Memphis International Airport · Memphis International Airport in Memphis, Tennessee. The estimate...

Memphis International Airport Memphis, Tennessee

Concourse B Modernization

Report Date: April 5, 2016

Revision Date: April 8, 2016 Revision No.: 1

Prepared for:

UrbanARCH Associates 498 South Main Memphis, TN 38103

Prepared by:

Connico Incorporated 2594 N. Mount Juliet Road Mount Juliet, TN 37122‐3007

SCHEMATIC DESIGN 2 ‐ SIMPLIFIED ESTIMATE

2594 N. Mount Juliet Road • Mount Juliet, TN 37122 (615) 758-7474 • Fax (615) 758-7477

www.connico.com

April 8, 2016 Mr. Brian Bullard, AIA/NCARB UrbanARCH Associates 498 South Main Memphis, TN 38103

RE: Concourse B Modernization Memphis International Airport Memphis, Tennessee Schematic Design 2 ‐ Simplified Estimate (Revision No. 1 dated April 8, 2016)

Dear Mr. Bullard: We are pleased to present the Schematic Design 2 ‐ Simplified Estimate for the referenced project. The estimate has been drawn from information noted in Exhibit A. Included within the report are our Estimate Notes, which outline the criteria and allowances that were used to produce the estimate. We appreciate the opportunity of working with you on this project. Should you have any questions or need additional information, please contact us at your convenience.

Sincerely, CONNICO INCORPORATED

Ian J. de Keyzer, FRICS Senior Cost Estimator [email protected] File No. 3641.14 MEM SD‐2 – Simplified Estimate Report 2016‐04‐05

Concourse B Modernization Memphis International Airport

April 5, 2016

SECTION 1 EXECUTIVE SUMMARY

Task Outline

Project Description

SECTION 2 ESTIMATE NOTES

SECTION 3 ESTIMATE SUMMARY

VARIANCE REPORT

SD‐2 SIMPLIFIED ESTIMATE

SECTION 4 EXHIBITS

Document List

TABLE OF CONTENTS

Section 1


April 5, 2016

EXECUTIVE SUMMARY TASK OUTLINE UrbanARCH Associates, in conjunction with Alliiance, retained Connico Incorporated as cost

consultants to provide an opinion of probable cost for the Concourse B Modernization project at the Memphis International Airport in Memphis, Tennessee. The estimate was based on plans, specifications and other information, as noted in Exhibit A of this report.

In providing opinions of probable construction cost (cost estimates), the Client understands that the

Consultant has no control over the cost or availability of labor, equipment or materials, or over market conditions or the Contractor's method of pricing, and that the Consultant's opinions of probable construction costs are made on the basis of the Consultant's professional judgment and experience. The Consultant makes no warranty, express or implied, that the bids or the negotiated cost of the Work will not vary from the Consultant's opinion of probable construction cost.

The Opinion of Probable Cost has been prepared based on information prepared/provided by others.

Connico has not verified the accuracy and/or completeness of this information and shall not be responsible for any errors or omissions that may be incorporated as a result of erroneous information provided by others.

PROJECT DESCRIPTION The project comprises the following project scope:

Concourse B Modernization project which involves the demolition of part of the existing Concourse

level of Concourse B, the expansion of the existing Concourse deck, new closure, roof and interior build‐out. Additionally, work is being carried out at Apron level to provide new MEP rooms and stairs to Concourse level. Limited reconfiguration at Apron level and renovation at the Rotunda at Concourse level is also included.

Page 1 of 38

Section 2


April 5, 2016

ESTIMATE NOTES GENERAL Connico did not perform a limited site observation in preparing this estimate. MARKUPS The following “direct” markups on the cost of work are included in the estimate, based on traditional

design, bid, build:

General Contractor Markups Estimating Design Evolution 12.0% Project Logistics & Labor Factor See estimate General Requirements, Phasing and

Temporary Construction See estimate General Conditions See estimate Insurance (OCIP) 2.7% Payment and Performance Bonds 1.0% General Contractors Overhead & Profit 4.0% Sustainability Requirements 0.0% Escalation 10.0%

A twelve percent (12%) estimating design evolution has been included in the estimate for

unforeseen work and final detailing that may be necessary to accomplish the project scope of work. The design evolution is not intended to be used for additions to the general scope of work.

A general requirements, phasing and temporary construction allocation has been included to account for the phasing and temporary work that will be required during construction operations. This estimate assumes a single‐phase construction sequence.

An allowance for insurance is included in the estimate. There are many variables that will impact the

cost of insurance including, but not limited to, the contractor’s performance history, project size, complexity, location and phasing. The estimate assumes that an Owner Controlled Insurance Policy will be utilized.

An allowance for payment and performance bonds is included in the estimate. There are many variables that will impact the cost of payment and performance bonds including, but not limited to, the contractor’s performance history, project size, complexity, location and phasing.

A project logistics & labor factor allowance has been included to account for the loss of productivity resulting from remote staging of labor from the staging / parking area to the project site through the secure AOA. This item is included as an allowance “below the line” as it is subject to the vagaries of "market and bidding conditions" at the time the project is bid

Page 2 of 38

Section 2


April 5, 2016

The estimate is costed on the understanding that there will be free and open competition at all levels of contracting, that there will not be a restricted bidders list either for general or trade contractors, that there will be at minimum three general contract bidders and at minimum three sub bids will be available for each trade involved. The Owner can facilitate these conditions by ensuring that the project is publicly advertised for bids in general circulation as well as trade publications where advertisements for bid are regularly posted, that prequalification requirements, if prequalification of either general or sub bidders is contemplated, are not unduly restrictive, and by maintaining good industry relations.

The estimate does not include a construction contingency to be utilized for changes and or additions

to the scope of work during construction.

The Opinion of Probable Cost is based on 2nd quarter 2016 dollars with an adjustment for escalation to anticipated mid‐point of construction (3rd quarter 2018). The estimate is based on the project bidding at the end of the 1st quarter 2017.

The Opinion of Probable cost is based on a 28 month contract period. The estimate excludes professional fees and testing and inspection fees. Also excluded are

design/build fees, construction management fees, building permit and fees. The Opinion of Probable Cost does not include any allowance for fees normally attributed to the

Owner such as Real Estate fees, Impact fees, Tap fees, etc. Temporary site storage and parking for contractor is understood to be remote from the site and will

necessitate bussing construction personnel to the jobsite. Allowances included within the Opinion of Probable Cost are amounts the Owner should expect to

spend. The following items are not included in the estimate:

o Tenant Relocations o Lease Buy‐Outs

SUBSTRUCTURE Shallow foundation systems have been included as indicated. The estimate does not include undercut and removal of any unsuitable soil material.

SHELL A structural steel framing system has been included.

Metal floor deck and concrete slab is included at the elevated floor structure.

Page 3 of 38

Section 2


April 5, 2016

Metal roof deck is included.

Metal panel and glass curtain wall window systems are included for the exterior wall systems as indicated.

