No preview available
HomeMy WebLinkAboutC19-168 FCI Constructors FIRST AMENDMENT TO AGREEMENT BETWEEN EAGLE COUNTY, COLORADO AND FCI CONSTRUCTORS, INC. THIS FIRST AMENDMENT (“First Amendment”) is effective as of _____________________, by and between FCI Constructors, Inc. a Colorado corporation (hereinafter “Consultant” or “Contractor”) and Eagle County, Colorado, a body corporate and politic (hereinafter “County”). RECITALS WHEREAS, Eagle County Housing and Development Authority (“ECHDA”) and Consultant entered into an agreement dated the 7th day of August, 2018, for Preconstruction and Construction Services (the “Original Agreement”) for the ECHDA Eagle Ranch Lot 3 Apartments, also known as Two10 (the “Project”); and WHEREAS, the ECHDA assigned the Original Agreement to the County and the County agreed to assume all obligations thereunder, effective as of the 15th day of May, 2019; and WHEREAS, the Original Agreement provides for the performance of certain Work by the Consultant, including Preconstruction and Construction Services, at a Guaranteed Maximum Price (“GMP”); and WHEREAS, Section 5.6.3 of the Original Agreement provides that if OWNER elects to accept the GMP or a negotiated version thereof, as determined by OWNER in its sole discretion, the GMP and its basis shall be set forth in an amendment to the Original Agreement; and WHEREAS, Section 2.1 F. of the Original Agreement provides that the Consultant will submit to OWNER a detailed budget and construction schedule with the GMP; and WHEREAS, County and Consultant desire by this First Amendment to document the acceptance by the County of the GMP, budget and the construction schedule for the Project. FIRST AMENDMENT NOW THEREFORE, in consideration of the foregoing and the mutual rights and obligations as set forth below, the parties agree as follows: 1. Pursuant to Section 5.6.3 of the Original Agreement, OWNER hereby accepts the GMP and detailed budget attached hereto as Exhibit A, and incorporated herein by this reference, and the construction schedule attached hereto as Exhibit B, and incorporated herein by this reference. 2. Pursuant to Section 12.8 of the Original Agreement, signature by OWNER may be made by OWNER’s Project Manager, so long as such change orders and amendments are within the budget constraints set for the Project. The GMP, attached as Exhibit A, is within the budget constraints set for the Project. DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 5/20/2019 2 Eagle County Am Scope and Comp Final 5/14 3. Capitalized terms in this First Amendment will have the same meaning as in the Original Agreement. To the extent that the terms and provisions of the First Amendment conflict with, modify or supplement portions of the Original Agreement, the terms and provisions contained in this First Amendment shall govern and control the rights and obligations of the parties. 4. Except as expressly altered, modified and changed in this First Amendment, 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. 5. This First Amendment shall be binding on the parties hereto, their heirs, executors, successors, and assigns. IN WITNESS WHEREOF, the parties hereto have executed this First Amendment to the Original Agreement the day and year first above written. EAGLE COUNTY, COLORADO, by and through its Project Manager By: _____________________________________ Rick Ullom Print Name: ______________________________ Title: Project Manager CONSULTANT By: _____________________________________ Print Name: ______________________________ Title: ___________________________________ DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 Shane Haas Executive Vice President Rick Ullom 3 Eagle County Am Scope and Comp Final 5/14 EXHIBIT A GUARANTEED MAXIMUM PRICE DETIALED BUDGET DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 PREPARED BY: PREPARED FOR: GMP ESTIMATE May 9, 2019 PROJECT: Eagle Ranch Apartments Eagle Colorado DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 TOTAL SF 24,484 DD ESTIMATE 10/29/18 R3 3/15/19 DESCRIPTION TOTAL COST COST/SF NOTES TOTAL COST VARIANCE 010000 GENERAL CONDITIONS 290,798$ 11.88$ 290,798$ -$ 310000 SITE WORK 570,868$ 23.32$ 664,177$ (93,309)$ 020000 HELICAL PIERS 180,291$ 7.36$ 186,280$ (5,989)$ 030000 CONCRETE 498,399$ 20.36$ 435,631$ 62,768$ 040000 MASONRY 263,543$ 10.76$ 230,347$ 33,196$ 050000 METALS 185,866$ 7.59$ 199,059$ (13,193)$ 060000 WOOD & PLASTICS 1,079,963$ 44.11$ 901,404$ 178,558$ 070000 THERMAL & MOISTURE PROTECTION 476,479$ 19.46$ 564,305$ (87,826)$ 080000 DOORS & WINDOWS 328,564$ 13.42$ 284,125$ 44,439$ 090000 FINISHES 730,486$ 29.84$ 628,960$ 101,526$ 100000 SPECIALTIES 24,870$ 1.02$ 15,880$ 8,990$ 110000 EQUIPMENT 67,536$ 2.76$ 77,427$ (9,891)$ 120000 FURNISHINGS 31,442$ 1.28$ 27,373$ 4,069$ 130000 SPECIAL CONSTRUCTION 136,000$ 5.55$ PV SYSTEM ALLOWANCE 120,000$ 16,000$ 140000 CONVEYING SYSTEMS 102,240$ 4.18$ 115,000$ (12,760)$ 210000 FIRE SUPPRESSION 116,185$ 4.75$ 87,855$ 28,330$ 220000 PLUMBING 715,607$ 29.23$ 693,795$ 21,811$ 230000 HVAC 609,140$ 24.88$ 515,062$ 94,078$ 260000 ELECTRICAL 513,216$ 20.96$ 529,469$ (16,253)$ 27/280000 LOW VOLTAGE/SPECIAL SYSTEMS 92,810$ 3.79$ 44,071$ 48,739$ SUBTOTAL - DIRECT COST 7,014,303$ 286.49$ 6,611,018$ 403,285$ CONTINGENCY-BID/ESTIMATING -$ -$ 0.00% 132,220$ (132,220)$ CONTINGENCY- CONSTRUCTION PHASE/GMP 175,358$ 7.16$ 2.50% 165,275$ 10,082$ BUILDERS RISK INSURANCE 20,079$ 0.82$ 18,925$ 1,154$ GENERAL LIABILITY INSURANCE 46,920$ 1.92$ 0.60% 45,420$ 1,500$ LEED MANAGEMENT 80,000$ 3.27$ 80,000$ -$ PROPERTY SURVEY -$ -$ BY OWNER -$ -$ SOILS INVESTIGATION/GEOTECHNICAL ENG -$ -$ BY OWNER -$ -$ MATERIALS TESTING / INSPECTION -$ -$ BY OWNER -$ -$ PLANNING APPLICATIONS/PERMIT/REVIEW FEES -$ -$ BY OWNER -$ -$ BUILDING PERMIT -$ -$ BY OWNER -$ -$ ARCHITECTURAL DESIGN & ENGINEERING (C/S/M&E) -$ -$ BY OWNER -$ -$ FCI PAYMENT/PERFORMANCE BONDS 42,774$ 1.75$ 1-YEAR WARRANTY 44,663$ (1,889)$ FCI CONSTRUCTION PHASE FEE 442,766$ 18.08$ 6.00% 425,851$ 16,915$ TOTAL ESTIMATED COST 7,822,199$ 319.48$ 7,523,373$ 298,827$ Project: Eagle Ranch Apartments GMP ESTIMATE Confidential - FCI Constructors, Inc.2 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 310000 SITE WORK SITEWORK SUBCONTRACTOR 360 - CIVIL LS 1.00 285,141.00$ 285,141$ SITE PREPARATION PERIMETER SILT FENCING LF 804.00 -$ w/above SOIL/EROSION CONTROL/HAYBALES LS 1.00 -$ w/above STONE TRACKING PAD SF 1,200.00 -$ w/above DUST CONTROL LS 1.00 -$ w/above STREET CLEANING LS 1.00 5,400.00$ 5,400$ SOIL EROSION MAINTENANCE LS 1.00 2,100.00$ 2,100$ CONCRETE WASH OUT LS 1 2,000.00$ 2,000$ SITE DEMOLITION REMOVE EXISTING CONCRETE APRON SF 405.00 -$ w/above REMOVE CURB & GUTTER LF 68.00 -$ w/above REMOVE EXISTING CONCRETE WALKS SF 246.00 -$ w/above REMOVE EXISTING ASPHALT WALKS SF 3,056.00 -$ w/above REMOVE EXISTING ASPHALT PAVEMENT SF 900.00 -$ w/above REMOVE CONCRETE CURB/GUTTER LF 104.00 -$ w/above MASS EXCAVATION & SITE GRADING MOBILIZATION LS 1.00 -$ w/above CLEAR & GRUB SITE AC 0.87 -$ w/above FINAL GRADE SITE AC 0.87 -$ w/above STRIP/STOCKPILE TOPSOIL CY 1,400.44 -$ w/above EXCAVATE PAVEMENTS -MACHINE CY 253.72 -$ w/above DISPOSE EXCESS MATERIAL CY 304.47 -$ w/above EXCAVATE PAVEMENTS -MACHINE CY 128.99 -$ w/above DISPOSE EXCESS MATERIAL CY 154.78 -$ w/above EXCAVATE FOUNDATIONS -MACHINE - DUMPSTER PAD CY 31.73 -$ w/above BACKFILL FOUNDATIONS-IMPORT MAT'L - DUMPSTER PAD CY 26.44 -$ w/above DISPOSE EXCESS MATERIAL - DUMPSTER PAD CY 31.73 141.62$ 4,494$ SCARIFY/RECOMPACT UNDER PAVEMENTS-8" - DUMPSTER PAD SY 7.89 -$ w/above SCARIFY & RECOMPACT -PAVEMENT SUB GRADE- 8"SY 1,434.77 -$ w/above EXCAV. & BACKFILL & COMPACT PLACE/COMPACT DRAINAGE FILL UNDER SLAB- 4"CY 36.68 -$ w/above FINE GRADE SUBGRADE SF 11,132.00 -$ w/above EXCAVATE FOUNDATIONS -MACHINE CY 379.89 -$ w/above DISPOSE EXCESS MATERIAL CY 417.88 -$ w/above EXCAVATE FOUNDATIONS -MACHINE CY 3,272.83 -$ w/above BACKFILL FOUNDATIONS- IMPORT MAT'L CLASS 2 ROAD BASE CY 346.24 -$ w/above DISPOSE EXCESS MATERIAL CY 3,743.02 -$ w/above OVER-EXCAVATE BUILDING FTGS -36"CY 290.67 -$ w/above IMPORT CLASS 2 ROADBASE FILL TO BUILDING FTGS -36"CY 319.73 -$ w/above DISPOSE EXCESS/UNSUITABLE MATERIAL CY 348.80 -$ w/above EXCAVATE FOUNDATIONS -MACHINE CY 2,061.40 -$ w/above BACKFILL FOUNDATIONS- NATIVE MAT'L CY 2,061.40 -$ w/above BACKFILL FOUNDATIONS- NATIVE MAT'L CY 153.65 -$ w/above RADON MITAGATION LS 1.00 27,000.00$ 27,000$ 15 MIL VAPOR BARRIER- STEGO WRAP SF 3,001.00 0.41$ 1,240$ 15 MIL VAPOR BARRIER- STEGO WRAP SF 12,057.00 0.41$ 4,984$ ALLOW FOR ROCK EXCAVATION/REMOVAL EXCLUDED EXCL - -$ excluded DE-WATERING EXCLUDED EXCL -$ excluded PAVEMENT BASE MATERIAL ASPHALT PAVEMENT BASE COURSE- 9" OF CLASS 2 ROAD BASE CY 148.71 -$ w/above ASPHALT PAVEMENT BASE COURSE- 6" OF CLASS 2 ROAD BASE CY 105.01 -$ w/above ASPHALT PAVEMENT BASE COURSE- 10" OF CLASS 2 ROAD BASE CY 28.59 -$ w/above PAVEMENT BASE COURSE- 6" OF CLASS 2 ROAD BASE CY 97.29 -$ w/above Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 310000 SITEWORK FCI Constructors, Inc. Confidential Page 3 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 DESCRIPTION UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL PAVEMENT BASE COURSE- CLASS 2 ROAD BASE- 4" THICK CY 17.96 -$ w/above FOUNDATION DRAINAGE SYSTEM PERIMETER FOUNDATION DRAINS- 4" PERF PIPE LF 765.45 -$ w/above FOUNDATION SUMP MANHOLE & PUMP EA 1.00 4,500.00$ 4,500$ STORM SEWER STORM SEWER PIPING-12"PVC LF 118.00 -$ w/above 12" NYOPLAST AREA DRAINS EA 3.00 -$ w/above STORM MANHOLE STRUCTURES-48" DIA EA 1.00 -$ w/above SANITARY SEWER SANITARY SEWER - 4" PVC PIPE LF 50.00 -$ w/above SANITARY SEWER MANHOLES-48" DIA EA - -$ w/above SAND/OIL SEPERATOR EA - -$ w/above SEWER TAP EA 1.00 -$ w/above CUT AND CAP SANITARY LINES EA 2.00 -$ w/above WATER SERVICE FIRE/DOMESTIC WATER LINE- 6"- DIP MATERIAL LF 90.00 -$ w/above FIRE SERVICE ENTRIES EA 1.00 2,650.00$ 2,650$ WATER METER & VAULT EXCLUDED ESCL - -$ excluded WET TAP EA 1.00 -$ w/above CUT AND CAP WATER LINES EA 1.00 1,817.00$ 1,817$ NATURAL GAS SERVICE GAS LINE -FROM EXISTING MAIN - TRENCH & BF ONLY-NO PIPE LF 75.00 18.00$ 1,350$ ELECTRICAL SERVICE TRENCH AND BACKFILL FOR ELEC SERVICE AND LIGHT POLE LF 345.00 26.09$ 9,000$ SET AND BACKFILL LIGHT POLE BASE LS 1.00 450.00$ 450$ SITEWORK SUPPORT & MISC TEMP BARRICADES/ MAINT OF TRAFFIC LS 1.00 15,000.00$ 15,000$ SURVEYING AND STAKING LS 1.00 25,000.00$ 25,000$ LAYOUT/COORDINATION HRS 210.00 62.00$ 13,020$ CLEANUP HRS 215.00 38.00$ 8,170$ SUBTOTAL - SITEWORK 413,316$ 020440 HAZARDOUS MATERIALS ABATEMENT NIC - BY OWNER EXCLUDED LS - -$ excluded SUBTOTAL- HAZARDOUS MATERIALS ABATEMENT -$ 312510 ASPHALT PAVING ASPHALT WORK FRONTIER PAVING LS 1.00 30,326.00$ 30,326$ ASPHALT PAVMENT- 4" TH - LIGHT DUTY PVMNT TNS 119.08 -$ w/above ASPHALT PAVMENT- 4" TH - HEAVY DUTY PVMNT TNS 112.43 -$ w/above FINE GRADE SUBGRADE SY 1,113.56 -$ w/above SOIL STERILANT SY 1,113.56 -$ w/above WHEEL STOPS NOT SHOWN - EXCLUDED EXCL - -$ excluded PAVEMENT MARKINGS LS 1.00 1,650.00$ 1,650$ TEMP BARRICADES/ TRAFFIC CONTROL LS 1.00 9,000.00$ 9,000$ PAVEMENT PATCHING- STREET REPAIRS ALLOW- UTILITY CUTS SF 960.00 7.50$ 7,200$ ASPHALT COST ESCALATION TNS 231.51 8.00$ 1,852$ SUBTOTAL- ASPHALT PAVING 50,028$ 312875 MISCELLANEOUS SITE IMPROVEMENTS RAISED PLANTER ALLOW EA 1.00 5,000.00$ 5,000$ WOOD ENTRY TRELLIS ALLOW EA 1.00 3,070.00$ 3,070$ SITE FURNISHINGS - BENCHES ALLOW EA 2.00 1,840.00$ 3,680$ ON SITE TRAFFIC SIGNS- POST & PANEL ALLOW EA 4.00 280.00$ 1,120$ SITE FURNISHINGS - BIKE RACK N/A-EXCLUDED EA - -$ excluded SITE FURNISHINGS - TRASH RECEPTACLES N/A-EXCLUDED LS - -$ excluded SITE FURNISHINGS -BBQ GRILLS N/A-EXCLUDED LS - -$ excluded MONUMENT SIGN N/A-EXCLUDED LS - -$ excluded TAPERED FLAGPOLE-EXPOSED HALYARD N/A-EXCLUDED EA - -$ excluded 310000 SITEWORK FCI Constructors, Inc. Confidential Page 4 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 DESCRIPTION UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL TAPERED FLAGPOLE-EXPOSED HALYARD- FOUNDATION & INSTALLATION N/A-EXCLUDED EA - -$ excluded GAZEBO STRUCTURE N/A-EXCLUDED LS - -$ excluded PLAYGROUND EQUIPMENT N/A-EXCLUDED LS - -$ excluded SUBTOTAL- MISC. SITE IMPROVEMENTS 12,870$ 312900 LANDSCAPING & IRRIGATION LANDSCAPE AND IRRIGATION CLARKE & CO LS 1.00 67,237.00$ 67,237$ FINE GRADE LS AREAS INCL 1.00 -$ w/above AMENDMENT & FERTILIZER INCL 1.00 -$ w/above NATIVE SEED AREAS INCL 1.00 -$ w/above LAWN TURF AREAS- SOD INCL 1.00 -$ w/above SHRUBS INCL 1.00 -$ w/above NATIVE GRASSES INCL 1.00 -$ w/above PERENNIALS INCL 1.00 -$ w/above ORNAMENTAL TREES INCL 1.00 -$ w/above DECIDUOUS TREES INCL 1.00 -$ w/above EVERGREEN TREES INCL 1.00 -$ w/above LANDSCAPE IRRIGATION SYSTEM INCL 1.00 -$ w/above WASHED RIVER COBBLE MULCH INCL 1.00 -$ w/above SHREDDED BARK MULCH INCL 1.00 -$ w/above WEED BARRIER FABRIC INCL 1.00 -$ w/above LANDSCAPE EDGER INCL 1.00 -$ -$ WAUSAU PAVERS SF 560.00 27.90$ 15,624$ ADDITIONAL PAVERS DUE TO MINIMUM ORDER TO REMAIN PALLETIZED ON SITE SF 940.00 12.55$ 11,793$ SUBTOTAL- LANDSCAPING & IRRIGATION 94,654$ 310000 SITE WORK - TOTALS 570,868$ 310000 SITEWORK FCI Constructors, Inc. Confidential Page 5 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 020000 SITE WORK (BUILDING) 025120 HELICAL PIER FOUNDATIONS HELICAL PIERS STRAIGHT LINE CONST EA 233.00 773.78$ 180,291$ HELICAL PIERS - TESTING INCL 1.00 -$ w/above 50 YEAR LIFE REQUIREMENT INCL 1.00 -$ w/above ENGINEERING INCL 1.00 -$ w/above TOTAL - HELICAL PIER FOUNDATIONS 180,291$ 020000 SITE WORK (BUILDING) - TOTALS 180,291$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 020000 HELICAL PIERS FCI Constructors, Inc. Confidential Page 6 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 030000 CONCRETE 033000 CAST IN PLACE CONCRETE ASHLEY CONCRETE LS 1.00 468,986.00$ 468,986$ BUILDING CONCRETE INCL -$ w/above FOOTINGS INCL -$ w/above WALLS INCL -$ w/above COLUMNS INCL -$ w/above CURB WALL INCL -$ w/above 5" BASEMENT SOG INCL -$ w/above VAPOR BARRIER INCL -$ w/above 1.25" GYPCRETE W/ 1/4' SOUND BOARD - 1ST FLOOR INCL -$ w/above 1.25" GYPCRETE W/ 1/4' SOUND BOARD - 2ND FLOOR INCL -$ w/above 5' PATIO SOG INCL -$ w/above PATIO THICKENED EDGE INCL -$ w/above 4' LIGHTWEIGHT BALCONY TOPPING INCL -$ w/above CONCRETE PUMP INCL -$ w/above SITE CONCRETE INCL -$ w/above SITE WALL FOOTING INCL -$ w/above SITE WALL INCL -$ w/above BOARD FORM FINISH INCL -$ w/above STAIR WALLS INCL -$ w/above 4' RISERS INCL -$ w/above 6'-6" RISERS INCL -$ w/above STAIR LANDING INCL -$ w/above 4" SIDEWALK INCL -$ w/above SIDEWALK THICKENED EDGE INCL -$ w/above 18" CURB & GUTTER INCL -$ w/above 2' V-PAN INCL -$ w/above 6' V-PAN INCL -$ w/above 8' DUMSTER PAD INCL -$ w/above 8" FILLETS INCL -$ w/above 2 DOME ADA RAMP INCL -$ w/above 5 DOME ADA RAMP INCL -$ w/above 7 DOME ADA RAMP INCL -$ w/above SIGN FOUNDATION INCL -$ w/above LIGHT POLE FOUNDATIONS INCL -$ w/above CONCRETE PUMP INCL -$ w/above 4" VOID FORMS - STAIRS SF 252.00 5.25$ 1,324$ MEP EQUIPMENT PADS SF 250.00 9.50$ 2,375$ WEATHER PROTECTION/TEMP HEAT N/A - EXCLUDED MO - 15,420.00$ excluded MISC. CONCRETE REPAIRS SF 250.00 14.00$ 3,500$ CONCRETE CURB & GUTTER REPLACEMENT LF 104.00 30.00$ 3,120$ AUGER/SET CONCRETE BOLLARDS ALLOW EA 2.00 547.00$ 1,094$ LAYOUT/COORDINATION HRS 130.00 62.00$ 8,060$ CLEANUP HRS 130.00 38.00$ 4,940$ DUMPSTERS PULLS 5.00 1,000.00$ 5,000$ SUBTOTAL- SITE CONCRETE 498,399$ 030000 CONCRETE - TOTALS 498,399$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 030000 CONCRETE FCI Constructors, Inc. Confidential Page 7 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 040000 MASONRY 042000 UNIT MASONRY MASONRY WORK CUSTOM FERGUSON MASONRY LS 1.00 226,690.00$ 226,690.00$ CMU AT CONCRETE WALLS SF 6,216.00 -$ w/above BRICK VENEER LS 1.00 -$ w/above PRECAST CAPS LS 1.00 -$ w/above 8" CMU DUMPSTER ENCLOSURE SF 208.00 15.21$ 3,163$ WEATHER