIP/STOCKPILE TOPSOIL 1,375.00 CY S 6.00 /CY INCLUDED SITE PREPARATION f 13,000 02 2 115.000 SEDIMENT b EROSION CONTROL GRAMMILLER, /NC. 021115.000 -PERIMETER SILT FENCING - INSTALL b MAINTAIN 1,350.00 LF S 2.75 /LF INCLUDED 021115.000 -STORM INLET PROTECTION- TEMPORARY- HAYBALES/LOGS- 1.00 LS $ &50.00 /LS INCLUDED INSTALLMAINT/REMOVAL 021115.000 -STONE TRACKING PAD/CONSTRUCTION ENTRANCE 2,000.00 SF $ 2.50 /SF INCLUDED 021115.000 -DUST CONTROL/STREET CLEANING 1.00 LS S 5,000.00 /LS S 5,000 SEDIMENT 6 EROSION CONTROL S 5,000 GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 2 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. ~ EXPANSION b~ RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DNISION 6 ITEM DESCRIPTION SUBCONTiPAC7CJRS 6 /VOTES TAKEOFF OTY UNIT COST TOTALS SECTION 022000.000 MASS EXCAVATION b StiE GRADING GIPANTM/LEER, /AK: 022000.000 -SITE EXCAVATION-SITE CUT 6 FILL 3,300.00 CY S 9.50 /CY INCLUDED 022000.000 - GEOSTABILIZA710N FABRIC- MIRAFI OR SIMILAR /I j/A EXCLUDED 0 SF EXCLUDED 022000.000 - RE-SPREAD TOPSOIL -FROM EXISTING ON SITE STOCKPILE 650.00 CY S 7.00 /CY INCLUDED 022000.000 -ROUGH GRADE SITE-+/- 0.10 FT 254,097.00 SF S 0.13 /SF INCLUDED 022000.000 -BLDG PAD EXCAVATION IEiM°ORARYBLDGSUBG/240E-FORP/LE. 4,300.00 CY f 12.00 /CY INCLUDED 022000.000 -BUILDING PAD -STRUCTURAL FILL 70 SUBGRADE NA77VEMATER/AL 6,500.00 CY $ 18.00 /CY INCLUDED 022000.000 DISPOSE UNSUITABLE/FROZEN NATIVE MATERU-LS ALLOW 4,300.00 CY $ 10.00 /CY $ 43,000 022000.000 -BUILDING PAD-STRUCTURAL FILL TOSUBGRADE /MPORTMATERL4L-REPLACMfNTFOR 4,30000 CY $ 44.00 /CY f 189,200 UNSU/TABLE 022000.000 -TEMPORARY BARRICADES/MAIM OF TRAFFIC 1 00 ~ f g 000 ~ /~ S 8,000 022000.000 -SNOW REMOVAL ALLOWANCE 1.00 LS S 45,000.00 /LS S 45,000 022000.000 - SLEEVING FOR IRRIGATION SYSTEM 1.00 LS $ 8,000.00 /LS $ 8,000 022000.000 -LAYOUT FC/CONSTRUCTORS 320.00 HR $ 46.00 /HR $ 14,720 MASS EXCAVATION 6 SITE GRADING S 307,920 022200.000 EXCAVATION BACKFILL S COMPACT GRANT M/LEER, /Nl. 022200.000 - PLACE/COMPACT DRAINAGE BASE UNDER SLABS ON GRADE 4"TH/CKGRANULARBASE 113.00 CY f 56.00 /CY INCLUDED 022200.000 -FOOTING EXCAVATION• MACHINE 0.00 CY S 14.00 /CY INCLUDED 022200.000 - BACKFILL FOOTINGS- ON SITE MAT'L 0.00 CY S 16.70 /CY INCLUDED 022200.000 -DISPOSE EXCESS/ UNSUITABLE MAIL 0.00 CY $ 16.25 /CY WCLUDED 022200.000 - PLACE/COMPACT DRAINAGE BASE UNDER SLABS ON GRADE 4"TH/CKGRANULARBASE 21 1.00 CY S 56.00 /CY INCLUDED 022200.000 -FOOTING EXCAVA710N-MACHINE 0.00 CY $ 14.00 /CY INCLUDED 022200.000 - BACKFILL FOOTINGS- ON SITE MATE 0.00 CY S 16.70 /CY INCLUDED 022200.000 -DISPOSE EXCESS/ UNSUITABLE MAT'L 0.00 CY S 16.25 /CY INCLUDED 022200.000 - PLACF,/COMPACT DRAINAGE BASE UNDER SLABS ON GRADE 4"TH/CKGRANULARBASE 71.00 CY $ 56.00 /CY INCLUDED 022200.000 -FOOTING EXCAVATION-MACHINE O.000Y $ 14.00 /CY INCLUDED 022200.000 - BACKFILL FOOTINGS- ON SITE MAT'L 0.00 CY f 16.70 /CY INCLUDED 022200.000 -DISPOSE EXCESS/ UNSUITABLE MAT'L 0.00 CY $ 16.25 /CY INCLUDED 022200.000 - STRUCTURAL EXCAV/BF-SITE RETAINING WALLS 411.00 LF $ 15.00 /LF $ 6,165 EXCAVATION BACKF-LL 6 COMPACT f 6,165 023125.000 AUGER CAST PILES BERKEL 6 COMPANY 023125.000 010 MOBILIZE/DEMOBIUZE PHASE I WORK 2.00 DY $ 17,500.00 /DY f 449,760 023125.000 010 MOBIUZE/DEMOBIUZE PHASE2WORK ' 2.00 DY S 17,500.00 /DY INCLUDED 023125.000 030 AUGER PILES- 14" DW 8.00 DY $ 6,500.00 /DY INCLUDED 023125.000 030 AUGER PILES- 14' DIA 1 1.00 DY f 6,500.00 /DY INCLUDED 023125.000 030 AUGER PILES- 14" DLA 4.00 DY S 6,500.00 /DY INCLUDED 023125.000 040 GROUT FILL TO AUGERED PILES-4000 PSI 298.00 CY $ 185.00 /CY INCLUDED 023125.000 040 GROUT FILL TO AUGERED PILES-4000 PSI 340.00 CY $ 185.00 /CY INCLUDED 023125.000 040 GROUT FILL TO AUGERED PILES4000 PSI 110.00 CY $ 185.00 /CY INCLUDED 023125.000 050 REBAR CAGE TO AUGERED PILES- TOP 20' 17.68 TN S 1,400.00 /TN INCLUDED 023125.000 OSO REBAR CAGE TO AUGERED PILES- TOP 20' 20.02 iN $ 1,400.00 /TN INCLUDED 023125.000 050 REBAR CAGE 70 AUGERED PILES- TOP 20' 6.50 TN S 1,400.00 /TN INCLUDED 023125.000 OSS REBAR 70 AUGERED PILES• IdF BAR CONTINUOUS Af/A-EXCLUDED 9.18 TN f 1,400.00 /TN INCLUDED 023125.000 055 REBAR TO AUGERED PILES- 1-ik BAR CONTINUOUS AyA-EXCLUDED 10.97 TN $ 1,400.00 /TN INCLUDED 023125.000 OSS REBAR 70 AUGERED PILES- 1-N BAR CONTINUOUS AyA-EXCLUDED 4.07 TN S 1,400.00 /TN INCLUDED 023125.000 PILE TEST J TESTONLY 1.00 EA $ 38,000.00 /EA INCLUDED 023125.000 060 REMOVE AUGER SOIL SPOILS 298.00 CY S 18.00 /CY $ 5,364 023125.000 060 REMOVE AUGER SOIL SPOILS 340.00 CY $ 18.00 /CY $ 6,120 023125.000 O60 REMOVE AUGER SOIL SPOILS 110.00 CY S 18.00 /CY $ 1,980 023125.000 070 REMOVE GROUT SPOILS 25.00 CY $ 18.00 /CY $ 450 023125.000 070 REMOVE GROUT SPOILS 30.00 CY $ 18.00 /CY $ 540 023125.000 070 REMOVE GROUT SPOILS 10.00 CY f 18.00 /CY $ 180 023125.000 090 PILE LAYOUT FC/CONSTRUCTORS 40.00 HR S 38.00 /HR S 1,520 023125.000 090 PILE LAYOU7 FC/CONSTRUCTORS 40.00 HR $ 38.00 /HR $ 1,520 023125.000 090 PILE LAYOUT FC/CONSTIPUCTORS 24.00 HR $ 38.00 /HR f 912 023125.000 WINTER PROTECTION-TOPS OF PILES PHASE 1 WORK 1.00 LS S 4,600.00 /lS $ 4,600 023125.000 WINTER PROTECTION- TOPS OF PILES PHASE2 WORK 1.00 LS f 2,200.00 /LS S 2,200 023125.000 PROTECTION OF EXISTING UG UTILTITIES PHASE I WORK 1.00 LS S 3,000.00 flS $ 3,000 023125.000 CASINGS FOR TOPS OF PILES ALLOW 1.00 LS $ 2,000.00 /LS S 2,000 AUGER CAST PILES f 480,146 025/00.000 PAVEMENT BASE GRANTM/LEER/Ne: 025100.000 -CLASS 6 ROAD BASE- UNDER LD ASPHALT PAVEMENT 1,155.00 CY $ 54.00 /CY INCLUDED SECT10NS3" TH 025100.000 - CLASS b ROAD BASE- UNDER CONCRETE SIDEWALKS/STAIRS- 225.00 CY S 54.00 /CY INCLUDED 4" TH 025100.000 -CLASS 6 ROAD BASE- UNDER CONCRETE CURB/GUTTER 107.00 CY f 58.00 /CY INCLUDED 02S f 00.000 - CLASS b ROAD BASE- UNDER CONCRETE PADS- DUMPSTERrS" /Ij/A£YCLUDED 0.00 CY $ 50.00 /CY EXCLUDED TH PAVEMENT BASE s GMP ESTIMATE REPORT ConfldenNal- FCI CONSTRUCTORS Page 3 EAGLE COUNTY JUSTICE CENTER EAG~E, CO. , EXPANSION & RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSl DN151ON 6 REM DESCRIPTION SUBCONTIPAC7L7RS S /VO7FS TAKEOFF QTY UNIT COST TOTALS SECTION 025200.OOD ASPHALT PAVEMENT 025200.000 -ASPHALTIC CONCRETE PAVEMENT- HW DUTY SECTION-5' TH PFL9SE I WORK 375.00 TN S 130.00 /TN S 48, 750 025200.000 -ASPHALTIC CONCRETE PAVEMENT- LT DUTY SECTION3.5' TH PHASE 1 WORK 330.00 TN $ 135.00 /TN S 44,550 025200.000 - ASPHAL7IC CONCRETE PAVEMENT- HW pUTY SECTIONS" TH PHASEZ WORK 275.00 TN $ 150.00 /TN S 41,250 025200.000 -ASPHALTIC CONCRETE PAVEMENT- LT DUTY SECTION-3.5' TH PHASE2 WORK 535.00 TN S 155.00 /TN S 82,925 025200.000 -FINE GRADE SUBGADE 5,937.00 SY $ 1.40 /SY $ 8,312 025200.000 - SOIL STERIIANT- SINGLE APPLICATION TO SUBGRADE 5,937.00 SY S 0.49 /SY $ 2,909 025200.000 -PAVEMENTUNESTRIPPINWMARKINGS 1.00 LS S 1,800.00 JLS S 1,800 025200.000 - PAVEMENiREPA1RS-CHAMBERSAVE ALLOWANCE 1.00 LS $ 2,500.00 /LS $ 2,500 025200.000 -PAVEMENT PATCH- UTILITY CUTS IN CHAMBERS PHASE 1 WORK 1,281.00 SF S 7.00 /SF S 8,967 025200.000 - PAVEMEM PATCH- UTILITY CUTS IN CHAMBERS PHASEI WORK 614.00 SF $ 7.70 /SF S 4, 728 ASPHALT PAVEMENT S 246,691 025300.000 CONCRETE SIDEWALKS S2MCONSTRUCT/ON 025300.000 -CONCRETE 70 SIDEWALKS 266.00 CY $ 203.00 /CY S 240,475 025300.000 -ADD FOR FIBER MESH REINFORCING 266.00 CY $ 10.00 /CY INCIUDED 025300.000 -ADD FOR COLOR ADDITIVES/MULTIPLE 4,547.00 SF $ 6.50 /SF INCLUDED COLORS/TEXTURE/EXPOSEDACGREGATE FINISHES 025300.000 -FINE GRADE SUBGRADE 16,256.00 SF S 0.55 /SF INCLUDED 025300.000 -EDGE FORMS- 5' 3,369.00 LF $ 6.55 /LF INCLUDED 025300.000 -EXPANSIONJOINiS 550.00 LF S 4.52 /LF INCLUDED 025300.000 -SCORE JOINTS 5,688.00 LF S 2.90 /LF INCIUDED 025300.000 -FINISH SIDEWALKS- STANDARD LIGHT TEXTURE FIN 16,256.00 SF $ 0.82 /SF INCLUDED 025300.000 -CURE 6 PROTECT SIDEWALKS 16,256.00 SF $ 0.31 /SF INCLUDED 025300.000 - PERIM JOIM FILLER 1,329.00 LF $ 5.65 /LF INCLUDED 025300.000 - FORIV~/STRIP STAIR RISERS 274,00 LF S 13.15 /LF INCLUDED 025300.000 - FORM/STRIP STAIR STRINGERS 125.00 LF $ 11.00 /LF INCLUDED 025300.000 - REBAR TO STAIRS ON GRADE- 2.SN/SF 0.41 TN S 2,075.00 /TN INCLUDED 025300.000 -FINE GRADE 330.00 SF S 0.25 fSF INCLUDED 025300.000 -FINISH STAIR TREADS 330.00 SF $ 1.20 /SF INCLUDED 025300.000 -- NONSLIP INSERTS 274.00 LF $ 6.45 /LF INCLUDEp 025300.000 -CONCRETE TO STAIRS ON GRADE 10.00 CY S 221.00 /CY INCLUDED 025300.000 -CURE 6 PROTECT 330.00 SF $ 0.44 /SF INCLUDED 025300.000 -ADD FOR FOUNDATIONS FOR EXTERIOR STAIR 1.00 LS S 3,000.00 /LS $ 3,000 FOUNDATION- EXIT FROM STAIR D1)0 025300.000 -ADD FOR PRICE ESCALATION-PHASE Z WORK 1.00 lS $ 4,000.00 /LS S 4,000 CONCRETE SIDEWALKS S 247,475 025400.000 CONCRETE CURB S GUTTER SIMCONSTRUC77ON 025400.000 -CONCRETE CURB b GUTTER 2,720.00 LF S 28.00 /LF INCLUDED 025400.000 -REPAIRS 70 EXISTING CURB 6 GUTTER-ALLOW 1.00 LS $ 4,500.00 /LS $ 4,500 CONCRETE CURB 6 GUTTER S 4,500 025800.000 SITE CONCRETE SIM CONSTRUCTION 025800.000 f0 PLAZA SEAT WALL FOUNDATIONS:•"""•*'""•'•"'"•'""••"'" PLAZA SEAT WALLS 025800.000 20 FORM/STRIP WALL FOOTINGS PLAZA SEAT WALLS 130.00 SF $ 6.70 /SF $ 871 025800.000 40 REBAR TO WAIL FOOTINGS PLAZA SEAT WALLS 0.30 TN S 2,075.00 /TN S 623 025800.000 SO CONCRETE TO WALL FOOTINGS PLAZA SEAT WALLS 9.00 CY S 221.00 /CY S 1,989 025800.000 60 GORM/STRIP STEM WALLS PLAZA SEAT WALLS 380.00 SF S 833 fSF S 3,165 025800.000 70 POINT/PATCH STEM WALLS PLAZA SEAT WALLS 190.00 SF $ 1 87 /SF S 355 025800.000 80 REBAR TO STEM WALLS PLAZA SEAT WALLS 0.80 TN S 2,075.00 /TN $ 1,660 025800.000 90 CONCRETE TO STEM WALLS PLAZA SEAT WALLS 20.00 CY S 221.00 jCY S 4,420 025800.000 -DUMPSTER SCREEN WALL FOUNDA710N5 AyA-EXCLUDED 025800.000 -DUMPSTER SLAB /{j/A-EXCLUDED 0 025800,000 -LAYOUT 80.00 HR S 40.00 /HR S 3,200 025800.000 -CLEANUP LABOR 64.00 HR S 30.00 /HR $ 1,920 025800.000 - DUMPSTERS 4.00 EA $ 1,000.00 /EA S 4,000 SITE CONCRETE S 22,203 026150.000 STORM SEWER GRANTM/LLEIP, /NC: 026150.000 -STORM DRAIN PIPING-18' DIA-HDPE 182.00 LF S 60.73 /LF INCLUDED 026150.000 -STORM DRAIN PIPING-12' DIA-HDPE 20.00 lF $ 248.00 JLF INCLUDED 026150.000 -STORM DRAIN PIPING-8' DIA- SDR 35 772.00 LF $ 31.94 /LF INCLUDED 026150.000 -STORM MANHOLE STRUCTURES 1.00 EA S 3,500.00 /EA INCLUDED 026150.000 -STORM INLET STRUCTURES 5.00 EA $ 5,100.00 /EA INCLUDED 026150.000 -TRENCH DRAINS Aj/A-EXCLUDED 0 LF EXCLUDED 026150.000 -SAND/OIL SEPARATOR /Ij/A-EXCLUDED 0 EA EXCLUDED STORM SEWER s _ GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 4 EAGLE COUNTY JUSTICE CENTER EAG~.E, CO. EXPANSION 6 RENOVATIONS PROJECT CSI DMSION b ITEM DESCRIPTION SECTION SUBCONTRA[7t7IPS 6 A/07ES TAKEOFF QTY GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST TOTALS 02b250.000 SANITARY SEWER GRA/VTM/LLEq,/AK: 026250.000 -SANITARY SEWER - 6' PVC PIPE 213.00 LF $ 46.00 /LF INCLUDED 026250.000 -SANITARY SEWER-6'PVCPIPE 200.00 LF $ %.78 /LF INCLUDED 026250.000 -SANITARY MANHOLE STRUCTURES 1.00 EA $ 5,080.00 /EA INCLUDED 026250.000 - CONNECT TO EX MAIN IN STREET 1.00 EA $ 3,480.00 /EA INCLUDED 026250.000 -GREASE TRAP- EXISTING CLEAN-0UT b FILL TO ABANDON AyA-EXCLUDED 0 EA EXCLUDED 026250.000 -GREASE TRAP- NEW /IjiA-EXCLUDED 0 EA EXCLUDED SANITARY SEWER e _ GMP ESTIMATE REPORT Confldentlal- FCI CONSTRUCTORS Page 5 EAGLE COUNTY JUSTICE CENTER GUARANTEED MAXIMUM PRICE ESTIMATE EAGLE, CO. 31-0ct-08 EXPANSION 6 RENOVATIONS PROJECT FCI CONSTRUCTORS CSI DNISION 6 ITEM DESCRIPTION SUBCONTRACI'OiPS 6 NO7FS TAKEOFF QTY UNIT COST TOTALS SECTION 026350.000 SITE WATER SERVICES GRANTM/LEER, //IK: 026350.000 - DOMESTIC/FIRE WATER LINES- 8" DI PIPING 593.00 LF $ 70.00 /LF INCLUDED 026350.000 -WATER METER S VAULT Af/A-EXCLUDED 0 EA £XCLUD£D 026350.000 -WET TAP ON EXISTING MAIN 1.00 EA S 5,300.00 /EA INCLUDED 026350.000 -FIRE HYDRANTS 3.00 EA S 4,766.67 /EA INCLUDED SITE WATER SERVICES s 026450.000 NATURAL GAS SERVICE GRANTM/LEER, /NC: 026450.000 -GASUNE-TRENCHING/BF ONLY GASP/P/NGEXCLUDED 230.00 LF $ 20.00 /LF INCLUDED NATURAL GAS SERVICE S 026950.000 FOUNDATION DRAINAGE SYSTEM GRANT M/LEER /NC. 026950.000 - 4' PERFORATED FOUNDATION DRAIN SYS DETENT/ONADD/T/ON 368.00 LF S 16.00 /LF INCLUDED 026950.000 - 4' PERFORATED UNDERSLAB DRAIN SYSTEM /Ij/A-EXCLUDED 0 LF EXCLUDED 026950.000 - 4"PERFORATED FOUNDATION DRAIN SYS COURTSAOD/T/ON 310.00 LF f 16.00 /LF INCLUDED 026950.000 - 4"PERFORATED UNDERSLAB DRAIN SYSTEM AyA-EXCLUDED 0 LF EXCLUDED 026950.000 - 4' PERFORATED FOUNDATION DRAIN SYS EASTADDI77ON 208.00 LF $ 16.00 /LF INCLUDED 026950.000 - 4' PERFORATED UNDERSLAB DRAIN SYSTEM llj/A£YCLUDED 0 LF EXCLUDED FOUNDATION DRAINAGE SYSTEM S _ OZ8300.000 FENCING 6 GATES 028300.000 - CHAIN UNK FENCING 6' HIGH- GALVANIZED AjiA-EXCLUDED 0 LF FABRIC/POSTS/RAILS (NO VINYL COATING) FENCING S GATES 028330.000 SITE SIGNAGE 028330.000 -SITE SIGNS- TRAFFIC CONTROL- POST 6 PANEL ALLOW-NONE SHOWN 25.00 EA S 175.00 /EA S 4 375 028330.000 -MONUMENT SIGNS- FOUNDATION/POWER/SIGN PANES Aj/A EXCLUDED 0 EA $ - /LS , EXCLUDED SITE SIGNAGE S 4,375 028750.000 SITE FURNISHINGS 028750.000 -SITE FURNITURE-BENCHES ALLOW-MONESHOWN 4.00 EA $ 1,262.00 /EA $ 5 048 028750.000 -SITE FURNITURE-TRASH RECEPTACLES ALLOW-NONESHOWN 4.00 EA S 522.00 /EA S , 2 088 028750.000 -SITE FURNISHING-BIKE RACKS ALLOW-A/ONESNOWN 3.00 EA $ 1,266.00 /EA S , 3,798 028750.000 01 f0 PIPE BOLLARDS-6" DIA-REMOVABLE/DECORATIVE 5.00 EA $ 945.00 /EA $ 4,725 SITE FURNISHINGS S 15,659 029950.000 LANDSCAPING S IRRIGATION 029950.000 -FINE GRADE LANDSCAPE AREAS 60,259.00 SF $ 0.17 /SF S 10 244 029950.000 -HYDRO-SEED TURF b NATIVE LAWNS 31,782.00 SF S 0.18 /SF $ , 5,721 024950.000 -SOILAMENDMEMS/FERTIU2ERS 59,362.00 SF S 0.28 /SF $ 16 621 029950.000 -CRUSHER FINES PATH 483.00 SF S 4.00 /SF S , 1 932 029950.000 -MULCH GROUND COVER- WASHED STONE /Ij/A-EXCLUDED 0 SF , 029950.000 -WEED BARRIER- FABR{C 24,017.00 SF $ 0.21 /SF $ 5 044 029950.000 -LANDSCAPE EDGINGSTEEL 1,466.00 LF f 4.95 /LF $ , 7 257 029950.000 -SOD TURF LAWNS 3,120.00 SF S 0.80 /SF $ , 2 496 029950.000 -DECIDUOUS TREES- 2.5- CALIPER MAX 78.00 EA $ 466.00 /EA $ , 36 348 029950.000 -EVERGREEN TREES-6'0'HT 65.00 EA S 591.00 /EA S , 38 415 029950.000 -DECIDUOUS SHRUBS- SS 439.00 EA S 44.00 /EA S , 19 316 029950.000 -EVERGREEN SHRUBS- 1N 142.00 EA S 20.00 /EA S , 2 840 029950.000 - PERRENIALSGROUND COVER 510.00 EA $ 13.50 /EA $ , 6 885 029950.000 -TREE GRATES 6.00 EA S 1,770.00 /EA S , 10 620 029950.000 -BOULDERS 15.00 EA S 335.00 /EA $ , 5,025 029950.000 -TREE RELOCATIONS- TRANSPLANT EXISTING TREES TO ALLOWA/1/C'E 1.00 LS $ 50,000.00 /LS $ 50 000 NORTH SIDE BUFFER ZONE , 029950.000 - LANDSCAPE IRRIGATION 59,362.00 SF $ 0.83 /SF S 49,270 029950.000 -LANDSCAPE IRRIGATION-ALLOW FOR REPAIRS/MODS TO ALLOWANCE 1.00 LS S 15,000.00 /LS S 15 000 EXISTING SYS , LANDSCAPING b IRRIGATION S 283,034 S/TEWO/PK s GMP ESTIMATE REDORT Confidential- FCI CONSTRUCTORS page 6 EAGLE COUNTY JUSTICE CENTER EAG~.E, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0tt-08 FCICONSTRUCTORS CSI DIVISION 6 REM DESCRIPTION SUBCONTRACTORS 6 NOTES TAKEOFF QTY UNIT COST TOTALS SECTION 030D00.000 CONCRETE 033100.000 CONCRETE WORK S2MCONSTiPUCT/ON 033 100.000 0080 FORM/STRIP PILE CAPS DETENT/ONADD/T/ON 170.00 SF S 6.37 /SF S 865, 751 033100.000 0080 RUB 6 PACH EXPOSED CAPS/PILLASTERS DETENT/ONADD/T/ON 60.00 SF S 1.25 /SF INCLUDED EnrnerunnvrFa~a 033100.000 0080 FORM/STRIP PILE CAPS COURTSADD/T/ON 1,392.00 SF S 6.37 /SF INCLUDED 033100.000 0080 RUB fi PACH EXPOSEDCAPS/PILLASTERS COURTSADD/T/ON 280.00 SF S 1.25 /SF INCLUDED JUARHAOEF/[Llf7E1PJ 033100.000 0080 FORM/STRIP PILE CAPS EASTADD/T/ON 858.00 SF S 6.37 /SF INCLUDED 033100.000 0080 RU8 fi PACH EXPOSED CAPSJPILLASTERS EASTADD/T/ON 1 10.00 SF S 1.25 /SF INCLUDED EMRYUhtl/YFOM 033100.000 0080 FORM/STRIP WALL FOOTINGS- FREE STANDING WALL DETENT/ONAOD/T/ON f 06.00 SF S 6.20 /SF INCLUDED 033100.000 0080 FORM/STRIP WALL FOOTINGS- FREE STANDING WALL EASTADO/T/ON 88.00 SF $ 6.20 /SF INCLUDED 033100.000 0085 REBAR TO WALL FOOTINGS- FREE STANDING WALLS DETENT/ONADD/T/ON 1.06 TN S 2,082.50 /TN INCLUDED 033100.000 0085 REBAR TO WALL FOOTINGS- FREE STANDING WALLS EASTADD/T/ON 0.86 7N $ 2,082.50 /TN INCLUDED 033100.000 0090 CONCRETE 70 WALL FOOTINGS-FREE STAIND WALLS DETENT/ONADO/T/ON 1 1.00 CY S 187.60 /CY INCLUDED 033100.000 0090 CONCRETE TO WALL FOOTINGS-FREE STAIND WALLS EASTADD/T/ON 9.00 CY $ 187.60 /CY INCLUDED 033100.000 0275 FORM/STRIP PERIM STEM WALLS-FREE STANDING WALLS DETENTIONADD/T/ON 360.00 SF S 7.53 /SF INCLUDED 033100.000 0275 FORIV4/S7RIP PERIM STEM WALLS-FREE STANDING WALLS EAS7ADDlTION 432.00 SF S 7.53 /SF INCLUDED 033100.000 0335 FORM/STRIP BRICK SHELF-FREE STANDING WALLS DETENT/ONADD/TION 115.00 LF $ 7.70 /LF INCLUDED 033100.000 0335 FORM/STRIP BRICK SHELF-FREE STANDING WALLS EASTADD/T/ON 90.00 LF S 7.70 /LF INCLUDED 033100.000 0085 REBAR TO STEM WALLS- FREE STANDING WALLS OETENT/ONADD/T/ON 0.68 TN S 2,082.50 /TN INCLUDED 033100.000 0085 REBAR TO STEM WALLS- FREE STANDING WALLS EASTADD/T/ON 0.57 TN S 2,082.50 /TN INCLUDED 033100.000 0295 CONCRETE TO STEM WALLS-FREE STANDING WALLS DETENTIONADDIT/ON 17.00 CY $ 198.40 /CY INCLUDED 033100.000 0295 CONCRETE TO STEM WALLS-FREE STANDING WALLS EASTADD/T/ON 17.00 CY S 198.40 /CY INCLUDED 033100.000 0085 REBAR TO PILE CAPS DETENT/ONADD/T/ON 0.14 TN S 2,082.50 /TN INCLUDED 033100.000 CONCRETE WORK S2MCONSTiPUCT/ON 033100.000 0085 REBAR TO PILE CAPS COURTSADD/T/ON 1.21 TN $ 2,082.50 /TN INCLUDED 033100.000 0085 REBAR TO PILE CAPS EASTADD/T/ON 0.51 TN S 2,082.50 /TN INCLUDED 033100.000 0090 CONCRETE TO PILE CAPS DETENT/ONADD/T/ON 3.00 CY S 187.60 /CY INCLUDED 033100.000 0090 ADD FOR COLORED CONCRETE DETENT/ONADD/T70N 2.00 CY S 50.00 /CY INCLUDED 033100.000 0090 CONCRETE TO PILE CAPS COURTSADD/T70N 30.00 CY f 167.60 JCY INCLUDED 033100.000 0090 ADD FOR COLORED CONCRETE COURTSADD/T70N 11.00 CY S 50.00 /CY INCLUDED 033100.000 0090 CONCRETE TO PILE CAPS EASTADD/T/ON 13.00 CY S 187.60 /CY INCLUDED 033100.000 0090 ADD FOR COLORED CONCRETE EASTADD/TION 7.50 CY $ 50.00 /CY INCLUDED 033100.000 0100 SET ANCHOR BOLTS @ PILE CAPS DETENTIONADD/T/ON 20.00 EA S 23.50 /EA INCLUDED 033100.000 0100 SET ANCHOR BOLTS @ PILE CAPS COURTSADD/T/ON 90.00 EA S 23.50 /EA INCLUDED 033100.000 0100 SET ANCHOR BOLTS @ PILE CAPS EASTADO/TION 88.00 EA S 23.50 /EA INCLUDED 033100.000 0105 GROUT BASE PLATES @ PILE CAPS DETENT/ONADD/T/ON 5.00 EA S 60.75 /EA S 304 033100.000 0105 GROUT BASE PLATES @ PILE CAPS COURTSADD/T/ON 18.00 EA $ 60.75 /EA S 1,094 033100.000 0105 GROUT BASE PLATES @ PILE CAPS EASTADD/TION 22.00 EA S 60.75 /EA S 1,337 033100.000 0275 FORM/STRIP PERIM GRADE BEAMS DETENT/ONADD/T/ON 4,860.00 SF S 7.53 /SF INCLUDED 033100.000 0275 FORM/STRIP PERIM GRADE BEAMS COURTSADD/T/ON 3,093.00 SF S 7.53 /SF INCLUDED 033100.000 0275 FORM/STRIP PERIM GRADE BEAMS EASTADD/T/ON 1,904.00 SF S 7.53 /SF INCLUDED 033100.000 0285 POINT fi PATCH PERIM GRADE BMS DETENT/ONADD/T/ON 2,430.00 SF S 1.48 /SF INCLUDED 033100.000 0285 POINT fi PATCH PERIM GRADE BMS COURTSADD/T/ON 1,547.00 SF S 1.48 JSF INCLUDED 033100.000 0285 POINT fi PATCH PERIM GRADE BMS EASTADD/T/ON 952.00 SF S 1.48 /SF INCLUDED 033100.000 0290 REBAR TO PERIMETER GRADE BMS DETENTlONA00/TION 14.51 TN $ 2,082.50 /TN INCLUDED 033100.000 0290 REBAR TO PERIMETER GRADE BMS COURT5AD0/T/ON 7.59 TN S 2,082.50 /TN INCLUDED 033100.000 0290 REBAR TO PERIMETER GRADE BMS EASTADO/T/ON 6.15 TN f 2,082.50 /TN INCLUDED 033100.000 0293 DRILL fi GROUT DOWELS TO EX CONSTR DETENT/ONAOOJT/ON 20.00 EA $ 25.38 jEA S 508 GNAOE9MT0 GRAOEGM 033100.000 0293 DRILL & GROUT DOWELS TO EX CONSTR COURTSADD/T/ON 50.00 EA S 25.38 /EA S 1,269 cR~oEeMro~R~oE~M 033100.000 0293 DRILL & GROUT DOWELS TO EX CONSTR EASTADD/T/ON 20.00 EA S 25.38 /EA S 508 rrv~oeaMro~x~aErrw 033100.000 0295 CONCRETE TO PERIMETER GRADE BMS DETENT/ONADD/T/ON 135.00 CY S 198.40 /CY INCLUDED 033100.000 0295 CONCRETE TO PERIMETER GRADE BMS COURTSADD/flON 71.00 CY S 198.40 /CY INCLUDED 033100.000 0295 CONCRETE TO PERIMETER GRADE BEAMS EASTADD/TION 57.00 CY S 198.40 /CY INCLUDED 033100.000 0300 FORM/STRIP TIE BEAMS OETENT/ONA00/T/ON 7,932.00 SF $ 8.33 fSF INCLUDED 033100.000 0300 FORM/STRIPTIEBEAMS COURTSADD/T/ON 9,240.00 SF S 8.33 /SF INCLUDED 033100.000 0300 FORM/STRIP TIE BEAMS EASTADD/T/ON 2,400.00 SF S 8.33 /SF INCLUDED 033100.000 0305 REBAR 70 TIE BEAMS OETENTIONADO/T/ON 13.42 TN S 2,082.50 /TN INCLUDED 033100.000 0305 REBAR TO 71E BEAMS COURTSADD/T/ON 15.88 TN j 2,082.50 /TN INCLUDED 033100.000 0305 REBAR TO TIE BEAMS EASTADD/T/ON 4.13 TN S 2,082.50 jTN INCLUDED 033100.000 0310 CONCRETE 70 TIE BEAMS OETENT/ONADD/T/ON 105.00 CY S 198.40 /CY INCLUDED 033100.000 0310 CONCRETE TO TIE BEAMS COUR7SA00/T/ON 122.00 CY S 198.40 /CY INCLUDED 033100.000 0310 CONCRETE TO TIE BEAMS EASTADO/T/ON 42.00 CY S 198.40 /CY INCLUDED 033100.000 0320 FORM/STRIP SHELF FORMS-ELEVATOR PIT WALLS COURTSADD/T)ON 28.00 SF S 7.43 /SF INCLUDED 033100.000 0330 WATERSTOP-BAR TYPE- TO EIEV PIT SLABS COC7RT5ADDlTION 38.00 LF S 6.90 /LF INCLUDED 033100.000 0335 SHEAR KEY TO ELEVATOR PIT SLABS COURTSAOD/T/ON 38.00 LF S 5.10 /LF INCLUDED 033100.000 0340 REBAR TO ELEVATOR PIT SLABS fOURTSADD/T/ON 0.12 TN S 2,082.50 /TN INCLUDED 033100.000 0350 CONCRETE 70 ELEVATOR PIT SLABS COURTSADD/T/ON 1.50 CY S 123.40 /CY INCLUDED 033100.000 0355 TROWEL FINISH ELEVATOR PIT SLABS COURTSADD/T/ON 50.00 SF S 1.39 /SF INCLUDED 033100.000 0358 CURE fi PROTECT ELEVATOR PIT SLABS COURTSADD/T/ON 50 00 SF $ 0.61 /SF INCLUDED 033100.000 0360 FORM/STRIP ELEVATOR PIT WALLS COURTSADD/T)ON 294.00 SF S 7.71 /SF INCLUDED 033100.000 0365 REBAR TO ELEVATOR PIT WALLS COURTSADD/TION 0.33 TN $ 2,082.50 /TN INCLUDED 033100.000 0368 POINT fi PATCH ELEVATOR PIT WALLS COURTSADD/770N 147.00 SF S 1.64 /SF INCLUDED 033100.000 0370 CONCRETE TO ELEVATOR PIT WALLS COURTSADD/TION 4.00 CY S 127.00 /CY INCLUDED 033100.000 CONCRETE WORK 52MCONSTRUCT/ON GMP ESTIMATE REPORT ConfidentlaM FCI CONSTRUCTORS Page 7 EAGLE COUNTY JUSTICE CENTER EAG,l.E, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DNISION 6 ITEM DESCRIPTION SUBC0N77PACT0RS 6 NOTES TAKEOFF OTY UNIT COST TOTALS SECTION 033100.000 0500 CONCRETE TO SLAB ON GRADE DETEMIONADD/T/ON 202.00 CY S 194.60 /CY INCLUDED 033100.000 0500 CONCRETE TO SLAB ON GRADE COURTSADO/T/ON 386.00 CY j 194.60 /CY INCLUDED 033 f 00.000 0500 CONCRETE TO SLAB ON GRADE EASTADD/T/ON 132.00 CY S 194-60 /CY INCLUDED 033100.000 0505 FINE GRADE SUB{iRADE DETENTIONADD/T/ON 7,736.00 SF S O.I9 /SF INCLUDED D33100.000 0505 FINE GRADE SUB-GRADE C0UR7SAD0/T/ON 14,815.00 SF S 0.19 /SF INCLUDED 033100.000 0505 FINE GRADE SU&GRADE EASTAOD/TION 5,045.00 SF S 0.19 /SF INCLUDED 033100.000 0510 TROWEL FINISH SLAB ON GRADE DETEM/ONADD/T/ON 7,736.00 SF S 0.48 /SF INCLUDED 033100.000 0510 TROWEL FINISH SLAB ON GRADE COURTSADD/T/ON 14,815.00 SF S 0.48 /SF INCLUDED 033100.000 0510 TROWEL FINISH SLAB ON GRADE EASTADD/T/ON 5,045.00 SF $ 0.48 /SF INCLUDED 033100.000 0515 CURE 6 PROTECT SLAB ON GRADE DETENT/ONADD/T/ON 7,736.00 SF S 0.