Exterior doors, frames, and hardware are included. A TPO roof system has been included.

INTERIORS NEW CONSTRUCTION The estimate includes an allowance for rough carpentry and blocking. The estimate includes an allowance for caulking, sealants and firestopping. The estimate includes an allowance for miscellaneous metals. The estimate includes an allowance for miscellaneous specialties.

Stair construction is included as indicated. RENOVATION Renovation in Rotunda at Concourse Level: An allowance has been included to carry out partial renovation of the Rotunda.

The full renovation of the Rotunda restrooms is included.

SERVICES CONVEYING Renovation of existing elevators and escalators is excluded. The estimate includes an allowance for moving walkways. MECHANICAL Mechanical systems are included as indicated. FIRE PROTECTION Fire protection is included as indicated.

Page 4 of 38

Section 2


April 5, 2016

PLUMBING Plumbing is included as indicated. ELECTRICAL Electrical Systems are included as indicated. EQUIPMENT AND FURNISHINGS An allowance for FIDS, BIDS and MUFIDS is included. An allowance for miscellaneous equipment is included.

Passenger boarding bridges are excluded. Gate podiums and backscreens are included in the project summary, assuming direct purchase by

MEM.

An allowance for recharge stations is included in the project summary, assuming direct purchase by MEM.

Holdroom seating is included in the project summary, assuming direct purchase by MEM.

Soft furnishings are included in the project summary, assuming direct purchase by MEM. An allowance for miscellaneous casework is included. Artwork is not included. Concessions and retail areas are assumed to be shell only. Equipment is assumed to be provided by

the tenant. SPECIAL CONSTRUCTION AND DEMOLITION A single‐phase construction sequence has been assumed. Hazardous material remediation is not included.

BUILDING SITEWORK Scope and quantities for mechanical utilities and site paving are included per information supplied

by Kimley‐Horn.

An allowance has been included for electrical utilities and site lighting.

Page 5 of 38

Section 3


April 5, 2016

ESTIMATE SUMMARY

Page 6 of 38

Project Title Concourse B ModernizationLocation Memphis International AirportSubmittal Stage Schematic Design 2 - SimplifiedClient Project No. Revision 1Original Date 5-Apr-16 Revision Date 8-Apr-16Assumed Bid Opening Date CI Project No. 3641.14Project Manager IDK Checked by CSG

Div

isio

n

Description Total

A CONCOURSE B MODERNIZATION PROJECT $128,514,481

B FURNISHINGS (Owner Direct Purchase):Gate Podiums and Backscreens 29 ea 25,000.00$ 725,000$ Recharge Station 25 ea 25,000.00$ 625,000$ Holdroom Seating 2,016 ea 750.00$ 1,512,000$ Holdroom Seating Table 442 ea 250.00$ 110,500$ Soft Seating / Furnishings: 522 ea

Chair Type 1 26 ea 1,600.00$ 41,600$ Chair Type 2 40 ea 1,600.00$ 64,000$ Chair Type 3 174 ea 1,800.00$ 313,200$ Chair Type 4 56 ea 2,350.00$ 131,600$ Work Hub Stools 226 ea 1,200.00$ 271,200$

Tables: 144 eaFurniture Side Table Round 131 ea 1,500.00$ 196,500$ MEM Table Large Round 13 ea 2,500.00$ 32,500$ Specialty Furniture 1 alw 60,000.00$ 60,000$

Furnishings - Subtotal 4,083,100$

10.0% Escalation on Furnishings 408,310$

Furnishings - Total w/escalation 4,491,410$ 4,491,410$

Project Total 133,005,891$

CONCOURSE B MODERNIZATION

PROJECT SUMMARY

Connico Incorporated3641.14 MEM SD-2 Simplified Estimate Rev1 2016-04-08 Page 1 of 1

Page 7 of 38

Section 3


April 5, 2016

ESTIMATE DETAIL

Page 8 of 38

Project Title Concourse B ModernizationLocation Memphis International AirportSubmittal Stage Schematic Design 2 - SimplifiedClient Project No. Revision 1Original Date 5-Apr-16 Revision Date 8-Apr-16Assumed Bid Opening Date CI Project No. 3641.14Project Manager IDK Checked by CSG

Div

isio

n

Description Cost Per Square Foot Total

A Substructure $9.29 2,360,679$ Standard Foundations 2,108,700$ Slab on Grade 251,979$

B Shell $89.00 22,621,947$ Superstructure 11,618,785$ Exterior Enclosures 8,610,580$ Roofing 2,392,582$

C Interiors $68.54 17,420,538$ Interior Construction 2,959,115$ Stairs 211,500$ Interior Finishes 14,249,924$

D Services $114.60 29,129,444$ Conveying 2,265,000$ Plumbing 2,149,135$ HVAC 8,421,782$ Fire Protection 1,419,207$ Electrical 14,874,320$

E Equipment & Furnishings $0.72 182,000$ Equipment 166,000$ Furnishings 16,000$

F Special Construction & Demolition $12.79 3,250,260$ Special Construction -$ Selective Building Demolition 3,250,260$

G Building Sitework $31.36 7,971,944$ Site Preparation $ 1,102,375 Site Improvements $ 4,038,640 Site Mechanical Utilities $ 1,830,929 Site Electrical Utilities $ 1,000,000

Subtotal $326.30 82,936,813$

12.0% Estimating Design Evolution 9,952,418$

Subtotal $365.45 92,889,230$

2.7% Project Logistics & Labor Factor 2,546,114$ 5.2% General Requirements, Phasing and Temporary Construction 4,978,185$

SUMMARY


CONCOURSE B MODERNIZATION PROJECT


Page 9 of 38

Div

isio

n

Description Cost Per Square Foot Total

SUMMARY

7.9% General Conditions 7,887,909$ 2.7% Insurance 2,924,139$ 1.0% Payment and Performance Bonds 1,112,256$ 4.0% Contractor Profit 4,493,513$

Subtotal Opinion of Probable Construction Cost $459.65 116,831,347$

10.0% Escalation 11,683,135$

Total Opinion of Probable Bid Day Construction Cost $505.61 128,514,481$


Page 10 of 38

Project Title Concourse B ModernizationLocation Memphis International AirportSubmittal Stage Schematic Design 2 - SimplifiedProject No. Revision 1Original Date Revision Date 08-Apr-16

Assumed Bid Opening Date CI Project No. 3641.14Project Manager Checked by CSG

QUANTITY UNIT COST TOTAL COST

Apron LevelNew ConstructionNew Enclosed Space 26,838 sf

Building ReconfigurationExisting Apron - Reconfiguration 21,000 sf

SUBTOTAL - APRON LEVEL 47,838 sf

Concourse LevelNew ConstructionNew Enclosed Space 157,090 sf

Building RenovationExisting Concourse - Renovation 49,247 sf

SUBTOTAL - CONCOURSE LEVEL 206,337 sf

TOTAL ENCLOSED PROGRAM AREA 254,175 SF

TOTAL COVERED, NOT ENCLOSED PROGRAM AREA 38,967 SF

A SUBSTRUCTUREA10 Foundations

A1010 Standard FoundationsA1011 Column Foundation 4,515 cy 400.00$ 1,806,000$ A1012 Wall Foundation 235 cy 570.00$ 133,950$ A1013 Foundation Wall 225 cy 750.00$ 168,750$