PROTECTION/TEMP HEAT MO 1.00 25,000.00$ 25,000$ LAYOUT/COORDINATION HRS 65.00 62.00$ 4,030$ CLEANUP HRS 70.00 38.00$ 2,660$ DUMPSTERS PULLS 2.00 1,000.00$ 2,000$ SUBTOTAL- UNIT MASONRY 263,543$ 040000 MASONRY - TOTALS 263,543$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 040000 MASONRY FCI Constructors, Inc. Confidential Page 8 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 050000 METALS 051200 STRUCTURAL STEEL TUBE STEEL LS 1.00 20,738.00$ 20,738$ WF STEEL LS 1.00 16,824.00$ 16,824$ STEEL ANGLES & LINTELS LS 1.00 11,860.00$ 11,860$ STRUCTURAL STEEL/JOIST ERECTION w/DIV 6 FRAMING LS 1.00 -$ w/div 6 framing TOUCH UP PRIMER PAINT LS 1.00 2,450.00$ 2,450$ CRANE PADS/LEVELING LS 1.00 3,980.00$ 3,980$ LAYOUT/COORDINATION HRS 35.00 62.00$ 2,170$ CLEANUP HRS 30.00 38.00$ 1,140$ SUBTOTAL- STRUCTURAL STEEL TNS 1.00 59,162$ 055010 MISCELLANEOUS METALS EAST METAL STAIRS-4' 0" WIDE- W/RAILINGS/HANDRAILS LS 1.00 24,400.00$ 24,400$ PRECAST TREADS FOR STAIRS EA 25.00 200.00$ 5,000$ WALL MOUNTED HANDRAIL LF 36.00 75.52$ 2,719$ METAL GUARDRAIL W/ 1/8" CABLES LF 129.00 203.99$ 26,315$ STEEL RAILINGS-FLOOR MOUNTED LF 40.00 140.16$ 5,606$ STEEL RAILINGS-ROOF PARAPET LF 47.00 140.16$ 6,588$ PIPE BOLLARDS- 4" DIA-GALVANIZED EA 2.00 236.80$ 474$ ELEVATOR PIT LADDER EA 1.00 675.00$ 675$ TRASH ENCLOSURE GATE LEAF PAIR 1.00 5,000.00$ 5,000$ MISC METAL INSTALLATION BRICK LINTEL INSTALL w/DIV 4 LS 1.00 23,000.00$ 23,000$ EXTERIOR METAL STAIRS EA 3.00 7,666.00$ 22,998$ LAYOUT/COORDINATION HRS 45.00 62.00$ 2,790$ CLEANUP HRS 30.00 38.00$ 1,140$ SUBTOTAL- MISCELLANEOUS METALS 126,704$ 050000 METALS - TOTALS 185,866$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 050000 METALS FCI Constructors, Inc. Confidential Page 9 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 060000 WOOD & PLASTICS 061100 ROUGH CARPENTRY & SIDING FRAMING & SIDING CUSTOM ON-SITE INC LS 1.00 738,490.00$ 738,490$ ROUGH FRAMING MATERIALS INCL - -$ w/above WALL AND FLOOR MATERIALS INCL - -$ w/above HARDWARE INCL - -$ w/above ROOF FRAMING MATERIALS INCL - -$ w/above ROOF TRUSSES INCL - -$ w/above TRUSS HARDWARE INCL - -$ w/above ROUGH FRAMING LABOR INCL - -$ w/above FRAME FLOORS, WALL, WOOD STAIRS, ROOF INCL - -$ w/above SET STEEL PROVIDED BY OTHERS INCL - -$ w/above SET EXTERIOR DOORS INCL - -$ w/above SET WINDOWS INCL - -$ w/above MAN LIFTS/HOISTING FOR FRAMING INCL - -$ w/above SIDING AND TRIM MATERIALS INCL - -$ w/above EXTERIOR SIDING MATERIALS INCL - -$ w/above SIDING AND TRIM LABOR INCL - -$ w/above EXTERIOR SIDING LABOR INCL - -$ w/above MAN LIFTS/HOISTING FOR SIDING & TRIM INCL - -$ w/above DRAFT BARRIERS AT TRUSSES LS 1.00 6,100.00$ 6,100$ MISC BLOCKING LF 2,000.00 1.50$ 3,000$ ADD FOR FSC CERTIFIED LUMBER N/A-EXCLUDED LS - -$ excluded MISC ROUGH CARPENTRY ALLOWANCE DROPS SF 24,484.00 1.30$ 31,829$ LAYOUT/COORDINATION HRS 220.00 62.00$ 13,640$ CLEANUP HRS 180.00 38.00$ 6,840$ DUMPSTERS PULLS 7.00 1,000.00$ 7,000$ SUBTOTAL- ROUGH CARPENTRY 806,899$ 064010 MILLWORK CABIINETS AND TOPS OSBURN LS 1.00 176,764.00$ 176,764$ KITCHEN CABINETS & COUNTERS BASE CABINETS MID-CONTINENT ROHE IN OAK PER SPEC LF - -$ -$ WALL CABINETS MID-CONTINENT ROHE IN OAK PER SPEC LF - -$ -$ COUNTERTOPS - PLASTIC LAMINATE FORMICA PER SPEC. SPECED WILSON ART IS AN ADDITIONAL $10,550 LF - -$ -$ BATHROOM CABINETS & COUNTERS LF - -$ -$ VANITY CABINETS MID-CONTINENT ROHE IN OAK PER SPEC EA - -$ -$ COUNTERTOPS - PLASTIC LAMINATE FORMICA PER SPEC. SPECED WILSON ART IS AN ADDITIONAL $10,550 EA - -$ -$ SUBTOTAL- MILLWORK 176,764$ 064430 WOOD TRIM & MOULDINGS SUPPLY BASE LF 4,583.75 0.98$ 4,492$ WOOD WINDOW CASINGS LF 2,984.25 0.82$ 2,447$ WOOD DOOR CASINGS LF 6,112.25 0.82$ 5,012$ BYPASS DOOR JAMB MATERIALS EA 50.00 30.00$ 1,500$ PAINTED WOOD WINDOW STOOLS- 2 PC LF 442.20 4.20$ 1,857$ BEDRM CLOSET SHELVING - VINYL COATED STEEL 1-TIER SHELVING LF 183.00 9.00$ 1,647$ LAUNDRY CLOSET SHELVING - VINYL COATED STEEL 1-TIER SHELVING LF 126.00 9.00$ 1,134$ LINEN CLOSET SHELVING - VINYL COATED STEEL 3- TIERS OF SHELVING ALLOWED LF 179.00 9.00$ 1,611$ INSTALLATION SOUTHWEST CONST.LS 1.00 73,735.00$ 73,735$ SET HM FRAME AND DOORS INCL 1.00 -$ w/above Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 060000 WOOD & PLASTICS FCI Constructors, Inc. Confidential Page 10 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL SET UNIT ENTRY DOORS INCL 1.00 -$ w/above SET UNIT INTERIOR DOORS INCL 1.00 -$ w/above SET UNIT PATIO DOORS INCL 1.00 -$ w/above TRIM STAIRS INCL 1.00 -$ w/above WINDOW CASING INCL 1.00 -$ w/above WOOD DOOR CASINGS INCL 1.00 -$ w/above PAINTED WOOD WINDOW STOOLS- 2 PC INCL 1.00 -$ w/above BEDRM CLOSET SHELVING - VINYL COATED STEEL 1-TIER SHELVING INCL 1.00 -$ w/above LAUNDRY CLOSET SHELVING - VINYL COATED STEEL 1-TIER SHELVING INCL 1.00 -$ w/above LINEN CLOSET SHELVING - VINYL COATED STEEL 3- TIERS OF SHELVING ALLOWED LF 179.00 16.00$ 2,864$ SUBTOTAL- WOOD TRIM & MOULDINGS 96,299$ 060000 WOOD & PLASTICS - TOTALS 1,079,963$ 060000 WOOD & PLASTICS FCI Constructors, Inc. Confidential Page 11 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 070000 THERMAL & MOISTURE PROTECTION 071060 THERMAL AND MOISTURE THERMAL & MOISTURE LS 1.00 240,000.00$ 240,000$ SUBTOTAL- THERMAL & MOISTURE 240,000$ 074200 STUCCO PLASTER/EIFS STUCCO WALLS STUCCO WORKS