% /SF INCLUDED 033100.000 0515 CURE b PROTECT SLAB ON GRADE C0URTSA00/TION 14,815.00 SF $ 0.% /SF INCLUDED 033100.000 0515 CURE S PROTECT SLAB ON GRADE EASTADD/TION 5,045.00 SF $ 0.% /SF INCLUDED 033100.000 0520 CONSTRUCTION JOINTS 70 SLAB ON GRADE DETENT/ONADO/T/ON 60.00 LF S 5.10 /LF INCLUDED 033100.000 0520 CONSTRUCTION JOIMS 70 SLAB ON GRADE COURTSAOOITTON 235.00 LF $ 5.10 /LF INCLUDED 033100.000 0520 CONSTRUCTION JOINTS TO SLAB ON GRADE EASTADD/TION 26.00 LF S 5.10 /LF INCLUDED 033100.000 0536 SLAB ON GRADE- EDGE FORMS- PERIMETER- 8'H DETENT/ONADD/T/ON 388.00 LF S 6.70 /LF INCLUDED 033100.000 0536 SLAB ONGRADE- EDGE FORMS- PERIMETER- 8'H COURTSADDITION 423.00 LF $ 6.70 /LF INCLUDED 033100.000 0536 SLAB ONGRADE- EDGE FORMS- PERIMETER- 8"H COURTSADD/T/ON 28.00 LF S 6.70 /LF INCLUDED EIEVP/T 033100.000 0536 SLAB ON GRADE- EDGE FORMS- PERIMETER- 8"H DETEM/ONADD/T/ON 210.00 LF $ 6.70 /LF INCLUDED 033100.000 0544 SLAB ON GRADE- DROPPED EDGE FORMS- 4' EASTADD/TION 60.00 LF $ 7.71 /LF INCLUDED EECESSEORMARBIETCOOR 033100.000 0555 REBAR TO SLABS ON GRADE DETENT/ONADD/T/ON 19.19 TN S 2,082.50 /TN INCLUDED 033100.000 0555 REBAR TO SLABS ON GRADE DETENT/ONADD/T/ON 0.36 TN $ 2,082.50 /TN INCLUDED T H/CKE/ 1 ED SU B UhOER CMV WA[ L f 033100.000 0555 REBAR TO SLABS ON GRADE C0URTSA00/770N 36.74 7N $ 2,082.50 /TN INCLUDED 033 i 00.000 0555 REBAR TO SLABS ON GRADE EASTA00/T/ON 12.51 TN $ 2,082.50 /TN INCLUDED 033100.000 0559 REBAR TO SLABS ON GRADE- CONSTR JT DOWELS DETENT/ONADD/T/ON 100.00 EA $ 6.03 /EA INCLUDED 033100.000 0559 REBAR TO SLABS ON GRADE- DRILI,/GROUT DOWELS TO IXIS DETEM/ONADO/T/ON 60.00 EA S 40,00 /Eq $ 2,400 033100.000 0559 SET EMBED PLS INTO SLAB ONGRADE- DET FURNISHINGS DETENT/ONADD/T/ON 13.00 EA $ 75.67 /EA INCLUDED 033100.000 0559 REBAR TO SLABS ON GRADE- CONSTR JT DOWELS COURTSADD/T/ON 180.00 EA S 6.03 /EA INCLUDED 033100.000 0559 REBAR 70 SLABS ON GRADE- DRILL/GROUT DOWELS TO EXIS COURTSADD/T/ON 60.00 EA S 40.00 /EA $ 2,400 033100.000 0559 REBAR TO SLABS ON GRADE- CONSTR JT DOWELS EASTADDIT/ON 60.00 EA $ 6.03 /EA INCLUDED 033100.000 0559 REBAR TO SLABS ON GRADE- DRILL/GROUT DOWELS TO FXIS EASTADD/T/ON 60.00 EA $ 40.00 /Eq S 2,400 033100.000 0595 VAPOR BARRIER- 15 MIL REINF STEGO WRAP-SEALED JTS DETENT/ONAOD/T/ON 8,5 f 0.00 SF S 0.61 /SF $ 5,191 033100.000 0595 VAPOR BARRIER- 15 MIL REINF STEGOblRAP-SEALED JTS COURTSADD/nON 16,300.00 SF $ 0.61 /SF S 9,943 033100.000 0595 VAPORBARRIER- 15 MIL REINF STEGO WRAP-SEALED JTS EASTAOD/T/ON 5,550.00 SF S 0.61 /SF $ 3,386 033100.000 0601 FORM COLUMN POCKETS-2' X 2' TYP DETENT/ONAOD/T/ON 3.00 EA $ 83.25 f EA INCLUDED 033100.000 0601 FORM COLUMN POCKETS-Z' X 2' TYP COURTSADD/T/ON 22.00 EA S 83.25 /EA INCLUDED 033100.000 Ob0t FORM COLUMN POCKETS-2' X 2' TYP EASTADD/T/ON 21.00 EA $ 83.25 /EA INCLUDED 033100.000 Ob 10 GROUT COLUMN POCKETS-2' X 2' TYP OETENT/ONADOfT/ON 3.00 EA $ 84.00 /EA INCLUDED 033100.000 0610 GROUT COLUMN POCKETS-2' X 2' TYP COURTSADO/T/ON 22.00 EA $ 84.00 /EA INCLUDED 033100.000 0610 GROUT COLUMN POCKETS-2' X 2' TYP EASTAOD/T/ON 21.00 EA $ 84.00 /EA INCLUDED 033100.000 0700 CONCRETE TO SLABS ON METAL DECK DETENT/ONADD/T/ON 62.00 CY S 112.60 /CY INCLUDED 033100.000 0700 CONCRETE TO SLABS ON METAL DECK CDURTSADD/T/ON 19.00 CY $ 197.60 /CY INCLUDED 033 f 00.000 0705 TROWEL FINISH SLABS ON DECK DETEM/ONADO/T/ON 3,184.00 SF $ 0.55 /SF INCLUDED 033100.000 0705 TROWEL FINISH SLA85 ON DECK COURTSADD/T/ON 882.00 SF $ 0.55 /SF INCLUDED 033100.000 0710 CURE b PROTECT SLABS ON DECK DETENT/ONADD/T/ON 3,184.00 SF $ 0.46 /SF INCLUDED 033100.000 0710 CURE 6 PROTECT SLABS ON DECK COURTSAOD/TION 882.00 SF $ 0.% /SF INCLUDED 033100.000 0730 SLAB ON DECK- EDGE FORMS- b' DETENT/ONADD/770N 0.00 LF S 6.33 /LF S - 033100.000 0730 SLAB ON DECK- EDGE FORMS- b' COURTSADD/T/ON 0.00 LF S 6.33 /LF S - 033100.000 0735 SET PERIM BENT PLATE EMBED DETFNTJONADO/T/ON 62.00 LF $ 8.13 /LF INCLUDED 033100.000 0740 REBAR TO SLABS ON DECK DETEM/ONADO/T/ON 0.93 TN $ 2,075.00 /TN INCLUDED 033100.000 0740 REBAR TO SLABS ON DECK COURTSADD/T/ON 0.13 TN $ 2,082.50 /TN INCLUDED 033100.000 0745 REINF TO SLABS ON DECK- WWF W4X4/W2.9 DETENT/ONADD/T/ON 3,502.00 SF S 0.85 /SF INCLUDED 033100.000 0748 REINF TO SLABS ON DECK- W WF W6X6/W2.9 DETENT/ONADD/T/ON 0.00 SF S 0.60 /SF S - 033100.000 0748 REINF TO SLABS ON DECK- W WF W6X6/W2.9 COURTSADD/T/ON 470.00 SF $ 0.55 /SF INCLUDED 033100.000 0800 CONCRETE FILL TO METAL PAN STAIRS OETENT/ONADD/T/ON 1.50 CY S 205.00 /CY INCLUDED 033100.000 0800 CONCRETE FILL TO METAL PAN STAIRS COURTSADD/T/ON 1.00 CY $ 205.00 /CY INCLUDED 033100.000 0805 FINISH STAIR PAN TREADS/PLATFORMS DETEMIONADDlT/ON 156.00 SF $ 1.13 /SF INCLUDED 033100.000 0805 FINISH STAIR PAN TREADS/PLATFORMS COURTSADD/TION 88.00 SF $ 1.13 /SF INCLUDED 033100.000 0810 CURE 6 PROTECT STAIR PAN FILL DETENT/ONADD/T/ON 156.00 SF S 0.65 /SF INCLUDED 033100.000 0810 CURE b PROTECT STAIR PAN FILL COURTSADD/T/ON 88.00 SF S 0.65 /SF INCLUDED 033100.000 0845 REINF TO STAIR PANS- W WF W6X6/W 1.4 DETENT/ONADD/T/ON 171.00 SF $ 0.85 /SF INCLUDED 033100.000 0845 REINF TO STAIR PANS- W WF W6X6/W 1.4 COURTSADD/T/ON 96.00 SF S 0.85 /SF INCLUDED 033100.000 1200 CONCRETE TO SLABS ON METAL DECK- RTU PADS DETENT/ONADD/T/ON 12.00 CY S 221.00 /CY INCLUDED 033100.000 1200 CONCRETE TO SLABS ON METAL DECK-RTU PADS COURTSADD/ADN 12.00 CY S 221.00 /CY INCLUDED 033100,000 1200 CONCRETE TO SLABS ON METAL DECK- RTU PADS EASTADD/TTON 700 CY $ 221.00 /CY INCLUDED 033100.000 1205 TROWEL FINISH SLABS ON DECK-RTU PADS OETENT/ONADD/T/ON 524.00 SF S 0.87 /SF INCLUDED 033100.000 1205 TROWEL FINISH SLABS ON DECK-RTU PADS COURTSADD/T/ON 524.00 SF S 0.87 /SF INCLUDED 033100.000 1205 TROWEL FINISH SLABS ON DECK-RTU PADS EASTADD/TION 340.00 SF S 0.87 /SF INCLUDED 033100.000 1215 CURE S PROTECT SLABS ONDECK-RTU PADS DETENI)ONADD/T/ON 524.00 SF $ 0.67 /SF INCLUDED 033100.000 1215 CURE S PROTECT SLABS ON DECK-RTU PADS COURTSADD/T/ON 524.00 SF S 0.67 fSF INCLUDED 033100.000 1215 CURE b PROTECT SLABS ON DECK-RTU PADS EASTADD/T/ON 340.00 SF S 0.67 /SF INCLUDED 033100.000 1240 SLAB ON DECK- EDGE FORMS- b--RTU PADS DETENT/ONADD/T/ON 180.00 LF S 9.04 /LF INCLUDED 033100.000 1240 SLAB ON DECK- EDGE FORMS- b' -RTU PADS C0UR7SAD0JTY0N 180.00 LF $ 9.04 /LF INCLUDED 033100.000 1240 SLAB ONDECK- EDGE FORMS b' -RTU PADS EASTADD/T/ON 150.00 LF S 9.04 /lF INCLUDED 033100.000 1250 REBAR TO SLABS ON DECK-RTU PADS DETENTIONADD/T/ON 0.58 TN S 2,082.50 /TN INCLUDED 033100.000 1250 REBAR TO SLABS ON DECK- RTU PADS COURTSADD/TJON 0.58 TN S 2,082.50 /TN INCLUDED GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 8 EAGLE COUNTY JUSTICE CENTER EAG~.E, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DNISION 6 ITEM DESCRIPTION SUBCON71PAC7L7~PS 6 NOTES TAKEOFF QTY UNIT COST TOTALS SECTION 033100.000 CONCRETE WORK SIMCONSTRUCTION 033100.000 1250 REBAR TO SLABS ON DECK- RTU PADS EASTADD/T/ON 0.36 7N S 2,082.55 fTN INCWOED 033100.000 1855 CONCRETf STAIRS/RAISED PLATFORM TO JUDGES BENCH-ALl AyA-SEECARPENTRY 0.00 EA f 2,500.00 /EA $ - 033100.000 1855 PRISONER HOLDING BENCHES COURTSADO/T/ON 2.00 EA S 1,400.00 /EA INCLUDED 033100.000 1855 CONCRETE LOCKER BASES OETENT/ONADD/T/ON 3.00 EA S 600.00 /EA INCLUDED 033100.000 -PATCH SLABS ON GRADE- CORRIDOR TIE IN DETENT/ONADD/T/ON 21.00 SF f 14.00 /SF S 294 033100.000 -PATCH SLAB AT BUILDING TIEdN COURTSADD/TION 50.00 SF f 15.50 /SF S 775 Attom,~nre 033100.000 - IMERIOR CONCRETE CURBS/SLOPED FLOOR- SHOWERS DETENT/ONADD/T/ON 8.00 EA S 240.00 /EA S 1,920 033100.000 -PATCH EXISTING SLABS- 1.00 LS S 12,500.00 /LS $ 12,500 033100.000 -MEP HOUSEKEEPING/EOUIPPAD5 1.00 LS S 4,500.00 /LS $ 4,500 033100.000 -GROUT ELEVATOR SILLS COURTSADD/T/ON 2.00 EA S 120.00 /EA S 240 033100.000 - INFILL EXISTING FLOOR SLAB COURTSADD/T/ON 1.00 LS S 2,520.00 JLS $ 2,520 o~veNrxrnr~r 033100.000 -GRIND/PATCH EXISTING FLOOR SLAB PFG9SE2 2,901.00 SF $ 1.95 /SF S 5,657 MA/NST 033100.000 -PRICE ESCALATION- PHASE 2 WORK 300.00 CY S 10.00 /CY S 3,000 033100.000 -CONCRETE ADDITIVES-WINTERWORK 1,471.00 CY S 17.00 /CY S 25,007 CONCRETE VI/ORK S 952,902 033365.000 CONCRETE PUMPING HOISTING S INDIRECTS S2MCONSTRUCT/ON 033365.000 0005 CLEANUP LABOR DETENT/ONADD/T/ON 100.00 HR S 30.00 /HR S 3,000 033365.000 0005 CLEANUP LABOR COURTSADD1T70N 1b0.00 HR $ 30.00 /HR S 4,800 033365.000 0005 CLEANUP LABOR EASTADD/T/ON 64.00 HR S 30.00 /HR S 1,920 033365.000 0010 CONCRETE LAYOUT OETENT/ONAOD/T/ON 100.00 HR S 40.00 /HR S 4,000 033365.000 0010 CONCRETE LAYOUT COURTSADD/T/ON 160.00 HR S 40.00 /HR S 6,400 033365.000 0010 CONCRETE LAYOUT EASTADD/T/ON 80.00 HR S 40.00 /HR S 3,200 033365.000 001 S DUMPSTERS- 20 CY ROLLOFF DETENT/ONADD/T/ON 4.00 EA j 1,000.00 /EA S 4,000 033365.000 0015 DUMPSTERS- 20 CY ROLLOFF COURTSADD/T/ON g.00 Eq $ 1,000.00 /EA S g,000 033365.000 0015 DUMPSTERS- 20 CY ROLLOFF EASTADD/T/ON 3.00 EA S 1,000.00 /EA $ 3,000 033365.000 0025 CONCRETE PUMP- 30M DETENTIONADDIT/ON 4.00 DY S 1,560.00 /DY INCLUDED 033365.000 0025 CONCRETE PUMP- 30M COURTSADD/T/ON 1.00 DY S 1,560.00 /DY INCLUDED 033365.000 0025 CONCRETE PUMP- 30M EASTADO/T/ON 2.00 DY S 1,560.00 /DY INCLUDED 033365.000 0030 WINTER PROTECTION-BLANKETSJTARPS PHASE! 17.00 WK S 1,590.00 /WK S 27,030 033365.000 0030 WINTER PROTECTION- GROUND HEATER RENTAL PHASE 7 4.00 MO S 9,500.00 /MO S 38,000 033365.000 0030 WIMERPROTECTION-BLANKETS/TARPS PHASEI 8.00 WK S 1,590.00 /WK S 12,720 033365.000 0030 WINTER PROTECTION• GROUND HEATER RENTAL PHASE2 4.00 MO S 9,500.00 /MO S 38,000 CONCRETE PUMPING HOISTING 6 INDIRECTS S 154,070 CONCRETE f f,106, 972 GMP ESTIMATE REPORT Confidential- FO CONSTRUCTORS Page 9 EAGLE COUNTY JUSTICE CENTER EAGJ.E, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DIVISION b REM DESCRIPTION SUBCON77PACTORS 6 N07ES TAKEOFF OTY UNIT COST TOTALS SECTION 040000.000 MASONRY& S70NE WORK 042200.000 UNIT MASONRY METLPO MASONRY 1005 4' GRND FACE VENEER W/ 4' SPOT FACE ACCENT BANDS EASTAOD/T/ON 768.00 SF $ 18.75 /SF $ 1,209,139 IIAOgn/WALL SNERA/FFSOEPr 1005 ADD FOR 2' RIGID CAVITY INSULATION EASTADD/T/ON 765.00 SF S 4.20 /SF INCLUDED /YVR7L/WALL SNEFR/FFSOE/T 1005 4" GRND FACE VENEER W/ 4' SPLIT FACE ACCENT BANDS COURTSAOD/T/ON 3,588.00 SF $ 18.75 /SF INCLUDED CZERESTORYWALLS{OL/BTNAff 1005 ADD FOR 2' RIGID CAVITY INSULATION COURTSADD/T/ON 3,588.00 SF $ 4.20 /SF INCLUDED NtlBn/WAIL SNEAR/FFSOEPT 1005 4' GRND FACE VENEER W/ 4' SPLIT FACE ACCEM BANDS DETEM/ONAOD/T/ON 8,216.00 SF $ 18.75 /SF INCLUDED WALL VENEER-SO(/n{ lk~EtT/MJRTN WALLS 1005 ADD FOR 2' RIGID CAVITY INSULATION OETENT/ONADO/J/ON 8,216.00 SF S 4.20 /SF INCLUDED SO//n{iWESTjIWRYN WALLS 1005 b' CMU PARTITIONS- STD LW CMU 880.00 SF $ 13.32 /SF INCLUDED /N7EE/ONI1pKS7AUCL WALLS 3002 8" REINFORCED CMU WALL- #5 VER -24' OC- EXTERIOR BACKI E.ASTADD/T/ON 455.00 SF $ 14.13 /SF INCLUDED EAfT WALL-SNERR/iF S OEPr 3002 8' SPOT FACE CMU W/ 8' GF CMU ACCEM BANDS S[X/TNWALL-MA/NST. COURTSADDIT/ON 1,880,00 SF $ 22.25 /SF INCLUDED 3002 8' REINFORCED CMU WALL- #5 VER -24' OC- EXTERIOR BACKI COURJ5A00/T/ON 934.00 SF $ 14.13 /SF INCLUDED EASTSN£AR WA[LS 3002 8' REINFORCED CMU WALL- #5 VER -24' OC COURTSADD/T/ON 2,593.00 SF $ 14.13 /SF INCLUDED PR/S0/ 1 Eq NOIO/M F I ST FL 3002 8' REINFORCED CMU WALL- #5 VER -24' OC COURTSADD/T/ON 2,530.00 SF $ 14.13 /SF INCLUDED PN/SOAEq NOIO/M GIA [9 FL 3002 8' REINFORCED CMU WALL• #5 VER -24' OC-EXTERIOR BACKI COURTSADD/T/ON 579.00 SF S 14.13 /SF INCLUDED WESTSNEAR WAILt 3002 8' REINFORCED CMU WALL- #5 VER -24" OC- EXTERIOR BACKI EXrER/OR WALLS DETENT/ONADO/T/ON 8,301.00 SF $ 14.13 /SF INCLUDED 3002 8' REINFORCED CMU WALL- #5 VER -24' OC- DETEM/ONADD/T/ON 7,496.00 SF $ 14.13 /SF INCLUDED /Nrea/oRSrRUrn/RAL WALLs 3002 8' REINFORCED CMU WALL- #5 VER -24' OC OETENT/ONADD/T/ON 1,1 10.00 SF S 14.13 /SF INCLUDED /NTER/OR NONS7RLK'L WALLS 3002 8' CMU WALL-STD LW COURTSAOD/T/ON 72.00 SF $ 23.50 /SF INCLUDED / err WAt L-Ex/mNC Ba sE,t rE~vr 3002 8" CMU WALL-STD LW EASTADO/T/ON 714.00 5F S 19.75 /SF INCLUDED NEW wAU ~ Ex/s nNG FAf r co uR rs 3002 8' GROUND FACE CMU WALL- EASTADD/T/ON 700.00 SF S 23.75 /SF INCLUDED NEWWALL-Ex/smuc EArr caUen 3002 8' REINFORCED CMU WALL- #5 VER -24' OC EASTADO/T/ON 295.00 SF S 23.50 /SF INCLUDED NEWWALL-NFALTNJ131 3002 ADD FOR GLAZED CMU MATERIAL AT SHOWERS DEJENT/ONADD/T/ON 821.00 SF S 20.00 /SF INCLUDED /NYFR/ORNONJ)RUCL WALLf 3002 8' SPOT FACE CMU W/ 8' GF CMU ACCEM BANDS /I j~A-EXCLUDED 0.00 SF S 22.25 /SF FJ(CLUOED 1 RASN LTCL OSf /RE WAl L S- 3B' X B 3002 8' REINFORCED CMU WALL-#5 VER-24' OC S/TE 152.00 SF $ 14.13 /SF INCLUDED PLAZA SU T WAl Lt- BACKU/ TO JTOAE VEAEER 3002 8' REINFORCED CMU WALL- #5 VER -24' OC fOURJSA00/T/ON 130.00 SF $ 23.50 /SF INCLUDED EL E vw rox aoaF erX XNEAa 3002 8' CMU WALL-STD LW E.4STA00/T/ON 600.00 SF S 19.75 /SF INCLUDED /~vWAU-LAUnoerExvANnoN 3002 8' CMU WALL-STD LW EASTADD/T/ON 28.00 SF $ 19.75 /SF INCLUDED /NF/LL IXOOOR OPL7VNG 3102 12' REINFORCED CMU WALL- #5 VER -24' OC- EXTERIOR BACK E9STA00/T/ON 968.00 SF $ 16.46 /SF INCLUDED earrLOeerWAUs 3102 12' REINFORCED CMU WALL- #5 VER -24' OC-EXTERIOR BACK EASTADD/J/ON 540.00 SF S 16.% /SF INCLUDED FREL~JTAND/AGFFi17LREWALL-FAfTENLRY 3102 12' REINFORCED CMU WALL- #5 VERT- EXTERIOR BACKUP EYTEN/(NPWALLS OETENT/ONADD/T)ON 3,360.00 SF S 16.% /SF INCLUDED 3102 12' REINFORCED CMU WALL- #5 VERTICAL DEJEM/ONADD/T/ON 1,456.00 SF $ ib.% /SF INCLUDED /NIEB/[N P 57AUC'L/SE['UB/7Y WML - REPOINTING EXISTING MASONRY- N/A EXCLUDED - LAYOUT FOR MASONRY/STONE WORK DEJENT/ONADD/T/ON 160.00 HR $ 49.00 /HR $ 7,840 - CLEANUP LABOR FOR MASONRY/STONE WORK DETENflONAOD/T/ON 300.00 HR $ 40.00 /HR $ 12,000 - DUMPSTERS DETENTIONADD/T/ON 16.00 EA S 1,000.00 /EA S 16,000 - LAYOUT FOR MASONRY/STONE WORK COURTSADD/T/ON 100.00 HR S 49.00 /HR $ 4,900 - CLEANUP LABOR FORMASONRY/STONE WORK COURTSADD/T/ON 200.00 HR $ 40.00 /HR S 8,000 - DUMPSTERS COURTSAOD/T/ON 8.00 EA $ 1,000.00 /EA $ 8,000 - LAYOUT FOR MASONRY/STONE WORK EASTADD/J/ON 80.00 HR $ 49.00 /HR $ 3,920 - CLEANUP LABOR FORMASONRY/STONE WORK EASTAOD/T/ON 120.00 HR S 40.00 /HR S 4,800 - DUMPSTERS EASTADD/T/ON 4.00 EA S 1,000.00 /EA $ 4,000 - ADD FOR WIMER PROTECTION-STR MASONRY PHASE f 12.00 WKS $ 3,380.00 /WK $ 40,560 - ADD FOR WIMER PROTECTION-STR MASONRY PHASE2 4.00 WKS S 3,380.00 /WK $ 13,520 - PATCH/REPAIR IMERIORMAS0NRY-ALLOWANCE COURTSADD/T/ON 1.00 LS $ 11,200.00 /LS $ 11,200 AT COM E[7/ON CORI P/COR - GRINDING OF EX SPOT FACE FOR NEW ATTACHMEMS COURTSADD/T/ON 1.00 LS $ 4,500.00 /LS $ 4,500 UNIT MASONRY $ 1,348,379 044200.000 CUT STONE GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 10 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. ~ EXPANSION 6 RENOVATIONS PROJECT CSI DMSION 6 R'EM DESCRIPTION SECTION - DRY STACKED SANDSTONE RETAINING WALLS S/TERETA/N/YGWAIL[ - DRY STACKED SANDSTONE RETAINING WALLS CUT STONE 044290.000 S 42,526 DIMENSION STONE WORK METRO MASONRY - 4' MANUFACTURED STONE VENEER-ASHLAR PA77ERN +ACCEMING BANDS ^ 1,080.00 SF $ 40.98 /SF INCLUDED FREEJTAAgM , FEATf/gE WALL- EAfT EMAY - 4' MANUFACTURED STONE VENEER- ASHLAR PATTERN +ACCEMING BANDS 1,906.00 SF $ 40.98 /SF INCLUDED FAfTLOBBYWALLJ-I UMNEJ - 4' MANUFACTURED STONE VENEER-ASHLAR PATTERN +ACCEMING BANDS 1,076.00 SF $ 40.98 /SF INCLUDED EAfT WA[L fNERRlFFJ DEPT - CAST STONE SILLS 27.00 LF $ 30.25 /LF INCLUDED FAlT WALL fNERR/FFSOEPi - CAST STONE SILLS ' 266.00 LF $ 30.25 /LF INCLUDED EAfTLOBBY WALL{ - CAST STONE COPINGS 62.00 LF $ 48.13 /LF INCLUDED FAfT WA[L SNER.PlFFSOEPT - CAST STONE COPINGS 6 WIDE SILL 54.00 LF $ 48.13 /LF INCLUDED FREESTAAO/NG FEATURE WAL L- EAJT ENTRY - 4' MANUFACTURED STONE VENEER-ASHLAR PATTERN +ACCEMING BANDS 990.00 SF $ 40.98 /SF INCLUDED FAfT WALL CLNTRTJAODN - 4' MANUFACTURED STONE VENEER-ASHLAR PATTERN+ACCEMING BANDS 367.00 SF $ 40.98 /SF INCLUDED JOHN WALL COURnALMNBELOWGIY -4'MANUFACTURED STONE VENEER-ASHLAR PATTERN+gCCENi1NG BANDS 2,248.00 SF $ 40.98 /SF INCLUDED JC N?N/WEST WAL L J CO Uq n A00 N -4-MANUFACTUREDSTONEVENEER-ASHLAR PATTERN+ACCEMING BANDS 1,390.00 SF $ 40.98 /SF INCLUDED FRExJTAAO/NG FLw7LRE WALL- WL7T ENTRY - CAST STONE SILLS 100.00 LF $ 30.25 flF INCLUDED solmLWAUCaRrn L7TT - CAST STONE SILLS 98.00 LF $ 30.25 /LF INCLUDED JOUM/ WEJT WALL){OLTRTS - 4' MANUFACTURED STONE VENEER-ASHLAR PATTERN+ACCEMING BANDS 514.00 SF $ 40.98 /SF INCLUDED SOUTTLWALL OETFNTRJN - CAST STONE SILLS 140.00 LF $ 30.25 /LF INCLUDED WAIFR TABIEJBL - CAST STONE SILLS 50.00 LF $ 30.25 /LF INCLUDED ctERESroerWlnooWSrouRTR,~ - CAST STONE COPINGS 205.00 LF $ 48.13 /LF INCLUDED FAfT/JOUTN/WLYT WA[LJCOL/gnADON - CAST STONE COPINGS 6 WIDE SILL 62.00 LF $ 48.13 /LF INCLUDED FREEJTAAO//yGFEAA/REWALL-EAfTEN/RY - 4" MANUFACTURED STONE VENEER-ASHLAR PATTERN 132.00 SF $ 40.98 /SF INCLUDED PLAU JEAr WALLr - CAST STONE COPINGS b WIDE SILL 59.00 LF $ 48.13 /LF INCLUDED PLAZA JEAT WAILJ - CAST STONE COPINGS AJ/A•EXCLUDEO ' 0.00 lF $ 48.13 /LF EXCLUDED 1RAfN FMCLOJURECOPTAK, DIMENSION STONE WORK $ MASONRY6 STONE WORK GUARANTEED MAXIMUM PRICE ESTIMATE 31-0tt-08 FCI CONSTRUCTORS SUBfON7FAC70RS 6 NOTES TAKEOFF OTY UNIT COST TOTALS RE-USEOFEX/ST/NGSANDSTONE 898.00 SF f 37.00 NSF $ 33,226 ADD/T/ONALNEWMATERL4L 620.00 SF $ 15.00 /SF $ 9,300 REQU/RED FOR NEW RET WALL LAYOUT S J,390 905 GMP ESTIMATE REPORT ConfldenNal- FCI CONSTRUCTORS Page Si EAGLE COUNTYJUSTICE CENTER EAGLE, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-06 FCI CONSTRUCTORS CSI DMSION 6 REM DESCRIPTION SUBCONT/PACTL7NS 6 NOTES TAKEOFF OTY UNIT COST TOTALS SECTION 050000.000 METALS 051 100.000 STRUCTURAL STEEL ROC/CYMOUMA/NS7EEL 051100.000 0005 TUBE STEEL FRAMING-COLUMNS DETEM/ONADD/T/ON 3.69 TN $ 3,497.50 /TN S 1,207,662 051100.000 0005 TUBE STEEL FRAMING- COLUMNS COURTSADO/T/ON 5.95 TN S 3,347.50 /TN INCLUDED 051 100.000 0005 TUBE STEEL FRAMING- COLUMNS EASTAOD/T/ON 6.01 7N S 3,347.50 /TN INCLUDED 051100.000 0010 TUBE STEEL FRAMING- BRACING AT CMU WAILS 3.90 TN S 3,523.97 /TN INCLUDED 051 100.000 OOIO LINTEL SUPPORT- FREE STANDING FEATURE WALL 0.53 TN $ 3,472.48 /TN INCLUDED 051 100.000 0010 TUBE STEEL FRAMING- FLOOR/ROOF FRAMING-EXPOSED DETENT/ONADD/T/ON 3.94 TN S 3,347.50 /TN INCLUDED 051 100.000 n~EZZttvEl 0010 PIPE STEEL COLUMNS-AES STEEL EASTADD/T/ON 4.05 TN S 4,635.00 /TN INCLUDED EArrtoeercoLs 051 f 00.000 0020 7UBE/PIPE/WF STEEL FRAMING- EXPOSED CANOPY FRAMING- 1.60 TN S 4,635.00 /TN INCLUDED WEST EMRY-AES STEEL 051 100.000 0020 TUBE/PIPE/WF STEEL FRAMING- EXPOSED- SUNSHADE/PV 9.85 TN S 4,635.00 /TN INCLUDED PANEL SUPPORT-AES STEEL 051 100.000 0020 NEWTS FRAME FOR EXISTING SKYLIGHT-ASSUME 12 X b X 0.96 TN S 4,635.00 /TN INCLUDED 3/S' AESSIEEL 051100.000 0020 TUBE/PIPE STEEL FRAMING- EXPOSED FRAMING-EAST LOBBY 2.98 7N $ 4,635.00 /TN INCLUDED AES 57EEL 051 100.000 0020 NEWTS FRAME FOR EXISTING SKYLIGHT-ASSUME b X 4 X 3/S' 0.59 TN S 4,635.00 /TN INCLUDED AES STEEL 051100.000 0020 TUBE STEEL FRAMING- SHED SKYLIGHT AES 57EEL 1.67 TN $ 4,635.00 /TN INCLUDED 051100,000 0020 BRACING STRUTS W/CONNECTORS- EXPOSED- EAST LOBBY 130.00 LF S 35.00 /LF INCLUDED AES STEEL 051 100,000 0100 WF FRAMING-BEAMS/GIRDERS-ELKS/ROOFS 3.66 7N S 3,266.47 /TN INCLUDED 051 100.000 0100 WF FRAMING- BEAMS/GIRDERS-ROOFS 54.93 TN $ 3,090.00 /TN INCLUDED 051100.000 0100 WFFRAMING-BEAMS/GIRDERS-ROOFS 16.63 TN $ 3,090.00 /TN INCLUDED 051 100.000 0200 PERIMETER FLAT PL-WELDED TO TOP FLANGES 2.53 TN S 3,708.00 /TN iNCLUDED coNnnvourvu7E 051100.000 0200 PERIMETER FLAT PL-WELDED TO TOP FLANGES coNnnvourvu7E 0.19 7N $ 3,708.00 /TN INCLUDED 051100.000 0210 CONi ANGLE -EDGE OF DECKING SUPPORT- EXP BOLTED 70 DETENT/ONADD/T/ON 3.21 TN