A1030 Slab on GradeA1031 Slab on Grade - Enclosed Areas at Apron 26,838 sf 6.00$ 161,028$ A1032 Misc. Trenches, Pits & Bases 25 cy 1,500.00$ 37,275$

A1033 Under-slab Drainage & Insulation 26,838 sf 2.00$ 53,676$

Subtotal Substructure 2,360,679$

B SHELLB10 Superstructure

B1010 Floor ConstructionB1011 New Construction

5-Apr-16

IDK


DETAIL

DESCRIPTION


Page 11 of 38



DETAIL

DESCRIPTION


B1012 Steel Floor Structure 320 tns 3,800.00$ 1,216,000$ B1013 Steel Floor Deck 56,555 sf 3.80$ 214,909$ B1014 Concrete Fill to Steel Floor Deck 56,555 sf 4.75$ 268,636$ B1015 Braced Frames / Sway Frames (allowance) 445 tns 3,800.00$ 1,691,000$ B1016 Not Required

B1017 3,200 lf 40.00$ 128,000$

B1018 Tie Straps (allowance) 35 loc 11,300.00$ 395,500$ B1019 Expansion Joint to Existing Structure 900 lf 75.00$ 67,500$ B1020 Infill Existing Openings in Concourse Slab 2,015 sf 50.00$ 100,750$ B1021B1022 Building ReconfigurationB1023 280 lf 1,000.00$ 280,000$

B1024 1,185 lf 60.00$ 71,100$

B1025 1 alw 50,000.00$ 50,000$

B1050 Roof ConstructionB1051 New ConstructionB1052 Steel Roof Structure (Main Roof) 1,650 tns 3,800.00$ 6,270,000$ B1053 55 tns 3,800.00$ 209,000$

B1054 Steel Roof Deck - Concourse Roof 176,980 sf 3.00$ 530,940$ B1055 Steel Roof Deck adjoining Existing Building 10,150 sf 3.00$ 30,450$ B1056 Roof Fireproofing Not RequiredB1057 Expansion Joint to Existing Structure 600 lf 75.00$ 45,000$ B1058B1059 Building ReconfigurationB1060 1 alw 50,000.00$ 50,000$

B20 Exterior Enclosures

B2010 Exterior Walls B2011 New ConstructionB2012 35,850 sf 15.00$ 537,750$

B2013 Extra for Removable Wall Panel 35 ea 1,500.00$ 52,500$ B2014 Extra for Louvered Wall Panel 35 ea 2,500.00$ 87,500$ B2015 Back-up System to Metal Panel 35,850 sf 8.00$ 286,800$ B2016 Prefinished Composite Metal Panel 24,880 sf 32.00$ 796,160$ B2017 Back-up System to Metal Panel 24,880 sf 11.00$ 273,680$ B2018 38,180 sf 30.00$ 1,145,400$

B2019 8,545 sf 30.00$ 256,350$

B2020B2021 Building ReconfigurationB2022 1 alw 100,000.00$ 100,000$

B2030 Exterior WindowsB2031 New ConstructionB2032 42,490 sf 110.00$ 4,673,900$ B2033 42,490 sf 6.00$ 254,940$

Patch and Repair Existing Closure at Junction with New Construction

Misc Steel Framing Modifications at Junction with New Construction

Allowance for Daylighting / Glare Resistance

Prefinished Corrugated Single Skin Metal Wall Panel at Apron

Elevated Floor Slab Fireproofing

Misc Steel Framing Modifications at Junction with New Construction

Exterior Metal Panel Soffit (Framing and Finish)

Connection of New Elevated Slab to Existing Structure

Remove and Enlarge Existing Expansion Joint

Stitch Existing Expansion Joint (allowance)

Exterior Metal Panel Fascia (Framing and Finish)

Glazed Curtain Wall:

Low Roof Structure adjoining Existing Building

Page 12 of 38



DETAIL

DESCRIPTION


B2034 Louvers (allowance) Inc in B2010B2035B2036 Building ReconfigurationB2037 No work Required

B2050 Exterior DoorsB2051 New ConstructionB2052 Exterior Doors, Frames, Hardware:B2053 HM - Single 44 ea 1,750.00$ 77,000$ B2054 HM - Single - PBB 29 ea 2,200.00$ 63,800$ B2055 HM - Double 2 pr 2,400.00$ 4,800$ B2056 Allowance for Access Control with ElectricalB2057B2058 Building ReconfigurationB2059 No work Required

B30 Roofing

B3010 Roof CoveringsB3011 New ConstructionB3012 TPO Roof Assembly 182,836 sf 12.00$ 2,194,032$ B3013 Gutter 3,650 lf 15.00$ 54,750$ B3014 Downspout 3,920 lf 15.00$ 58,800$ B3015B3016 Building ReconfigurationB3017 1 alw 70,000.00$ 70,000$

B3020 Roof OpeningsB3021 New ConstructionB3022 Roof Hatches 1 alw 15,000$ 15,000$ B3023B3024 Building ReconfigurationB3025 Roof Openings Existing

Subtotal Shell 22,621,947$

C INTERIORSC10 Interior Construction

C1010 PartitionsC1011 New ConstructionC1012 Apron LevelC1013 Shaft Wall 3,468 sf 10.00$ 34,678$ C1014 Concourse LevelC1015 Shaft Wall 7,860 sf 10.00$ 78,600$ C1016 GWB Partitions - GWB bs 11,760 sf 6.79$ 79,850$ C1017 GWB Partition at Retail 5,280 sf 4.85$ 25,608$ C1018 Chase Partition; GWB os 28,488 sf 4.85$ 138,167$ C1019 Casing at Mechanical Shaft 11,383 sf 7.50$ 85,369$ C1020 Glass Wall at Business Center 312 sf 60.00$ 18,720$ C1021 Closure above Curtain Wall 22,220 sf 4.85$ 107,767$ C1022 "Lid" over Restrooms 11,720 sf 15.00$ 175,800$ C1023 Rated "Lid" over Mechanical Shaft 1,560 sf 17.00$ 26,520$ C1024 Rough Carpentry and Blocking 183,928 sf 0.75$ 137,946$ C1025 Caulking, Sealants and Firestopping 183,928 sf 1.50$ 275,892$