LS 1.00 37,200.00$ 37,200$ STUCCO SYSTEM FLASHING TRANSITIONS TO DISSIMILAR MATERIALS LF 988.50 9.00$ 8,897$ SUBTOTAL- STUCCO PLASTER/EIFS 46,097$ 075010 ROOFING SUPPLY & INSTALL ROOFING PETERSEN DEAN LS 1.00 92,815.00$ 92,815$ LOW SLOPE ROOFING SF 8,278.00 -$ w/above SHINGLE ROOFING SF 6,336.00 -$ w/above ROOF HATCH EA 2.00 -$ w/above BALCONIES 206, 208, 209, 210, 211 LS 1.00 28,000.00$ 28,000$ GUTTERS & SPOUTS LS 1.00 8,720.00$ 8,720$ SNOW GUARD LS 1.00 12,282.00$ 12,282$ WEATHER PROTECTION MO 1.00 25,000.00$ 25,000$ SAFETY/TEMP BARRICADES HRS 50.00 44.00$ 2,200$ LAYOUT HRS 55.00 62.00$ 3,410$ SUBTOTAL- MEMBRANE ROOFING 172,427$ 079010 CAULKING & SEALANTS FIRE STOPPING ALLOWANCE ALW 1.00 4,000.00$ 4,000$ CAULKING SF 24,484.00 0.57$ 13,956$ SUBTOTAL- CAULKING & SEALANTS 17,956$ 070000 THERMAL & MOISTURE PROTECTION - TOTALS 476,479$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 070000 THERM & MOIS PROT FCI Constructors, Inc. Confidential Page 12 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 080000 DOORS & WINDOWS 081140 FRAMES, DOORS & HARDWARE SUPPLY COLORADO DOORWAYS LS 1.00 113,889.00$ 113,889$ HM FRAMES INCL 1.00 -$ w/above WOOD DOORS INCL 1.00 -$ w/above UNIT ENTRY DOORS 20 MINUTE DOORS INCL 1.00 -$ w/above PATIO DOORS INCL 1.00 -$ w/above HM DOORS INCL 1.00 -$ w/above INTERIOR FRAMES AND DOORS BY-PASS FRAMES CONSTRUCTED W/DIV 6 INCL 1.00 -$ w/above DOOR HARDWARE INCL 1.00 -$ w/above KNOX 3200 BOX INCL 1.00 -$ w/above INSTALL REHANG DOORS EA 249.00 10.00$ 2,490$ INSTALL HARDWARE EA 249.00 20.00$ 4,980$ SUBTOTAL- FRAMES, DOORS & HARDWARE 121,359$ 083105 ACCESS DOORS WALL / CEILING ACCESS DORS EA 24.00 87.00$ 2,088$ SUBTOTAL- ACCESS DOORS 2,088$ 084310 ALUMINUM ENTRANCES & STOREFRONT SUPPLY AND INSTALL PINNACLE GLASS LS 1.00 49,222.00$ 49,222$ DOOR 100C TYPE K EA 1.00 -$ w/above DOOR 100A TYPE H EA 1.00 -$ w/above DOOR 100D TYPE L EA 1.00 -$ w/above DOOR 100B TYPE J EA 1.00 -$ w/above HARDWARE GROUP #1 EA 3.00 -$ w/above HARDWARE GROUP #2 EA 1.00 -$ w/above P1 UNIT EA 3.00 -$ w/above P2 UNIT EA 1.00 -$ w/above P3 UNIT EA 1.00 -$ w/above R UNIT EA 2.00 -$ w/above S UNIT EA 1.00 -$ w/above TEMP WINDOW ENCLOSURES-RHINO CLOTH SF 1,128.00 0.79$ 891$ LAYOUT- WINDOWS/STOREFRONT/GLAZING HRS 25.00 62.00$ 1,550$ SUBTOTAL- ALUMINUM ENTRANCES STOREFRONT 51,663$ 085313 VINYL WINDOWS COMPOSITE WINDOWS ALAN-BRADLEY. INSTALL W/DIV 6 LS 1.00 153,254.00$ 153,254$ SUBTOTAL- RESIDENTIAL WINDOWS 153,254$ 088110 GLASS & GLAZING EA 1.00 200.00$ 200$ SUBTOTAL- GLASS & GLAZING 200$ 080000 DOORS & WINDOWS - TOTALS 328,564$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 080000 DOORS & WINDOWS FCI Constructors, Inc. Confidential Page 13 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 090000 FINISHES 092520 GYPSUM DRYWALL & ACT DRYWALL & ACT WORK SDI LS 1.00 312,760.00$ 312,760$ EXTERIOR WALLS SF 11,403.00 -$ w/above BASEMENT FURRED WALLS SF 2,096.00 -$ w/above INTERIOR LOAD BEARING WALLS SF 23,976.00 -$ w/above INTERIOR PARTITIONS SF 33,354.00 -$ w/above CIELINGS ON ROOF TRUSSES - 2ND FLOOR SF 9,987.00 -$ w/above CEILINGS ON FLOOR JOIST ON RC CHANNEL - 1ST FLOOR SF 10,243.00 -$ w/above CEILING ON FLOOR JOIST - BASEMENT SF 2,660.00 -$ w/above DROPPED SOFFITS FOR MEP - PREROCK SF 340.00 -$ w/above ADD FOR MR GYP IN RESTOOMS SF 7,578.00 -$ w/above ACT SF 507.00 -$ w/above ADD FOR IMPACT RES GYP BD 4' HIGH AT CORRIDORS SF 3,988.00 0.50$ 1,994$ FRAME DROPPED CIELINGS w/DIV 6 LS 1.00 -$ w/div 6 TOUCH UP HRS 80.00 70.00$ 5,600$ TEMP HEAT FOR FINISHES MO 3.00 25,000.00$ 75,000$ LAYOUT/COORDINATION HRS 100.00 62.00$ 6,200$ CLEANUP HRS 85.00 38.00$ 3,230$ DUMPSTERS PULLS 4.00 1,000.00$ 4,000$ SUBTOTAL- GYPSUM DRYWALL 408,784$ 096000 FLOORING SUPPLY & INSTALL COLORADO FLOOR WORKS LS 1.00 171,300.00$ 171,300$ LVT LS 1.00 -$ -$ 4" AND 6' BASE LS 1.00 -$ -$ CP1 CARPET TILE LS 1.00 -$ -$ RUBBER TREADS & RISERS LS 1.00 -$ -$ WALK OFF CARPET LS 1.00 -$ -$ ELEVATOR FLOORING LS 1.00 950.00$ 950$ RH/PH TESTING FOR LVT LS 1.00 1,500.00$ 1,500$ CLEANUP HRS 4.00 38.00$ 152$ DUMPSTERS PULLS 2.00 1,000.00$ 2,000$ SUBTOTAL- FLOORING 175,902$ 099100 PAINTING & WALLCOVERING PAINTING WORK SMUGGLER FINISHES LS 1.00 140,200.00$ 140,200$ PAINT DRYWALL PTNS- LATEX-SINGLE COLOR SF 60,192.00 -$ -$ PAINT DRYWALL PTNS- EPOXY-SINGLE COLOR SF 7,578.00 -$ -$ CONCRETE FLOOR SEALER- CLEAR SF 2,737.00 -$ -$ PAINT DRYWALL CEILINGS - LATEX-SINGLE COLOR SF 22,890.00 -$ -$ PAINT EXTERIOR FIBER CEMENT SIDING & TRIM SF 5,809.10 -$ -$ PAINT EXTERIOR FIBER CEMENT SOFFITS SF 1,787.10 -$ -$ PAINT HM DOOR FRAMES EA 28.00 -$ -$ PAINT HM DOORS EA 29.00 -$ -$ PAINT STEEL INSULATED DOORS EA 22.00 -$ -$ PAINT HC WOOD DOORS EA 68.00 -$ -$ PAINT WOOD DOOR FRAMES EA 68.00 -$ -$ PAINT HC WOOD CLOSET DOORS EA 51.00 -$ -$ PAINT WOOD BASE LF 4,583.75 -$ -$ PAINT WOOD WINDOW CASINGS LF 2,984.25 -$ -$ PAINT WOOD DOOR CASINGS LF 6,112.25 -$ -$ TOUCH UP HRS 80.00 70.00$ 5,600$ SUBTOTAL- PAINTING & WALLCOVERING 145,800$ 090000 FINISHES - TOTALS 730,486$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 090000 FINISHES FCI Constructors, Inc. Confidential Page 14 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 100000 SPECIALTIES 104510 POSTAL SPECIALTIES MULTI-UNIT MAIL BOX ASSEMBLIES N/A - EXCLUDED EXCL - -$ excluded -$ 104010 IDENTIFYING