S 3,296.00 /TN INCLUDED CMU 051 100.000 0210 COM TUBE- DECK SUPPORT-5 X 3 X 1/4 OETENT/ONADD/T/ON 0.86 7N S 3,296.00 /TN INCLUDED 051 100.000 0210 CONTANGLE -EDGE OF DECKING SUPPORT- EXP BOLTED TO 3.14 TN $ 3,296.00 /TN INCLUDED CMU 051 100.000 0210 CON7 TUBE- DECK SUPPORT-5 X 3 X 1/4 0.67 TN $ 3,296.00 /TN INCLUDED 051 100.000 0210 COM ANGLE -EDGE OF DECKING SUPPORT 0.25 TN S 3,296.00 /TN INCLUDED 051100.000 0300 ROOF FRAME OPENINGS 0.26 TN S 3,296.00 /TN INCLUDED 051 100.000 0325 ADDI71ONAl FRAMING UNDER RTU'S 6.00 TN $ 3,296.00 /TN INCLUDED 051100.000 0325 ELEVATORHOIST BEAM 0.08 TN $ 3,296.00 /TN INCLUDED 051100.000 0325 ANGLE KICKER/KNEE BRACING 53.00 EA $ 128.75 /EA INCLUDED 051100.000 0325 ANGLE KICKER/KNEE BRACING 7.00 EA S 128.75 /EA INCLUDED 051 100.000 0325 EMBED PLS FOR STEEL/CMU CONNECTIONS DEJENJ/ONADO/T/ON 112.00 EA S 87.55 /EA INCLUDED 051100.000 0325 EMBED PLS FOR 57EEL,/CMU CONNECTIONS COURJSAOD/T/ON 22.00 EA $ 87.55 /EA INCLUDED 051 100.000 0325 EMBED PLS FOR STEEL/CMU CONNECTIONS EASTADD/T/ON ~ 10.00 EA S 87.55 /EA INCLUDED 051100.000 0400 STEEL/JOISTERECTION 22.00 DY S 4,870.00 /DY INCLUDED 051 100.000 0400 SHEAR STUDS DETENT/ONADO/T/ON 110.00 EA $ 4.50 /EA INCLUDED 051100.000 0400 STEELJJOIST ERECTION 30.00 DY S 4,870.00 /DV INCLUDED 051 100.000 0400 TEMPORARY SHORING-EXISTING SKYLIGHT FRAMING 1.00 LS S 5,064.00 /LS S 5,064 051 100.000 0400 STEEL/JOIST ERECTION 15.00 DY S 4,870.00 /DY INCLUDED 051100.000 0400 7EMPORARY5HORING-EXISTING SKYLIGHT FRAMING 1.00 LS $ 4,564.00 /LS $ 4,564 051100.000 1005 PERIMETER SAFETY CABLES-INSTALLJREMOVE 810.00 LF S 3.27 /LF INCLUDED 051100.000 1005 PERIMETER SAFETYCABLES-INSTALLJREMOVE 1,300.00 LF S 3.27 /LF INCLUDED 051100.000 1005 PERIMETER SAFETY CABLES-INSTALL,/REMOVE 30000 LF $ 327 /LF INCWDEO 051100.000 9005 LAYOUT FOR STRUCTURAL STEEL/JOIST/DECK 80.00 HR S 38.00 /HR S 3,040 051100.000 9005 LAYOUT FOR STRUCTURAL STEELJJOIST/DECK 50.00 HR S 38.00 /HR S 3,040 OS 1100.000 9005 LAYOUT FOR 57RUCTURAL STEEL/JOIST/DECK 80.00 HR $ 38.00 /HR $ 3,040 051 100.000 9010 CLEANUP LABOR FOR STRUCTURAL STEEL/JOIST/DECK 64.00 HR S 30.Q0 /HR S 1,420 051100.000 9010 CLEANUP LABOR FOR STRUCTURAL 57EELJJOIST/DECK 100.00 HR S 30.00 /HR S 3,000 051 100.000 9010 CLEANUP LABOR FOR STRUCTURAL STEEL,/JOIST/DECK 100.00 HR S 30.00 /HR $ 3,000 051100.000 9050 UPGRADED PRIMER PALM-EXPOSED STEEL WESTENTRYCitNOPY 1.00 LS $ 1,100.00 /LS INCLUDED 051100.000 9050 SNOW REMOVAL-ALLOWANCE L00 LS $ 1,500.00 /lS $ 1,500 051100.000 9050 TEMPORARY CRANE PADS 1.00 LS S 1,700.00 /LS S 1,700 051100.000 9050 UPGRADED PRIMER PALM-EXPOSED STEEL SUNSF/AOEFRAM/NG 1.00 LS $ 4,000.00 /LS INCLUDED OSIf00.000 9050 SNOWREMOVAL-ALLOWANCE 1.00 LS S 2,500.00 /LS S 2,500 051100.000 9050 TEMPORARY CRANE PADS 1.00 l5 $ 3,500.00 fLS $ 3,500 051100.000 9050 UPGRADED PRIMER PALM-EXPOSED STEEL SKYUGHJF/PAM/NG 1.00 LS S 5,000.00 /LS INCLUDED 051100.000 9050 SNOW REMOVAL-ALLOWANCE 1,00 LS S 2,000,00 /LS S 2,p00 051100.000 9050 TEMPORARY CRANE PADS 1.00 is S 4,300.00 /LS S 4,300 051100.000 9050 UPGRADED PRIMER PAINT-EXPOSED STEEL EASTLOBBYFRAM//VG 1.00 LS S 5,000.00 /lS INCLUDED 051100.000 9050 PRICE ESCALATION ALLOWANCE-PHASE 2 1.00 LS $ 10,000.00 /LS S 10,000 STRUCTURAL STEEL s 1,259,830 052200.000 STEEL JOISTS IPOCKYMOUNTA/NSTEEL GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS page 12 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. ` EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0tt-08 FCICONSTRUCTORS CSI DIVISION 6 ITEM DESCRIPTION SUBCONTRACTORS 6 NOTES TAKEOFF QTY UNIT COST TOTALS SECTION 052200.000 O 100 STEEL JOISTS- LH SERIES -PRIME PTD-ROOF OETENT/ONADD/T/ON 13.60 TN S 1,890.00 /TN INCLUDED 052200.000 0100 STEEL JOISTS- KSERIES -PRIME PTD-RCK7F DETENT/ONADD/T/ON 1.23 7N S 1,890.00 /TN INCLUDED 052200.000 OI00 STEEL JOISTS- LH SERIES -PRIME PTD-ROOF COURTSADD/T/ON 5.54 TN $ 1,890.00 /TN INCLUDED 052200.000 0100 STEEL JOISTS- KSERIES -PRIME PTD-ROOF COURTSADD/T/ON 2.12 TN $ 1,890.00 /TN INCLUDED 052200.000 0100 STEEL JOISTS- LH SERIES -PRIME PTD-ROOF EASTADD/T/ON 3.70 TN S 1,890.00 /TN INCLUDED STEEL JOISTS $ - 053100.000 METAL DECKING ROCKYAAOUNTA/NS7EEL 053100.000 0105 METAL ROOF DECK- 1.5' j 20 GA-GALVANIZED DETENT/ONADO/T/ON 8,151.00 SF $ 2.55 /SF INCLUDED 053100.000 0105 METAL ROOF DECK- 1.5"/ 20 GA- GALVANIZED COURTSADD/T/ON 10, 728.00 SF $ 2.55 /SF INCLUDED LOWERROOFAREAf-COUR15 053100.000 0105 METAL ROOF DECK- 1.5'/ 20 GA-GALVANIZED fOURTSADD/T/ON 5,299.00 SF $ 2.55 /SF INCLUDED [R'PER ROOFAREAfiOURA 053100.000 0105 METAL ROOF DECK- 1.5'/ 20 GA-GALVANIZED EASTADD/TION 3,784.00 SF $ 2.55 /SF INCLUDED COWERROOFAREIfdNERR/FPSOEPT 053100.000 0120 METAL FLOOR DECK- 2' / 19 GA{iAIVANIZED COURTSADD/T/ON 970.00 SF $ 2.85 /SF INCLUDED 053100.000 0150 METAL FLOOR DECK-3'/16GA-GALVANIZED DETENT/ONADD%1FINOFL 3,471.60 SF f 4.50 /SF INCLUDED 053100.000 0150 METAL ROOF DECK- 3.0'/ 22 GA- GALVANIZED WESTENTRYCAAIOPY 278.00 SF S 3.50 /SF INCLUDED 053100.000 0150 METAL ROOF DECK- 3.0'/ 16 GA-GALVANIZED EASTEN7RYLOBBY 2,128.00 SF $ 4.73 /SF INCLUDED METAL DECKING S _ 055500.000 METAL FABRICATIONS ROCKYAfOUNTA/N STEEL 055500.000 0015 METAL PAN STAIRS- UTIUTYGRADE-W/HANDRAILS COURTSADD/T/ON 23.00 RI S 525.00 /RI INCLUDED 055500.000 0015 METAL PAN STAIRS-UTILITY GRADE-W/HANDRAILS DETENT/ONADD/T/ON 16.00 RI S 577.50 /RI INCLUDED 055500.000 0015 METAL PAN STAIRS- PERF PL RISER/GRATING TREADS- DETENT/ONAOD/T/ON 16.00 RI S 656.25 /RI INCLUDED W/HANDRAILS 055500.000 0030 ELEVATOR PIT LADDER 1.00 EA $ 884.75 /EA INCLUDED 055500.000 0035 ELEVATOR SILL ANGLES 2.00 EA S 226.50 /EA INCLUDED 055500.000 0055 3- LINE IMER RAMP RAILINGS- FLOOR MID-PTD PIPE STL A(/A- SEE WOODWORK 0.00 lF $ 125.96 /LF $ - STA/R RA/L/ACS- F /OGES 9EAKH STARS 055500.000 0060 ROOF TOP ACCESS LADDER-WALL MTD- 2 EA 16.00 LF $ 105.13 /LF INCLUDED 055500.000 0110 PIPE BOLLARDS- b' DIA GALV-FURNISH ONLY AyA-EXCLUDED 0.00 EA $ 315.00 /EA EXCLUDED /IEItl' 11 P,IfN EAKLOSURE 055500.000 0120 DUMPSTER ENCLOSURE GATES AI/A-EXCLUDED 0.00 PR S 1,317.50 /PR EXCLUDED 055500.000 0120 LAVATORY COUNTERTOP SUPPORTS 3.00 EA S 131.75 /EA INCLUDED 055500.000 0160 1-LINE INTER STAIR RAILINGS- WALL MfD-PTD PIPE STL OFF/CERSTAT/ON 5.00 LF S 31.04 fLF INCLUDED 055500.000 0175 BALCONYRAILINGS- HOUSING DAYROOM 62.00 LF S 177.65 /LF INCLUDED 055500.000 0175 3- LINE INTER STAIRRAILINGS- FLOOR MTD-PFD PIPE STL-GAL\ OFF/IERSTAT/ON 5.00 LF S 125.96 /LF INCLUDED 055500.000 0175 3- LINE EXTER STAIRRAILINGS- FLOOR MiD-PTD PIPE STL-GALL S/TESTA/RS 108.00 LF $ 99.71 /LF INCLUDED 055500.000 0200 EXAM/OR/TREATMENT LIGHT SUPPORTS Aj/A-EXCLUDED 0.00 EA S 555.50 /EA EXCLUDED 055500.000 0300 LOOSE LIMELS-GALVANIZED COURTSADD/T/ON 28.00 EA $ 94.50 /EA INCLUDED 055500.000 0300 4X4 TS P0575-VIDEO VISITATION STATIONS Af~A-EXCLUDED 0.00 EA S 268.75 /EA EXCLUDED 055500.000 0300 3X3 TS POSTS-JURY BOX WALLS 8.00 EA $ 350.00 /EA INCLUDED 055500.000 0300 3X3 TS FRAMING- GLASS WALL SUPPORT-NV11N ST. COURTSADO/T/ON 86.50 LF $ 100.00 /LF INCLUDED 055500.000 0300 ROOF SCREEN WALL SUPPORT FRAMING-GALVANIZED COURTSADD/T/ON 3.36 TN S 3,845.00 /TN INCLUDED 055500.000 0300 LOOSE LINTELS- GALVANIZED DETENT/ONADO/T/ON 10.00 EA $ 94.50 /EA INCLUDED 055500.000 0300 LOOSE LINTELS-GALVANIZED EASTADD/T/ON 10.00 EA $ 94.50 /EA INCLUDED 055500.000 0300 ROOF SCREEN WALL SUPPORT FRAMING-GALVANIZED DE7ENT/ONADO/T/ON 3.60 TN $ 3,845.00 /TN INCLUDED 05$500.000 0300 ROOF SCREEN WALL SUPPORT FRAMING-GALVANIZED EASTADD/T/ON 2.25 7N S 3,845.00 /TN INCLUDED 055500.000 0305 LINTEL-EXTERIOR WALLSGAIVANIZED- 20' L EACH 600.00 LBS $ 3.23 /LBS INCLUDED 055500.000 0300 SNOW GUARDS- PAINTED STEEL EASTADDIT/ON 162.00 LF S 40.00 /LF $ 6,480 055500.000 0300 SNOW GUARDS-PAIMEDSTEEL SUNSHADE-COURTSADON 100.00 LF $ 52.00 /LI= S 5,200 055500.000 0999 MISC METALS-ALLOWANCE COURTSADD/T/ON 15,563.00 SF $ - /SF S 17,000 05$500.000 0999 MISCMETALS-ALLOWANCE DETENT/ONADD/T/ON 10,685.00 SF $ - /SF S 12,500 055500.000 0999 MISC METALS-ALLOWANCE EASTADD/T/ON 5,045.00 SF $ - /SF S 5,500 METAL FABRICATIONS j 46,680 058500.000 EXPANSION CONTROL 058500.000 10 FLOOREXPANSIONJOINTASSEMBLIES 6.00 LF S 56.60 /LF $ 340 058500.000 10 FLOOR EXPANSION JOINiASSEMBLIES 15.00 LF $ 56.60 /LF $ 849 058500.000 10 FLOOR EXPANSION JOINTASSEMBUES 23.00 LF $ 56.60 /LF S 1,302 058500.000 20 EXPANSION JOINTASSEMBUES-INTERIORWALLS 105.00 LF S 46.29 /LF S 4,860 058500.000 20 EXPANSION JOINT ASSEMBLIES-INTERIOR WAUS 120.00 LF $ 46.29 /LF S 5,555 058500.000 20 EXPANSION JOINTASSEMBUES-INTERIORWALLS 90.00 LF S 46.29 /LF $ 4,Ibb 058500.000 30 EXPANSIONJOIMASSEMBLIES-EXTERIOR WALLS 16.00 LF $ 61.60 /LF S 986 058500.000 30 EXPANSION JOINT ASSEMBLIESEXTERIORWALLS 48.00 LF $ 61.60 /LF S 2,957 058500.000 30 EXPANSION JOINT ASSEMBLIES-EXTERIORWALLS 18.00 LF $ 61.60 /LF $ 1,109 058500.000 40 EXPANSION JOINT ASSEMBLIES-INTERIORCLGS 6.00 LF $ 25.25 /LF $ 152 058500.000 40 EXPANSION JOINT ASSEMBLIES-INTERIORCLGS 15.00 LF $ 25.25 /LF S 379 058500.000 40 EXPANSIONJOINTASSEMBLIES-IMERIORCLGS 23.00 LF S 25.25 /LF S 581 EXPANSION CONTROL S 23,234 METi91S S 1,329,744 GMP ESTIMATE REPORT Confidential-FCI CONSTRUCTORS Page 13 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION & RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DMSION 6 REM DESCRIPTION SUBCON7RAC70RS 6 N07FS TAKEOFF OTY UNIT COST TOTALS SECTION 060000.000 WOOD PLAST/CS 6 COMPOS/7ES 061100.000 ROUGH CARPENTRY FC/CONSTRUCTORS 061 100.000 0010 2" X 4' TRTD WOOD NAILERS-ROOF BLOCKING COP/MGALJE,t~UES DETENT/ONA00/T/ON 484.00 LF $ 3.80 /LF S 1,839 061 100.000 0010 2' X 4' TRTD WOOD NAILERS- ROOF BLOCKING DETENT/ONADD/T/ON 134.00 LF $ 3.80 /LF $ 509 CONMGASSEMBUEJROOFSCREL7V 061 100.000 0010 2' X 12' TRTD WOOD NAILERS- ROOF BLOCKING DETENT/ONADD/T/ON 484.00 LF $ 5.10 /LF S 2,468 coPiNCauFMBUEs 061100.000 0200 5/8' EXTER PLYWOOD SHEATHING-COPINGS COP/AGALfEMBUES DETENT/ONA00/T/ON 725.00 SF $ 2.38 /SF S 1,726 Obi 100.000 0200 5/8' EXTER PLYWOOD SHEATHING- COPINGS DETENT/ONADD/T/ON 134.00 SF S 2.38 /SF S 319 coPiNCassEMBUFSaaovscREEN 061100.000 0015 2" X b" TRTD WOOD NAILERS- ROOF BLOCKING DETENT/ONA00/T/ON 200.00 LF S 4.10 /LF S 820 I POOF OPEMN Gf-JK ZGN7S/IX FAM Ob 1100.000 0015 2' X b- TRTD WOOD NAILERS-ROOF BLOCKING DETENT/ONAOD/T/ON 132.00 LF S 4.10 /LF $ 541 RooPExvA~ioN~Ts 061 100.000 0100 INTERIOR STRAPPING/BLOCKING- MW/CW SUPPORT DETEM/ONADD/T/ON 26.00 LF S 6.00 /LF $ 156 061 100.000 0010 2' X 4' TRTD WOOD NAILERS-ROOF BLOCKING COUR7SAODT/ON 416.00 LF S 3.80 /LF S 1,581 SKYUONTKNEEWAU,S Obl 100.000 0010 2' X 4-TRTD WOOD NAILERS-ROOF BLOCKING COUR7SA00/T/ON 120.00 LF $ 3.80 /LF $ 456 COP/NOAfSEMBUELIPOOFSCBEEN 061100.000 0015 2" X b- TRTD WOOD NAILERS- ROOF BLOCKING COURTSAOD/T/ON 194.00 LF S 4.10 /LF $ 795 RooPExvANnoNirs Obl 100.000 0015 2' X 8' TRTD WOOD NAILERS- ROOF BLOCKING COURTSAOD/T/ON 30.00 LF $ 4.60 /LF $ 138 COP/hGASSEMBUE7 061 100.000 0010 2" X 12' TRTD WOOD NAILERS-ROOF BLOCKING COURTSADD/T/ON 20.00 LF $ 5.10 /LF S 102 covitiGAUE~uFs 061 100.000 0200 S/8' EXTER PLYWOOD SHEATHING COURTSA00/T/ON 416.00 SF $ 2.38 /SF S 990 SKYUGNJKNEE WALLS 061100.000 0200 5/8"EXTERPLYWOOD SHEATHING-COPINGS COUR7TADD/T/ON 995.00 SF S 2.38 /SF S 2,368 COP/NGASJEMBUES 061 100.000 0200 5/8" EXTER PLYWOOD SHEATHING- COPINGS COURTSADD/T/ON 120.00 SF S 2.38 /SF $ 286 COP/Nl^.AfSEMBUEJA00EJCREEN 061 100.000 0200 5/8" EXTER PLYWOOD SHEATHING- COPINGS COURTSADD/T/ON 1,296.00 SF S 2.38 /SF $ 3,084 aACLrsioFOFVARAPErs Ob 1 100.000 0010 1"X 4' TRTD WOOD NAILERS-SILL BLOCKING COURTSADD/T/ON 136.00 LF $ 3.60 /LF S 490 EXTER/OIP IL/NDOWS 061100.000 0200 RAISED PLATFORMS-WOOD FRAMED asTR/neotaers COUR7TADD/T/ON 406.00 SF S 34.00 /SF $ 13,804 061 100.000 0010 2' X 2' TRTD WOOD BLOCKING-FIRE TREATED COURTSADD/T/ON 444.00 LF S 4.05 /LF $ 1,798 /NTFR/ONSIRAPNMCyBLOCK/Mi MIL/CWSI/PPONT 061100.000 0010 2' X 4" TRTD WOOD BLOCKING-FIRE TREATED COURTSADD/T/ON 1,200.00 LF $ 4.20 /LF $ 5,040 /NTER/OR JIRAPP/NCy/BLOCK/hG MW/CW Jf/PPORT Ob 1 100.000 0010 2' X b' TRTD WOOD BLOCKING-FIRE TREATED COURTSADD/T/ON 1,054.00 LF S 4.20 /LF $ 4,427 /N/ER/ORJIAAPP/NGBLOCK/Mr MIL/CWJUPPOKT 061 100.000 0010 2' X 8' TRTD WOOD BLOCKING-FIRE TREATED COUR7SAD0/T/ON 30.00 LF S 4.20 /LF S 126 /N7EK/ORJIRAPP/NG/BLOCK/NG MW/CWSUPPORT 061 100.000 0200 IMER PLYWOOD BACKING- FIRE TREATED COURTSAOD/T/ON 1,608.00 SF $ 2.85 /SF S 4,583 M/LLWORKBACK/AG 061 100.000 0010 2"X TRTD WOOD BLOCKING-FIRE TREATED COURTSADD/T/ON 532.00 LF S 4.05 /LF S 2,155 M1BSC/NWAIL BLCOA(/MG Ob 1100.000 0010 2" X 4' TRTD WOOD NAILERS-ROOF BLOCKING EASTADD/T/ON 129.00 LF $ 3.80 /LF S 486 SKYUGNTKAEE WAI[.f 061 100.000 0010 2' X 4' TRTD WOOD NAILERS- ROOF BLOCKING EASTADD/T/ON 128.00 LF $ 3.80 /LF S 486 Ca'/NOALSEMBUEFROOFJCREEN 061100.000 0010 2' X 4' TRTD WOOD NAILERS- ROOF BLOCKING EASTADD/T/ON 92.00 LF $ 3.80 /LF S 350 COP/NG AfSEA6UE5-ROOP SCREEN 061100.000 0010 2' X 4' TRTD WOOD NAILERS- ROOF BLOCKING EASTADD/T/ON 194.00 LF $ 3.80 /LF S 737 COP/AGKSEMBUES 06l 100.000 0015 2"X b" TRTD WOOD NAILERS- ROOF BLOCKING EASTADD/T/ON 264.00 LF $ 4. TO /LF S 1,082 ROOPEXPAIIK/oNJTS 061100.000 0200 5/8' EXTER PLYWOOD SHEATHING- COPINGS EASTADD/T/ON 258.00 SF $ 2.38 /SF S 614 CO//hGAJSEMBUES 061 100.000 0200 5/8' EXTER PLYWOOD SHEATHING- COPINGS EASTADD/T/ON 92.00 SF $ 2.38 /SF S 219 COPAAG AfJEM 6uESalOOf rCREEN 061100.000 0200 S/8' EXTER PLYWOOD SHEATHING- COPINGS EASTADD/T/ON 388.00 SF $ 2.38 /SF S 923 BACrnnEOVVARAPETs Obl 100.000 0200 5/8' EXTER PLYWOOD SHEATHING EASTADD/T/ON 140.00 SF S 2.38 /SF S 333 JKYUC,NTKAEF WALLS 061100.000 0010 1' X 4" TRTD WOOD NAILERS-SILL BLOCKING EASTADD/T/ON 90.00 LF S 3.60 /LF S 324 EX7FR/OR WBIOOIGJ 061 100.000 0100 INTERIOR STRAPPING/BLOCKING- MW/CW SUPPORT EASTADD/T/ON 125.00 LF S 6.00 /LF $ 750 061100.000 9900 LAYOUT{ARPEMRY6MILLWORK DETENT/ONADD/TION 40.00 HR $ 38.00 /HR S 1,520 061100.000 9900 LAYOUT-CARPEMRY6MILLWORK EASTADD/T/ON 40.00 HR S 38.00 /HR S 1,520 061100.000 9900 LAYOUi{ARPENiRY 6 MILLWORK COUR7SAD0/T/ON 200.00 HR S 42.00 /HR $ 8,400 061100.000 9910 ROUGH HARDWARE b FASTENERS DETENT/ONADD/T/ON 1.00 LS S 1,000,00 /LS S 1,000 061100.000 9910 ROUGH HARDWARE S FASTENERS EASTADD/T/ON 1.00 LS S 1,000.00 /LS S 1,000 061100.000 9910 ROUGH HARDWARE 6 FASTENERS COUR75A00/7YON 1.00 LS $ 3,500.00 /LS S 3,500 ROUGH CARPENTRY S 73,647 GMP ESTIMATE REPORT Cordidentlal- FCI CONSTRUCTORS Page 14 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. GUARANTEED MAXIMUM PRICE ESTIMATE EXPANSION 6'RENOVATIONS PROJECT 31-0ct-08 FCI CONSTRUCTORS CSI DIVISION 6 REM DESCRIPTION SECTION SUBCONTRACTORS 6 A/O7PS TAKEOFF OTY UNIT COST TOTALS 064100.000 MILLWORK 064100.000 0010 BASE CABINETS- PEAS LAMINATE 064100.000 0010 BASE CA81NET5- PEAS LAMINATE 17.00 lF S 224 38 /LF $ 3,814 COUR7~SNERR/FFRFMIODEL 73.50 LF f 224.38 /LF $ 16,492 064100.000 0010 BASE CABINETS- PEAS LAMINATE couRrrAOpl/ON 39.00 LF S 224.38 /LF $ 8,751 064100.OOp 0010 BASECABINETS- WOOD VENEER couRnaaarnoN 35.50 LF S 254.38 jLF $ 9,030 064100.000 0010 COUNTERTOPS- PEAS LAMINATE 064100.000 0025 COUNTERTOPS-SOUDSURFACE i 1.00 LF S 47.88 /LF $ 527 COf/PT{~SNERR/FfREMDOEL 73.50 LF f 185.00 /LF S 13,598 064100.000 0025 COUNTERTOPS-STAINLESS STL IGONKRELEAfEOAYRM 6.00 LF S 1 18.75 /LF $ 713 064100.000 0023 TRANSACTION COUNTERS- SOLID SURFACE CLN/RTJ/J//ERq/fF REMCMEL 32.00 LF $ 185.00 /LF $ 5,920 064100.000 0025 COUNTERTOPS-SOUDSURFACE COURnAL dT10N 74.50 lF S 185.00 /LF S 13,783 064100.000 0025 TRANSACTION COUNTERS- SOLID SURFACE COf/RnA00/T/ON 7.00 LF $ 185.00 /LF $ 1,295 064100.000 0025 LAV COUNTERTOPS- SOLID SURFACE couarrnoanoN 5.00 lF $ 185.00 /LF S 925 064100.000 0030 WALLCABINETS- PEAS LAMINATE 064100.000 0030 WALLCABINETS- PLASTIC LAMINATE 14.00 LF S 214.38 /LF S 3,001 COURn/JNERR/FFRfMOOEL 35.50 LF f 214.38 /LF $ 7,610 064100.000 0030 WALL CABINETS- PLASTIC LAMINATE caueTJAOamoN 22.00 LF S 214.38 /LF $ 4, 716 064100.000 0030 WALL CABINETS- WOOD VENEER C[N/RnADO/n0/y 20.00 LF S 244.38 /LF S 4,888 064100.000 0050 WORK COUNTERS- PEAS LAMINATE 064100.000 0050 MISC MILLWORK/CASEWORK/WOOD TRIM-ALLOW 10.00 lF $ 54.17 /LF S 542 064100.000 0050 MISC MILLWORK/CASEWORK/WOOD TRIM-ALLOW 10,685.00 SF $ 0.20 /SF $ 2,137 064 f 00.000 0050 SOLID SURFACE PARTITION CAP 4,967.00 SF S 3.25 /SF $ 16,143 COURT;/JNERR/FF REMVOEl 15.00 lF $ 51.88 /LF S 778 064100.000 0050 WINDOW SILLS- PEAS LAMINATE 064100.000 0050 CUBBIE UNIT-PEAS LAMINATE 452.00 LF f 28.00 /LF $ 12,656 CO(/RTS/TNERR/FFREMIDOEL 8.50 LF S 265.00 /LF S 2,253 064100.000 0050 MISC MILLWORIS/CASEWORK/WOOD TRIM-ALLOWANCE COURTS~/SNEIPR/fFREMODEL 1.00 LS S 6,000.00 /LS S 6,000 064100.000 0050 WORK COUNTERS- PIAS LAMINATE{OMPUTER LABS JNERR/FFJ-PATROL 40.00 LF $ 54.17 /LF $ 2,167 064100.000 0050 MISC MILLWORIS/CASEWORK-ALLOWANCE cournwvv/noN 1.00 LS f 15,500.00 /LS S 15,500 MILLWORK S 153,238 064500.000 ARCHITECTURAL WOODWORK 064500.000 -WOOD PANELING-DOOR SURROUNDS WALhVT VENTER 338.00 SF S 52.86 /SF S 17,867 064500.000 -WOOD PANELING-DOOR ALCOVE SOFFITS lVA[M/T VENTER 56.00 SF $ 56.00 /SF S 3,136 064500.000 -WOOD PANELING{OURT ROOM WALLS ICALM/T VEAEER 850.00 SF S 51.88 /SF $ 44,098 064500.000 -WOOD PANELED DIE WALLS-JURY SEATING WALN/T VEAEER 52.00 LF $ 156.67 /LF $ 8,147 064500.000 -WOOD PANELED DIE WALLS{i/4LLERY SEATING WALIWTVENZR 74.00 LF $ 156.67 /LF $ 1 1,594 064500.000 -RAISED PANEL SWING GATES- GALLERY SEATING U/ALA4T VEAEER 2.00 PR $ 1,120.00 /PR S 2,240 064500.000 -GALLERY SEATING BENCHES wAtnvTVE,~TFR 220 00 LF $ 127.50 /LF $ 28,050 064500.000 -FOOT RAILS-JURY SEATING JTA//KEJJ JTFEL 64.00 LF $ 27.50 /LF S 1,760 064500.000 - ~U DG E S H-WOOD PANELED+BAWSTICPROT T AU w 2.00 EA $ 23,020.00 /EA S %,040 064500.000 -CLERKS BENCH-WOOD PANELED ivA~wrvEN=ER 200 EA $ 12 760 00 /EA $ 25,520 064500.000 - WITNESS STAND-WOOD PANELED IT/ALN//VE/1EpR 2.00 EA S 14,540.00 /EA S 29,080 064500.000 -COURT REPORTER/PODIUMS mw[/K/r vEN:~R 2.00 EA S 7,320.00 /EA S 14,640 064500.000 -WOOD DOOR FRAMES- CLADDING OF HM BOTH J/OEJ OFOPENNO 620.00 LF $ 22,88 /LF $ 14,1815 064500.000 -WOOD WINDOW FRAMES- CLADDING OF HM BaTNJ/vEr ofoPEiv,MC 48•~ LF S 22.88 /LF S 1,098 064500.000 -WOOD BASE If~A[Af/T 420.00 LF S 21.50 /lF S 9,030 064500.000 30 WOOD RAILINGS W/SS BRACKETS-JUDGES BENCH PLATFORM STAIRS 14.00 LF S 41.55 jLF f 582 WALL MTL)RA/L//M'sBL}I/NJ COY/RTRMBEIIq/EJ 064500.000 - DECORATIVE GLA55 PANEL SIGNS-STATE SEAL-ETCHED 2.00 EA S 1,420.00 /EA $ 2,840 064500.000 ARCHITECTURAL WOODWORK GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 15 EAGLE COUNTY JUSTICE CENTER EAGJ.E, CO. + EXPANSION 6 RENOVATIONS PROJECT CSI DNISION 6 ITEM DESCRIPTION SECTION SUBCONTRACTORS 6 NOTES TAKEOFF QTY GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST TOTALS 064500.000 -WOOD PANEUNG{HAMBERS WALLS 420.00 SF S 51.88 /SF S 21,790 WALAf/7VEAEEN 064500.000 -WOOD PANELING TRIM{HAMBERS 124.00 LF S 22.88 /LF S 2,837 WALM/7VEAEEN 064500.000 - MISC WOODWORk;/WOOD TRIM-ALLOWANCE 1.00 LS S 35,500.00 /LS S 35,500 ARCHITECTURAL WOODWORK S 320,033 WOOD f'LAST/CS 6 COMPOS/TES S 547, f f7 GMP ESTIMATE REPORT Confidentia4 FCI CONSTRUCTORS Page 16 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. ~ EXPANSION b RENOVATIONS PROJECT CSI DIVISION b ITEM DESCRIPTION SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 3I-0d-08 FCI CONSTRUCTORS SUBCON77PAL'70R5 & NOTES TAKEOFF OTY UNIT COST TOTALS 070000,000 1hTERMAL 6 MOlS7l/BEPMD7EC770N 071 1 10.000 FOUNDATION DAMPPROOFING 071110.000 - FOUNDA710NDAMPPROOFING DETENT/ONADD/T/ON 2,430.00 SF S 1.15 /SF S 2 795 aonst sva~r.wruEo , 071110.000 -FOUNDATIONDAMPPROOFING COURTSADD/T/ON 1,547.00 $F $ 1.15 /SF $ 1 779 30 ML SPRAYAPPUEO , 071 110.000 -FOUNDATION DAMPPROOFING EASTADD/TION 952.00 $F $ 1.15 /SF S 1,095 son+rc sP,v~rnavuEo FOUNDATION DAMPPROOFING S 5,668 071 180.000 WATER 6 GRAFITTI REPELLANT COATINGS 071180.000 -MASONRYSEALER-SURFACEAPPUED-CMUVENEER+ DETENT/ONADD/TION 8,730.00 SF $ 1.10 /SF S 9,603 MANUF STONE VENEER 071180.000 -MASONRY SEALER-SURFACE APPLIED-CMUVENEER+ COURTSADD/T/ON 8,583.00 SF $ 1.10 /SF $ 9,441 MANUF STONE VENEER 071180.000 -MASONRY SEALER-SURFACE APPLIED-CMUVENEER+ EASTADD/T/ON 4,830.00 $F $ 1.10 /SF S 5,313 MANUF STONE VENEER WATER 6 GRAFITTI REPELLANT COATINGS S 2 4,357 072210.000 FOUNDATION INSULATION 072210.000 - 2" TH EXTR PS PERIM FOUNDATION INSUL- INiSIDE FACE OF DETENT/ONADD/T/ON 2,430.00 Sf $ 1.80 fSF S 4 374 GRADEBMS , 072210.000 - 2" TH PERIM FOUNDATION INSUL-UNDERSIAB PERIM Af/A-EXCLUDED 0 SF S - /SF EXCLUDED 072210.000 - 2' TH EXTR PS PERIM FOUNDATION INSUL- INSIDE FACE OF COUR7SA00/T/ON 1,547.00 SF S 1.80 /SF S 2, 785 GRADEBMS 072210.000 - 2" TH PERIM FOUNDA710N INSUL-UNDERSLAB PERIM /Ij/A-EXCLUDED 0 SF S - /SF EXCLUDED 072210.000 - 2' TH EXTR PS PERIM FOUNDATION INSUL- INSIDE FACE OF EASTADO/T/ON 952.00 SF S 1.80 /SF $ 1, 714 GRADEBMS 072210.000 - 2' TH PERIM FOUNDATION INSUL-UNDERSIAB PERIM Af/A-EXCLUDED SF FOUNDATION INSULATION S 8 ,872 072220.000 BUILDING INSULATION 072220.000 -GATT INSULA710N TO EXTERIOR WALLS- SEE DRYWALL 072220.000 - FIRESTOPPINGALLOWANCE 1.00 LS $ 8,000.00 /LS S 8,000 072220.000 - FIRESAFING TO RATED WALLS 1.00 LS $ 2,500.00 /LS $ 2,500 072220.000 - FIRESTOPPINGALLOWANCE 1.00 LS $ 15,000.00 ftS S 15,W0 072220.000 - FIRESAFING TO RATED WALLS 1.00 LS $ 5,000.00 /LS $ 5,000 072220.000 - BATT INSULATION TO EXTERIOR WALLS- SEE DRYWALL 0 SF $ - /SF $ - 072220.000 - FIRESTOPPINGALLOWANCE 1.00 LS $ 3,500.00 /LS S 3,500 BUILDING INSULATION S 34,000 074100.000 SHEET METAL ROOFING 074100.000 -STANDING SEAM METAL ROOFING Af/A-EXCLUDED 0.00 SF $ 12.80 /SF $ - 074100.000 -PERIMETER CLOSURE/FASCIA-PAINTED FIN AJ/A-EXCLUDED 0.00 LF S 20.80 /LF S - SHEET METAL ROOFING S - 074300.000 METAL WALL PANEL SYSTEMS 074300.000 10 COMPOSITE PANEL FASCU4/CORNICE/GRAVELSTOP EASTADO/T/ON-LOBBYROOF 505.00 SF $ 95.33 /SF S 48,142 074300.000 10 COMPOSITE SOFFIT PANELS EASTADO/T/ON-LOBBYgOOF 966.00 SF S 79.50 /SF $ 76 797 074300.000 -ALUMINUM LOWERED SCREEN WALLS- WHITE KYNAR DETENT/ONADD/T/ON 656.00 SF $ 52.60 jSF $ , 34,506 FINISH-RTU SCREEN WALLS 074300.000 -ALUMINUM LOWERED SCREEN WALLS-WHITE KYNAR fOURTSA00/T/ON 581.00 $F $ 52.60 /SF $ 30,561 FINISH-RTU SCREEN WALLS 074300.000 -ALUMINUM LOWERED SCREEN WALLS- WHITE KYNAR EASTAOD/T/ON 448.00 SF $ 52.60 /SF $ 23,565 FINISH-RTU SCREEN WALLS METAL V/ALL PANEL SYSTEMS S 21 3,570 074500.000 STUCCO PLASTERING 074500.000 - $YMH STUCCO PLASTER ON 3" RIGID INSUL ~EIFS SYSTEMI 2,223.00 SF $ 14.00 /SF S 31,122 STUCCO PLASTERING S 31,122 GMP ESTIMATE REPORT CordldenNal- FCI CONSTRUCTORS Page 17 EAGLE COUNTY JUSTICE CENTER EA[i1.E, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DNISION 6 REM DESCRIPTION SUBCON77PAfTiDRS 6 NO7PS TAKEOFF QTY UNIT COST TOTALS SECTION 075 f 00.000 MEMBRANE ROOFING 075100.000 - TPO ROOFING MEMBRANE- 60 MIL TH ADHERED DETENT/ONADD/TYON 7,769.00 SF $ 1.98 /SF $ 15,383 075100.000 - ROOFINSULATION-POLYISO-R40-UN TAPERED DETENT/ONADD/T/ON 7,769.00 SF $ 3.89 /SF S 30,221 075100.000 -ROOF INSULATION- POLYISO• ADD FOR TAPERED DETENT/ONADD/T/ON 1,184.00 SF S 3.82 /SF S 4,523 INSULATION-ALLOW TAPERS FOR ['RKKET/hG OA[ Y 075100.000 -GYPSUM BD UNDERLAYMENi- 5/8' TH TYPE X DETfNT/ONADD/T/ON 7,769.00 SF S 1.08 /SF $ 8,391 075100.000 -ROOF COVER BOARD- 1/2' THICK DETENT/ONADD/T/ON 7,769.00 SF $ 0.99 /SF S 7,691 075100.000 - VAPOR BARRIER-N/A EXCLUDED DETENT/ONADD/T/ON 0 SF $ - $ - 075100.000 -PERIM FLASHINGS @ PARAPET WALLS- MEMBRANE DETENT/ONADD/T/ON 1,545.00 SF S 2.11 /SF S 3,260 MATERIAL 075100.000 -MISC FLASHINGS-SHEET METAL MATERIAL DETENT/ONADO/T/ON 400.00 SF S 8.00 /SF S 3,200 075100.000 -ROOF WALK PADS- PER ROOF MFG ENO PRECAST) DETENT/ONAOD/T/ON 650.00 SF $ 4.50 /SF S 2,925 A(LOWAMCEMJT COMPLl7EL YSNOW' N 075100.000 -PRECAST PAVERS-ADJ TO WEST ENTRY CANOPY DETENT/ONADD/7YON 144.00 SF $ 16.00 /SF S 2,304 075100.000 -FLASH ROOFJOVERFLOW DRAINS DETENT/ONADD/T/ON 6.00 EA $ 85.00 /EA S S10 ALLOWANCE-MOTALL ROS/OOSSNOWN 075100.000 -OVERFLOW SCUPPERS-N/A-EXCLUDED DETENT/ONA00/T/ON 0 EA $ - /EA EXCLUDED 075100.000 -ROOFING EXPANSION JTS OETEM/ONADD/T/ON 81.00 LF $ 43.42 /LF $ 3,517 075100.000 -PATCH EXISTING ROOFING ALONG CONNECTION 62.00 LF S 32.60 /LF S 2,021 075100.000 - TPO ROOFING MEMBRANE- 60 MIL TH ADHERED COURTSADD/T/ON 14,933.00 SF $ 1.98 /SF S 29,567 075100.000 - ROOF INSULATIOW~ POLYISO- R40 -UN TAPERED COURTSADD/T/ON 14,933.00 SF $ 3.89 /SF $ 58,089 075100.000 -ROOF INSULATION-POLYISO-ADD FOR TAPERED COUR75ADD/T/ON 3,960.00 SF S 3.82 /SF S 15,127 INSULATION-ALLOW TAPERS FOR Ca/CKE nN G [.N( Y 075100.000 -GYPSUM BD UNDERLAYMENT- 5/8' TH TYPE X COURTSADD/T/ON 14,933.00 SF $ 1.08 /SF S 16,128 075100.000 -ROOF COVER BOARD- 1/2' THICK COURTSAOD/T/ON 14,933.00 SF $ 0.99 /SF S 14,784 075100.000 -VAPOR BARRIER-I~/A EXCLUDED COURTSADD/T/ON 0 SF S - $ - 075100.000 -PERIM FLASHINGS @ PARAPET WALLS- MEMBRANE fOURTSADD/flON 3,700.00 SF $ 2.1 1 /SF $ 7,807 MATERIAL 075100.000 -MISC FLASHINGS-SHEET METAL MATERIAL COURTSADD/T/ON 1,000.00 SF $ 8.00 /SF S 8,000 075100.000 -ROOF WALK PADS- PER ROOF MFG INO PRECAST) COURTSADO/T/ON 1,300.00 SF $ 4.50 /SF S 5,850 Al[OWAAKE-AADAESNOWN 075100.000 -FLASH ROOF/OVERFLOW DRAINS COURTSADD/T/ON 14.00 EA $ 85.00 /EA S 1,190 075100.000 -OVERFLOW SCUPPERS COURTSAOD/T/ON 1.00 EA $ 169.25 /EA $ 169 075100.000 -ROOFING EXPANSIONJTS COUR7SA00/T/ON 62.OOLF $ 43.42 /LF $ 2,692 075100.000 -PATCH EXISTING ROOFING ALONG CONNECTION 62.00 LF S 32.60 /LF S 2,021 075100.000 - TPO ROOFING MEMBRANE- 60 MIL TH ADHERED EASTA00/T/ON 3,527.00 SF S 1.98 /SF $ 6,983 sNERaiFFroEPTROOF 075100.000 -ROOF INSULATION- POLYISO- R40 -UN TAPERED SNERa/FFSOEPTROOF EASTADD/T/ON 3,527.00 SF $ 3.89 /SF S 13,720 075100.000 -ROOF INSULATION-POLYISO-ADD FOR TAPERED EASTADD/T/ON 640.00 SF $ 3.82 /SF $ 2,445 INSULATION-ALLOW n v vEas foR cRicrE nNC o,~ e r 075100.000 -GYPSUM BD UNDERLAYMENT- 5/8' TH TYPE X EASTADD/T/ON 3,527.00 SF S 1.08 /SF $ 3,809 rNERR/FFS DEPTROOF 075100.000 -ROOF COVER BOARD- 1/2' THICK SHFRA/fFSOEPTIVOOf EASTADD/T/ON 3,527.00 SF $ 0.99 /SF $ 3,492 075100.000 -VAPOR BARRIER EASTADO/T/ON 0 SF $ - S - /yA-ExauoEa 075100.000 -PERIM FLASHINGS @ PARAPET WALLS- MEMBRANE EASTAOD/T/ON 1,122.00 SF $ 2.11 /SF $ 2,367 MATERIAL SNERR/FiJL~PTROOF 075100.000 -MISCFLASHINGS-SHEET METALMATERWL EASTA00/T/ON 350.00 SF S 8.00 /SF S 2,800 SNERR/FFSOEPTRO[X 075100.000 -ROOF WALK PADS- PER ROOF MFG ENO PRECAST) EASTAOD/T/ON 650.00 SF S 4.50 /SF S 2,925 ALLOWAAKEAtlNESNOWN 075100.000 -FLASH ROOF/OVERFLOW DRAINS EASTADD/T/ON 4.00 EA $ 85.00 /EA S 340 ALLOWANCE-ROS rNOWNMDT/El7CODE 075100.000 -ROOFING EXPANSION JTS EASTADD/770N 110.00 LF $ 43.42 /LF S 4,776 rNERR/Fir OEPTROOF 075100.000 -PATCH EXISTING ROOFING ALONG CONNECTION EASTADD/T/ON 110.00 LF $ 32.60 /LF S 3,586 SNEI PR/FfY L1'fPT I i00F 075100.000 - TPO ROOFING MEMBRANE- 60 MIL 7H ADHERED LoaerROOf LOBBYADD/TION 1,935.00 SF S 1.98 /SF S 3,831 075100.000 -ROOF INSULATION- POLY150- R40 -UN TAPERED LOBBYADD/T/ON 1,935.00 SF S 3.89 /SF $ 7,527 Loeeraoof 075100.000 -GYPSUM BD UNDERLAYMENi- 5/8' TH TYPE X LOBBYADD/T/ON 1,935.00 SF $ 1.08 /SF S 2,090 LoserROOF 075100.000 -ROOF COVER BOARD-1/2'THICK LOBBYAOD/T/ON 1,935.00 SF $ 0.99 /SF S 1,916 coeeraoaF 075100.000 -VAPOR BARRIER LOBBYADO/T/ON 0 SF $ - S - /I`A£YCLUDED 075100.000 -PERIM FLASHINGS @ PARAPET WALLS-MEMBRANE MATERIAL LOBBYADD/flON 570.00 SF $ 2.11 /SF S 1,203 coearROOF 075100.000 -PATCH EXISTING ROOFING ALONG CONNECTION LOBBYADD/T/ON 62.00 LF $ 32.60 /LF S 2,021 075100.000 - PATCH/PROTECT EXISTING ROOFING AT BUILDING 1.00 LS S 10,000.00 /LS S 10,000 CONNECTIONS S INSTALL OF NEW RTU'S MEMBRANE ROOFING S 321,202 GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 18 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION 6 RENOVATIONS PROJECT CSI DMSION 6 ITEM DESCRIPTION SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS SUBCONTRAG7'ORS 6 NOIEf TAKEOFF OTY UNIT COST TOTALS 076500.000 SHEET METAL FLASHING b TRIM 076500.000 -PERIMETER COPINGS- SNAP ONASSEMBIES-PTD ALUM DETENT/ONADD/T/ON 420.00 LF S 35.50 /LF S 14,910 076500.000 -PERIMETER COPINGS- SNAP ONASSEMBIES-PTD ALUM COURTSADD/T/ON 670.00 LF S 35.50 /LF S 23, 785 076500.000 -PERIMETER COPINGS-SNAP ON ASSEMBIES-PTD ALUM EASTADO/T/ON 188.00 LF $ 35.50 jLF S 6,674 076500.000 -PERIMETER COPINGS- SNAP ON ASSEMBIES-PTD ALUM DETENT/ONADD/T/ON 60.00 LF S 35.50 /LF S 2,130 ~w covnuc oncnsmucv~wavEs SHEET METAL FLASHING 6 TRIM S 45,902 077100.000 ROOF ACCESSORIES 077100.000 -ROOF HATCH- 2'6' X 3'O--W/ LADDER UP SAFETY POST Aj/A-EXCLUDED 0.00 EA $ 1,234.00 /EA EXCLUDED 077100.000 -ROOF HATCH- 2'6' X 3'0'-W/ LADDER UP SAFETY POST- l1 j/A-EXCLUDED 0.00 EA S 190.00 /EA EXCLUDED INSTALL LABOR ROOF ACCESSORIES f _ 078100.000 UNIT SKYUGHTS 078100.000 -UNIT SKYLIGHT UNITS-TRIPE GLAZED ACRYLIC DOMES- W/ OETENT/ONADD/T/ON 2.00 EA $ 1,850.00 /EA S 3,700 INTEGRAL CURBS UNIT SKYUGHT INSTALLATION 2.00 EA S 312.00 /EA S 624 UNIT SKYLIGHTS f 4,324 078600.000 GLAZED SKYUGHTS 078600.000 - TRANSLUCEM SKYLIGHT- SLOPED SHED TYPE6' SPAN COUR7YADD/T/ON 624.00 SF S 58.75 /SF S 36,660 078600.000 - 7RANSLUCEMSKYLIGHT-REMOVE/RELOCATEEXI571NG 1,325.00 SF S 31.50 /SF $ 41,738 078600.000 -TRANSLUCENT SKYLIGHT-SLOPED GABLE PROFILE EASTAOD/T/ON 744.00 SF S 58.75 /SF S 43,710 078600.000 -TRANSLUCENT SKYLIGHT-SLOPED SHED PROFILE COURTSADD/7/ON 410.00 SF S 58.75 /SF $ 24,088 078600.000 -TRANSLUCEMSKYLIGHT-REMOVE/RELOCATEEXISTING 0.00 SF $ 31.50 /SF S - GLAZED SKYLIGHTS S 146,195 078900.000 SPRAY ON FIREPROOFING 078900.000 -FIREPROOFING-SPRAYAPPLIED Aj/A-EXCLUDED 0.00 SF $ - EXCLUDED 078900.000 -FIREPROOFING- EXISTING STEEL FRAMING-PATCH EXISTING AyA-EXCLUDED 0.00 LS S - EXCLUDED 078900.000 -FIREPROOFING- PAINT ON Aj/A-EXCLUDED 0.00 SF S - EXCLUDED 078900.000 -FIREPROOFING-TROWEL ON l1j/A-EXCLUDED 0.00 SF $ - EXCLUDED SPRAY ON FIREPROOFING f - 079910.000 CAULKING S SEALAMS 079910.000 - CAULKING/SEALANTS-ALLOW DETENT/ONADD/7YON 10,685.00 SF S 0.65 /SF S 6,945 079910.000 -SECURITY CAULKING DETENT/ONADD/T/ON 1.00 LS f 20,000.00 /LS S 20,000 079910.000 - CAULKING/SEALANTS-ALLOW COURTSAOD/T/ON 15,563.00 SF S 0.50 /SF S 7,782 079910.000 -SECURITY CAULKING COURISADD/T/ON 1.00 LS S 6,000.00 /LS S 6,000 079910.000 - CAULKING/SEALANTS-ALLOW EASTADD/T/ON 4,967.00 SF S 0.50 /SF S 2,484 CAULKING 6 SEALANTS j 43,210 THEIPMAL 6 MO/STUBEPROTECT/ON f 879,221 GMP ESTIMATE REPORT Confidential- FG CONSTRUCTORS Page 19 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION 6 RENOVATIONS PROJECT CSI DIVISION 6 REM DESCRIPTION SECTION 080000.000 DOORS 6 W/NDOIT/S 081 1 10.000 STEEL DOORS b. FRAMES 0811 10.000 - HM DOOR FRAME- 3' X 7'- I b GA-INTERIOR 081 1 10.000 - HM DOOR FRAME- b' X 7'- 16 GA-INTERIOR 0811 10.000 - HM DOORS- FLUSH- 3'X7'- 16GA 081 110.000 -ADD FOR VISION PANELS IN DOORS 081 1 10.000 -LAYOUT -INTERIOR FRAMES/OPENINGS 081 1 10.000 - HM DOOR FRAME- 3' X 7'- I b GAdNTERiOR FNAMErnEa/ 081 i 10.000 - HM DOOR FRAME- 3' X 7'- 16 GA-INTERIOR FRAMFTYPEDI 081 110.000 - HM BORROW LIGHT FRAME- 16 GA- 3'8' X b' couNnNEnroaec 081 i 10.000 - HM DOOR FRAME- 3' X 7'- i b GA-INTERIOR FIPAMFTTE61 081 110.000 - HM DOOR FRAME- b' X 7'- 16 GA-INTERIOR FNA,wEmEa3 081 1 10.000 - HM DOOR FRAME- 3' X 8'- 16 GA-INTERIOR 081 110.000 - HM DOOR FRAME- 3' X 8'7'- 16 GA-INTERIOR 081 1 10.000 - HM BORROW UGH7-7'4' X 4'0' 0811 10.000 - HM SIDE LIGHT-i'b' X 7'0- 081110.000 -LAYOUT - IMERIOR FRAMES/OPENINGS STEEL DOORS 6 FRAMES 081 120.000 DETENTION HM DOORS 6 FRAMES 081120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4' HEAD FNA,vE nPED/ 081120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4' HEAD + 8' JAMB FIPAMEIFPED7 081 120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4' HEAD + 8' JAMB FNA.t~7YPED1 081120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4' HEAD + g• JAMB FRA,t E nPE Ds Al L o i n ~n aEnw v 081 120.000 - HM DOOR - 3'0' X 7'0' - 12 GA / 2' TH GOON 7YPEDN-1 081 120.000 - HM DOOR - 3'0' X 7'0' - 12 GA / 2' TH ODOR IYPEON~I 081 120.000 -DETENTION HARDWARE 081 120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4" HEAD APAAfE71PED! 081120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4' HEAD + g• JAMB FRAME n-EDi 081120.000 - HM DOOR - 3'0' X 7'O" - 12 GA / 2' TH GOON IYPEON~/ 081 120.000 - HM DOOR - 3'0' X 7'0' - 12 GA / 2' TH DOOR IYPEDNI 081 120.000 - DETENTION HARDWARE 081120.000 - HM DOOR FRAME- 3'0' X 7'0'- 12 GA + 4' HEAD FRAAfETYPEO! 081120.000 -HM DOOR-3'0'X7'0'-iZGA/2'TH DOOM nPED/l~/ 081 120.000 -DETENTION HARDWARE DETENTION HM DOORS b FRAMES 0821 10.000 WOOD DOORS 082110.000 -WOOD DOORS-SOLID CORE FLUSH- 3' X 7'-PREMIUM GRADE VENEER-PLAIN SLICED 082110.000 -WOOD DOORS-SOLID CORE FLUSH- 3' X 8'-PREMIUM GRADE VENEER-PLAIN SLICED 0821 10.000 -WOOD DOORS-SOLID CORE FLUSH- 3' X 8'7'-PREMIUM GRADE VENEER-PLAIN SLICED 0821 10.000 -WOOD DOORS-SOLID CORE FLUSH- 3' X 7'-PREMIUM GRADE VENEER-PLAIN SLICED- W/ VISION LIGHT OPENING DOOR IYPEDR 082110.000 -WOOD DOORS-SOLID CORE FLUSH- 3' X 7'- PREMIUM GRADE VENEER-PLAIN SLICED- W/ VISION LIGHT OPENING DOOR nPEDB 082110.000 -WOOD DOORS-SOLID CORE FLUSH- 3' X 8'-PREMIUM GRADE VENEER RAISED PARE[ 6 ETCHEOGiAfS 082110.000 -ADD FOR RATED WOOD DOORS 0821 10.000 -ADD FOR VISION PANELS INDOORS 0821 10.000 -ADD FOR DOORS W/ REVEALS WOOD DOORS SUBCONTRAG7L7RS 6 NOTES TAKEOFF OTY I a.00 EA S 2.00 EA S 22.00 EA S 3.00 EA S 40.00 HR $ 11.00 EA S 17.00 EA S 1.00 EA S 46.00 EA S z.00 EA S 6.00 EA S 2.00 EA S 1.00 EA $ z.oo EA S 60.00 HR S GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST 283.20 /EA S 334.00 /EA S 582.00 /EA S ss.oo /EA S 42.00 /HR S 265.00 /EA S 287.75 /EA S 365.30 /EA $ 265.00 /EA S 305.80 /EA S za8.oo /EA S 300.80 /EA $ 364.00 /EA j 232.00 /EA S 42.00 /HR $ TOTALS 4, 531 668 1 1,640 165 1,680 2,915 4,892 365 12,190 612 1,728 602 364 464 2, 520 S DETEMlONADOlT/ON DETENT/ONADO/T/ON OETENT/ONADD/T/ON DETENT/ONADD/T/ON DETENT/ONADD/T/ON OETENT/ONADD/T/ON DETENI/ONADD/T/ON 4.00 EA S 7.00 EA S 1.00 EA S 1.00 EA S 10.00 EA $ 3.00 EA S 13.00 EA S 6.00 EA S 2.00 EA S 6.00 EA $ 2.00 EA S 8.00 EA S 1.00 EA S 1.00 EA $ 1.00 EA $ 557.58 /EA S 737.20 /EA S 1,512.00 /EA S 1,512.00 /EA $ 1,181.00 /EA S 2,316.00 /EA S 2,200.00 /EA S 557.58 /EA S 1,sfz.oo /EA S 1,181.00 /EA $ 2,316.00 /EA S z,2oo.00 /EA S 612.73 /EA $ 1,326.60 /EA S 2,200.00 /EA S S GMP ESTIMATE REPORT Confldentlal- FO CONSTRUCTORS 2,230 5,160 1,512 1,512 11,810 6,948 28,600 3, 345 3,024 7,086 4, 632 17,600 613 1,327 2,200 97,599 48.00 EA $ 492.00 /EA S 23,616 6.00 EA $ 558.00 /EA S 3,348 2.00 EA S 608.00 /FA S 1,216 11.00 EA S 445.00 /EA S 4,895 20.00 EA S 520.60 /EA S 10,412 4.00 EA S 1,760.00 /EA S 3,520 7.00 EA S 85.00 /EA S 595 4.00 EA $ 52.00 /EA S 208 11.00 EA $ 150.00 /EA S 1,650 45,335 S 49,460 Page 20 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. ~ EXPANSION 6 RENOVATIONS PROJECT CSI DIVISION 6 ITEM DESCRIPTION SECTION 083010.000 ACCESS DOORS 083010.000 -ACCESS DOORS- WALL/CEILINGS-FLUSH TYPE-ALLOW ALLOWANCE 083010.000 -ACCESS DOORS- WALL/CEILINGS- FLUSH TYPE-ALLOW AttowAtirE ACCESS DOORS 083360.000 OVERHEAD COIUNG GRILLES 083360.000 10 COILING FIRE SHUTTER- 1.5 HR RTD- 1/A 12.11 S/IE (M Yhb W/A F OVEB IX OE! wB 1OOW 083360.000 -COUNTER SHUTTER- 19' X 6.33'{LERK OF COURTS 083360.000 -COILING COUNTER SHUTTERS- PROBATION 083360.000 - COUNEER SHUTTER- 14' X 6.33' OVERHEAD COILING GRILLES 0841 10.000 ALUMINUM ENTRANCES b STOREFRONTS 0841 10.000 -ALUMINUM STOREFROM- EXTERIOR- MFG'S STANDARD EXTRUSIONS-ANODIZED FIN SOL/n/WALL 0841 10.000 -ALUMINUM STOREFRONT- INTERIOR- MFG'S STANDARD EXTRUSIONS-ANODIZED FIN wESrENnvrvESneucE 0841 10.000 - INTERIOR ALUM/GLASS STOREFRONT ENTRY DOORS- 3' X 7' - SWING UNITS/MEDIUM STILE wESSeNTBrvESnetnE 0841 10.000 - 1/2" TH TEMPERED ALL{iLASS STOREFRONT{EIUNG H7 LOBBYENTEY,/LOriES CTUA/HERS 084110.000 - 3' X 7' -1/2" TH ALL-GLASS DOORS /NTEB/OIPSTOREFRONT 0841 10.000 -ALUMINUM STOREFRONT- EXTERIOR- MFG'S STANDARD EXTRUSIONS NAEO JTO.PEFROA? W/AOOW 084110.000 -ALUMINUM STOREFRONT- IMERIOR-MFG'S STANDARD EXTRUSIONS-ANODIZED FIN vBOeanavomcEs 084110.000 -ADD FOR TRANSLUCENT GLAZING TO 7' AFF vA~oeAno/voFFaEs 084110.000 - 1/2' TH TEMPERED ALL-GLASS STOREFRONT-9.33 H-FREE STANDING -W/ CUSTOM J GERMAN GLASS LOBBYOEMf/ART WAIL 084110.000 -ALUMINUM STOREFRONT- EXTERIOR- MFG'S STANDARD EXTRUSIONS-ANODIZED FIN cosec- even/ aEA~sravr 084110.000 -ALUMINUM STOREFRONT- EXTERIOR- MFG'S STANDARD EXTRUSIONS-ANODIZED FIN EASTWA[L-S/OEEYVTIP/EJ 084110.000 - EXTERIOR ALUM/GIASS STOREFRONT ENTRY DOORS- 3' X 7' - SWING UNITS/MEDIUM STILE EAJTWA/L-S/DEEMR/FS 0841 10.000 -TEMPORARY ENCLOSURE- RHINOCLOTH 0841 10.000 - 1/2' TH TEMPERED ALL-GLASS STOREFRONT-9.33 H- FREE STANDING -W/ FRITTED COATING DEABJ/hG wALL- M9/NST. 084110.000 -ALUMINUM STOREFRONT-INTERIOR- MFG'S STANDARD EXTRUSIONS-ANODIZED FIN C[N/BTS/GT ERA' OFF/CES 084110.000 -TEMPORARY ENCLOSURE-RHINOCLOTH ALUMINUM ENTRANCES 6 STOREFRONTS SUBCOA7RAGT17RS 6 /VOTES TAKEOFF OTY F/REBATED F/REIPATED A(/A l1 f/A GUARANTEED MAXIMUM PRICE ESTIMATE 31-0d-08 FCI CONSTRUCTORS UNIT COST TOTALS 3.00 EA $ 220.00 /EA S 660 15.00 EA S 220.00 /EA S 3,300 S 3,960 16.00 EA S 1,900.00 /EA S 30,400 1.00 EA S 6,800.00 /EA S 6,800 2.00 EA S 1,800.00 /EA S 3,600 1.00 EA S 4,200.00 /EA S 4,200 S 45,000 144.00 SF $ 39.33 /SF S 5,664 192.00 SF S 34.33 /SF S 6,591 3.00 EA S 1,560.00 /EA $ 4,680 0.00 SF S 58.00 /SF S - 0.00 EA $ 2,OS0.00 /EA $ - 52.00 SF S 39.33 /SF $ 2,045 bS0.00 SF $ 39.33 /SF S 25,565 IS6.00 SF S 12.00 /SF S 1,872 233.00 SF $ 115.39 /SF $ 26,886 208.00 SF $ 39.33 /SF S 8,181 105.00 SF $ 39.33 /SF S 4,130 3.00 EA S 1,560.00 /EA S 4,680 313.00 SF $ 0.75 /SF $ 235 914.00 SF $ 65.39 /SF $ 59,766 231.00 SF S 39.33 /SF $ 9,085 144.00 SF S 0.75 /SF $ 108 S 159,487 GMP ESTIMATE REPORT Confldentlal- FO CONSTRUCTORS Page 21 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION 6~RENOVATIONS PROJECT CSI DIVISION 6 ITEM DESCRIPTION SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS SUBCOAtTRACTiDRt 6 NOTES TAKEOFF OTY UNIT COST TOTALS 085100.000 ALUMINUM WINDOWS 085100.000 -ALUMINUM WINDOWS-FIXED UNITS WEST WALL 454.00 SF $ 50.00 /SF $ 22,700 085100.000 -ALUMINUM WINDOWS-FU(ED UN175 CLERL7TORYW/Nta Wr- couvrawQ 160.00 SF $ 50.00 /SF $ 8,000 085100,000 -TEMPORARY ENCLOSURE- RHINOCLOTH 085100.000 -TRANSACTION WINDOWS-W/SPEAKER PORTS 614.00 SF $ 0.75 /SF S %1 vROeAnoNDEPr 2.00 EA $ 1,375.00 /EA $ 2,750 085100.000 -ALUMINUM WINDOWS-FIXED UNITS A / r r/CVENI COAT RM C J77 30.00 SF $ 42.00 /SF $ 1,260 085100.000 -ALUMINUM WINDOWS-FU(ED UNITS-HORIZONTAL RIBBON /1VRr1/ WALLSHERR/FFS L~PT 100.00 SF S 50.00 /SF $ 5,000 085100.000 -ALUMINUM WINDOWS-FIXED UNITS EA f T WAI L -SNERR/FF S DEPT 140.00 SF $ 50.00 /SF $ 7,000 085100.000 -TEMPORARY ENCLOSURE- RHINOCLOTH 085100.000 - REMOVE EXISTING HORIZONTAL RIBBON WINDOWS 240.00 SF $ 0.75 /SF $ 180 ExsouniWAlc 650.00 SF $ 10.00 /SF $ 6,500 085100.000 -ALUMINUM WINDOWS-FU(ED UNITS-HORIZONTAL RIBBON NORTH WAILdHERR/FFS DEPT 650.00 SF $ 50.00 /SF S 32,500 ALUMINUM WINDOWS S 86,351 0871 10.000 FINISH HARDWARE 087110.000 -FINISH HARDWARE-ALLOWANCE PER SE7 COMMERCLtL GIPHOWRE 22 00 EA S 500 00 /EA $ 1 1000 087110.000 -FINISH HARDWARE-ALLOWANCE PER SET COAfi{fERC/AL [aT HOWRE 60.00 EA $ 500.00 /EA $ 30,000 087110.000 -ALUM DOOR HARDWARE-ALLOWANCE PER SET 087110.000 -FINISH HARDWARE-ALLOWANCE PER SET 3.00 EA S 750.00 /EA S 2,250 COM1MIERCLAL [a7HOWRE 11.00 EA $ 500.00 /EA $ 5,500 0871 10.000 -ALUM DOOR HARDWARE-ALLOWANCE PER SET 087110.000 -FINISH HARDWARE-ALLOWANCE PER SET 8.00 EA S 750.00 /EA $ 6,000 COAUIERCNL L:RHOWRE 20.00 EA f 500.00 /EA $ 10,000 087110.000 -FINISH HARDWARE-ALLOWANCE PER SET COMN4RC7AL G/PHOW,PE 11.00 EA $ 500.00 /EA S 5,500 0871 10.000 -ALUM DOOR HARDWARE-ALLOWANCE PER SET 8.00 EA S 750.00 /EA S 6,000 FINISH HARDWARE S 76,250 GMP ESTIMATE REPORT Confldentiai- FCI CONSTRUCTORS Paga 22 EAGLE COUNTY JUSTICE CENTER EAGILE, CO. + EXPANSION 6 RENOVATIONS PROJECT CSI DIVISION 6 ITEM DESCRIPTION SUB~C'OA/7RAGTiDRS 6 N07ES TAKEOFF OTY SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST TOTALS 087150.000 AUTOMATIC DOOR HARDWARE 087150.000 -AUTOMATIC DOOR OPERATORS- EMRY VESTIBULES 3.00 EA S 1,450.00 /EA S 4,350 087150.000 -AUTOMATIC DOOR OPERATORS- ENTRY VESTIBULES 5.00 EA $ 1,450.00 fEA $ 7,250 AUTOMATIC DOOR HARDWARE S 11,600 088100.000 GLASS 6 GLAZING 088100.000 ).1 IO INTERIOR SECURITY GLAZING- POLYCARONATE 454.00 SF S 1 19.60 JSF S 54,298 GIAZ/AG FORAIL OET W/NL~WJ 088100.000 1.110 BAWSTIC GLASS- TRANSACTION WINDOW W/ SPEAKER UN17 124.00 SF $ 43.75 /SF S 5,425 CO(/RTS aERKJ aN/MFR 088100.000 ).110 BALLISTIC GLASS-TRANSACTION WINDOW W/ SPEAKER UNIT %.00 SF S 43.75 /SF $ 2,013 PROBA nC NV q /Ef irJN W/AOOWJ 088100.000 ).1 i 0 I' TH INSULATING CLEAR GLASS 22.00 SF S 29.00 /SF S 638 COURIJ FAMILY WA/I/NIG RM 088100.000 1.1 f 0 1/2- TH TEMP GLASS- TRANSACTION WINDOW W/SPEAKER UNIT 89.00 SF S 43.75 /SF S 3,894 JNERR/FFS CYERRJ COUN/ER 088100.000 -DOOR VISION PANELS 4.00 EA $ 43.00 /EA $ 372 088100.000 -GLAZED HM SIDELIGHTS-1/4' CLEAR TEMP 2.00 EA S 326.00 /EA S 652 GLASS 6 GLAZING S 67,292 069300.000 GLAZED CURTAINWALLS 089300.000 - ALUM/GLASS ENTRY DOOR-3' X 7' 2.00 EA S 1,560.00 /EA S 3,120 WFSTENYRY 089300.000 - ALUM/GLASS ENTRY DOOR-3' X 7' SOU/N WALL 1.00 EA S 1,560.00 /EA $ 1,560 089300.000 - ALUM/GLASS CURTAINWALLSYSTEMS 295.00 SF S 86.67 /SF S 25,568 WEJTL7VTRY 089300.000 - ALUM/GLASS CURTAINWALL SYSTEMS 1,%7.00 SF S 86.67 /SF S 127,145 SO(/IN WAIL 089300.000 -ADD FOR 12- DEEP HORIZ MULLION EXTENSIONS 100.00 LF S 51.25 /LF $ 5,125 JOHN WALL 089300.000 -ADD FOR 4.75- DEEP VERTICAL MUWON EXTENSIONS JOUTN WAIL 205.00 LF S 36.55 /LF S 7,493 089300.000 - ALUM/GLASS CURTAINWALL SYSTEMS 105.00 SF S 86.67 /SF S 9,100 R/PGE J CORR/OOI REAfT END 089300.000 -TEMPORARY ENCLOSURE- RHINOCLOTH 1,867.00 SF $ 0.75 /SF S 1,400 089300.000 -SUNSCREENS- LOWERED UNITS-MOUNTED TO EXTER GLAZED SYSTEMS LF /y~A-ExccuDED 089300.000 - CURTAINWALL SYSTEM MOCKUPS ~OFFSITE~ LS /yArxauDED 089300.000 -ADD FOR OPAOUE/TRANSWCEN7 FRITTED COATINGS 400.00 SF S 12.00 /SF S 4,800 roan/ cir 089300.000 - ALUM/GLASS ENTRY DOOR-3'X 7' 5.00 EA S 1,560.00 /EA S 7,800 LOBHYENYRYVEJ11eUlE 089300.000 - ALUM/GLASS CURTAINWALL SYSTEMS 1,254.00 SF S 101.67 /SF S 127,494 weer-EarriWESrWALLs 089300.000 -ALUM/GLASS CURTAINWALL SYSTEMS 630.00 SF S 101.67 /SF S 64,052 LOB@Y-JOU7HWAIL 089300.000 - ALUM/GLASS CURTAINWALL SYSTEMS 312.00 SF S 86.67 /SF $ 27,041 MA/NJT-FAfT WAIL 089300.000 -ALUM/GLASSCURTAINWALLSYSTEMS 480.00 