Patch & Repair Existing Roof Covering where Disturbed

Exterior Doors

Exterior Windows

Page 13 of 38



DETAIL

DESCRIPTION


C1026 183,928 sf 0.50$ 91,964$

C1050 Interior DoorsC1051 New ConstructionC1052 HM Door, Frame & HW - Single - Rated 2 ea 1,550.00$ 3,100$ C1053 HM Door, Frame & HW - Single 38 ea 1,450.00$ 55,100$ C1054 HM Door, Frame & HW - Double 1 ea 2,500.00$ 2,500$ C1055 Glass - Single 2 ea 4,500.00$ 9,000$ C1056 Glass - Double 2 ea 7,500.00$ 15,000$ C1057C1058 Building ReconfigurationC1059 Interior Doors incl in C3010

C1070 SpecialtiesC1071 New ConstructionC1072 Fire Extinguishers and Cabinets 19 ea 350.00$ 6,650$ C1073 Code Signage 183,928 sf 0.50$ 91,964$ C1074 Interior Wayfinding Signage 157,090 sf 2.25$ 353,453$ C1075 WC Partition 77 ea 1,800.00$ 138,600$ C1076 Urinal Screen 18 ea 1,000.00$ 18,000$ C1077 Grab Bar 156 ea 100.00$ 15,600$ C1078 PT Dispenser / Disposal 56 ea 450.00$ 25,200$ C1079 TT Dispenser 89 ea 70.00$ 6,230$ C1080 Soap Dispenser 56 ea 70.00$ 3,920$ C1081 Mirror Public 56 ea 250.00$ 14,000$ C1082 Robe Hook 77 ea 15.00$ 1,155$ C1083 Baby Changing Station 22 ea 450.00$ 9,900$ C1084 Vanity Shelf (Solid Surface) 163 lf 150.00$ 24,450$ C1085 Wall & Corner Guards 183,928 sf 0.15$ 27,589$ C1086 Ramps to Moving Walks Not RequiredC1087 1,070 sf 10.00$ 10,700$

C1088 Metal Column Cover (allowance) 59 ea 6,650.00$ 392,350$ C1089 Structural Glass Overlook Railing at Stairs 332 lf 350.00$ 116,200$ C1090 Extra for Gate 9 ea 1,500.00$ 13,500$ C1091 Miscellaneous Specialties 157,090 sf 1.00$ 157,090$ C1092C1093 Building RenovationC1094 Fire Extinguishers and Cabinets 2 ea 350.00$ 700$ C1095 Code Signage 49,247 sf 0.50$ 24,624$ C1096 1,700 sf 2.25$ 3,825$

C1097 Interior Wayfinding Signage - Rotunda 42,777 sf Incl n C3081C1098 WC Partition 40 ea 1,800.00$ 72,000$ C1099 Urinal Screen 16 ea 1,000.00$ 16,000$ C1100 Grab Bar 80 ea 100.00$ 8,000$ C1101 PT Dispenser / Disposal 16 ea 450.00$ 7,200$ C1102 TT Dispenser 40 ea 70.00$ 2,800$ C1103 Soap Dispenser 30 ea 70.00$ 2,100$ C1104 Mirror Public 30 ea 250.00$ 7,500$ C1105 Robe Hook 40 ea 15.00$ 600$ C1106 Baby Changing Station 4 ea 450.00$ 1,800$ C1107 Vanity Shelf (Solid Surface) 71 lf 150.00$ 10,650$ C1108 Wall & Corner Guards 8,790 sf 0.50$ 4,395$ C1109 Miscellaneous Specialties 8,790 sf 1.00$ 8,790$

C20 Stairs

Miscellaneous Metals / Bracing / Countertop Supports / Equipment Supports

Ramps from Hub to Wings / Stem to Terminal (allowance)

Interior Wayfinding Signage - Concourse over FIS

Page 14 of 38



DETAIL

DESCRIPTION


C2010 Stair ConstructionC2011 New ConstructionC2012 Exit Stair 9 flt 20,000.00$ 180,000$ C2013 Stair Handrails and Balustrades - Exit Stairs 9 flt 3,500.00$ 31,500$ C2014C2015 Building ReconfigurationC2016 Excluded

C2020 Stair FinishesC2021 New ConstructionC2022 Stair, Tread, and Landing Finishes - Exit Stair Incl in C2010C2023C2024 Building ReconfigurationC2025 Excluded

C30 Interior Finishes

C3010 Interior FinishesC3011 New ConstructionC3012 Floor FinishesC3013 Carpet -3 Track-off 360 sf 8.00$ 2,880$ C3014 Carpet-1 61,695 sf 5.55$ 342,612$ C3015 Carpet-2 11,465 sf 5.55$ 63,669$ C3016 Sealer 33,860 sf 1.00$ 33,860$ C3017 Terrazzo - TZ-1 59,130 sf 27.00$ 1,596,510$ C3018 10,400 sf 40.00$ 416,000$ C3019 157,090 sf 2.65$ 416,289$ C3020 Base FinishesC3021 VCT 935 lf 2.25$ 2,104$ C3022 Wall FinishesC3023 19,710 sf 13.00$ 256,230$

C3024 7,860 sf 13.00$ 102,180$

C3025 8,145 sf 13.00$ 105,885$

C3026 Porcelain Tile - 36" High 2,310 sf 13.00$ 30,030$ C3027 Tile - Quartz - 36" High 1,290 sf 48.00$ 61,920$ C3028 Tile - Quartz - 36" High on Column Covers 2,210 sf 48.00$ 106,080$ C3029 Tile - Quartz - 120" High 3,995 sf 48.00$ 191,760$ C3030 Wood Panels - 24" High 803 sf 35.00$ 28,105$ C3031 Wood Panels - 108" High 4,180 sf 35.00$ 146,300$ C3032 Paint Doors 119 lvs 100.00$ 11,900$ C3033 Paint GWB 15,705 sf 1.50$ 23,558$ C3034 Metal Corner Trim on Column Covers 1,904 lf 5.00$ 9,520$ C3035 Metal Corner Trim at Tile 828 lf 5.00$ 4,140$ C3036 Ceiling FinishesC3037 ACT 1,440 sf 4.00$ 5,760$ C3038 GWB 10,610 sf 10.00$ 106,100$ C3039 Metal Panel in Concourse 151,830 sf 36.00$ 5,465,880$ C3040 11,095 lf 87.00$ 965,265$

C3041 910 lf 50.00$ 45,500$

C3042 with Ceiling

Tile - Large Format Porcelain Tile on Column Covers

Tile - Large Format Porcelain Tile on Restroom Walls

Add Allowance for Seismic Ceiling Restraints

Renovation of Existing Interior Stairs (allowance)

Renovation of Existing Interior Stairs (allowance)

GWB Bulkheads / Light Coves in Restrooms (allowance)