DEVICES (SIGNAGE) APARTMENT ENTRY NUMBERS/LETTERS EA 22.00 55.00$ 1,210$ APARTMENT STORAGE NUMBERS/LETTERS ALLOWANCE EA 22.00 55.00$ 1,210$ WATER SERVICE/TELEPHONE CLOSET SIGN ALLOWANCE EA 4.00 55.00$ 220$ BUILDING ADDRESS - WATER JET CUT STEEL PLATE ALLOWANCE LS 1.00 638.00$ 638$ MISC WAYFINDING SIGNS N/A EA - 59.00$ -$ 3,278$ 103510 FLAGPOLES TAPERED FLAGPOLE-EXPOSED HALYARD-FURNISH & DELIVER N/A-EXCLUDED EA - 1,485.00$ -$ TAPERED FLAGPOLE-EXPOSED HALYARD- INSTALLATION N/A-EXCLUDED EA - 1,440.00$ -$ SUBTOTAL- FLAGPOLES -$ 105210 FIRE EXTINGUISHERS & CABS FIRE EXTINGUISHERS-10# ABC EA 4.00 330.00$ 1,320$ 1,320$ 108010 TOILET ROOM ACCESSORIES SUPPLY AND INSTALL SPECILATIES CONTRACTING LS 1.00 16,512.00$ 16,512$ VANITY MIRROR- WALL MTD-FRAMELESS EA 24.00 115.00$ 2,760$ LAYOUT/COORDINATION HRS 10.00 62.00$ 620$ CLEANUP HRS 10.00 38.00$ 380$ SUBTOTAL- TOILET ROOM ACCESSORIES 20,272$ 10000 SPECIALTIES - TOTALS 24,870$ SUBTOTAL- INDENTIFYING DEVICES SUBTOTAL- POSTAL SPECIALTIES SUBTOTAL- FIRE EXTINGUISHERS & CABINETS Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 100000 SPECIALTIES FCI Constructors, Inc. Confidential Page 15 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 110000 EQUIPMENT 114550 RESIDENTIAL APPLIANCES SUPPLY AND INSTALL SPECIALTY APPLIANCES LS 1.00 67,536.00$ 67,536$ REFRIGERATOR-21.2 CF/ W/ ICE MAKER EA 22.00 -$ w/above DISHWASHER-UNDERCOUNTER EA 22.00 -$ w/above STOVE/COOK TOP RANGE EA 22.00 -$ w/above EXHAUST HOOD EA 22.00 -$ w/above MICROWAVE N/A-EXCLUDED EA - -$ excluded WASHER N/A-EXCLUDED EA - -$ excluded CLOTHES DRYER N/A-EXCLUDED EA - -$ excluded STACKABLE WASHER/DRYER UNITS N/A-EXCLUDED EA - -$ excluded SUBTOTAL- RESIDENTIAL APPLIANCES 67,536$ 110000 EQUIPMENT - TOTALS 67,536$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 110000 EQUIPMENT FCI Constructors, Inc. Confidential Page 16 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 120000 FURNISHINGS 124910 WINDOW TREATMENTS LEVOLOR 2" FAUX WOOD - UNIT WINDOWS ONLY AMBASSADOR BLINDS LS 1.00 31,442.00$ 31,442$ WINDOW COVERINGS AT ALUMINUM STOREFRONT N/A - EXCLUDED EXCL 1.00 -$ excluded SUBTOTAL- WINDOW TREATMENTS 31,442$ 120000 FURNISHINGS - TOTALS 31,442$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 120000 FURNISHINGS FCI Constructors, Inc. Confidential Page 17 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 130000 SPECIAL CONSTRUCTION 136710 SOLAR ENERGY SYSTEMS PHOTOVOLTAIC PANELS ALLOWANCE LS 1.00 136,000.00$ 136,000$ SUBTOTAL- SOLAR ENERGY SYSTEMS 136,000$ 130000 SPECIAL CONSTRUCTION - TOTALS 136,000$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 130000 SPECIAL CONSTR FCI Constructors, Inc. Confidential Page 18 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 140000 CONVEYING SYSTEMS 142010 ELEVATORS TK ENDURA 3 STOP THYSSEN KRUPP EA 1.00 102,240.00$ 102,240$ 1 YEAR WARRANTY INCL 1.00 -$ w/above 1 YEAR INITIAL MAINTENACNE & SERVICE INCL 1.00 -$ w/above 4000 LBS CAPACITY INCL 1.00 -$ w/above 150 FPM RATED SPEED INCL 1.00 -$ w/above 5 YEAR MAINTENANCE & SERVICE AGREEMENT EXCLUDED EXCL 1.00 -$ w/above EA 1.00 -$ w/above EA 1.00 -$ excluded SUBTOTAL- ELEVATORS 102,240$ 140000 CONVEYING SYSTEMS - TOTALS 102,240$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 140000 CONVEYING SYSTEMS FCI Constructors, Inc. Confidential Page 19 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 210000 FIRE SUPPRESSION SYSTEMS 215300 WET TYPE FIRE SUPPRESSION SYSTEM CONNECTION TO SERVICE ENTRY EA 1.00 884.98$ 885$ WET TYPE SYSTEM- RECESSED HEADS FLAMEOUT SF 24,484.00 3.45$ 112,800$ LAYOUT/COORDINATION HRS 25.00 62.00$ 1,550$ CLEANUP HRS 25.00 38.00$ 950$ SUBTOTAL- WET TYPE FIRE SUPPRESSION SYSTEM 116,185$ 210000 FIRE SUPPRESSION - TOTALS 116,185$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 210000 FIRE SUPPRESSION FCI Constructors, Inc. Confidential Page 20 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 220000 PLUMBING 220000 PLUMBING PLUMBING- FIXTURES / EQUIPMENT / DOMESTIC / STORM / WASTE / VENT SF 24,484.00 28.65$ 701,467$ RADON EXHAUST SYSTEM W/DIV 31 LS 1.00 -$ w/div 31 LAYOUT/COORDINATION HRS 120.00 62.00$ 7,440$ CLEANUP HRS 150.00 38.00$ 5,700$ DUMPSTERS PULLS 1.00 1,000.00$ 1,000$ SUBTOTAL- PLUMBING 715,607$ 22/230000 MECHANICAL - TOTALS 715,607$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 220000 PLUMBING FCI Constructors, Inc. Confidential Page 21 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 230000 HVAC 230000 HVAC HVAC WORK SF 24,484.00 24.30$ 595,000$ EQUIPMENT ERV/W-H FANS / FURNACES LS 1.00 w/above DUCTWORK LS 1.00 w/above GRILLES/REGISTERS/DIFFUSERS LS 1.00 w/above EXHAUST FANS LS 1.00 w/above DRYER VENTS & BOXES LS 1.00 w/above THERMOSTATIC CONTROLS LS 1.00 w/above TEST & BALANCE LS 1.00 w/above LAYOUT/COORDINATION HRS 120.00 62.00$ 7,440$ CLEANUP HRS 150.00 38.00$ 5,700$ DUMPSTERS PULLS 1.00 1,000.00$ 1,000$ SUBTOTAL- HVAC 609,140$ 22/230000 MECHANICAL - TOTALS 609,140$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 230000 HVAC FCI Constructors, Inc. Confidential Page 22 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 260000 ELECTRICAL 261000 ELECTRICAL WORK SITE LIGHTING & POWER LS 1.00 47,245.00$ 47,245$ SITE ELECTRICAL TRENCH & BACKFILL LF 345.00 16.00$ 5,520$ SUBTOTAL- ELECTRICAL 52,765$ 261000 ELECTRICAL WORK