SF S 86.67 /SF $ 41,602 LOBBY- /NIEN/OR VESne1/[E WAI[s 089300.000 - ALUM/GLASS CURTAINWALL SYSTEMS 220.00 SF S 95.00 /SF S 20,900 cosec-/NiERioR vESnerRECEiu/~ 089300.000 -TEMPORARY ENCLOSURE- RHINOCLOTH 2,166.00 SF S 0.75 /SF $ 1,625 089300.000 -SUNSCREENS- LOWERED UNITS- MOUNTED TO EXTER GLAZED SYSTEMS 0 LF /1{U-EXaUDED 089300.000 - CURTAINWALL SYSTEM MOCKUPS ~OFFSITE~ 0 LS yU-EraLroED 089300.000 -ADD FOR CERAMIC FRITTED COATINGS 0 SF wA~ExauoED GLAZED CURTAINWALLS S 475,824 DOOIPS ~ W/NDOWS f J ! /8 /58 GMP ESTIMATE REPORT Confidential-FCI CONSTRUCTORS Page 23 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. + EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-09 FCI CONSTRUCTORS CSI DNISION 6 ITEM DESCRIPTION SUBCON7RAC7L~RS 6 NOTES TAKEOFF OTY UNIT COST TOTALS SECTION 090000.000 F/N/SNES 090010.000 INTERIOR FITOUT ALLOWANCES 090010.000 -PAINT/PATCH WALLS S CEIUNGS FOR LIFE SAFETY UPGRADES 28,754.00 SF S 3.25 /SF $ 93,451 INTERIOR FITOUTALLOWANCES S 93,451 091 100.000 PORTLAND CEMENT PLASTERING 091100.000 -SECURITY PLASTER CEIUNGS-SHOWER AREAS ONLY DETEN//ONA00/T/ON 353.OOSF $ 17.25 /Sf S 6,089 091100.000 -SECURITY PLASTER CEIUNGS 260.00 SF S 17.25 /SF S 4,485 PORTLAND CEMENT PLASTERING S 10,574 092500.000 GYPSUM DRYWALLASSEMBUES 092500.000 -DRYWALL FASCIA-SKYUGHTWELLS'•""••`•••"'• 256.00 SF 092500.000 - 3 5/8' METAL 7RACK- TOP b BOTTOM 64.00 LF $ 8.50 /LF S 544 092500.000 - 3 5/8' METAL STUD FRAMING 256.00 LF $ 4.87 /LF S 1,247 092500.000 - 5/8-DRYWALLTO FASCIA- 1 LAYER/ 1 SIDE 256.00 SF S 1.49 /SF S 381 092500.000 - CORNER/! BEAD 7RIM 32.00 LL S 3.22 /LF S 103 092500.000 - TAPE b FINISH FASCIA- LEVEL 4 SMOOTH 256.00 SF $ 1.09 /SF S 279 092500.000 -DRYWALL CEIUNGS-INTERIOR"•"'•'*"'•"•••"' PER REFaGPUM 092500.000 - 1 1/2' MAIN CARRIER CHANNELS 1,420.00 LF $ 3.52 jLF S 4,998 PER REFCLGPLM[f 092500.000 - 7/8' CROSS FRAMING CHANNELS 1,220.00 LF $ 3.45 /LF S 4,209 vERREFacPt~na 092500.000 - 5/8' DRYWALLTO CEIUNGS- I LAYER 2,000.00 SF $ 1.74 /SF $ 3,480 vERREFacP~.ana 092500.000 - TAPE b FINISH CEIUNGS- LEVEL 4 SMOOTH 2,435.00 SF $ 1.09 /SF $ 2,654 PER RFFaGPLAl1G 092500.000 -DRYWALLCEIUNGBULKHEADS"*"'••" 8.00 LF 092500.000 - 3 5/8' METAL TRACK 16.00 LF S 8.50 /LF S 136 092500.000 - 3 5/8' METAL STUD FRAMING 16.00 LF f 4.87 /LF S 78 092500.000 - 5/8" DRYWALL TO SOFFITS/FASCU\- 1 LAYER/ 1 SIDE 40.00 SF S 1.49 /SF $ 60 092500.000 -CORNER/! BEAD TRIM 16.00 LF S 3.22 /LF S 52 092500.000 - TAPE b FINISH SOFFITS/FASCIA- LEVEL 4 SMOOTH 40.00 SF S 1.09 /SF S 44 092500.000 -DRYWALL SOFFITS/FASCIAS-MS FRAMED"•"••**" PER REF aGPUNf 092500.000 - 3 5/8" METAL TRACK 300.00 LF S 8.55 /LF $ 2,565 PER REF [IG/LAM 092500.000 - 3 5/8" METAL STUD FRAMING 1,880.00 LF S 4.92 /LF S 9,250 PER REf aGPLAIIG 092500.000 - 3 5/8' METAL STUD BRACE FRAMING 800.00 LF S 4.92 /LF $ 3,936 PER REF [TGPUl1G 092500.000 - 5/8" DRYWALL TO SOFFITS/FASCIA- iLAYER/ 1 SIDE 1,000.00 Sf $ 1.48 /SF S 1,480 PER REf aGPUNf 092500.000 -CORNER/! BEAD TRIM 160.00 LF S 3.23 /LF S 517 PERREFaGPLAAG 092500.000 -TAPE 6 FINISH SOFFITS/FASCIA- LEVEL 4 SMOOTH 1,000.00 SF S 1.15 /SF S 1,150 PERREFCLGPUM 092500.000 -ENGINEERING FOR COLD FORMED METAL STUD FRAMING- h(/A- EXCLUDED LS 092500.000 - TRAVEI,/PER DIEM COSTS 1.00 MO S 10,070.00 /MO S 10,070 092500.000 -LAYOUT FOR DRYWALL 61NTERIORS WORK 40.00 HR S 44.12 /HR $ 1, 765 092500.000 -CLEANUP FOR DRYWALL S INFERIORS WORK 40.00 HR $ 44.12 /HR $ 1,765 092500.000 - DUMPSTERS 1.00 EA S 1,060.00 /EA S 1,060 092500.000 -FULL HEIGHT PARTITIONS- 1 LAYER GYP EA SIDE ON 3 5/8' FRAMING'*"*••••••"' i~o•rRGH 4,060.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 580.00 LF S 6.19 /Lf S 3,590 092500.000 - 3 5/8' METAL STUD FRAMING 4,060.00 LF S 3.83 /LF $ 15,550 092500.000 - 5/8- DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 8,120.00 SF S 1.19 /SF $ 9,663 092500.000 -SEAL PARTITIONS 290.00 LF S 2.63 /LF S 763 092500.000 -ACOUSTIC INSULATION TO WALLS 4,060.00 SF $ 1.02 /SF $ 4,141 092500.000 - TAPE S FINISH WALLS-LEVEL 4 SMOOTH 5,510.00 SF $ 0.73 /SF S 4,022 092500.000 -DRYWALL FURRING 70 CMU WALLS{LG HT•'•*""•'*••••'••• 9+"MGH 290.00 SF 092500.000 - 7/8' FURRING CHANNELS TO WALLS 290.00 LF S 3.23 /LF S 937 092500.000 - 5/8" DRYWALL TO FASCIA- 1 LAYER/ 1 SIDE 290.00 Sf $ 1.19 /SF S 345 092500.000 -TAPE 6 FINISH WAUS- LEVEL 4 SMOOTH 290.00 SF S 0.73 /SF S 212 092500.000 - INfILL EX WINDOW OPENINGS- 1 LAYER GYP BD 1 SIDE + 3 5/B' FRAMING"'*"""" 200.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 80.00 LF $ 6.19 /LF $ 495 092500.000 - 3 5/8" METAL STUD FRAMING 200.00 LF $ 3.83 /LF S 766 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER/ 1 SIDE 200.00 SF S 1.19 /SF $ 238 092500.000 -ACOUSTIC INSULAT10NT0 WALLS 200.00 SF S 1.10 /SF S 220 092500.000 -TAPE 6 FINISH WALLS- LEVEL 4 SMOOTH 200.00 SF S 0.73 /SF S 146 092500.000 -EXTERIOR WALL ASSEMBLIES-8"FRAMING••••'•••"""'• 1,680.00 SF 092500.000 - 8' - 16 GA METAL TRACK- TOP & BOTTOM 224.00 LF S 10.66 /LF $ 2,388 092500.000 - 8' - 18 GA METAL STUD FRAMING- 16' OC 1,680.00 LF S 7.76 /LF S 13,037 092500.000 -WALL BRIDGING- CONTINUOUS UCHANNEL- 2 ROWS 224.00 LF $ 7.62 /LF S 1,707 092500.000 - 8' METAL STUD FRAMING- SUPPLEMEMAL FRAMING AT OPENINGS 160.00 LF S 8.30 /LF $ 2,158 092500.000 - b" GATT INSULATION 70 EXTERIOR WALLS- UNPAGED BATTS 1,680.00 SF S 132 /SF $ 2,218 092500.000 - b MIL POLY VAPOR BARRIER TO EXTERIOR WALLS 1,848.00 SF S 0.48 /SF $ 887 092500.000 GYPSUM DRYWALLASSEMBUES GMP ESTIMATE REPORT Cordidenttal- FCI CONSTRUCTORS Page 24 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct~e FCI CONSTRUCTORS CSI DIVISION 6 ITEM DESCRIPTION SUBCON7RAC70RS 6 N07Ef TAKEOFF QTY UNIT COST TOTALS SECTION 092500.000 -WALL SHEATHING TO EXTERIOR WALLS- 5/8' DENSE GLASS 1,680.00 SF S 2.01 /SF S 3,377 092500.000 -INSULATED SHEATHING BD TO EXTERIOR WALLS ~R•MAX/THERMAX OR EQUALS-N/A EXCLUDED SF 092500.000 -BUILDING WRAP 70 EXTERIOR WALLS- 7YVEK OR SIMILAR 1,848.00 SF $ 0.60 /SF S 1,109 092500.000 -DRYWALL SOFFITS/FASCU\S-MS FRAMED-EASTLOBBY•'•••""• 600.00 5F /NrER/oRroffnE fASaAS EArnoeer 092500.000 - 3 5/8' METAL TRACK 244.00 LF $ 1 1.69 /LF S 2,852 092500.000 - 3 5/8" METAL STUD FRAMING T00.00 LF $ 5.69 /LF S 3,983 092500.000 - 5/8' DRYWALL TO SOFFITS/FASCIA- 1 LAYER/ 1 SIDE 600.00 SF $ 1.96 /SF S 1,176 092500.000 - CORNER/J BEAD TRIM 15400 LF $ 4.14 /LF $ 638 092500.000 -TAPE 6 FINISH SOFFITS/FASCIA- LEVEL 5 SMOOTH 700.00 SF S 1.62 /SF S 1,134 092500.000 -DRYWALL CEILINGS-INTERIOR"•""""'•"•' EArrcoeercE/unc 092500.000 - 2 1/2' MS FURRING 928.00 LF $ 6.14 /LF $ 5,698 /r-ot 092500.000 -MAN UFTS 1.00 LS S 1,400.00 /LS $ 1,400 092500.000 - 1/2' DRYWALL TO CEIUNGS- 2 LAYERS 1,856.00 SF S 1.72 /SF S 3,192 092500.000 -TAPE 6 FINISH CEIUNGS- LEVEL 5 SMOOTH 928.00 SF S 1.62 /SF S 1,503 092500.000 -EXTERIOR WALL ASSEMBl1E5-6'FRAMING•'"'*•"""' 185.00 SF RNEE a'/ALL FRMBNGABOVECIG 092500.000 - 6' METAL TRACK-TOP 6 BOTTOM 246.00 LF S 10.66 /LF S 2,622 092500.000 - b" METAL STUD FRAMING- 16 GAGE( 16' OC 185.00 LF $ 8.30 /LF S 1,536 092500.000 - b' BAIT INSULATION TO EXTERIOR WALLY UNPAGED BATTS 185.00 SF $ 1.62 /SF $ 300 092500.000 - b MIL POLY VAPOR BARRIER TO EXTERIOR WALLS 185.00 SF $ 0.67 /SF $ 124 092500.000 -WALL SHEATHING TO EXTERIOR WALLS- 5/8' DENSE GLASS 185.00 SF S 1.90 /SF $ 352 092500.000 -INSULATED SHEATHING BD TO EXTERIOR WAILS ~R-MA)(/THERMAX OR EQUALS-N/A EXCLUDED SF 092500.000 -BUILDING WRAP 70 EXTERIOR WALLS- TYVEK OR SIMILAR 203.00 SF $ 0.63 /SF $ 128 092500.000 -EXTERIOR SOFFITS/FASCIAS-MS FRAMED-EAST LOBBY""*•'••••" 1,471.OOSF EX7FR/ORSOFF/r/FASCU -BEN/AO COANOS/rEPAAELT 092500.000 - 3 5/8' METAL TRACK 400.00 LF S 11.69 /LF $ 4,676 092500.000 - 3 5/8" METAL STUD FRAMING 1,471.00 LF $ 6.19 /LF $ 9,105 092500.000 -WALL SHEATHING TO EXTERIOR WALLS- 5/8' DENSE GLASS 1,471.00 SF $ 1.96 /SF $ 2,883 092500.000 - 6' BAIT INSULATION TO EXTER SOFFITS/FASCIAS-UNPAGED BATTS 1,471.00 SF S 2.08 /SF $ 3,060 092500.000 - 6 MIL POLY VAPOR BARRIER TO EXTERIOR SOFFITS/FASCIAS 1,618.00 SF $ 1.03 /SF $ 1,667 092500.000 -BUILDING WRAP TO EXTERIOR SOFFITS/FASCIAY TYVEK OR SIMILAR 1,618.00 SF S 0.86 /SF S 1,391 092500.000 -ADD FOR LEVEL 5 FINISH ON EXPOSED GYP SURFACES-N/A EXCLUDED SF EXCEP r Ea s s c oee r cE/uN i s 092500.000 -ADD FOR REVEALS/REGLETS IN DW 1.00 LS $ 1,530.00 /LS $ 1,530 092500.000 -COLUMN ENCLOSURES- 9' HT 4.00 EA S 394.00 /EA $ 1,576 092500.000 -TEMPORARY PARTITIONS-INSTALL/REMOVE 350.00 SF $ 10.00 /SF $ 3,500 092500.000 -MISCDWPATCHING-ALLOW 1.00 LS $ 1,730.00 /LS $ 1,730 092500.000 -ENGINEERING FOR COLD FORMED METAL STUD FRAMING- N/A- EXCLUDED LS ' 092500.000 -SHOP DRAWINGS FOR COLD FORMED METAL STUD FRAMING-ALLOW 1.00 LS $ 4,000.00 /LS S 4,000 092500.000 - TRAVEI/PER DIEM COSTS 2.00 MO $ 10,070.00 /MO S 20,140 092500.000 -LAYOUT FOR DRYWALL S INTERIORS WORK 80.00 HR $ 44.12 /HR $ 3,530 092500.000 -CLEANUP FOR DRYWALL 6 INTERIORS WORK 100.00 HR $ 38.12 /HR $ 3,8 t 2 092500.000 - DUMPSTERS 4.00 EA $ 1,060.00 /EA S 4,240 092500.000 -DRYWALL SOFFITS/FASCIAS-MSFRAMED'•"••••"* PER REFCLGP[AM 092500.000 - 3 5/8"METAL TRACK vERREfacfuNs 440.00 LF S 11.30 /LF $ 4,972 092500.000 - 3 5/8- METAL STUD FRAMING 1,765.00 LF S 6.40 /LF S 11,296 PER REFCLGPUM 092500.000 - 3 5/8" METAL STUD BRACE FRAMING vERREf CLG PUUI6 450.00 LF $ 6.40 /LF $ 2,880 092500.000 - 5/8' DRYWALL TO SOFFI7S/FASCIA- 1 LAYER/ 1 SIDE PERREf QGPUAG 985.00 SF $ 1.78 /SF $ 1,753 092500.000 - CORNER/J BEAD TRIM 220.00 LF S 4.19 /LF S 922 PER REf fLGPUM , 092500.000 -TAPE & FINISH SOFFITS/FASCIA- LEVEL 4 SMOOTH PER REFC[GPUM 985.00 SF $ 1.47 /SF S 1,448 092500.000 -PARTITION TYPE P4- 1 LAYER GYP EA SIDE ON 3 5/8' FRAMING""*""'•' 1,180.00 SF /00'NKd/ 042500.000 - 3 5/8' METAL TRACK-TOP 6 BOTTOM 236.00 LF $ 6.19 /LF S 1,%1 092500.000 - 3 5/8' METAL STUD FRAMING 1,180.00 LF $ • 3.83 /LF S 4,519 092500.000 - 5/8' DRYWALL TO METAL STUDY 1 LAYER EA SIDE 2,360.00 SF $ 1.19 /SF $ 2,808 092500.000 -TAPE & FINISH WALLS- LEVEL 4 SMOOTH 2,360.Q0 SF S 0.T3 JSF S 1,723 092500.000 -PARTITION TYPE P4A- 1 LAYER GYP EA SIDE ON 3 5/8' FRAMING""••'""'"" 938.00 SF /10"N/GN 092500.000 - 3 5/8' METAL TRACK- TOP S BOTTOM 134.00 LF S 6.19 /LF S 829 092500.000 - 3 5/8' METAL STUD FRAMING 938.00 LF $ 3.83 /LF S 3,593 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 1,876.00 SF $ 1.19 /SF $ 2,232 092500.000 -TAPE 6 FINISH WALLY LEVEL 4 SMOOTH 1,340.00 SF $ 0.73 /SF S 978 092500.000 -PARTITION TYPE P46. 1 LAYER GYP EA SIDE ON 3 5/8' FRAMING""'•"""' /10'N/GN 2,772.00 SF 092500.000 - 3 5/8' METAL TRACK-TOP 6 BOTTOM 396.00 LF $ 6.19 /LF $ 2,451 092500.000 - 3 5/8' METAL STUD FRAMING 2,772.00 LF S 3.83 /LF S 10,617 092500.000 - 5/8' DRYWALL TO METAL STUDY 1 LAYER EA SIDE 5,544.00 SF $ 1.19 /SF S 6,597 092500.000 -ACOUSTIC INSULATION TO WALLS 2,772.00 SF S 1.02 /SF $ 2,827 092500.000 -TAPE 6 FINISH WALLS-LEVEL 4 SMOOTH 3,960.00 SF $ 0.73 /SF $ 2,891 092500.000 GYPSUM DRYWALL ASSEMBLIES 092500.000 -PARTITION TYPE P4E- 2 LAYERS GYP EA SIDE ON 3 5/8" FRAMING'"'•'•••"•' 2,002.00 SF IIO'N/GN 042500.000 - 3 5/8' METAL TRACK-TOP 6 BOTTOM 186.00 LF $ 6.19 /LF $ 1,151 GMP ESTIMATE REPORT ConHdentlal- FCI CONSTRUCTORS Page 25 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. GUARANTEED MAXIMUM PRICE ESTIMATE EX9ANSION d~. RENOVATIONS PROJECT 31-0tt-08 • FCI CONSTRUCTORS CSI DIVISION 6 ITEM DESCRIPTION SECTION SUBCON77PAC7L7RS 6 NOTES TAKEOFF OTY UNIT COST TOTALS 092500.000 - 3 5/8' METAL STUD FRAMING 092500.000 - 5/8' DRYWALL 70 METAL STUDS- 1 LAYER EA SIDE 2,002.00 LF $ 3.83 /LF $ 7,%g 092500.000 -SEAL PARTITIONS 8,008.00 SF S 1.19 /SF f 9,530 092500.000 -ACOUSTIC INSULATION TO WALLS 143.00 LF $ 2.63 /LF S 376 092500.000 -TAPE 6 FINISH WALLS-LEVEL 4 SMOOTH 2,002.00 SF S 1.02 /SF S 2,042 092500.000 -ADD FOR TOP DEFLECTION 7RACK 4,004.00 SF S 0.73 /SF $ 2,923 092500.000 -EXTERIOR WALL ASSEMBLIES-8'FRAMING'•""*•*•*'••• 143.00 LF $ 5.93 /LF f g4g urESrca/xrsAOO/non 6,543.OOSF 092500.000 - 8' - 16 GA METAL TRACK- 70P 6 BOTTOM 092500.000 - 8' - I8 GA METAL STUD FRAMING- 16' OC 1,104.00 LF S 10.66 /LF S 1 1, 769 092500.000 -WALL BRIDGING- CONTINUOUS UCHANNEL- 2 ROWS 6,543.00 LF S 7.76 /LF S 50,774 092500.000 - 8' METAL STUD FRAMING- SUPPLEMENTAL FRAMING AT OPENINGS 1 104 00 LF $ 7 62 /LF S 8'412 092500.000 - b' BAT7 INSULATION TO EXTERIOR WALLS-UNPAGED BAT75 382'00 LF S 8.30 /LF S 3,17 i 092500.000 - b MIL POLY VAPOR BARRIER TO EXTERIOR WALLS 6,543.00 SF $ 1.32 '/SF S 8,637 092500.000 -WAIL SHEATHING TO EXTERIOR WALLS- 5/8' DENSE GLASS 7'200'00 SF S 0.48 /SF S 3,456 092500.000 -INSULATED SHEATHING BD TO EXTERIOR WALLS R- HERMAX OR EOUAL~-N/A EXCLUDED M 6,543.00 SF $ 2.01 /SF S 13,151 092500.000 -BUILDING WRAP TO EXTERIOR WALLS- TYVEK OR SIMI ~ SF 092500.000 - PARTITION TYPE P4 1 LAYER GYP EA SIDE ON 3 5/8' FRAMING""•"•'•"••• 7.200.00 SF S 0.60 /SF S 4,320 /oo-/ucr/ 720.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 092500.000 - 3 5/8' METAL STUD FRAMING 144.00 LF $ 6.19 /LF $ g91 092500.000 - 5/8' DRYWALL 70 METAL STUDS- 1 LAYER EA SIDE 720.00 LF $ 3.83 /LF S 2,758 092500.000 - TAPE b FINISH WALLS- LEVEL 4 SMOOTH 72000 SF S 1 19 JSF S 857 092500.000 -PARTITION TYPE P4A-i LAVER GYP EA SIDE ON35/8'FRAMING"•*•*••"•••• 1'440'00 SF f 0.73 /SF $ 1,051 /s o-/nci/ 2,256.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 092500.000 - 3 5/8' METAL STUD FRAMING 282.00 LF S 6.19 /LF $ 1,7% 092500.000 - 5/8" DRYWALL 70 METAL STUDS- 1 LAYER EA SIDE 2,256.00 LF S 3.83 /LF S 8,6g0 092500.000 -TAPE 6 FINISH WALLS-LEVEL 4 SMOOTH 4,512.00 SF f 1.19 /SF $ 5,369 092500.000 - PARTITION TYPE P4B- I LAYER GYP EA SIDE ON 3 5/8' FRAMING""•••*••••"• 2,820.00 SF S 0.73 /SF $ 2,059 /60'H/GN 9,008.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 092500.000 - 3 5/8' METAL STUD FRAMING 1,1 %.00 LF S 6.19 /LF S 7,094 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 9,008.00 LF S 3.83 /LF S 34,501 092500.000 - ACOUSTIC INSULATION TO WALLS 18,016.00 SF S 1.19 /SF $ 21,439 092500.000 - TAPE S FINISH WALLS-LEVEL 4 SMOOTH 9,008.00 SF S 1.02 /SF $ 9,188 092500.000 -PARTITION TYPE P4D- 1 LAYER GYP EA SIDE ON 3 5/8' FRAMING""**••*"•" 9,008.00 SF S 0.73 /SF $ 6,576 /s o~rucN 448.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP S BOTTOM 092500.000 - 3 5/8" METAL STUD FRAMING 56.00 LF $ 6.19 /LF S 347 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 448.00 LF f 3.83 /LF S 1,716 092500.000 -ACOUSTIC INSULATION TO WALLS 896.00 SF S 1.19 /SF S 1,066 092500.000 - TAPE b FINISH WALLS-LEVEL 4 SMOOTH 896.00 SF S 1.02 /SF $ q14 092500.000 -ADD FOR TOP DEFLECTION TRACK 1.792.00 SF S 0.73 /SF S 1,308 092500.000 -ADD FOR 2ND LAYER BAFFLE AT TOW 28•~ ~ S 5.93 /LF S 1 bb 092500.000 -ADD FOR 2ND LAYER BAFFLE AT TOW 56•~ ~ S 10.76 /LF S 603 092500.000 - PARTITION TYPE 3A - I LAYER GVP 1 SIDE ON 3 5/8' FRAMING'"••'""•••*• 143'00 ~ S 10.76 /LF $ 1,539 /ao~/nGr/ 660.00 SF 092500.000 - 3 5/8' METAL TRACK- 70P b BOTTOM 092500.000 - 3 5/8' METAL STUD FRAMING 13200 LF S 6.19 /LF $ g17 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE ~i0•~ ~ S 3.83 /LF $ 2,528 092500.000 -TAPE & FINISH WALLS-LEVEL 4 SMOOTH 660.00 SF S 1.19 /SF $ 785 092500.000 -DRYWALL FURRING TO CMU WALLS{LG HT••*"*••"••• ~"•~~• ~•~ SF S 0.73 /SF S 482 96'N/GN 1,450.00 SF 092500.000 - 7/g- FURRING CHANNELS TO WALLS 092500.000 - 5/8' DRYWALL TO FASCIA- 1 LAYER/ 1 SIDE 1,450.00 LF S 3.23 /LF S 4,684 092500.000 - TAPE S FINISH WALLS- LEVEL 4 SMOOTH 1,450.00 SF $ 1.19 /SF S 1,726 092500.000 - INFILL EX WINDOW OPENINGS- 1 LAYER GYP BD i SIDE+3 5/8' FRAMING""•••'••"*"• 1.450.00 SF $ 0.73 /SF $ 1,059 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 305.00 SF 092500.000 - 3 5/8' METAL STUD FRAMING 122.00 LF S 6.19 /LF $ 755 092500.000 - 5/8" DRYWALL TO METAL STUDS- 1 LAYER/ i SIDE 305.00 LF $ 3.83 /LF $ 1,168 092500.000 -ACOUSTIC INSULATION TO WALLS 305.00 SF $ 1.19 /SF S 363 092500.000 - TAPE b FINISH WALLS- LEVEL 4 SMOOTH 305.00 SF S 1.10 /SF S 336 092500.000 -ADD FOR LEVEL 5 FINISH ON EXPOSED GYP SURFACES-tq/A EXCLUDED 305.00 SF $ 0.73 /SF S 223 EXCEPTEAJTL096YCE/UAG SF 092500.000 -COLUMN ENCLOSURES- 9' HT 092500.000 -TEMPORARY PARTITIONS- INSTA LL/REMOVE i ~~ ~ S 394.00 /EA S 394 092500.000 - MISC DW PATCHING-ALLOW 2,000.00 SF S 10.65 /SF $ 21,300 092500.000 -ENGINEERING FOR COLD FORMED METAL STUD FRAMING- P{/A- EXCLUDED 1.00 LS S 5,060.00 /~ S 5'060 092500.000 -SHOP DRAWINGS FOR COLD FORMED METAL STUD FRAMING-ALLOW ~ A(~A FOMPEA/OOE( Ik pq,( LS 092500.000 - TRAVEL,/PER DIEM COSTS 092500.000 -LAYOUT FOR DRVWALL6IMERIORS WORK 1.00 MO S 10,070.00 /MO $ 10,070 092500.000 -CLEANUP FOR DRYWALL S INTERIORS WORK 80.00 HR $ 44.12 /HR S 3,530 092500.000 - DUMPSTERS 100.00 HR S 38.12 /HR $ 3,812 4.00 EA S 1,060.00 /EA S 4,240 GMP ESTIMATE REPORT Confidential- f0 CONSTRUCTORS Page 26 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0d-08 FCI CONSTRUCTORS CSI DNISION S ITEM DESCRIPTION SUBCO/VTRAC7ORS 6 /VOTES TAKEOFF OTY UNIT COST TOTALS SECTION 092500.000 GYPSUM DRYWALL ASSEMBLIES 092500.000 -PARTITION TYPE P4E- 2 LAYERS GYP EA SIDE ON 3 5/8' FRAMING"*'*""*•'•' !60'MG// 3,376.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 422.00 LF $ 6.19 /LF $ 2,612 092500.000 - 3 S/8' METAL STUD FRAMING 3,376.00 LF S 3.83 /LF $ 12,930 092500.000 - 5/8' DRYWALL 70 METAL STUDS- 1 LAYER EA SIDE 13,504.00 SF $ 1.19 /SF $ 16,070 092500.000 -SEAL PARTITIONS 121.00 LF S 2.63 /LF S 318 092500.000 - ACOU571C INSULATION 70 WALLS 3,376.00 SF $ 1.02 /SF S 3,444 092500.000 -TAPE 6 FINISH WALLS-LEVEL 4 SMOOTH 6,752.00 SF $ 0.73 /SF S 4,929 092500.000 -ADD FOR TOP DEFLECTION TRACK 121.00 LF $ 5.93 /LF $ 719 092500.000 -ADD FOR 2ND LAYER BAFFLE AT TOW 484.00 LL S 10.76 /LF S 5,208 092500.000 -PARTITION TYPE 3A - 1 LAYER GYP 1 SIDE ON 3 S/8' FRAMING"•'"'""*"" JO O'N/G// 1,380.00 SF 092500.000 - 3 5/8' METAL TRACK-TOP S BOTTOM 276.00 LF $ 6.19 /LF $ 1,708 092500.000 - 3 5/8' METAL STUD FRAMING 1,380.00 LF S 3.83 /LF S 5,285 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 1,380.00 SF $ 1.19 /SF $ 1,642 092500.000 - TAPE fi FINISH WALLS- LEVEL 4 SMOOTH 1,380.00 SF $ 0.73 /SF $ 1,007 092500.000 -PARTITION TYPE 3C - 1 LAYER GYP 1 SIDE ON 3 5/8' FRAMING''""*"*"•" /60-N/GH 1,520.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP b BOTTOM 190.00 Lf $ 6.19 /LF $ 1,176 092500.000 - 3 5/8' METAL STUD FRAMING 1,520.00 !F $ 3.83 /LF S 5,822 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 1,520.00 SF S 1.19 /SF $ 1,809 092500.000 - TAPE fi FINISH WALLS- LEVEL 4 SMOOTH 1,520.00 SF S 0.73 /SF S 1,1 f 0 092500.000 - PARTITION TYPE 3D - 1 LAYER GYP 1 SIDE ON 3 S/8' FRAMING"'""""•' 160-N/GN 64.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP 6 BOTTOM 8.00 LF S 6.19 /LF $ 50 092500.000 - 3 5/8' METAL STUD FRAMING 64.00 LF $ 3.83 /LF S 245 092500.000 - 5/8' DRYWALL TO METAL STUDS- 1 LAYER EA SIDE 64.00 SF S 1.19 /$F $ 76 092500.000 - TAPE fi FINISH WALLS-LEVEL 4 SMOOTH 64.00 SF S 0.73 /SF $ 47 092500.000 -ACOUSTIC INSULATION TO WALLS 64.00 SF $ 1.02 /SF $ 65 092500.000 -DRYWALL FURRING TO CMU WALLS{LG HT"•'••••""•"•" CE/UNGNT+6- 2,285.00 SF 092500.000 - 7/8' FURRING CHANNELS TO WALLS 2,285.00 LF S 3.23 /LF $ 7,381 092500.000 - 5/8" DRYWALL TO FASCIA- 1 LAYER/ 1 SIDE 2,285.00 SF $ 1.19 /SF S 2,719 092500.000 - TAPE fi FINiSH WALLS- LEVEL 4 SMOOTH 2,285.00 SF $ 0.73 /SF $ 1,668 092500.000 -PARTITION TYPE P10- 2 LAYERS GYP i SIDE ON 3 5/8' FRAMING''"•'•'•'•' /~~o-N/cr/ 3,612.00 SF 092500.000 - 3 5/8' METAL TRACK- TOP fi BOTTOM 1,032.00 LF $ 6.19 /LF $ 6,388 092500.000 - 3 5/8' METAL STUD FRAMING 7,224.00 LF S 3.83 /LF S 27,668 092500.000 - 5/8' DRYWALL TO METAL STUDS- 2 LAYER 1 SIDE 14,448.00 SF $ 1.19 /SF S 17,193 092500.000 -SEAL PARTITIONS 258.00 LF $ 2.63 /LF S 679 092500.000 -ACOUSTIC INSULATION TO WALLS 7,224.00 SF $ 1.02 /SF $ 7,368 092500.000 - TAPE b FINISH WALLS- LEVEL 4 SMOOTH 7,224.00 SF S 0.73 /SF $ 5,274 092500.000 -ADD FOR TOP DEFLECTION TRACK 516.00 LF $ 5.93 /LF $ 3,060 092500.000 -DRYWALL SOFFITS/FASCIAS-MSFRAMED•"'•••"•• 3,340.00 SF oune/crcouRneoons 092500.000 - 3 5/8' METAL TRACK 1,284.00 LF $ 8.55 /LF $ 10,978 wrne/creou~rrxoaw 092500.000 - 3 5/8' METAL STUD FRAMING o/rnvicrcouwrROONs 3,340.00 LF S 4.92 /LF $ 16,433 092500.000 - 3 5/8"METAL STUD BRACE FRAMING 864.00 LF S 4.92 /LF $ 4,251 asm/crcouenroanrs 092500.000 - 5/8' DRYWALL TO SOFFITS/FASCIA 3,628.00 SF $ 1.48 /SF $ 5,369 arnr/crcouaneooNs 092500.000 - CORNER/J BEAD TRIM 321.00 LL S 3.23 /LF S 1,037 asnnercotnenvooau 092500.000 - TAPE fi FINISH SOFFl7S/FASCIA- LEVEL 5 SMOOTH 2,506.00 SF S 1.62 /SF S 4,060 asnvicrcotnrnvooAs 092500.000 -ACOUSTIC INSULATION TO SOFFITS/FASCIAS drnv/crcouarxoona 1,750.00 SF $ 1.02 /SF $ 1,785 092500.000 - ORYWALLSOFFI7S/FASCIAS-MSFRAMED•'•"••'•' 3,435.00 SF MA/NSTjPROB,1 nOA(/CO(/RTS 092500.000 - 2 1/2' METAL TRACK 326.00 LF $ 8.39 /LF $ 2,735 M1fA/Ntr/iNOBAnonycouxrs 092500.000 - 2 1/2' METAL STUD FRAMING 370.00 LF S 4.76 /LF $ 1,761 nu/NSr~veoe.