Tile - Large Format Porcelain Tile on Mechanical Chase

GWB Light Coves in Metal Concourse Celling

Terrazzo - TZ-2 2" Lightweight Concrete Topping Slab

Page 15 of 38



DETAIL

DESCRIPTION


C3043 Paint GWB 46,625 sf 1.50$ 69,938$ C3044C3045 Specialized Areas (Allowance)C3046 Performance Stage and Seating Area (Hub) 3,730 sf 100.00$ 373,000$ C3047C3048 Aviation History Area (Hub)C3049 Allowance 480 sf 50.00$ 24,000$ C3050C3051 Pocket Parks (SE) 2 ea 200,000.00$ 400,000$ C3052C3053 Airport ClubC3054 Airport Club ExcludedC3055C3056 Military LoungeC3057 Allowance 500 sf 75.00$ 37,500$ C3058C3059 St Jude's VIP LoungeC3060 Allowance 500 sf 115.00$ 57,500$ C3061C3062 Children's Play AreaC3063 Allowance 919 sf 150.00$ 137,850$ C3064C3065 Business CenterC3066 Allowance 1,440 sf Incl aboveC3067C3068 Building ReconfigurationC3069 Apron LevelC3070 21,000 sf 45.00$ 945,000$

C3071 Building RenovationC3072 Concourse LevelC3073 Floor FinishesC3074 Terrazzo in Hub Restrooms 2,320 sf 27.00$ 62,640$ C3075 CPT-1 in Concourse over FIS 1,700 sf 5.55$ 9,441$ C3076 Wall FinishesC3077 5,890 sf 13.00$ 76,570$

C3078 645 sf 13.00$ 8,385$

C3079 Paint GWB in Concourse over FIS 2,780 sf 1.50$ 4,170$ C3080 Ceiling FinishesC3081 GWB in Rotunda Restrooms 2,320 sf 10.00$ 23,200$ C3082 Ceiling in Concourse over FIS 6,470 sf 10.00$ 64,700$ C3083 GeneralC3084 Rotunda - Partial Renovation 40,457 sf 35.00$ 1,415,995$

Subtotal Interiors 17,420,538$

D SERVICESD10 Conveying System

D1010 Conveying SystemsD1011 New ConstructionD1012 Elevators Not RequiredD1013 Moving Walkways 755 lf 3,000.00$ 2,265,000$ D1014D1015 Building ReconfigurationD1016 Renovate Existing Elevator Not Required

Large Format Porcelain Tile in Hub Restrooms

Porcelain Tile - 36" High in Concourse over FIS

Reconfigure / Patch & Repair Apron Level Interior Construction where Disturbed

Page 16 of 38



DETAIL

DESCRIPTION


D1017 Renovate Existing Escalator Not Required

D1020 Baggage Handling SystemsD1021 Not Required

D20 Plumbing

D2010 Plumbing SystemsD2011 New ConstructionD2012 Enclosed Space D2013 80 ea 2,430.00$ 194,400$

D2014 Urinals; wall mtd.w/flush valve 22 ea 2,250.00$ 49,500$ D2015 Lavatories; wall mtd.w/faucet & rough in 22 ea 1,850.00$ 40,700$ D2016 12 ea 4,190.00$ 50,280$

D2017 Allowance for fixtures not shown 1 ls 25,000.00$ 25,000$ D2018 8 ea 1,500.00$ 12,000$

D2019 8 ea 22,500.00$ 180,000$

D2020 1 ls 80,000.00$ 80,000$

D2021 Sanitary Waste&Vent to ea BR Group 8 ea 24,500.00$ 196,000$ D2022 6" Sanitary Waste Risers to ea BR Group 8 ea 12,500.00$ 100,000$ D2023 Sanitary - 6" Underground Mains to 5' 960 lf 104.00$ 99,840$ D2024 1 ls 120,000.00$ 120,000$

D2025 6" Roof Drains 20 ea 785.00$ 15,700$ D2026 6" Rainwater Risers (14 total) 1,400 lf 62.00$ 86,800$ D2027 8" Rainwater Risers (10 total) 1,000 lf 88.00$ 88,000$ D2028 960 lf 104.00$ 99,840$

D2029 Gas Distribution Allowance 183,928 sf 0.30$ 55,178$ D2030 See D2056

D2031 New Enclosed Space Apron Level 26,838 sf 2.25$ 60,386$ D2032D2033 Existing Concourse - RenovationD2034 2,320 sf 2.10$ 4,872$

D2035 Incl in C3084

D2036 40 ea 2,230.00$ 89,200$ D2037 Urinals; wall mtd.w/flush valve 20 ea 2,150.00$ 43,000$

D2038 Lavatories; wall mtd.w/faucet & rough in 30 ea 1,850.00$ 55,500$

D2039 1 ls 10,000.00$ 10,000$

D2040 2 ea 1,500.00$ 3,000$

D2041 2 ea 31,500.00$ 63,000$

D2042 1 ls 30,000.00$ 30,000$

D2043 Sanitary Waste&Vent to ea BR Group 2 ea 36,500.00$ 73,000$

D2044 6" Sanitary Waste Mains to ea BR Group 2 ea 12,500.00$ 25,000$ D2045 1 ls 20,000.00$ 20,000$

Baggage Handling Systems

Allowance for Plumbing Demolition in Rotunda Restrooms

Water Closets; wall mtd.w/flush

Domestic Water Distribution to ea BR Group

Allowance for Dom Wtr Distribution to Concessions area

Triple Sinks; wall mtd.w/faucets and rough in

Domestic Water tie in to existing for ea new BR Group

Domestic Water Distribution to ea BR Group (Incl. insulation)

Allowance for Dom Wtr Distribution to Concessions area

Domestic Water tie in to existing for ea BR Group

Allowance for plmbg fixtures not yet shown

Plumbing Demolition / Modifications in Rotunda

Rainwater-Underground Mains to 5' outside bldg

Grease Waste Systems - Individual connections included for Pocket Parks only

Allowance for Sanitary Mains to Concessions area

Allowance for Sanitary Mains to Concessions area

Water Closets; wall mtd.w/flush valve&rough in

Page 17 of 38



DETAIL

DESCRIPTION


D2046D2047 Specialized Areas (Allowance)D2048 Performance Stage and Seating AreaD2049 Allowance 3,730 sf 0.50$ 1,865$ D2050D2051 Aviation History AreaD2052 Allowance No Work RequiredD2053D2054 Pocket Parks 3,109 sf 0.75$ 2,332$ D2055 2 ea 12,500.00$ 25,000$ D2056D2057 Airport ClubD2058 Airport Club ExcludedD2059D2060 Military LoungeD2061 Allowance 500 sf 1.00$ 500$ D2062D2063 St Judes VIP LoungeD2064 Allowance 500 sf 1.00$ 500$ D2065D2066 Chlidrens Play AreaD2067 Storage 919 sf 1.00$ 919$ D2068D2069 Business CenterD2070 Allowance 1,440 sf 1.00$ 1,440$ D2071D2072 Miscellaneous PlumbingD2073 Plumbing General Conditions 1 ls 113,983.00$ 113,983$ D2074 Small Tools 1 ls 11,400.00$ 11,400$ D2075 Disinfect,Start-up and Commissioning 1 ls 13,500.00$ 13,500$ D2076 Coordination & shop drawings 1 ls 7,500.00$ 7,500$