ELECTRICAL WORK LITTELL ELECTRIC LS 1.00 451,451.00$ 451,451$ ELECTRICAL- EQUIP/PANELS / LIGHTING / WIRING / RACEWAYS / DEVICES /TELE COMM ROUGH IN/TELECOMM WIRING SF 24,484.00 -$ w/above FIRE ALARM SYSTEM LS 1.00 -$ w/above DOOR BELL/CHIMES LS 1.00 -$ w/above ELECTRIC BASEBOARD HEATER- WATER SERVICE ENTRY CLOSET LS 1.00 -$ w/above SECURITY/ACCESS CONTROL SYSTEM N/A-EXCLUDED LS - -$ excluded EMEGENCY POWER-GENERATOR N/A-EXCLUDED EA - -$ excluded HEAT TAPE - APPLIED TO GUTTERS N/A-EXCLUDED LF - -$ excluded LAYOUT/COORDINATION HRS 80.00 62.00$ 4,960$ CLEANUP HRS 80.00 38.00$ 3,040$ DUMPSTERS PULLS 1.00 1,000.00$ 1,000$ SUBTOTAL- ELECTRICAL 460,451$ 260000 ELECTRICAL WORK - TOTALS 513,216$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE 260000 ELECTRICAL FCI Constructors, Inc. Confidential Page 23 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 May 9, 2019 Total SF 24,484 DESCRIPTION COMMENTS / SUBCONTRACTOR UNIT OF MEASURE QUANTITY UNIT PRICE TOTAL TOTAL 270000/ 280000 SPECIAL SYSTEMS 271000 COMMUNICATIONS & DATA SYSTEMS STRUCTURED CABLING - PHONE, DATA, CABLE TV ALLOWANCE SF 24,484.00 2.04$ 50,000$ SUBTOTAL- COMMUNICATIONS & DATA SYSTEMS 50,000$ 274100 AUDIO VISUAL SYSTEM WIRING & CABLE, EQUIPMENT, DEVICES N/A-EXCLUDED LS - -$ excluded SUBTOTAL- AUDIO VISUAL SYSTEM -$ 281100 SECURITY SYSTEMS EQUIPMENT N/A-EXCLUDED LS - -$ excluded DEVICES N/A-EXCLUDED LS - -$ excluded WIRING & CABLE N/A-EXCLUDED LS - -$ excluded SUBTOTAL- SECURITY SYSTEM -$ 281115 ACCESS CONTROL SYSTEM WIRING & CABLE N/A-EXCLUDED LS - -$ excluded EQUIPMENT N/A-EXCLUDED LS - -$ excluded DEVICES N/A-EXCLUDED LS - -$ excluded DOOR POSITION INDICATORS N/A-EXCLUDED LS - -$ excluded SUBTOTAL- ACCESS CONTROL SYSTEM -$ 284600 FIRE DETECTION & ALARM FIRE DETECTION & ALARM SYSTEM FRONTIER FIRE LS 1.00 42,810.00$ 42,810$ EQUIPMENT INCL - -$ w/above DEVICES INCL - -$ w/above WIRING & CABLE INCL - -$ w/above SUBTOTAL- FIRE DETECTION & ALARM 42,810$ 270000 SPECIAL SYSTEMS - TOTALS 92,810$ Project Eagle Ranch Apartments Eagle Colorado GMP ESTIMATE DIV 27 28000 LV SYSTEMS FCI Constructors, Inc. Confidential Page 24 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 4 Eagle County Am Scope and Comp Final 5/14 EXHIBIT B CONSTRUCTION SCHEDULE DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 Activity NameOriginalDurationStartFinishTwo10 Eagle Ranch Apartments27830-Apr-1901-Jun-20Pre Construction2330-Apr-1931-May-19Present GMP130-Apr-1930-Apr-19GMP Approved501-May-1907-May-19Submittal All1708-May-1931-May-19Submittal - RTU's other HVAC Equipment508-May-1914-May-19Submittal - Electrical Gear Transformer Light Poles and Fixtures508-May-1914-May-19Submittal - Plumbing Equipment508-May-1914-May-19Building25503-Jun-1901-Jun-20FCI Mobilize003-Jun-19Earthwork2003-Jun-1928-Jun-19Helical Piers1524-Jun-1915-Jul-19Concrete Foundations2009-Jul-1905-Aug-19MEP Underground1530-Jul-1919-Aug-19Radon Underground1006-Aug-1919-Aug-19French Drain1006-Aug-1919-Aug-19Slab On Grade1020-Aug-1903-Sep-19Vapor Barrier Crawlspace520-Aug-1926-Aug-19Weatherproofing Sealing & Insulating Foundations1004-Sep-1917-Sep-19Framing Basement Walls1004-Sep-1917-Sep-19Fireproofing Basement Walls518-Sep-1924-Sep-19Main Level Floor Joists Framing1025-Sep-1908-Oct-19Main Level Wall Framing1009-Oct-1922-Oct-19Upper Level Floor Joist Framing1023-Oct-1905-Nov-19Fire Proof Main Level Walls506-Nov-1912-Nov-19Upper Level Wall Framing1013-Nov-1926-Nov-19Roof Framing2027-Nov-1926-Dec-19Roofing1520-Dec-1913-Jan-20Exterior Weather Barrier1027-Dec-1913-Jan-20Gypcrete & Sound Mat527-Dec-1906-Jan-20Electrical Rough In4014-Jan-2009-Mar-20Mechanical Rough In4014-Jan-2009-Mar-20Plumbing Rough in4014-Jan-2009-Mar-20Siding2014-Jan-2010-Feb-20Stucco2014-Jan-2010-Feb-20Masonry2014-Jan-2010-Feb-20Insulation1014-Jan-2027-Jan-20Set RTU's514-Jan-2020-Jan-20Drywall2028-Jan-2024-Feb-20Paint Exterior1011-Feb-2024-Feb-20Paint Interior1518-Feb-2009-Mar-20Mechanical Trim Out1010-Mar-2023-Mar-20Electrical Trim Out1010-Mar-2023-Mar-20Plumbing Trim Out1010-Mar-2023-Mar-20Set Doors1010-Mar-2023-Mar-20Cabinets & Countertops1010-Mar-2023-Mar-20Flooring1524-Mar-2013-Apr-20Elevator1024-Mar-2006-Apr-20Interior Trim1514-Apr-2004-May-20Final Clean505-May-2011-May-20Punch List2005-May-2001-Jun-20Turn Over001-Jun-20Site Work25830-Apr-1904-May-20Prepare Site Safety / Construction & Silt Fence530-Apr-1906-May-19Locate U/G Utility's107-May-1907-May-19Temp Power107-May-1907-May-19Survey Building108-May-1908-May-19Subgrade Excavations1503-Jun-1921-Jun-19Demo Asphalt Bike Path103-Jun-1903-Jun-19Move Existing Drive1024-Jun-1908-Jul-19Remove Old Water & Sewer Stub Ins524-Jun-1928-Jun-19Utility Stub Ins1524-Jun-1915-Jul-19Build Tracking Pad109-Jul-1909-Jul-19Import Structural Fill1016-Jul-1929-Jul-19Curb & Gutter1525-Feb-2016-Mar-20Pour Sidewalks1017-Mar-2030-Mar-20Pave Parking1031-Mar-2013-Apr-20Landscape1514-Apr-2004-May-200613202703101724010815222905121926020916233007142128041118250209162330061320270310172402091623300613202704111825010815May 2019June 2019July 2019August 2019September 2019October 2019November 2019December 2019January 2020February 2020March 2020April 2020May 2020June 2020Two10 Eagle Ranch ApartmentsPre ConstructionPresent GMPGMP ApprovedSubmittal AllSubmittal - RTU's other HVAC EquipmentSubmittal - Electrical Gear Transformer Light Poles and FixturesSubmittal - Plumbing EquipmentBuildingFCI MobilizeEarthworkHelical PiersConcrete FoundationsMEP UndergroundRadon UndergroundFrench DrainSlab On GradeVapor Barrier CrawlspaceWeatherproofing Sealing & Insulating FoundationsFraming Basement WallsFireproofing Basement WallsMain Level Floor Joists FramingMain Level Wall FramingUpper Level Floor Joist FramingFire Proof Main Level WallsUpper Level Wall FramingRoof FramingRoofingExterior Weather BarrierGypcrete & Sound MatElectrical Rough InMechanical Rough InPlumbing Rough inSidingStuccoMasonryInsulationSet RTU'sDrywallPaint ExteriorPaint InteriorMechanical Trim OutElectrical Trim OutPlumbing Trim OutSet DoorsCabinets & CountertopsFlooringElevatorInterior TrimFinal CleanPunch ListTurn OverSite WorkPrepare Site Safety / Construction & Silt FenceLocate U/G Utility'sTemp PowerSurvey BuildingSubgrade ExcavationsDemo Asphalt Bike PathMove Existing DriveRemove Old Water & Sewer Stub InsUtility Stub InsBuild Tracking PadImport Structural FillCurb & GutterPour SidewalksPave ParkingLandscapeDocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 INSR ADDL SUBR LTR INSR WVD DATE (MM/DD/YYYY) PRODUCER CONTACT NAME: FAXPHONE (A/C, No):(A/C, No, Ext): E-MAIL ADDRESS: INSURER A : INSURED INSURER B : INSURER C : INSURER D : INSURER E : INSURER F : POLICY NUMBER POLICY EFF POLICY EXPTYPE OF INSURANCE LIMITS(MM/DD/YYYY)(MM/DD/YYYY) COMMERCIAL GENERAL LIABILITY AUTOMOBILE LIABILITY UMBRELLA LIAB EXCESS LIAB WORKERS COMPENSATION AND EMPLOYERS' LIABILITY DESCRIPTION OF OPERATIONS / LOCATIONS / VEHICLES (ACORD 101, Additional Remarks Schedule, may be attached if more space is required) AUTHORIZED REPRESENTATIVE INSURER(S) AFFORDING COVERAGE NAIC # Y / N N / A (Mandatory in NH) ANY PROPRIETOR/PARTNER/EXECUTIVE OFFICER/MEMBER EXCLUDED? EACH OCCURRENCE $ DAMAGE TO RENTED $PREMISES (Ea occurrence)CLAIMS-MADE OCCUR MED EXP (Any one person)$ PERSONAL & ADV INJURY $ GENERAL AGGREGATE $GEN'L AGGREGATE LIMIT APPLIES PER: PRODUCTS - COMP/OP AGG $ $ PRO- OTHER: LOCJECT COMBINED SINGLE LIMIT $(Ea accident) BODILY INJURY (Per person)$ANY AUTO OWNED SCHEDULED BODILY INJURY (Per accident)$AUTOS ONLY AUTOS AUTOS ONLY HIRED PROPERTY DAMAGE $AUTOS ONLY (Per accident) $ OCCUR EACH OCCURRENCE $ CLAIMS-MADE AGGREGATE $ DED RETENTION $$ PER OTH- STATUTE ER E.L. EACH ACCIDENT $ E.L. DISEASE - EA EMPLOYEE $ If yes, describe under E.L. DISEASE - POLICY LIMIT $DESCRIPTION OF OPERATIONS below POLICY NON-OWNED SHOULD ANY OF THE ABOVE DESCRIBED POLICIES BE CANCELLED BEFORE THE EXPIRATION DATE THEREOF, NOTICE WILL BE DELIVERED IN ACCORDANCE WITH THE POLICY PROVISIONS. THIS IS TO CERTIFY THAT THE POLICIES OF INSURANCE LISTED BELOW HAVE BEEN ISSUED TO THE INSURED NAMED ABOVE FOR THE POLICY PERIOD INDICATED. NOTWITHSTANDING ANY REQUIREMENT, TERM OR CONDITION OF ANY CONTRACT OR OTHER DOCUMENT WITH RESPECT TO WHICH THIS CERTIFICATE MAY BE ISSUED OR MAY PERTAIN, THE INSURANCE AFFORDED BY THE POLICIES DESCRIBED HEREIN IS SUBJECT TO ALL THE TERMS, EXCLUSIONS AND CONDITIONS OF SUCH POLICIES. LIMITS SHOWN MAY HAVE BEEN REDUCED BY PAID CLAIMS. THIS CERTIFICATE IS ISSUED AS A MATTER OF INFORMATION ONLY AND CONFERS NO RIGHTS UPON THE CERTIFICATE HOLDER. THIS CERTIFICATE DOES NOT AFFIRMATIVELY OR NEGATIVELY AMEND, EXTEND OR ALTER THE COVERAGE AFFORDED BY THE POLICIES BELOW. THIS CERTIFICATE OF INSURANCE DOES NOT CONSTITUTE A CONTRACT BETWEEN THE ISSUING INSURER(S), AUTHORIZED REPRESENTATIVE OR PRODUCER, AND THE CERTIFICATE HOLDER. IMPORTANT: If the certificate holder is an ADDITIONAL INSURED, the policy(ies) must have ADDITIONAL INSURED provisions or be endorsed. If SUBROGATION IS WAIVED, subject to the terms and conditions of the policy, certain policies may require an endorsement. A statement on this certificate does not confer any rights to the certificate holder in lieu of such endorsement(s). COVERAGES CERTIFICATE NUMBER:REVISION NUMBER: CERTIFICATE HOLDER CANCELLATION © 1988-2015 ACORD CORPORATION. All rights reserved. The ACORD name and logo are registered marks of ACORDACORD 25 (2016/03) ACORDTM CERTIFICATE OF LIABILITY INSURANCE Arch Insurance Company Travelers Property Cas. Co. of America 5/14/2019 USI Colorado, LLC Construction P.O. Box 7050 Englewood, CO 80155 800 873-8500 Client Manager 800 873-8500 303-831-5295 den.contractors@usi.com FCI Constructors, Inc. PO Box 1767 Grand Junction, CO 81502 11150 25674 A X X X X X ZAGLB9220002 10/01/2018 10/01/2019 1,000,000 100,000 10,000 1,000,000 2,000,000 2,000,000 A X X X X X ZACAT9242102 10/01/2018 10/01/2019 1,000,000 B X X X 0 X X ZUP15P9635718NF 10/01/2018 10/01/2019 25,000,000 25,000,000 A N X ZAWCI9389202 10/01/2018 10/01/2019 X 1,000,000 1,000,000 1,000,000 RE: Eagle Ranch Lot 3 Apartments. As required by written contract or written agreement, Eagle County is included as Additional Insured as respects General Liability and Auto Liability but only as respect work performed on behalf of the named insured. Eagle County P.O. Box 850 Eagle, CO 81631 1 of 1 #S25665469/M23954064 FCICONClient#: 1082345 SABBC 1 of 1 #S25665469/M23954064 DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52 This page has been left blank intentionally. DocuSign Envelope ID: 98D3FEFA-BDD4-46F9-990E-9F670D9EED52