+no/wcownr 092500.000 - 3 5/8' METAL TRACK 1,362.00 LF $ 8.55 /LF $ 1 1,645 MA/NITjYR09AnOA(/COURTS 092500.000 - 3 5/8' METAL STUD FRAMING 3,435.00 LF S 4.92 /LF $ 16,900 ,tiwNn~reos+naH couerr 092500.000 - 3 5/8' METAL STUD BRACE FRAMING 864.00 LF $ 4.92 /LF S 4,251 nuavsr~vaoen nowcouen 092500.000 - S/8' DRYWALL TO SOFFITS/FASCIA 1,792.00 SF $ 1.48 /SF $ 2,652 MA/NST/iROBAnO/1(~000NIS 092500.000 - CORNER/J BEAD TRIM 732.00 LF $ 3.23 /LF S 2,364 ,uvNSr~v~roea naiycouvrs 092500.000 - TAPE fi FINISH SOFFITS/FASCIA- LEVEL 5 SMOOTH 1,792.00 SF $ 1.62 /SF $ 2,903 MA/NST/iROBArIO/1`000gTS GMP ESTIMATE REPORT ConOdenNal- FCI CONSTRUCTORS Page 27 EAGLE COUNTY JUSTICE CENTER EAGLE, CO. EXPANSION & RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DIVISION 6 ITEM DESCRIPTION SUBlON7AA[7>7RS d N07FS TAKEOFF OTY UNIT COST TOTALS SECTION 092500.000 GYPSUM DRYWALL ASSEM8LIE5 092500.000 -EXTERIOR WALL ASSEMBLIES-b'FRAMING"'•'*"`•••' 180.00 SF KAEE (CALL A//1EIC6 SKYI/GNT 092500.000 - 6' METAL TRACK- TOP fi BOTTOM 180.00 LF $ 10.b6 /LF S 1,919 092500.000 - b' METAL STUD FRAMING- 16 GAGE/ 16' OC 180.00 LF $ 8.30 /LF S 1,494 092500.000 - 6" GATT INSULATION TO EXTERIOR WALLS-UNPAGED BATTS 180.00 SF $ 1.62 /SF $ 292 092500.000 - 6 MIL POLY VAPOR BARRIER TO EXTERIOR WALLS 200.00 SF $ 0.67 /SF S 134 092500.000 -WALL SHEATHING TO EXTERIOR WALLS- 5/8' DENSE GLASS 180.00 SF $ 1.90 /SF S 342 092500.000 -INSULATED SHEATHING BD TO EXTERIOR WALLS ~R-NWX/THERMAX OR EOUAL)-h~/A EXCLUDED 160.00 SF S 0.57 /SF S 103 092500.000 -BUILDING WRAP TO EXTERIOR WALLS- TYVEK OR SIMILAR 200.00 SF S 0.63 /SF $ 126 092500.000 -ADD FOR LEVEL 5 FINISH ON EXPOSED GYP SURFACES-I~/A EXCLUDED SF IXCFPTC'WRTRM[~lUhGf 092500.000 -ADD FOR REVEALS/REGLETS IN DW 1.00 LS $ 1,530.00 /LS $ 1,530 092500.000 -COLUMN ENCLOSURES- 9' HT 4.00 EA $ 394.00 /EA S 1,576 092500.000 - 7EMPORARYPARTITIONS-INSTALL/REMOVE 350.00 SF $ 10.00 /SF S 3,500 092500.000 - MISC DW PATCHING•ALLOW 1.00 LS S 7,620.00 /LS S 7,620 092500.000 -ENGINEERING FOR COLD FORMED METAL STUD FRAMING- N/A- EXCLUDED LS 092500.000 -SHOP DRAWINGS FOR COLD FORMED METAL STUD FRAMING-ALLOW 1.00 LS $ 8,000.00 /LS $ 8,000 092500.000 - TRAVEL/PER DIEM COSTS 4.00 MO S 10,070.00 /MO $ 40,280 092500.000 -LAYOUT FOR DRYWALL fi INTERIORS WORK 240.00 HR $ 44.12 /HR $ 10,589 092500.000 -CLEANUP FOR DRYWALL fi INTERIORS WORK 360.00 HR $ 38.12 /HR $ 13,723 092500.000 - DUMPSTERS 10.00 EA S 1,060.00 /EA S 10,600 GYPSUM DRYVf/ALLASSEMBLIES S 918,068 0931 10.000 CERAMIC TILE 0931 10.000 310 CERAMIC TILE FLOORS-THINSET 689.00 SF S 13.50 /SF $ 9,302 couRrsAOUnav 0931 10.000 310 CERAMIC TILE FLOORS- THINSET COURTS REMODEL 272.00 SF $ 13.50 /SF S 3,672 TO/LEITCNLEIRMMORTN OFMA/NST 093110.000 320 CERAMIC TILE BASE-ADHESIVE SET- b' HIGH couRTSaoo/nav 311.00 L.F S 13.50 /LF $ 4,199 093110.000 320 CERAMIC TILE BASE-ADHESIVE SET- b' HIGH 87.00 LF $ 13.50 /LF S 1,175 TO/lET 70/LET RMyMDRTN OF MA/NST 0931 10.000 330 CERAMIC WALL TILE-ADHESIVE SET- SIMPLE PATTERN 1,380.00 SF $ 12.63 /SF $ 17,429 COURTSA00/TION 0931 10.000 330 CERAMIC WALL TILE-ADHESIVE SET- SIMPLE PATTERN 740.00 SF S 12.63 /SF S 9,3% T[Nl ET TO/L ET RAf M DRTN OF AU 1 /NST 093110.000 340 AML-FRACTURE/WP MEMBRANE 689.00 SF $ 3.00 /SF $ 2,067 CCN/RTSADD/n[M/ 093110.000 340 ANTI-FRACTURE/WP MEMBRANE 272.00 SF $ 3.00 /SF $ 816 TO/L ET T [ Ml ET RM NORT N OF AU I /NST CERAMIC TILE S 48,005 093250.000 DIMENSION STONE TILE 093250.000 -SLATE TILE FLOOR-THIN SET 1,069.00 SF $ 18.75 /SF $ 20,044 FwrrcaeerrtaoRmr~ 093250.000 -SLATE TILE BASE-ADHESIVE SET 0 LF $ 16.00 /LF $ - A('A 093250.000 -SLATE TILE FLOOR-THIN SET 169.00 SF $ 18.75 /SF S 3,169 093250.000 -SLATE TILE BASE-ADHESIVE SET 55.00 LF $ 16.00 /LF $ 880 DIMENSION STONE TILE S 24,093 0951 10.000 ACOUSTICAL CEILINGS 0951 10.000 -ACT CEIUNGS- 2' X Z' -EXPOSED TEE GRID/WASHABLE CLG DETENT/ONADD/T/ON 1,548.00 SF $ 3.67 fSF S 5,681 PNLS-DIR HUNG FROM STRUCT LunvooMCe/uNUT 0951 10.000 -ACT CEILINGS- 2' X 2' -EXPOSED TEE GR10. DIR HUNG FROM DETENT/ONADD/7YON 1,597.00 SF S 3.55 /SF $ 5,669 STRUCT- 5/8' TH CLG PNLS 095110.000 -ACT CEIUNGS- 2' X 2' -EXPOSED TEE GR10. DIR HUNG FROM EAST COURTS REMODEL 9,386.00 SF S 3.55 /SF $ 33,320 STRUCT- 5/8" TH CLG PNLS 095110.000 -ACT CEIUNGS- 2' X 2' -EXPOSED TEE GR10. DIR HUNG FROM COURTSADD/T/ON 6,955.00 SF $ 4.02 /SF S 27,959 STRUCT- 5/8" TH CLG PNLS 095110.000 -ACT CEILINGS- 2' X 2' -EXPOSED TEE GRID- DIR HUNG FROM EASTADD/T/ON 3,160.00 SF S 3.55 /SF S 11,218 STRUCT- 5/8" TH CLG PNLS 0951 10.000 -ACT CEIUNGS- 2' X 2' -EXPOSED TEE GRI0. DIR HUNG FROM COUNTRMCE/UNGS 2,150.00 SF S 5.10 /SF $ f 0,965 STRUCT- 5/8' TH CLG PNLS wnNUFCRAOEa nLEC c~r/o 095110.000 -ACT CEIUNGS- 2' X 2' -EXPOSED TEE GRI0. DIR HUNG FROM EASTLOBBY 394.00 SF S 5.10 /SF $ 2,009 STRUCT- 5/8' TH CLG PNLS IC/IH UfGRAOED nlE6 CiR/D ACOUSTICAL CEILINGS S 96,822 GMP ESTIMATE REPORT ConfldenNal- FCI CONSTRUCTORS Page 28 EAGLE COUNTY JUSTICE CENTER GUARANTEED MAXIMUM PRICE ESTIMATE EAGLE, CO. 31-0d-0B EXPANSION 6 RENOVATIONS PROJECT FCI CONSTRUCTORS CSI DNISION 6 ITEM DESCRIPTION SUBCON71PAC7a7RS 6 N07FS TAKEOFF QTY UNIT COST TOTALS SECTION 095550.000 ACOUSTICAL WALL TREATMENT 095550.000 -ACOUSTICAL WALL PANELS-2- TH-UPGRADED FABRIC COURTSA00/T/ON 1,130.00 SF S 61.00 /SF $ 68,930 D/STAK7000RTNBAf ACOUSTICAL WALL TREATMENT S 68,930 096510.000 RESILIENT FLOORING 096510.000 - VCT FLOOR TILE-SIMPLE PATTERN DETENT/ONADD/T/ON 1,842.00 SF $ 2.44 /SF $ 4,494 096510.000 - 4' H RUBBER BASE{OVED DETENT/ONAODIT/ON 930.00 LF S 2.13 /LF S 1,981 096510.000 -SEAMLESS VINYL FLOORING- WELDED SEAMS /1f/A-EXCLUDED 0 SF fA'CLUDED 096510.000 - 4- H RUBBER BASE{OVED Ei9STREMOOEL 3,051.00 LF S 2.13 /LF $ 6,499 096510.000 - VCT FLOOR TILE-SIMPLE PATTERN EAST REMODEL 651.00 SF S 3.05 /SF $ 1,986 096510.000 - 4' H RUBBER BASE{OVED EASTADO/T/ON 882.00 LF S 2.61 /LF S 2,302 096510.000 - 4' H RUBBER BASE{OVED COUR7SAOD/T/ON 2,268.00 LF $ 2.I3 /LF S 4,831 096510.000 - VCT FLOOR TILE-SIMPLE PATTERN COURTSAOD/T/ON 225.00 SF $ 2.44 /SF $ 549 RESIDENT FLOORING S 22,641 096850.000 CARPETING 096850.000 -CARPET-BROADLOOM-0IRECTGLUEDOWN{PTT-1 DETENT/ONADD/T/ON 216.00 SY $ 59.00 /SY $ 12,744 096850.000 -CARPET-BROADLOOM-DIRECTGLUEDOWN{PTT-1 £ASTREMODEL 131.00 SY S 59.00 jSY $ 7,729 096850.000 -CARPET-BROADLOOM-DIREC7GLUEDOWN{P7T-2 EAST REMODEL 732.00 SY S 51.00 /SY $ 37,332 096850.000 -CARPET-BROADLOONFDIRECTGLUEDOWN{PTT-3 EASTREA~DEL 392.00 SY S 34.50 /SY $ 13,524 Auow~,~rF tn/Jr sonusa/Ex/snnc 096850.000 -CARPET-BROADLOONFDIRECTGLUEDOWN{PTT-1 COURTSADD/T/ON 714.00 SY $ 59.00 /SY S 42,126 096850.000 -CARPET- BROADLOOM-DIRECT GLUEDOWN{PT T-2 COURTSADO/T/ON 824.00 SY $ 51.00 /SY S 42,024 096850.000 -CARPET-BROADLOOM-DIREC7GLUEDOWN{PTT-2 COURTSREMODEL-MA/NST 366.00 SY $ 51.00 /SY S 18,666 CARPETING S 174,145 097100.000 RESINOUS FLOORING 097100.000 -RESINOUS FLOORING SYSTEM DETENT/ONAOD/T/ON 1,060.00 SF $ 10.28 /SF $ 10,897 097100.000 -RESINOUS BASE-INTEGRAL W/FLOOR DETENT/ONADD/T/ON 560.00 LF S 11.70 /LF S 6,552 097100.000 -RESINOUS FLOORING SYSTEM COURTSADD/T/ON 66.00 SF $ 10.28 /SF $ 678 097100.000 -RESINOUS BASE-INTEGRAL W/FLOOR COURTSADD/T/ON 32.00 LF $ 11.70 /LF S 374 097100.000 -RESINOUS FLOORING SYSTEM DETENT/ONREMDOEL 209.00 SF $ 10.28 /SF S 2,149 097100.000 -RESINOUS BASE-INTEGRAL W/FLOOR DETENT/ONREA~AODEL 64.00 LF $ 11.70 /LF $ 749 RESINOUS FLOORING S 21,399 099510.000 PAINTING fi WALLCOVERING 099510.000 - PAINT DW PTNS- LATEX- SINGLE COLOR PER ROOM DETENT/ONADO/T/ON 968.00 SF S 1.05 /SF S 1,016 099510.000 - PAIM CMU PTNS- EPOXY- SINGLE COLOR PER ROOM 6,107.00 SF $ 2.15 /SF $ 13,130 099510.000 -PAINT CMU PTNS- LATEX- SINGLE COLOR PER ROOM DETfNT/ONADD/T/ON 16,591.00 SF S 0.94 /SF $ 15,596 099510.000 -PAIM DW CLGS/SOFFITS/FASCIA/BULKHEADS-LRTEX- OETENT/ONADD/T/ON 3,581.00 SF S 0.75 /SF S 2,686 SINGLE COLOR PER ROOM 099510.000 -PAINT EXPOSED STEEL STRUCTURE- FLOOR & ROOF DECK- DETENT/ONADD/T/ON 1,251.00 SF $ 1.35 /SF $ 1,689 SINGLE COLOR 099510.000 -CONCRETE FLOOR SEALER- CLEAR HOUSEKEEPING SEAL OET£NT/ONADO/TION 5,524.00 SF $ 0.65 JSF S 3,591 GOAT 099510.000 -PAINT HM DOOR FRAMES OETENT/ONADD/T/ON 34.00 EA $ 47.50 /EA $ 1,615 099510.000 - PAINT HM DOORS DET£NT/ONADD/T/ON 36.00 EA $ 49.00 /EA $ 1,764 099510.000 -STAIN WOOD DOORS- N/A PRE-FINISHED OETENT/ONADD/T/ON EA 099510.000 - PAINT HM BORROW/SIDE LIGHT FRAMES OETENIYONA00/T/ON 12.00 EA $ 47.50 /EA $ 570 099510.000 -PAINT BALCONY RAILINGS OETENT/ONA00/T/ON 62.00 LF $ 11.00 /LF S 682 099510.000 - PAIM STAIR/RAMP RAILINGS- 1 LINE WALL MOUNTED DETENT/ONADD/T/ON 4.00 LF 099510.000 -PAINT EXPOSED COLUMNS DETENT/ONADD/T/ON 4.00 EA $ 105.00 /EA $ 420 evoxrvaNT S - 0995f0.000 -PAINTDWPTNS-EPOXY-SINGLE COLOR PER ROOM DETENT/ONA00/T/ON 0.00 SF S 1.94 /SF S - 099510.000 -PAINT STEEL PAN STAIRS-STRINGERS/RISERS/HANDRAILS DETENTIONADD/T/ON 16.00 RI S 44.00 /RI S 704 099510.000 -PAINT STEEL PAN STAIRS-STRINGERS/HANDRAILS DETENT/ONADD/T/ON 16.00 RI $ 38.12 /RI $ 610 099510.000 -PAINT STEEL HANDRAILS-0FFICER STATION DETENT/ONADO/T/ON 7.00 LF $ 11.00 /RI $ 77 099510.000 -PAINT WALL MiD ROOF LADDER OETENT/ONADD/T/ON 2.00 EA S 340.00 /EA $ 680 099510.000 -PAINTED EPOXY BASE-TO CMU DETENT/ONADD/T/ON 865.00 LF S 2.% /LF $ 2,128 B'H/GN/ J COURJEH/GN $ - 099510.000 - PAINT DW CLGS/SOFFITS/FASCI/~/BULKHEADS-EPOXY- DETENT/ONADOIT/ON 620.00 SF $ 1.99 /SF S 1,234 SINGLE COLOR PER ROOM 099510.000 -PAINT WALL MOUNTED STEEL BUNKS-EPOXY OETENT/ONADD/T/ON 56.00 EA S 62.00 /EA $ 3,472 099510.000 - PAINT JANITOR CLOSET SHELVING DET£NT/ONADO/T/ON 3.00 EA $ 58.00 /EA S 174 099510.000 -PAINT STEEL SPRINKLER SHROUD DETENT/ONADD/TION 107.00 LF $ 4.50 /LF S 482 099510.000 -PAINT EXPOSED TS FLOOR FRAMING OETENT/ONADO/T/ON 141.00 LF S 4.50 /LF $ 635 099510.000 - PAINT DW PTNS- LATEX- SINGLE COLOR PER ROOM EASTADD/T/Ol1YREMODEL 27,24A.00 SF S 1.05 /SF $ 28,606 099510.000 -PAINT DWCLGS/SOFFITS/FASCIA/BULKHEADS-LATEX- EASTADD/T/OAj/REMODEL 5,422.00 SF S 0.75 /SF $ 4,067 SINGLE COLOR PER ROOM 099510.000 -PAINT EXPOSED STEEL STRUCTURE- FLOOR S ROOF DECK- EASTADD/T/OIIj/RE/MODEL - SF S 1.15 S - SINGLE COLOR GMP ESTIMATE REPORT Confidential- FO CONSTRUCTORS Page 29 EAGLE COUNTY JUSTICE CENTER EAGS.E, CO. ` EXPANSION & RENOVATIONS PROJECT CSI DNISION S ITEM DESCRIPTION SU8CON7FAC7i7RS6 N07EY TAKEOFF OTY SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST TOTALS 099510.000 PAINTING b WALLCOVERING 099510.000 - PAINT HM DOOR FRAMES EASTADD/T/O/Ij/REMODEL 11.00 EA $ 47.50 /EA $ 523 099510.000 -PAINT EXPOSED COLUMNS FASTADD/TIOAjiREMODEL 8.00 EA S 215.00 /EA S 1,720 FALTtoeer EASTADD/T/O/IjiREAA00EL $ - 0995f0.OW -PAINT EXPOSED PS FRAMING EASTADDI770AyREA~DEL 114.00 LF S 13.25 /LF S 1,511 E.Lrscoeer Fi1STADD/T/OAfiREMfODEL S - 099510.000 -PAINT EXPOSED COLUMNS FASTADD/770Af/REh/OOEL 5.00 EA S 105.00 /EA S 525 SNERR/FFSDEFT EASTADD/T/OAf~REMODEL S - 044510.000 -PAINT DW PTNS-LATEX- SINGLE COLOR PER ROOM tOURTSADDIT/ON 26,702.00 SF S 1.05 /SF $ 28,037 099510.000 -PAINT CMU PTNS-LATEX- SINGLE COLOR PER ROOM COURTSAOD/7)ON 2,232.00 SF S 0.94 /SF $ 2,098 099510.000 -PAINT CMU PTNS-EPOXY- SINGLE COLOR PER ROOM COURTSADD/T/ON 267.00 SF S 2.15 /SF S 574 099510.000 - PAIM DW CLGS/SOFFITS/FASCUyBULKHEADS- LATEX- 4,605.00 SF $ 0.75 /SF f 3,454 SINGLE COLOR PER ROOM 099510.000 -PAIM HM DOOR FRAMES EASTADD/T/OA(/REA}ODEL 22.00 EA f 47.50 /EA $ 1,045 099510.000 -PAINT HM 80R LIGHT FRAMES EASTADD/T/O/1jiREMODEL 0.00 EA S 47.50 /EA S - 099510.000 -TOUCHUP PAINT-ALLOW EASTADD/TJOAj/REhKJDEL 140.00 HR $ 49.00 /HR f 6,860 099510.000 - PAIM HM DOOR FRAMES 68.00 EA $ 47.50 JEA $ 3,230 099510.000 - PAIM HM DOORS COURTSADD/T/ON 10.00 EA $ 49.00 /EA S 490 099510.000 -CONCRETE FLOOR SEALER-CLEAR HOUSEKEEPING SEAL COURTSADD/T/ON 958.00 SF f 0.65 /SF S 623 COAT 099510.000 -PAIM STEEL PAN STAIRS-STRINGERS/RISERS/HANDRAILS COURTSADD/T/ON 16.00 RI f 44.00 /RI S 704 099510.000 -PAINTED EPOXY BASE-TO CMU COURTSADO/T/ON 205.00 LF S Z 46 /LF f 504 099510.000 - 7000HUP PAINT-ALLOW COURTSADD/T/ON 160.00 HR S 49.00 /HR S 7,840 099510.000 -PAINT EXPOSED STEEL FRAMING-INTERIOR COURTSADD/TION 120.00 LF $ 6.88 /LF S 826 MA/NAGIASSSCREFNWA[G f - 099510.000 -PAINT EXPOSED STEEL FRAMING-IMERIOR COUR7SADD/T/ON 137.00 LF S 12.25 /LF S 1,678 MA/NSTSKY[/GNTFRAMhGOVERNFAO f _ 099510.000 -PAINT EXPOSED STEEL FRAMING-EXTERIOR COURTSADD/T/ON 855.00 LF S 13.75 /LF $ 1 1,756 SUAfSNAOFjPVJ(R'PORTSd[W/N WALL f - 099510.000 -PAINT EXPOSED STEEL FRAMING-INTERIOR EASTADD/T/ON 0.00 LF $ 6.88 /LF f - EASTLOBBYOLATSSpPEENIYALL f - 099510.000 - PAIM EXPOSED STEEL FRAMING-EXTERIOR DETENT/ONADD/T/ON 348.00 SF S 2.75 /fF S 957 WFSTFNIRY CANOPY f - 099510.000 -PAINT EXPOSED STEEL FRAMING-EXTERIOR COURTSADD/T/ON 324.00 LF S 2.75 /LF $ 891 RTUROOFSCREENCdRTFRAABNG f - 099510.000 -PAINT EXPOSED STEEL FRAMING-EXTERIOR EASTAOD/T/ON 180.00 LF $ 2.75 /LF S 49S RTV ROOF SCREENGfRTFRAM/NG f _ 099510.000 -TOUCHUPPAINi-ALLOW 56.00 HR f 49.00 /HR $ 2,744 099510.000 - PAIM EXPOSED STEEL FRAMING-EXTERIOR EASTADD/T/ON 248.00 LF S 2.75 /LF $ 682 RTVROOFSOPEENWRTfIPAMMG $ - 099510.000 -TOUCHUP PAINT-ALLOW 80.00 HR S 49.00 JHR S 3,920 PAINTING 6 WALLCOVERING S 169,312 F/N/SHES s !,647440 GMP ESTIMATE REPORT [ordidential- FCI CONSTRUCTORS Page 30 EAGLE COUNTY JUSTICE CENTER EAGfLE, CO. EXPANSION 6 RENOVATIONS PROJECT CSI DIVISION 6 ITEM DESCRIPTION SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS SUBCONTRACTORS & NOTES TAKEOFF OTY UNIT COST TOTALS 100000.000 SYEClALT/ES 101100.000 ViSUAt DISPLAY SURFACES 101 100.000 -MARKER BOARDS-8' X 4' DETENT/ONADO/TlON 1.00 EA $ 390.00 /EA S 390 OFRCERBREAKRM 101 100.000 -MARKER BOARDS-12' X 4' COURTSADOlTlON 1.00 EA $ 480.00 /EA $ 480 COAFEREAKERMf 101 100.000 -TACK BOARDS-0' X 4' OETENT/ONAOD/T/ON 1.00 EA $ 185.00 /EA $ 185 OFf1CERBREAKRM 101 100.000 -MARKER BOARDS-12' X 4' CDURTSADD/T/ON 1.00 EA $ 480.00 /EA $ 480 JURYOEUBERAY/ON 101 100.000 -MARKER BOARDS-8' X 4' COURTSADD/T/ON 1.00 EA $ 390.00 /EA S 390 PROB BREAKRM 101 100.000 -TACK BOARDS-4' X 4' COURTSADD/T/ON 1.00 EA $ 185.00 /EA $ 185 PROS BREM'RM 101 100.000 -MARKER BOARDS-I2' X 4' COURTSADD/T/ON 1.00 EA $ 480.00 /EA $ 480 COAFEREMCERMf VISUAL DISPLAY SURFACES S 2,590 101500.000 TOILET PARTITIONS 101500.000 -TOILET PTNS- FLR MTD/OH BRACED- PHENOLIC RESIN DETENT/ONADD/T/ON 1.00 EA S 965.00 /EA $ 965 101500.000 - HC TOILET PINS FLR MiD/OH BRACED- PHENOLIC RESIN DETEM/ONADO/TION 1.00 EA $ 1,100.00 /EA $ 1,100 101500.000 - 701LET PTNS-FLR MiD/OH BRACED-PHENOLIC RESIN COURTS 1.00 EA $ 965.00 /EA S 965 101500.000 - HC 701LE7 PTNS-FLR MiD/OH BRACED• PHENOLIC RESIN COURTS 2.00 EA S 1,100.00 /EA S 2,200 TOILET PARTITIONS S 5,230 102250.000 DOOR fi WALL PROTECTION 102250.000 -CORNER GUARDS-84' H ACROWNPLASTIC-ALLOWANCE NO COURTSAOD/T/ON 20.00 EA $ 75.00 /EA $ 1,500 SPEC 102250.000 -CORNER GUARDS-84' H ACROWNPLASTIC-INSTALLATION COURTSADD/T/ON 20.00 EA S 52.00 /EA $ 1,040 LABOR 102250.000 -CORNER GUARDS-84- H ACROWN PIASTIC-ALLOWANCE NO EASTADD/T/ON 5.00 EA $ 75.00 /EA $ 375 SPEC 102250.000 -CORNER GUARDS-84" H ACROWN PLASTIC-INSTAUATION EASTADDITION 5.00 EA $ 52.00 /EA $ 260 LABOR DOOR 6 WALL PROTECTION S 3,175 f 03565.000 FLAGPOLES f 03565.000 - FLAGPOLE-30' H- EXPOSED HALYARD 3.00 EA S 1,976.00 /EA $ 5,928 103565.000 -FLAGPOLE INSTALLATION- EXCAV/SET SLEEVE/CONCRETE/ERECTION 3.00 EA $ 1,420.00 /EA $ 4,260 FLAGPOLES f 10,188 104110.000 IDENTIFYING DEVICES (SIGNAGE~ 104110.000 -BUILDING MOUNTED LETTERING-NON-ILLUMINATED{AST 48.00 EA $ 167.50 /EA S 8,040 ALUM 1041 10.000 -BUILDING DEDICATION PLAQUE 1.00 EA $ 1,590.00 /EA $ 1,590 1041 10.000 - REMOVE/RELOCATE GOUNTY SEAL PLAQUE 1.00 EA $ 400.00 /EA $ 400 104110.000 - IMERIOR ROOM SIGNS 31.00 EA $ 200.00 /EA S 6,200 104110.000 - IMERIOR ROOM SIGNS 57.00 EA S 200.00 /EA S 1 1,400 104110.000 - iNTER10R ROOM SIGNS 11.00 EA S 200.00 /EA S 2,200 IDENTIFYING DEVICES (SIGNAGE) S 29,830 105110.000 LOCKERS 1051 10.000 -METAL LOCKERS- 2-TIER 4.00 EA $ 235.00 /EA S 940 OFF/CFR BREARRM 105110.000 -METAL LOCKERS-2-TIER WORKRELEASE 8.00 EA S 300.00 /EA $ 2,400 LOCKERS S 3,340 GMP ESTIMATE REPORT Confldentlal- FCI CONSTRUCTORS Page 31 EAGLE COUNTY JUSTICE CENTER EAGi.E, Cb. ` EXPANSION 6 RENOVATIONS PROJECT GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS CSI DIVISION fi ITEM DESCRIPTION SUBCONTRACTORS 6 NOTFS TAKEOFF OTY UNIT COST TOTALS SECTION 105250.000 FIRE EXTINGUISHERS fi CABINETS 105250.000 -FIRE EXTINGUISHERS D£TENT/ONAOO/77ON 1.00 EA S 65.00 /EA S 65 105250.000 -FIRE EXTINGUISHER CABINETS- DET GRADE DETENT/ONADO/T/ON 1.00 EA $ 210.00 /EA $ 210 105250.000 -FIRE EXTINGUISHERS-INSTALL LABOR DETENTIONADD/T/ON 1.00 EA S 15.00 /EA S 15 105250.000 -FIRE EICTINGUISHER CABINETS- PTD STEEL CAB/ALUM DOOR DETENT/ONADD/T/ON 1.00 EA $ 104.00 /EA $ 104 fi TRIMdNSTALL LABOR 105250.000 -FIRE EXTINGUISHERS EASTAOD/T/ON 2.00 EA $ 65.00 /EA S 130 105250.000 -FIRE EXTINGUISHER CABINETS-PTD STEELCAB/ALUM DOOR EASTADD/PON 2.00 EA $ 90.00 /EA S 180 fi 7RIM 105250.000 -FIRE EX7INGUISHERS-INSTALL LABOR EASTADD/T/ON 2.00 EA $ 45.00 /EA S 90 105250.000 -FIRE EXTINGUISHER CABINETS- PTD STEEL CAB/ALUM DOOR EASTADD/T/ON 2.00 EA $ 67.50 /EA S 135 fiTR1M-INSTALL LABOR 105250.000 -FIRE EXTINGUISHERS COURTSADD/T/ON 2.00 EA S 65.00 /EA S 130 105250.000 -FIRE EXTINGUISHER CABINETS-PTD STEELCAB/ALUM DOOR COURTSADD/T/ON 2.00 EA $ 90.00 /EA $ 180 fi TRIM 105250.000 -FIRE EXTINGUISHERS-INSTALL LABOR COURTSADD/T/ON 4.00 EA S 45.00 /EA S 180 105250.000 -FIRE EXTINGUISHER CABINETS- PTD STEEL CAB/ALUM DOOR COURTSADD/T/ON 4.00 EA S 67.50 /EA $ 270 & TRIM-INSTALL LABOR FIRE EXTINGUISHERS 6 CABINETS S 1,689 108110.000 TOILET 6 BATHROOM ACCESSORIES 1081 10.000 -TOILET PAPER HOLDER/DISPENSER DETENT/ONADD/T/ON 4.00 EA S 80.00 /EA $ 320 1081 10.000 - HC GRAB BARS-SS-36/42' L OETENT/ONAOD/T/ON 8.00 EA $ 1 15.00 /EA S 920 1081 10.000 -LIQUID SOAP DISPENSER DETENT/ONADO/T/ON 4.00 EA $ 100.00 /EA $ 400 108110.000 -SEAT COVER DISPENSER DETENT/ONADD/T/ON 4.00 EA $ 75.00 /EA $ 300 108110.000 -PAPER TOWEL DISPENSER/WASTE RECEPTACLE DETENT/ONADO/T/ON 4.00 EA $ 445.00 /EA S 1,780 1081 10.000 -FRAMED MIRROR- 24' X 36' DETENT/ONADD/T/ON 4.00 EA S 140.00 /EA $ 560 1081 10.000 -ELECTRIC HAND DRYER DETENT/ONADO/T/ON 0.00 EA $ 495.00 /EA EXCLUDED 108110.000 -JANITOR'S MOP RACK DETENT/ONADD/T/ON 3.00 EA $ 195.00 /EA S 585 108110.000 -COAT HOOKS-WORK RELEASE DETENT/ONADD/T/ON 16.00 EA $ 40.00 /EA $ 640 108110.000 -FOLDING SHOWER SEAT DETENT/ONADD/T/ON 1.00 EA $ 227.50 /EA S 228 1081 10.000 - SHOWER ROD DETENT/ONADD/T/ON 2.00 EA $ 52.50 /EA S 105 108110.000 -PAPER TOWEL DISPENSERS OETENT/ONADD/T/ON 1.00 EA $ 85.00 /EA S 85 108110.000 - TOILE7 PAPER HOLDER/DISPENSER COURTSADD/T/OAj/REMODEL 8.00 EA $ 80.00 /EA S 640 108110.000 - HC GRAB BARS-SS-36/42' L COURTSADD/T/O/IjiREMODEL 14.00 EA S 1 15.00 /EA S 1,610 108110.000 - UOUID SOAP DISPENSER COURTSADD/T/O/Ij/REMODEL 8.00 EA $ 100.00 /EA $ 800 108110.000 -SEAT COVER DISPENSER COURTSADD/T/OAj/REMOOEL 8.00 EA $ 75.00 /EA S 600 108110.000 -PAPER TOWEL DISPENSER/WASTE RECEPTACLE COURTSADD/T/OlI j/REMODEL 7.00 EA S 445.00 /EA S 3,1 15 1081 10.000 -SANITARY NAPKIN DISPENSER COURTSADD/T/OAj/REMOOEL 4.00 EA $ 195.00 /EA S 780 108110.000 -SANITARY NAPKIN DISPOSAL COURTSADO/T/O/Ij/REMODEL 4.00 EA $ 85.00 /EA S 340 108110.000 -FRAMED MIRROR- 24' X 36' COURTSADD/T/OAj/REMODEL 9.00 EA S 140.00 /EA S 1,260 108110.000 -ELECTRIC HAND DRYER COURTSADD/T/OAj/REMODEL 0.00 EA $ 495.00 /EA EXCLUDED 108110.000 -JANITOR'S MOP RACK COURTSAOO/T/OIIj/REMODfL 1.00 EA $ 195.00 /EA S 195 1081 10.000 - UNDERCOUNTER LAV GUARD COURTSADD/T/O/Ij/REMODEL 0.00 EA $ 85.00 /EA S - 108110.000 - DUPER CHANGING STATIONS COURTSADD/T/OAj/REMODEL 2.00 EA S 167.50 /EA S 335 108110.000 -PAPER TOWEL DISPENSERS COURTSADD/T/Ol1yRE/MODEL 1.00 EA $ 85.00 /EA S 85 TOILET fi BATHROOM ACCESSORIES S 15,683 SPE[G9LT/ES S 7f 725 GMP ESTIMATE REPORT Confldentlal- FO CONSTRUCTORS Page 32 EAGLE COUNTY JUSTICE CENTER EAGiI.E, C'6. EXPANSION 6 RENOVATIONS PROJECT CSI DIVISION b ITEM DESCRIPTION SECTION 110000.000 EOU/PMENT 1 1 1 190.000 DETEMION EQUIPMEM 111 190.000 - WALL MOUMED BUNKS-W/ MOUMING HW NOUJ/hG UNT/IVORR RELEAfEBfR111? Iii 190.000 - 4-MAN DAYROOM DINING 7ABLE5/STOOLS nArROO,W rwetEs 11 1 190.000 -WALL MOUMED BENCH-I O GA 111190.000 -FIRE SPRINKLER SHROUDS- 16 GA PTD STEEL 11 1190.000 - NON{ONTACT VISITATION COUMER BOApSAUNCOUMER 11 1 190.000 - NONLOMACT VISITATION STOOLS iruusroocs 1 11190.000 -VIDEO VISTATION STOOLS rz-wASroou 111 190.000 -GUN LOCKER 11 1190.000 -GRAB BARS- I8' L VERTICAL DEJGRAOE 11 1 190.000 -GRAB BARS- 36' L HORIZONTAL aErGRAnE 11 1 190.000 -GRAB BARS- 42' L HORIZONTAL oErGRAOE I 1 1190.000 -TOILET PAPER HOLDER oErGRAVE 1 I 1 190.000 - 70WEL HOOKS oErGRAnE 11 1 190.000 -SHOWER ROD nerGRnoE 111190.000 -SHOWER SEAT-STAINLESS OEfGRAOE 1 11190.000 - WALL MOUMED MIRRORS ~rGRACE 111190.000 - WALL MTD SHELVES 6 CLOTHES HOOKS aErGRAOE 1 11190.000 -JANITOR CLOSET SHELVES- 10 GA/5' LONG oErGRAOE 1 i l 190.000 -ACCESS PANELS- 16' X i b' DET GRADE 11 1 140.000 - N SET ENCLOSURES- MOUNTED ON BALCONY oErGRAOE I 1 1 190.000 - IMERIOR DETEMION WINDOW FRAMES-12 GA vErGRAOE GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CON5TRUCTORS SUBfONTIPAC77DRS 6 NOTFS TAKEOFF QTY UNIT COST TOTALS DETENTIONADD/T/ON 56.00 EA S 828.00 /EA $ 46,368 DETEM/ONAOD/T/ON 9.00 EA S 2,973.00 /EA S 26,757 DETENT/ONADO/T/ON 16.00 LF S 75.58 /LF S 1,209 DETENT/ONADD/T/ON 107.00 LF S 21.00 /LF S 2,247 DE7EMIONADD/T/ON 1.00 EA S 866.00 /EA $ 866 lIj/A-EXCLUDED 0.00 EA $ 351.50 /EA EXCLUDED /1(/A-EXCLUDED 0.00 EA S 351.50 /EA EXCLUDED EASTLOBBY 1.00 EA S 2,400.00 /EA S 2,400 DETEN!