D30 HVAC

D3010 HVAC SystemsD3011 New ConstructionD3012 Enclosed Space D3013 Heat Generation Systems 183,928 sf existingD3014 Repair existing 1000 ton Chiller 1 ls 180,000.00$ 180,000$ D3015 CHW&HW pumps in Central Plant; 100hp 0 ea 32,000.00$ -$ D3016 4 ea 32,000.00$ 128,000$

D3017 Piping, valves, exp tanks, etc in mech rm 1 ls 85,000.00$ 85,000$ D3018 35 ea 46,350.00$ 1,622,250$

D3019 124,980 lb 7.90$ 987,342$

D3020 Duct wrap insulation, 2" thk 79,590 sf 7.16$ 569,864$ D3021 16 ea 4,450.00$ 71,200$

D3022 35 ea 2,670.00$ 93,450$

D3023 34 ea 2,450.00$ 83,300$ D3024 11 ea 1,700.00$ 18,700$ D3025 1 ls 15,000.00$ 15,000$ D3026 Grilles, Registers and Diffusers 328 ea 378.00$ 123,984$ D3027 22"CHW/HW piping; Sch.40 CS 388 lf 342.00$ 132,696$ D3028 12"CHW/HW piping; Sch.40 CS 2,822 lf 175.00$ 493,850$ D3029 10"CHW/HW piping; Sch.40 CS 1,916 lf 145.00$ 277,820$ D3030 8"CHW/HW piping; Sch.40 CS 3,054 lf 114.80$ 350,599$

Air Handling Units; 8000cfm, w/CHW&HW Coils

Grease Waste System connections

Radiant Panels; w/ HW hook-upsFin Tube Radiator w/ HW hook-ups

Galvanized Ductwork; Supply, Return & Exhaust

Relief Hoods; 8000cfm, 36x102 w/ birdscreen & motor operated BD damper

Gravity Intake Hoods; 8000cfm, w/ roof curb and galv birdscreen

CHW&HW pumps, rotunda mech room, 100hp

Louvers, Dampers, Fire, Smoke, etc.

Page 18 of 38



DETAIL

DESCRIPTION


D3031 6"CHW/HW piping; Sch.40 CS 1,680 lf 80.00$ 134,400$ D3032 3"CHW/HW piping; Sch.40 CS 11,912 lf 56.00$ 667,072$ D3033 2 1/2"CHW/HW piping; Sch.40 CS 1,460 lf 44.00$ 64,240$ D3034 2"CHW/HW piping; Sch.40 CS 1,850 lf 35.00$ 64,750$ D3035 1 1/2"CHW/HW piping; Sch.40 CS 4,650 lf 29.00$ 134,850$ D3036 1/2"HW piping; Sch.40 CS 1,260 lf 29.00$ 36,540$ D3037 CHW/HW Piping Insulation; 1/2"-2 1/2" pipe 9,220 lf 7.80$ 71,916$ D3038 CHW/HW Piping Insulation; 3"-10" pipe 21,872 lf 13.50$ 295,272$ D3039 CHW/HW Piping Insulation, 12"-22" pipe 3,210 lf 17.80$ 57,138$ D3040 Heat Tracing for Exterior Piping 2,369 lf 7.80$ 18,478$ D3041 Check Valve in new CHW loop; 22" 1 ea 51,500.00$ 51,500$ D3042 1 ls 50,000.00$ 50,000$ D3043 1 ls 25,000.00$ 25,000$ D3044 183,928 sf 4.50$ 827,676$ D3045 System Testing and Balance (incl in misc) IncludedD3046D3047 Building ReconfigurationD3048 Enclosed Space - Apron Lvl - IT RoomsD3049 Relocate exist. Piping and Ductwork 5,850 sf 8.00$ 46,800$ D3050 IT Room A/C Units - 3 ton w/ CHW coils 9 ea 16,800.00$ 151,200$ D3051 9 ea 2,500.00$ 22,500$

D3052 Controls and Instrumentation 5,850 sf 5.00$ 29,250$ D3053 System Testing and Balance (incl in misc) 5,850 sf 1.75$ 10,238$ D3054 Building RenovationD3055 Enclosed Space - Concourse LvlD3056 4,020 sf 0.50$ 2,010$

D3057 4,020 sf 2.50$ 10,050$

D3058 40,457 sf Incl in C3084

D3059D3060 Specialized Areas (Allowance)D3061 Performance Stage and Seating AreaD3062 Allowance 3,730 sf 8.00$ 29,840$ D3063D3064 Aviation History AreaD3065 Allowance 480 sf 8.00$ 3,840$ D3066D3067 Pocket Parks 3,109 sf 8.00$ 24,872$ D3068D3069 Airport ClubD3070 Airport Club ExcludedD3071D3072 Military LoungeD3073 Allowance 500 sf 15.00$ 7,500$ D3074D3075 St Judes VIP LoungeD3076 Allowance 500 sf 15.00$ 7,500$ D3077D3078 Chlidrens Play AreaD3079 Storage 919 sf 15.00$ 13,785$ D3080D3081 Business CenterD3082 Allowance 1,440 sf 15.00$ 21,600$ D3083D3084 Miscellaneous HVAC

New HVAC piping, valves and accessories to AC Unit

Relocate fans,AHU & duct in FIS area DDC Controls & Network Automation

HVAC Demolition / Modifications in Rotunda

Allowance for HVAC Demolition in Rotunda Restrooms and Concourse over FIS

Distribution System - Renovation in Rotunda Restrooms and Concourse over FIS

Valves and Piping Accessories

Page 19 of 38



DETAIL

DESCRIPTION


D3085 System Testing, Balance & Warranty 183,928 sf 1.10$ 202,321$ D3086 Commissioning 183,928 sf 0.25$ 45,982$ D3087 Hoisting & rigging 183,928 sf 0.18$ 33,107$ D3088 Small Tools 1 ls 12,500.00$ 12,500$ D3089 Coordination & shop drawings 1 ls 15,000.00$ 15,000$

D40 Fire Protection

D4010 Sprinklers D4011 New ConstructionD4012 Enclosed Space D4013 183,928 sf 4.50$ 827,676$

D4014 Fire Pump; 10hp, 250gpm w/controller 1 ea 18,500.00$ 18,500$ D4015 6" FW Main 114 lf 82.00$ 9,348$ D4016 4" FW Main; Sch 40 black steel 2,028 lf 68.00$ 137,904$ D4017 38,967 sf 5.25$ 204,577$

D4018D4019 Building ReconfigurationD4020 Enclosed Space - Apron Lvl - IT RoomsD4021 5,850 sf 22.00$ 128,700$

D4022 Building RenovationD4023 Enclosed Space - Concourse LvlD4024 4,020 sf 0.95$ 3,819$