/ONADD/T/ON 3.00 EA $ 200.40 /EA S 601 DETEM/ONADD/T/ON 3.00 EA $ 341.00 /EA S 1,023 DETENT/ONAOD/T/ON 3.00 EA S 371.80 /EA S 1,1 I5 OETENT/ONADD/T/ON 5.00 EA S 199.50 /EA S 998 DETEM/ONA00/T/ON 18.00 EA S 139.25 /EA S 2,507 OETENT/ONADD/T/ON 7.00 EA S 205.75 /EA S 1,440 DETENTIONADD/T/ON 3.00 EA S 520.00 jEA S 1,560 OET£NT/ONAOD/T/ON 5.00 EA S 368.25 /EA $ 1,841 OETENT/ONADD/T/ON 20.00 EA S 210.00 /EA S 4,200 DETEM/ONADD/T/ON 9.00 EA $ 391.00 /EA S 3, S 19 DETEM/ONADD/T/ON 8.00 EA $ 293.25 /EA S 2,053 Aj~A-EXCLUDED 0.00 EA S 832.00 /EA EXCLUDED DETEM/ONADD/T/ON 454.00 SF S 62.50 /SF S 28,375 DETENTION EQUIPMENT 5 129,079 1 11930.000 SECURITY METAL CEILINGS 111930.000 f 0 PERFORATED PLANK SECURITY CEILINGS- 14 GAGE PTD COURTSADD/T/ON 164.00 SF $ 26.00 /SF $ 4,264 STEEL FINISH SECURITY METAL CEILINGS S 4,264 1 11460.000 AUDIO VISUAL EQUIPMENT 111%0.000 -PROJECTION SCREEN•ELECTRIC-CONFfDELIBERATION 2.00 EA $ 1,125.00 JEA $ 2,250 ROOMS AUDIO VISUAL EQUIPMENT f 2,250 114100.000 COMMERCIAL FOOD SERVICE EQUIPMEM 1 14100.000 -NEW WALK-IN COOLER 6 FREEZER 1.00 LS S 80,000.00 /LS S 80,000 COMMERCIAL FOOD SERVICE EQUIPMENT S 80,000 114500.000 RESIDENTIAL APPLIANCES 114500.000 - REGRIGERATOR/FREEZER lIj/A-EXCLUDED 0 EA $ - /EA EXCLUDED 114500.000 - DISHWASHERI/NDERCOUNTER /IyA-EXCLUDED 0 EA S - /EA EXCLUDED 114500.000 -MICROWAVE OVEN lIj/A-EXCLUDED 0 EA S - /EA EXCLUDED 114500.000 -CLOTHES WASHERS /1j/A£YCLUOED 0 EA S - /EA EXCLUDED 114500.000 -CLOTHES DRYERS Aj/A-EXCLUDED 0 EA S - /EA EXCLUDED RESIDEMIAL APPLIANCES f _ 119995.000 MISCELLANEOUS EQUIPMENT 119995.000 -MAGNETOMETERS /Il/A-EXCLUDED 0 EA $ - /EA EXCLUDED 119995.000 - X-RAY EQUIPMEM /IVA-EXCLUDED 0 EA S - /EA EXCLUDED MISCELLANEOUS EQUIPMEM S - EOU/PMEIVT S 215,593 GMP ESTIMATE REPORT Confidential- FG CONSTRUCTORS Page 33 EAGLE COUNTY JUSTICE CENTER EAGLE, Cl'~. EXPANSION 6 RENOVATIONS PROJECT CSI DIVISION 6 ITEM DESCRIPTION SUBCONTRAC7nRS6 N07ES TAKEOFF OTY SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST TOTALS 120000.000 FURN/SH/NGS 124350.000 FLOOR MATS AND FRAMES 124350.000 f0 RECESSED/FRAMED ENTRY GRILLES-STAINLESSSTL WEST ENTRY VEST/BOLE 336.00 SF $ 103.00 /SF $ 34,608 124350.000 10 RECESSED/FRAMED ENTRY GRILLES-STAINLESSSTL EAST ENTRYVES77BULE 221.00 SF $ 103.00 /SF $ 22,763 FLOOR MATS AND FRAMES S 57,371 124450.000 WINDOW TREATMENTS 124450.000 f0 ROOM DARKENING SHADES-NEGRO SHADES-ELEC NEW COURTRMCLERESTORY 160.00 SF S 39.00 /SF $ 6,240 OPERATED W/NDOWS 124450.000 10 ROLLER SHADES- ELEC OPERATED IPM CI03 124.00 SF $ 39.00 /SF S 4,836 124450.000 10 WINDOW SHADES- ROLLER TYPE- MANUAL OPER RMSPI006 PI02 46.00 SF S 14.00 /SF S 644 124450.000 10 WINDOW SHADEY ROLLER TYPE- MANUAL OPER RMC769 30.00 SF $ 14.00 /SF $ 420 124450.000 10 WINDOW SHADES- ROLLER TYPE- MANUAL OPER fHERR/FF'SA00/T/ON~PER/MW/NDOW! 350.00 SF S 14.00 /SF $ 4,900 124450.000 10 WINDOW SHADES- ROLLER TYPE- MANUAL OPER-SOUTH l1j/A-EXCLUDED 0.00 SF $ 14.00 /SF EXCLUDED WALL COURTS ADDITION WINDOW TREATMENTS S 17,040 FURN/SH/NGS s 74,4/ l GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS page 34 EAGLE COUNTY JUSTICE CENTER EAGLE, SO. EXPANSION d~ RENOVATIONS PROJECT CSI DIVISION 6 REM DESCRIPTION SECTION 13Oppp ppp SPECIAL CONS7RUC71aN 136700.000 SOLAR ENERGY SYSTEMS 136700.000 -PHOTOVOLTAIC PANELS- MTD TO STEEL STRUCTURE Nvrnvra suvvaerrrxucyRe SOLAR ENERGY SYSTEMS SPEC/AL CONSTIPUCTION SUBCO/yrpgC717RS ~ N071<S TAKEOFF OTY GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST TOTALS ENCOREELECrR/C 188,300 TUKNKEYSYSTEM 1.00 LS S 188,300.00 /SF S f 188,300 s las,3oo Page 35 Confidential- FCI CONSTRUCTORS GMP ESTIMATE REPORT EAGLE COUNTY JUSTICE CENTER EAGLE, CO: '~ EXPANSION 6 RENOVATIONS PROJECT CS! DNISI0N 6 ITEM DESCRIPTION SECTION GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS SUBC0APTRAC70RS 6 /VOTES TAKEOFF OTY UNIT COST TOTALS !40000.000 fOANEY/lVG SYSTEMS 142410.000 HYDRAULIC ELEVATORS 142410.000 - HYDRAUUC ELEVATOR 2-STOP HOLELESS 1.00 EA S 93,000.00 /EA S 93,000 .IOD FOR OE7E/VIPON GNADE FEA7LI PEI HYDRAULIC ELEVATORS S 93,000 144200.000 MECHANICAL WHEELCHAIR LIFTS 144200.000 -WHEEL CHAIR LIFT- BEHIND JUDGES BENCH 1.00 EA S 14,500.00 /EA S 14,500 MECHANICAL WHEELCHAIR LIFTS f 14,500 C0NVEY/NGSYS7PMS S 107500 GMP ESTIMhTE REPORT Confidential- FCI CONSTRUCTORS Page 36 EAGLE COUNTY JUSTICE CENTER EAGIVE, CO:' EXPANSION 6 RENOVATIONS PROJECT CSI DNISION 6 REM DESCRIPTION SECTION 210000.000 F/RESUPPBESS/ONSYSTEMS 21 1300.000 FIRE SUPPRESSION SPRINKLER SYSTEM 21 1300.000 -FIRE SPRINKLERS- WET PIPE SYS couRrrAVCmorv 211300.000 -FIRE SPRINKLERS-WET PIPE SYS EArrAOanon 21 1300.000 -FIRE SPRINKLERS- WET PIPE SYSTEM ~Ennavwoavnon 21 1300.000 -FIRE SPRINKLERS- WET PIPE SYSTEM Exrsnn~c euaa~ucc'otnvn/vEnnnan 2 t 1300.000 -FIRE SPRINKLERS-EXISTING BASEMENTjTUNNEL A{UFXCLUOED 21 1300.000 -FIRE SPRINKLERS- EAST LOBBY ROOF OVERHANGS 21 1300.000 -FIRE SPRINKLERS- EXISTING CRAWL SPACES A(/A-EYCIUOEO 211300.000 -BOOSTER PUMP 211300.000 -ESCALATION ALLOWANCE FOR PHASE 2 WORK SU6K'ON77PACTi7RS 6 NOTES TAKEOFF QTY A(iA-EXCLUDED /1j/A-EXCLUDED 15,563.00 SF S 4,967.00 SF $ 10,685.00 SF S 28,754.00 SF S 2,764.00 SF S 1.00 LS $ 0 SF S 0 EA $ 1.00 LS S GUARANTEED MAXIMUM PRICE ESTIMATE 31-0ct-08 FCI CONSTRUCTORS UNIT COST 5.15 /SF $ 5.30 /SF S 7.80 /SF S 6.25 /SF $ 8.00 /SF $ 22,000.00 /SF $ - /SF - /EA 10,000.00 /LS S TOTALS 80,149 26,325 83, 343 179,713 22,112 22,000 EXLUDED EXLUDED 10,000 FIRE SUPPRESSION SPRINKLER SYSTEM S 423,642 F/RESUPPRESS/ONSYSTEMS s' 423 647 220000.000 PLUMB/NG 220510.000 PLUMBING SYSTEMS AlTECHGROUP 220510.000 -PLUMBING-FU(TURES/EOUIPMENi/DOMSETIC/STORM/WASTE,/VENi 1.00 LS $ 695,961.00 /LS S 695,961 220510.000 -PLUMBING WORK- KITCHEN REMODEL 1.00 LS $ 40,000.00 /LS $ 40,000 220510.000 -MATERIAL ESCALATION 1.00 LS $ 50,000.00 /LS S 50,000 PLUMBING SYSTEMS S 785,96.1 PLUMB/NG s 785 961 290000.000 HVAC 230510.000 HVAC SYSTEMS MTECHGROUP 230510.000 -HVAC-EQUIPMENT/PIPING/SHEETMiI/DIFFUSERS/INSULATION 1.00 LS S 1,837,349.00 /LS $ 1,837,349 AaanoNrrREmnvEt iroRr 230510.000 -HVAC-EQUIPMENT/PIPING/SHEET MiI/DIFFUSERS/INSULATION 1.00 LS S 350,000.00 /LS S 350,000 AOD fOR AEPU CEMFM OF IX O UC71 GORA' 70 A/F0 PRESSURE FOR VAV CONVERS/ON 230510.000 -MATERIAL ESCALATIOW/SCOPEDEPINITION ALLOWANCE 1.00 LS S 110,000.00 /LS $ 1 10,000 HVAC SYSTEMS f 2,297,349 HVAC f 2,297349 GMP ESTIMATE REPORT Confldentlal- FCI CONSTRUCTORS Page 37 EAGLE COUNTY JUSTICE CENTER GUARANTEED MAXIMUM PRICE ESTIMATE ~~%C~ 31-0Ct-08 EXPANSION 6 RENOVATIONS PROJECT FCI CONSTRUCTORS CSl DNISION 6 ITEM DESCRIPTION SUBC0N77PAC70RS 6 NOTES TAKEOFF QTY UNIT COST TOTALS SECTION 26OOOO.AAO ELEC7IP/CAL 261010.000 ELECTRICAL SYSTEMS ENCOREELECTR/C 261010.000 - ELEC EQUIPMENT/PANELS/WIRING/LIGH7ING/FIRE 1.00 LS f 1,980,479.00 /LS f 1,980,479 ALARM/LV SYSTEMS 261010.000 -SITE ELECTICAL-LIGHTING 1,00 LS f - /LS INCLUDED 261010.000 -FIRE ALARM SYSTEM -REPLACE EXISTING BLDG SYS 1.00 SF S /EA INCLUDED 261010.000 - DATA/COMM SYSTEM -ROUGH IN ONLY 1.00 LS S - /LS INCLUDED 261010.000 -SECURITY ELECTRONICS-ROUGH IN ONLY 1.00 LS f 17,615.00 /LS S 17,615 261010.000 - RADIO AMPLIFICA710N SYSTEM- ROUGH IN ONLY 1.00 LS $ 9,866.00 jL5 $ 9,866 261010.000 -SITE LIGHTING-POLE 8ASE5 16.00 EA f 1,000.00 /EA INCLUDED 261010.000 -MATERIAL ESCALATION 1.00 LS $ 50,000.00 /LS f 50,000 261010.000 -CEILING REMOVALS/REPLACEMENi 1.00 LS f 35,000.00 /LS f 35,000 261010.000 -EMERGENCY POWER/GENERATOR-NEW Af/A-EXCLUDED 0 LS S - /LS EXCLUDED ELECTRICAL SYSTEMS S 2,092,960 261 1 10.000 SECURITY S ACCESS CONTROL SYSTEMS 261110.000 -SECURITY ELECTRONICS-ALLOW ALLOWANCE 1.00 LS S 188,540.00 /LS f 188,540 SECURITY 6 ACCESS CONTROL SYSTEMS S 188,540 ELECTR/CAt S 2,281,500 S 18,378,887 GMP ESTIMATE REPORT Confidential- FCI CONSTRUCTORS Page 38 m ~ I ' 8g 58k § ¢ s9~z8RE~S~S~€a4$ > ~5€~€~ff& LL>LLLLC>>>>LLLLL>>>>>>_>>>->->-L>_>_>_>_>LL>LSaLs_a_>a> 9aFa~6&ffffi~a 5e ~'8 Fz6's€&A>s~5a6@EA°Ao~"x@~~"a ffiSe"e "s5946a66a "a~Hs~§g&ae~ > - > ~ g ~ 3 898~~gg~8~8jp~~g~~~~~g~ Fq ii•R ~aF¢s~ ~ ~~$ d ~ g~F~$, s F Z~d$~~38F~Fi~®CFii GI ~'i'2~E ¢~~g~~`Sf ~y g~9 2€8C Bi #F~~g'g pp~13tl ..~¢ 3~ F~~~: °ssg' g: a3a! :C?: ~~` ~sr~~k$$8~ ~ B°~ ~~4 R$ ~ ~1e y~ s °~~ ~~a ° ~3~ Yg ~ n ~ ~ ~G y ~ yya~ ~~~gHgH ~¢¢ °: f: F &$ E g s i ~ p ~: Pe ~ ~ 8i~gd B FF ~~~ a [$ t°gg$ ~ ~ ~ g°~~ ~ y yB $ s~~3 ~ep~~; gg 5~6> ~p~o'~~~ yF 6 s ~~~3 Y ,~ m ~ ~ [ ~F~s 4 s~ ` ~ 8 ; a r a 2 g ~i ~~~Si ~~ei~ggggg$~~'$¢~$Oa1 ~gSi S>~6~~ap° S ~~S ~a ~S' 3 `F ~ g $ $ S I I (~ D __ _ 88888888888888888 _" 8886888888 _~ ___ 888888886866886%8868HH88886888HH88HHH88H88HH88888888886888688888 4 ~ ~_ ~' ~ 3 ~ = RRRRFRARRRFRRqRFF € g Y~ SSb55549555 F ~ - FRFRRFRF i~YP~Y'* 55gggg TS~~B®6~ RFRRFFFRFFFRFRFFRRRRFFFRFRRFRRRRRRFRRRRRRRRRRRRRRRRRRRFRFRRFFRR C""gp pybyRsc~YPP~9~LEYPT~~g €g s 6p 9~S f~77g gggg }} g$$ pgg yg #b~~~~~a~~{_..~ a f~~~~.€4~}~Ff €~~a ~joM'g~YX~~ s~ssag ~~~~~~€ ffi4S4 ¢ 4ffiffi¢~~BS4¢4$ffi44 ~4~~69§§§6§ ~ gg ! o esoo;aess,s4 4¢ ¢¢B®e9B ¢ 4448ffi ~ ~ x eFii66App~~~===q $€i"sa"sassssss`s`s`~ ~T~'PPY ~~~~~Sy,pF~ -'y9i- F °YY~g~~~~iif fYq¢qq$ ~~k iiF"§"~LQ9ir RR q~q 3pggpggygII ~qp 5g+j ¢s `s `s `s `s `s `s `H ~g €€.€fd.~~x= €. 8~Y%~PA 4§684 ~ ~ ~Qa~ ~~ ~~ ~~~ ~ c -eevaae=ooso>va4 4¢ ¢ 4 444444 44444 ffi4 § 8® ¢ e4¢4¢SS p$ §§ $ ~ s 3Y ~ E ~ N ~ 3 _ _ _ _ _ ._ , ~_ _ _ _ _ _ _ ~'~i $' ~ r _. _ . ..~. _ _ _ . . _ _ _ _ _ _ _ - & ~ ~ F 4 ~~r d 7Ea ~~ g ~~FFP9 ~ ~a~~~8~ #R s ~ _ _ _ r _ - - _ _ _ _ .a F_8 a -p i _ a', ~ ~4g8~ s - - ' ~a sE ''q $~~' ~§i~ ~~ ° ~ e3 ~ 3'E ~ ~ ~~ : ~ ~ qa ~ F. ~ 8 i g g ' ~ ~ ~ q ; £ a is ~ $~ ~ l~~tg~~~' f3 H3 ~ ~ . ~ ~j# r ~, g ^$~~~~3~ '` -~ ~. .. 3:.gS s_~s_8~ _ _ - - . ~~6~~:~r ~r € _ ~`5sce; _ .. ... g ~~'~' F ~i'¢~ gg ~s ~ 4 c~~' ~ ~ R ' i F ° ° 2 ~ ' ¢ x i ~~. ~"~.~~. ~_ _ .. _ - _ _ _ _ _ _ _ _ _. -._ 8893~s ~° 0 F D `g 3 52 ~ a 3 ~ : t ~ t ~ ~ ~ ~ a d .. .. , ~ ~ ~ £ g A I ` €&ooAfr69€&£g5e ~ o~~s's ~3; a~&~~a ~a~~~~a~~~~~~~~~a~~~~~~~as&asaaa 3 `^D' q q 3~~~'-i&e$Cia w,3 ~~3 a~s 4~~~-~~ :~~ s F RR~d ~a~a.~ €a `°, ~(~.gi €~~i~~$~%¢~~'a d~~-dggpRp ~S~$~~$a'w`~gs~`mi~~~,Ti~~ ~ a''g3{ ssa ~~B °'~~gFa6ea ~3 e 312 8 w ~ e # l ~~ 8 p F£~_3 6 E g v $ ° s g R444~~9 ~S B ~ 8 F B e a 5 S , ~ c ~ ~ ~ ~ gg g g B g 8& g ~g R g g g ~ 3 g~~ ~6 ~ € ~ R@ ~~ a2 2 _ '° ~ ~ ' ' -,. _ ._.. aaasea~e"aaaeaea ~ s-'-o- aaaea`aae"s _ -- ,.a_ae '-- .saes - - a'a as"a"ssea"e assess"a aaa°a "aeaaessaaaa "sae"a°e n s' ~ d 9 ~ RgRggRgRRRRRRRgRggRg¢RpRR d t~~$$g~~k8b'~'~ RRRRRRRRR g~55# ~~ ~ RgRgRRYRRRRRRRRRRtRRRRRRRgRggRgR@@RgRg RRpRg¢R¢pR RpR RR ~$ 4€~€€` ~ ~i 5 R ~s~5i35~ ~~~ ~~ ~ ~~~ ~ ~ m '2 4 a . . q 5 T ? a a § a m F €~~€~$~~~v~~~9$8 g ~ ~€~~Fg~'=Y 55; @ e = '~~8b~a~~~P~ii g~~gg~as~4~¢~~s'~~~a€:~ 5S ~5 55 d 4 ~ o eOae- veas;asaa --°peO o eeO a° 0o_____saaa__-___ -sasses o,°e° assess • .. .. ~ ~ ~_ D $A a~;gg ~Pc'0g~~z _ _. gta~Q~. .~. ¢'#~a ~a~~~ ~ _ 3g S~~i2 0~ $~'~~ ` to - - 3= a$€~ E s ~ ~gE 3 _ ~~~~. Iw 9'° ~ _~ Eagle County Justice Center Expansion & Renovations Eagle, CO. A. Project Information Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 1. Project size: New Construcgoddition -15,563 sf. Courts 8~ West Entry 685 sf. Detention Facility Addition -10, East Lobby & SherrifPs Department Addition - 4,967 sf Remodel Existing Building- Ag d Alternates Scope of Work -13,899 sf Life safety Upgrades- 51,401 2. Estimated construction schedule: Start date: November 2008 Completion: October 2010 B. General Clarifications 1. This estimate is based on design documents, as prepared by Reilly Johnson Architects, dated 09/29/08, Addendum #1, dated 10114108, and Addendum #2, dated 10/17108. 2. This estimate represents ent~edl asll Owner'sI Costs'nare ntot included. The Therefore all other costs id following items are considered to be Owner's Costs: Eagle County administrative costs or fees. Program Management/Owner Representative fees, or reimbursables. Design Fees or reimbursables. Commissioning. Legal fees or expenses. F. F. & E. items (Furniture, Fixtures, and Equipment). Land costs. Development fees. Interior Plantings. Artwork. Owner's Construction Contingency. Owner's Design Contingency . Public Relations Costs. 3. This estimate does not include any costs associated with hazardous materials abatement. 4. Sales tax is not included. This project is tax exempt. 1 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Site Work Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 1. The area of "disturbance" for site development work is approximately 7.9 acres. 2. Existing site improvements that are to be removed include: • Asphalt pavement-existing parking lot and on site roadways- as indicated. • Concrete curb and gutter-along edges of pavements-as indicated. • Concrete walks - as indicated. • Site utilities- as indicated. • Concrete stairs & HC ramp at existing entries. • Site lighting w/ pole foundations. • Site traffic signage. • Flagpoles. • Trees & shrubs. • Portable storage building. • Site retaining walls. 3. An allowance of $10,000 has been included for "pot holing" for existing utility locations. 4. The civil design calls for re-use of native (on site) fill material within the building footprints to establish the proposed sub-grade elevation (99.33'). Based on the potential for frozen materials or materials with excessive moisture content, an allowance of $232,200 has been included for the removal of frozen/unsuitable materials and the replacement with granular fill material. 5. All concrete walks are typically 5" thick, placed 4" of compacted Class 6 material. Walks are reinforced with fiber mesh material. 6. Per drawing L-3, special pavement is provided in the colors & textures specified. For the zone identified as the "Fire Lane" a total slab thickness of 8" is provided as well as one layer of reinforcing steel- #4 bars at 12" on center, each way. 7. An allowance of $4.500 is included for repairs/replacement of existing curbing damaged as a result of construction activities . 8. An allowance of $2,500 is included for pavement patching along Chambers Ave- due to potential damage from on site activities (aside from indicated pavement patches shown on civil drawings). 3 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Site Work Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 9. The following assumptions have been included for Plaza Seat Walls foundations (not currently designed)- • 12" thick continuous footings-reinforced at 55#/cy. • 12" thick X 36" stem walls-reinforced at 80#/cy. 10. Seven (7) sets of on grade concrete stairs are included. 11. Stair railings for exterior stairs are standard pipe steel with a powder coat paint finish. 12. The new landscape retaining walls adjacent to the East Plaza are dry stack sandstone- utilizing salvaged stone from existing retaining walls and new materials required to complete the proposed retaining wall layouts. 13. Permanent fencing is not included. 14. Trenching and backfill (no piping included- by local utility company) has been included for the relocation of the gas service. The existing gas line requires purging by the utility company prior to removal by the sitework contractor. 15. The following quantities & costs have been included for site improvements: • Site post and panel signs for traffic control - 25 each at $175/ea. • Site benches - 4 each at $1,262/ea. • Trash receptacles- 4 each at $522lea. • Bike racks - 3 each at $1,266/ea. 16. An allowance of $50,000 has been included for relocation of existing trees -this allowance includes any temporary off site nursery storage. 17. Since much of the site is existing, the cost of a 1-year landscaping maintenance agreement is not included. Selective Interior Demolition 18. Costs associated with hazardous materials abatement are not included in this estimate. 4 FCI Constructors, Inc. Eagle County Justice Center Guaranteed Maximum Price Estimate- R4 Expansion & Renovations Clarifications & Assumptions Eagle, CO. November 18, 2008 D. Clarifications/Assumptions Foundations, Substructure. & Superstructure 20. Building foundations are augered concrete piles. Piles are 14" diameter X 40 feet in length (average length for estimating/bid purposes). Reinforcing for the piles is limited to a rebar cage approximately for the top 20 feet. The cost of one load test is included. 21. No allowances have been included f or pile obstructions. ~- iaslt~ed- 23. A perimeter foundation drain system (4" diameter, perforated PVC pipe) is included at the bottom of new perimeter grade beams. 24. An under-slab (or interior grade beam) drainage system is not included. 25. Modifications to an existing foundation drainage system are not included. 26. Foundation dampproofing is provided at the outside face of the perimeter grade beams. 27. Under slab insulation is not included. Vertical insulation on the foundations walls is included. 28. An allowance has been included for patching of existing slab on grade assemblies for installation of new underground utilities. 29. Drilling, grouting, and doweling of new construction to existing slab/foundations is limited to the specific conditions as detailed on the structural documents. 30. All slab on deck concrete is normal weight material. 31. Architecturally Exposed Steel (AES) framing is included at the following locations (where exposed to view): • West Entry Canopy. • New Main Street skylight framing. • Sunshade / PV panel support framing. • East Lobby framing ('_.,L...ni~in ..F ~.+eel w.ew.her~ .c Iiw,i+e.J +.. +h~+ ...hi.+h o ~e.J +.... e.~+he.- .~,.,.+ FCI Constructors, Inc. Eagle County Justice Center Guaranteed Maximum Price Estimate- R4 Expansion & Renovations Clarifications & Assumptions Eagle, CO. November 18, 2008 33. Concrete fill on roof deck is not included. D. Clarifications/Assumptions Structure 34. Fireproofing of new steel faming is not included (no specifications or definition of scope indicated on documents). 35. Patching of existing fireproofing material (if exists) is not included. ~` , Ch..ri.. .,F +he evic.+in~ n+n ~~.+i ire in liw.i+er+ +~ +he n.,L ~rr.n ...,.+ ui.~llc. n ...~+ini. +he fid fid 37. Modifications to the existing structure are limited to those which are specifically identified on the design documents. Exterior Closure 38. Engineering for light gage metal framing is not included. 39. Architectural CMU material is equal to Boral Best Block or Basalite material. All CMU material is lightweight material. 40. Manufactured stone veneer material is supplied by Arriscraft. 41. Lintels and ledger angles in exterior wall assemblies (exposed to weather) are galvanized. Stainless steel material is not included. 4~~lII ela~ed~ll~:sterx~s-~".`r than-t;~svstem~ed-a;;eve ~1 + + + Gfrv .~7[VrG7 rVrIS0 43. Automatic door operators are provided at each set of new entry vestibule doors. 44. A surface applied water repellant coating is included at exterior concrete masonry, surfaces. 45. Cleaning, repair or re-point of existing exterior masonry is not included. 6 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Roofin Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 4~- „ i~~Ll\ ..i+h III L,....ro n ~~l+.,r•er..~..1.. /w.e..h.,..i.+.+ll..\ F..e.+~......J +.~. +h.. rni+f .+....L w..,+..rir.l .+++he C.~~+ I ~hh.. r.~.,fir,., .~+e.r. i~ e.hr~~.+.,.J ...,L.~+..re..e 47. All roof walkway pads are standard TPO roof accessory material. The following assumptions have been made with regards to scope of walkway pads since they are not currently shown of the roof plans: • Detention Roof area - 650 sf. • Courts Addition Roof - 1,300 sf. • East Addition Roof - 650 sf. 48. Metal roofing is not included. The metal roofing at the West Entry Canopy is exposed 3" deep metal decking- mechanically fastened to the steel tube framing directly below. The underside of the metal deck surface will receive a field finish coat of paint and the top side will remain with the manufacturer's factory galvanized finish. No premium costs have been included in an attempt to weld or seal lap joints in the metal decking. No guarantees can be made with regards to water-tightness of the proposed design. 49. Sheet metal copings are continuous snap-on units. 50. Snow fencing is provided per the drawings and not per the specifications- stainless steel. 51. Roofing underlayment is 5/8" thick gypsum board -provided throughout all new membrane roofing areas. 52. %" thick roof cover board is included-similar to Dense Deck. 53. Roof-top equipment screen walls are extruded aluminum louvers. All screen wall louvers are directly attached to the tube steel framing. All louvers are 5' 4" in height. 54. New shed & gable skylight profiles are insulated translucent glazing with aluminum framing (Kalwall or equal system). Existing skylights are removed and replaced as indicated on the Roof Plan. 55. An allowance of $10,000 has been included for protection of existing roofing- during removal of skylights & replacement of RTU's. FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Interior Construction /Finishes Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 56. Replacement of existing doors and/or hardware is limited to those specific openings identified on the Door Schedule. 57. All-glass (butt glazed) storefronts are provided at the Main St. demising wall, and the East Lobby demising wall. Glazing material is '/2" thick custom fabricated, textured tempered material - by Joel Berman Ltd. 58. Fire rated (similar to Fire Light) glazing material is not included. 59. An allowance of $500/set has been included for the purchase of door hardware. 60. Impact resistant gypsum board is not included. 61. Exposed gypsum board surfaces will typically receive a Level 4 finish. The premium for a Level 5 finish is included at the East Lobby ceiling & soffits and the Court Room soffits & fascias. 62. Rated horizontal (HVAC) duct enclosures are not included. 63. Detention Housing Sleeping Room ceilings at the 1 S' floor are exposed metal decking-painted. Security ceilings in the Detention addition are security plaster or security drywall. 64. Metal security ceilings are limited to rooms C170, C171, and C172 in the Courts addition. 65. Carpeting (broadloom material) is provided per the materials schedule in the specification- except CPT-3. A material allowance of $27.00/sy has been included for CPT-3 8~ -areal Number (quantity) of interior paint colors is provided in accordance with the Interior Finish Schedule- drawing A15.1 and section 09900. 67. Premiums for painted graphics are not included. 68. Wallcoverings (vinyl, fabric, etc.) are not included. 69. Staining and/or polishing of concrete floors is not included. 8 FCI Constructors, Inc. ti Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Specialties/Eauipment/Furnishinas Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 70. Visual display boards are fixed units. They are provided at each (new) Conference Room and Jury Deliberation room. 71. Laminated writing surfacing- similar to "Wall Talkers" is not included. 72. Repair or replacement of existing toilet partitions is not included. 73. Corner protection (mechanically fastened-surface mounted) is provided at circulation corridors. Corner g uards are 96" high. 74. Replacement of existing interior building signage is not included. 75. Three (3) ground set flagpoles are included. 76. Residential appliances are not included- part of Owner's FF & E scope. 77. Food service (new) equipment is limited to 1 (each) walk-in cooler and freezer. 78. Laundry equipment is not included. 79. Floor mats are provided at entry vestibules-as stainless steel floor grilles. i~rttttJ:' Conveying Systems 81. One (1) handicap platform lift is included. The second unit is a future installation not within the scope of this estimate. 9 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Fire Protection Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 82. Fire sprinklers are provided throughout all occupied spaces-n ew and existing. 83. The cost premium for centering of sprinkler heads in center of the is included. 84. The cost of a booster pump is not included. It is assumed sufficient capacity and pressure exist within the water service main. 85. Fire protection of canopies and/or roof overhangs is limited to the East Lobby roof overhang. The cost of a dry-pipe system is provided. 86. Fire protection of existing crawl spaces is not included. 87. Fire protection within the existing Detention Facility is not included. 10 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions HVAC System Description Detention Center Addition Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 • One (1) 13,500 CFM packaged rooftop unit as per plans/specifications. • Eleven (11) VAV boxes with hot water reheat providing zone control. • One (1) transfer fan serving the Electrical Room. Transfer air from plenum. • Two (2) roof mounted exhaust fans serving restroom groups. • Four (4) electric cabinet heaters serving the Stairwells and Entry Vestibule. • Two (2) dryer vents ducted to exterior. Booster fans specifically excluded. • Security Bars and security grilles included for ductwork passing through security walls. • Smoke Exhaust System: - One (1) 5,500 CFM roof mounted smoke exhaust fan tied into AHU return duct. - One (1) 10,000 CFM roof mounted smoke exhaust fan tied into AHU return duct. - Four (4) duct mounted smoke dampers for smoke control exhaust sequencing. - All emergency smoke exhaust controls provided by others. • Fabricate and install all medium pressure, low pressure, and exhaust ductwork for complete and operational system. • All hot water piping installation f rom boiler room hot water mains routed on top of roof to new addition. Connection to RTU and all VAV reheat boxes with 2-way control valves. Courts Addition • One (1) 32,000 CFM packaged rooftop unit as per plans/specifications. • Twenty (21) VAV boxes with hot water reheat providing zone control. • Two (2) roof mounted exhaust fans serving restroom groups. • One (1) hot water cabinet heater and associated piping serving the Entry Vestibule. • One (1) transfer exhaust system serving Elevator Equipment Room. Transfer air from plenum. • Security Bars and security grilles included for ductwork at Vestibule C173/Holding Area. • Fabricate and install all medium pressure, low pressure, and exhaust ductwork for complete and operational system. Return air plenum is used throughout addition. • All hot water piping installation f rom boiler room hot water mains routed on top of roof to new addition. Connection to RTU and all VAV reheat boxes with 2-way control valves. 11 FCI Constructors, Inc. Eagle County Justice Center Guaranteed Maximum Price Estimate- R4 Expansion & Renovations Clarifications & Assumptions Eagle, CO. November 18, 2008 D. Clarifications/Assumptions HVAC System Description Courts Addition • Return air ductboard sounds boots are included within offices to mitigate cross talk from office to office. East Entrv & Sheriffs Addition • One (1) 6,500 CFM packaged rooftop unit as per plans/specifications. • Six (6) VAV boxes with hot water reheat providing zone control. • One (1) electric cabinet heater East Entry Vestibule. • Fabricate and install all medium pressure, low pressure, and exhaust ductwork for complete and operational system. Return air plenum is used throughout addition. • All hot water piping installation from boiler room hot water mains through existing Sheriff's area to the new addition. Connection to RTU and alt VAV reheat boxes with 2-way control valves. • Return air ductboard sounds boots are included within offices to mitigate cross talk from office to office. Existing Courts Remodel • Gridline E thru J: - Demolition of existing duct and pipe systems as shown per plans. This area will be retrofitted to connect to the existing VAV RTU being provided as part of the Courts Addition. - Fifteen (15) VAV boxes with hot water reheat providing zone control. - Fabricate and install MP, LP, RA duct as shown per plans. - Install hot water piping from existing main to new VAV reheat boxes as shown per plans. • Gridline J thru L: -The existing constant volume RTU's serving this are will remain in operation. - Minor flex, spins, diffuser duct modifications for this area included. • Two (2) 2-ton ductless split system Basement IT Room and Security Room. Includes associated refrigeration piping and interlock control wiring. 12 FCI Constructors, Inc. ~ } Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions HVAC System Description Miscellaneous Remodel Areas Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 • Men's Restroom Remodel: - HVAC -Furnish and install new supply and exhaust ducting into existing systems as shown per M4.5. - Plumbing -Tie into existing systems. ^ One (1) water closet -white/floor mount/flush valve ^ Two (2) lavatories -white/counter mount/chrome faucets. ^ One (1) urinal -white/wall hung/flush valve • Kitchen Remodel: - HVAC -Minor supply air duct retrofit to accommodate remodel. - Plumbing -Add one (1) floor sink at new freezer/refrigerator location. • Sheriff Remodel - Gridlines H-K: - HVAC -Minor supply air duct retrofit to accommodate remodel. - Plumbing -Remove and relocate one (1) sink as required. • Second Floor Connection Remodel: - Plumbing -Remove existing sink and tub -cap pipe in place. Existing RTU Replacement • Removal of existing AHU's (Qty. 4) from roof included. Units will be set on ground for removal by others. • Due to the location of the existing AHU's (Sherriff, Atrium, Detention) in a roof well, these units will require remote DX condensing units to provide cooling. All refrigeration piping included as part of our bid. Condensing unit sections to be set on new Sheriffs Addition. • Duct fabrication and installation to connect new AHU's to existing duct locations. • Hot water piping disconnect from existing AHU and re-installation to new AHU's. It is assumed the existing hot water pipe and control valves are sized adequately for the new AHU's. We will provide simple hot water pipe reconnection only. Ceiling removal required for new piping requirements. • All roof cut and patch for new AHU's provided by others. Level roof curbs will be required for the remote condensing sections provided by others. • Existing Sheriffs, Atrium, and Detention AHU's (AHU-2,3,4) -One (1) 11,125 CFM, One (1) 10,000 CFM, One (1) 21,000 CFM constant volume, split system AHU. Units provided per plans/specifications. 13 FCI Constructors, Inc. ~, Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 HVAC System Description Temperature Controls Description The Trane Company will provide a Tracer Summit Building Automation System for the above-mentioned project with the following qualifications, and with reference to the attached terms and conditions: Items provided by Denver Trane BAS Department: - Engineered Drawings - Installation, Labor, and Material - Project Supervision - System Programming - Custom and Standard Graphics Package Update - BAS Checkout and Commissioning - (3) 4 Hour Owner Training Session(s) - One year (1) Parts and Labor Warranties Items Controlled and Monitored through the BAS: - (3) VAV Air Handling Units o MP.580 Controllers o Heating Water Valve o Condenser Interlock o Duct Static Pressure o Discharge Air Temperature o Building Static Pressure o Communication Interface - (3) VAV Intellipak Units o Heating Water Valve o Discharge Air Temperature o Duct Static Pressure o Building Static Pressure o Communication Interface Existing RTU Replacement (48) New VAV Boxes o W.551 Controller o Discharge Air Temperature o Hot Water Control Valve o Space Temperature (13) New Detention Center VAV Boxes o W.551 Controller o Discharge Air Temperature o Hot Water Control Valve o Vandal Proof Space Temperature 14 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions HVAC System Description Existing RTU Replacement Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 (2) New Exhaust Fans o StarUStop o Status (1) Boiler Plant o (3) New Boilers ^ Enable/Disable ^ Alarm ^ Leaving Water Temperature ^ Temperature Setpoint ^ Circulation Pump Start/Stop o (2) System Hot Water Pumps ^ StarUStop ^ Status ^ Speed o System Differential Pressure o Outside Air Temperature o System Supply Water Temperature o System Return Water Temperature o Combustion Air Damper Actuator Items Monitored through the BAS: - (3) Separate Housing Solenoid Valve Systems (system and valves provided and installed by others, Low Voltage Interlocks by Trane) 0 3 Valves each System - Transfer Fan - 1 Status - Flood Pump Status - (4) Zones C02 (for Outside Air Reset) 15 FCI Constructors, Inc. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 HVAC System Description Items Controlled through Standalone Controls (Not Connected to the BAS): - (2) Temperature Sensor Relocates - (4) Transfer Fans o Thermostat Controlled - (3) HW Cabinet Unit Heaters (Electric C abinet heaters integrally controlled - no scope) o Thermostat Controlled (3) Split Systems o Condenser Interlock o Thermostat Mount Exclusions: - Independent Commissioning Agent - HVAC Equipment dedicated to Smoke Control outside of the new Detention areas. Domestic Hot Water Heaters -Use heat exchangers Job specific items provided: - (1) Building Control Unit - Interface to Eagle County Server System - (4) MP.581 Programmable Multi Purpose Controller - (4) MP.503 Multi Purpose Controllers 16 FCI Constructors, Inc. ~ ,. Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Guaranteed Maximum Price Estimate- R4 Clarifications 8~ Assumptions November 18, 2008 Plumbing Svstem Description • Under floor sanitary sewer to 5'outside -Schedule 40 Plasti c. • Under floor storm sewer to 5' outside -Schedule 40 Plastic. • Under floor domestic water piping to 5' outside - K Copper. • Above floor waste and vent piping - NH Cast Iron. • Above floor storm drain piping - NH Cast Iron. • Above floor domestic water piping - L Copper. • Gas piping -Schedule 40 Black Steel. • Piping insulation. • Heating equipment hook-ups; equipment furnished and set in place by others. • Kitchen equipment hook-ups; equipment furnished and set in place by others. • Excavation with bedding and compaction. • Fixture List 17 -Water closets- white/wall mount/flush sensor valves 4 -Lavatories- white/counter mount/chrome sensor faucets 14 -Lavatories-white/wall hung/pedestal/chrome faucets 4 -Urinals- whitelwall hung/with flush sensor valves 2 -Kitchen sinks -single compartment/with disposal/chrome faucet/with spray 2 -Dishwasher hook-ups (Dishwashers furnished and installed by others) 2 - Icemaker hook-ups (Icemakers furnished and installed by others) 9 -Sinks- stainless steel/chrome faucets 4 -Mop sinks -Terrazzo 2 -Washer wall boxes 8 -Showers -handicap/chrome valve & drain/tile type 1 -Dual level handica p electric water cooler 2 -Gas fired water heaters with expansion tanks 1 -Circulating pump 4 -Floor drains 1 -Floor sink 14 -Roof drains 14 -Overflow roof drains 1 -Reduced pressure backflow preventer 3 -Wall hydrants 3 -Mixing valve 2 -Sewage grinders (Muffin monsters) 1 -Sump pump with basin 1 -Roof hydrant 17 FCI Constructors, Inc. Eagle County Justice Center Guaranteed Maximum Price Estimate- R4 Expansion & Renovations Clarifications & Assumptions Eagle, CO. November 18, 2008 D. Clarifications/Assumptions Addendum #1 and #2 MTech acknowledges receiving Addendum #1, #2, and the boiler plant drawings/specifications. All scope associated with these documents have been incorporated into our estimate. Boiler Room Remodel • Demolition of existing boiler, pumps, and main piping within Boiler Room. • System drain down and fill as required. • Three (3) 2,000 MBH, forced draft, condensing hot water boilers (Aerco or PK MACH). • Two (2) base mounted hot water circulation pumps. • 50% propylene glycol content for hot water system. • All hot water piping, pipe accessories, and code required insulation included. • Boiler flue venting of individual stack from boiler through roof with roof cap termination. Flue venting to be AL-29-4C stainless steel m aterial. • Combustion air venting from boilers to existing combustion air louver located above door. • Note: The boiler circulation pumps (HWP-1,2,3) as called out on the plans are not required and will not be provided. This has been confirmed with the boiler manufacturer and CRA. 18 FCI Constructors, Inc. •• o Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Electrical Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 88. Pricing is based on One-Line design as shown on Sheet E0.2. 89. We have included the necessary work to install the Holy Cross transformer vault and medium voltage conduit provided by the utility. 90. Pricing includes the use of copper conductors as a base cost. We have included an Alternate to utiliz a aluminum feeders for 250-amp and larger. 91. GFI protection is included on the new main switch gear only as indicated on the One Line drawing. 92. Concrete encasement or structural modifications required for service entrance raceways is not included. 93. Pricing includes creation of complete Method of Procedures (MOP) for all major installations and shutdowns. 94. Pricing includes thirty days of continuous metering to accommodate verification of existing loads for engineering purposes. 95. Pricing is based on use of the existing 250-kW emergency generator. 96. We have included a budget to provide a load bank test of the existing generator. 97. We have included fuel refilling of the existing generator after load bank testing and temporary power usage. 98. Feeder pricing is based on the use of copper conductors as our base bid. An Alternate has been included to utilize compact aluminum feeders. 99. Pricing excludes all costs for concrete encasement of feeders from the generator to the emergency switch gear. 100. Pricing includes all costs associated with temporary power during main switchgear cut-over. 101. Scope of work included as indicated on the electrical drawings. 102. Provision of concrete bases for new pole tights is included. 19 FCI Constructors, Inc. ~ 'z Eagle County Justice Center Expansion & Renovations Eagle, CO. D. Clarifications/Assumptions Electrical Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 103. Pricing includes time clock and controls associated with new site lighting. However, price does not include interface of existing exterior lighting control with new addition. 104. Scope of work included as indicated on the electrical drawings. 105. Pricing is based on the use of MC cable where allowed by code and specifications. 106.A11 power connections are based on devices as indicated on the electrical drawings. 107. Pricing based on the use of MC cable where allowed by code and specifications. 108. Weatherproof GFI receptacles will be placed on the roof as required by the National Electric Code for service to mechanical equipment. 109. Pricing is based on equipment as indicated on the Mechanical drawings. 110. VFD's and motor starters shall be provided by the Mechanical contractor. 111. We have included twenty (20) fire/smoke damper power connections after coordination with MTech. 112. Price is based on disconnects for VAV's being provided with unit. 113. No costs have been included for electric snow melt or heat tracing. 114. Pricing excludes controls and control wiring to mechanical equipment. 115. Pricing is based on a new complete Notifier fire alarm system for the new additions, as well as all existing areas. 116. Fire alarm pricing is based on the use of plenum-rated cabling in lieu of a complete raceway system where acceptable by code. 117. We have included Add/Alternate pricing for First Vision Touch Screen if required by The Authority Having Jurisdiction. 20 FCI Constructors, Inc. ~. ~ v ~, Eagle County Justice Center Expansion 8~ Renovations Eagle, CO. D. Clarifications/Assumptions Electrical Guaranteed Maximum Price Estimate- R4 Clarifications & Assumptions November 18, 2008 118. Pricing includes development of a comprehensive and complete Method of Procedure (MOP) for phasing and replacement of the existing fire alarm system. 119. Pricing based on the reuse of existing cabling and raceways in areas as approved by engineer. 120. Included scope is based on device quantity/locations as indicated on the Electrical drawings. 121. Provision of a bridle ring, j-hook or cable tray wire management system is excluded. 122. Pricing does not include any costs associated with Telephone/Data/CAN equipment, cabling or installation. 123. Included scope is based on device quantity/locations as indicated on the Electronic Security Systems and TA drawings. 124. Pricing does not include costs associated with Security/Access Control/CCTV/AV/Courtroom Technology equipment, cabling or installation. The cost for an empty conduit raceway is included for the Security Electronics system. 125. All doors requiring rough-in shall be coordinated by the security contractor. 126. Pricing includes an empty conduit raceway only, for a radio amplification system. Wiring, equipment and devises are not included. 127. Budget includes aFranklin-style Class I lightning protection system as shown on the Electrical drawings. 21 FCI Constructors, Inc. ~- ~ ' M Eagle County Justice Center Guaranteed Maximum Price Estimate- R4 Expansion & Renovations Clarifications & Assumptions Eagle, CO. November 18, 2008 E. Allowances -These are the Allowances where the County is at Risk. Other allowances indicated in the GMP are FCI at Risk. 1. The following items of work/scope are included as allowances for. The allowances are direct cost of the work and do not include FCI General Conditions, CM/GC Fees, Insurances, and Bond costs. a. Removal & replacement of unsuitable and/or frozen soils. b. Pot holing for existing underground utilities. c. Relocation of existing trees/plants for replanting. d. Repairs/modifications to existing landscape irrigation system e. Paint/patch repairs to existing finishes for new life safety upgrades (fire alarm & fire sprinklers). f. New carpeting type CPT-3 to match existing. (392 sy @ $27 = $10,584). g. Floor sink work in Jail Kitchen End of Clarifications & Assumptions. 22 $232,200 $10,000 $50,000 $15,000 $93,451 $27.00/sy $40,000 FCt Constructors, Inc.