D4025 4,020 sf 2.75$ 11,055$

D4026 40,457 sf Incl in C3084

D4027D4028 Specialized Areas (Allowance)D4029 Performance Stage and Seating AreaD4030 Allowance 3,730 sf 0.75$ 2,798$ D4031D4032 Aviation History AreaD4033 Allowance 480 sf 1.00$ 480$ D4034D4035 Pocket Parks 3,109 sf 0.75$ 2,332$ D4036D4037 Airport ClubD4038 Airport Club ExcludedD4039D4040 Military LoungeD4041 Allowance 500 sf 0.75$ 375$ D4042D4043 St Judes VIP LoungeD4044 Allowance 500 sf 0.75$ 375$ D4045D4046 Chlidrens Play AreaD4047 Storage 919 sf 0.75$ 689$ D4048D4049 Business CenterD4050 Allowance 1,440 sf 0.75$ 1,080$ D4051D4052 Miscellaneous Fire ProtectionD4053 Fire Protection General Conditions 1 ls 69,500.00$ 69,500$

Automatic Clean Agent Fire Suppression System

Fire Protection Demolition / Modifications in Rotunda

Allowance for Fire Protection Demolition in Rotunda Restrooms and Concourse over FIS

Auto Sprinkler System; piping, valves, drops (Wet)

New Covered, Non Heated Space (Dry System)

Auto Sprinkler System; piping and drops (Wet) in Rotunda Restrooms and Concourse over FIS

Page 20 of 38



DETAIL

DESCRIPTION


D50 Electrical

D5010 Electrical SystemsD5011 Technology Demolition:D5012 1 ea 333.00$ 333$ D5013

D5014 6 ea 83.25$ 499$ D5015

D5016 1 ea 116.55$ 117$ D5017

D5018 3 ea 333.00$ 999$ D5019

D5020 4 ea 432.90$ 1,732$ D5021

D5022 4 ea 116.55$ 466$ D5023

D5024 2 ea 83.25$ 166$

D5025

D5026 4 ea 149.85$ 599$ D5027

D5028 1 ea 532.80$ 533$

D5029 1 ea 66.60$ 67$

D5030 1 ea 266.40$ 266$

D5031

D5032 1 ea 199.80$ 200$

D5033 1 ea 83.25$ 83$

D5034

D5035 3 ea 266.40$ 799$

D5036

D5037 4 ea 116.55$ 466$ D5038

TD (1) CRExisting CR & Door Devices to Remain, Remove existing cables back to existing ACAMS Field PanelTD (2) Distributed Antenna SystemAntenna shall remain in place. Remove cable back to existing Communications Room.

TD (3) Delta Bag Tag Reader System

TD (2-9) Ex Data Cab., Ex. Rack mtd Electronics, UPS.

Removed and returned to owner. Network switches serving Boingo WIFI shall be removed under sep. cont.


Remove existing Camera to be reused if possible. Remove existing cabling back to comm rm.

TD (2-7) Relocate Ex ACAMS field pnl and ACA/VIS Batt Cab.

TD (2-8) DAS Equipment shall be relocated under Sep. Cont..

TD (2-6) Delta Bag Tag Reader SystemRemove and return to Delta. Remove existing cable back to source

TD (2-3) Distributed Antenna SystemAntenna shall remain in place. Remove cable back to existing Communications Room.

TD (2-4) Existing WAP Removed under separate ContractRemove cabling to existing communication room.

TD (2-5) Existing Camera

Remove and return to Delta. Remove existing cable back to source

TD (2-2) CRExisting CR & Door Devices to Remain, Remove existing cables back to existing ACAMS Field Panel

TD (2-1) CRRemove existing CR & Door Devices, Remove existing cables back to existing ACAMS Field Panel

TD (2-10) Remove Telecom Gnd Bar and all grounding.

TD (2-12) Existing Video Surveillance Camera to remain

Remove existing cable to existing communications room.

TD (2-11) Ex Wall mtd Data Cab., Ex. Rack mtd Electronics, UPS.

Page 21 of 38



DETAIL

DESCRIPTION


D5039 1 ea 66.60$ 67$ D5040 2 ea 33.30$ 67$ D5041 1 ea 33.30$ 33$ D5042 1 ea 33.30$ 33$ D5043 2 ea 432.90$ 866$ D5044

D5045 4 ea 333.00$ 1,332$ D5046

D5047 4 ea 116.55$ 466$ D5048

D5049 2 ea 149.85$ 300$ D5050

D5051 2 ea 83.25$ 166$

D5052

D5053 3 ea 116.55$ 350$ D5054

D5055 1 ea 183.15$ 183$ D5056

D5057 20 ea 99.90$ 1,998$ D5058 TD (4-1) CR 7 ea 432.90$ 3,030$ D5059

D5060 TD (4-2) CR 3 ea 333.00$ 999$ D5061

D5062 TD (4-3) Distributed Antenna System 2 ea 116.55$ 233$ D5063

D5064 TD (4-4) Existing Camera 5 ea 199.80$ 999$ D5065

D5066 TD (4-5) Delta Bag Tag Reader System 2 ea 116.55$ 233$ D5067

D5068 TD (4-6) Remove Existing Antenna 1 ea 183.15$ 183$ D5069

D5070 TD Blue Strobes 2 ea 133.20$ 266$ D5071 1 ea 199.80$ 200$

D5072 TD (5-2) CR 3 ea 333.00$ 999$


TD CCTV MonitorTD (3-1) CRRemove existing CR & Door Devices, Remove existing cables back to existing ACAMS Field Panel

TD (3-2) CRExisting CR & Door Devices to Remain, Remove existing cables back to existing ACAMS Field Panel

TD Time Zone DisplayTD River City MonitorTD Weather Monitor

Remove existing CR & Door Devices, Remove existing cables back to existing ACAMS Field Panel

Existing CR & Door Devices to Remain, Remove existing cables back to existing ACAMS Field Panel

Antenna shall remain in place. Remove cable back to existing Communications Room.


TD (3-6) Delta Bag Tag Reader SystemRemove and return to Delta. Remove existing cable back to source

TD (3-7) Remove Existing AntennaReturn to Owner. Remove Cable back to Source

TD (3-3) Distributed Antenna SystemAntenna shall remain in place. Remove cable back to existing Communications Room.

TD (3-4) Existing CameraRemove existing Camera to be reused if possible. Remove existing cabling back to comm rm.



Return to Owner. Remove Cable back to Source


TD A/V

Page 22 of 38



DETAIL

DESCRIPTION


D5073


D5076 7 ea 133.20$ 932$

D5077

D5078 1 ea 532.80$ 533$

D5079 1 ea 133.20$ 133$

D5080 2 ea 266.40$ 533$

D5081

D5082 3 ea 133.20$ 400$

D5083

D5084 3 ea 116.55$ 350$ D5085


D5088 5 ea 133.20$ 666$

D5089

D5090 TD (7-1) CR 4 ea 432.90$ 1,732$ D5091

D5092 TD (8-3) Distributed Antenna System 14 ea 116.55$ 1,632$ D5093

D5094 TD (7-3) Existing Camera 6 ea 199.80$ 1,199$ D5095


D5098 TD (8-1) CR 4 ea 432.90$ 1,732$ D5099

D5100 2 ea 133.20$ 266$

D5101

D5102 TD (8-4) Existing Camera 11 ea 199.80$ 2,198$


Remove existing cable to existing communications room.TD (6-2) Delta Bag Tag Reader SystemRemove and return to Delta. Remove existing cable back to source



Remove existing cable to existing communications room.TD (5-5) Relocate Ex ACAMS field pnl and ACA/VIS Batt Cab.

TD (5-6) Distributed Antenna System relocated under Sep. Cont.














Page 23 of 38



DETAIL

DESCRIPTION


D5103

D5104 47 ea 133.20$ 6,260$

D5105

D5106 46 ea 33.30$ 1,532$

D5107


D5110 TD (9-1) CR 3 ea 432.90$ 1,299$ D5111

D5112 4 ea 133.20$ 533$

D5113



D5118 12 ea 33.30$ 400$

D5119


D5122 TD (10-1) CR 5 ea 432.90$ 2,164$ D5123




D5130 TD (11-1) CR 4 ea 432.90$ 1,732$ D5131

D5132 TD (11-2) Distributed Antenna System 2 ea 116.55$ 233$









TD (17-10) Existing Public Address Sys to remain

Remove existing cable to existing public address system equipment cabinet





Remove existing Camera and return to owner. Remove existing cabling back to comm rm.





Page 24 of 38



DETAIL

DESCRIPTION


D5133



D5138 TD (13-1) CR 9 ea 432.90$ 3,896$ D5139



D5144 TD (12-4) Delta Bag Tag Reader System 8 ea 116.55$ 932$

D5145

D5146 1 ea 532.80$ 533$

D5147 1 ea 66.60$ 67$

D5148 1 ea 199.80$ 200$

D5149 2 ea 266.40$ 533$

D5150

D5151 3 ea 133.20$ 400$

D5152

D5153 TD Remove Exterior Camera Pole 13 ea 233.10$ 3,030$ D5154


D5157 2 ea 66.60$ 133$

D5158

D5159 18 ea 199.80$ 3,596$




TD (12-5) Relocate Ex ACAMS field pnl and ACA/VIS Batt Cab.TD (12-6) DAS Equipment shall be relocated under Sep. Cont..TD (12-8) Remove Telecom Gnd Bar and all grounding.







TD (13-3) Existing WAP Removed under separate Contract

Remove cabling to existing communication room.TD MUFID Monitor Remove with Bkt and return to owner







Page 25 of 38



DETAIL

DESCRIPTION


D5162 22 ea 183.15$ 4,029$

D5163D5164 13 ea 183.15$ 2,381$

D5165D5166 TD (14-1) CR 2 ea 432.90$ 866$ D5167


D5170 2 ea 66.60$ 133$

D5171

D5172 19 ea 66.60$ 1,265$

D5173


D5176 14 ea 183.15$ 2,564$

D5177D5178 6 ea 99.90$ 599$

D5179D5180 TD (15-1) CR 2 ea 432.90$ 866$ D5181


D5184 4 ea 116.55$ 466$

D5185


D5188 TD (16-1) CR 3 ea 432.90$ 1,299$ D5189



TD Ex Radio Sys Antenna Remove and return to owner

TD (14-3) Existing WAP Removed under separate ContractRemove cabling to existing communication room.

TD CNN TV Monitor Removed under Sep Cont.

Existing Cables to be removed under this contract


Remove existing cabling back to sourceTD Ex SATV Sys Antenna Remove and return to owner

Remove existing cabling to end devices





Remove cabling to existing communication room.



TD Double Faced Digital Clock - Remove and Return to Owner

Remove cabling to sourceTD Defibrillator - Remove and Return to Owner

Remove existing cabling back to source




Page 26 of 38



DETAIL

DESCRIPTION


D5194 69 ea 99.90$ 6,893$

D5195 TD (17-1) CR 1 ea 432.90$ 433$ D5196

D5197 TD (17-2) CR 1 ea 333.00$ 333$ D5198


D5201 2 ea 116.55$ 233$

D5202

D5203 2 ea 116.55$ 233$

D5204

D5205 1 ea 83.25$ 83$

D5206

D5207 TD MUFID Monitor Stay in place 10 ea 199.80$ 1,998$ D5208


D5211 TD (18-2) CR 2 ea 333.00$ 666$ D5212


D5215 5 ea 133.20$ 666$

D5216

D5217 2 ea 116.55$ 233$

D5218

D5219 12 ea 33.30$ 400$

D5220

D5221 TD (19-1) CR 6 ea 432.90$ 2,597$ D5222


TD (17-4) DAS Equipment shall be Disc. & Removed under Sep. Cont..

Cabling shall be removed back to Communication Room under this contract.

TD (17-5) Existing WAP Shall remain in placeRemove cabling to existing communication room.

TD GID Monitor Remove and Return to Respective Airline




TD (18-7) Existing Camera shall remain in place


TD (18-4) Existing WAP Shall remain in place




Remove ex cabling back to communication room






Page 27 of 38



DETAIL

DESCRIPTION


D5223 4 ea 116.55$ 466$

D5224


D5227 1 ea 266.40$ 266$

D5228 1 ea 266.40$ 266$

D5229

D5230 1 ea 266.40$ 266$

D5231

D5232 1 ea 266.40$ 266$

D5233

D5234 2 ea 199.80$ 400$

D5235 TD Remove Exterior Light Pole 1 ea 233.10$ 233$ D5236 2 ea 116.55$ 233$

D5237

D5238 TD (20-1) CR 8 ea 432.90$ 3,463$ D5239

D5240 4 ea 116.55$ 466$

D5241

D5242 2 ea 116.55$ 233$

D5243


D5246 TD (21-1) CR 13 ea 432.90$ 5,628$ D5247

D5248 2 ea 116.55$ 233$



TD (19-12) DAS Equipment shall be Disc. & Removed under Sep. Cont..Cabling shall be removed back to Communication Room under this contract.


TD (19-3) WAP Equipment shall be Disc. & Removed under Sep. Cont..








TD (19-14) Ex Wall mtd Data Cab., Ex. Rack mtd Electronics, UPS.Removed and returned to owner. Network switches serving Boingo WIFI shall be removed under sep. cont.







Page 28 of 38



DETAIL

DESCRIPTION


D5249

D5250 4 ea 116.55$ 466$

D5251


D5254 2 ea 266.40$ 533$

D5255 1 ea 116.55$ 117$

D5256

D5257 1 ea 199.80$ 200$

D5258 1 ea 266.40$ 266$

D5259

D5260 TD Speaker Reset Key Switch 1 ea 49.95$ 50$ D5261 TD F Systems 1 ea 66.60$ 67$ D5262 TD (22-1) CR 5 ea 432.90$ 2,164$ D5263

D5264 6 ea 116.55$ 699$

D5265

D5266 3 ea 116.55$ 350$

D5267


D5270 2 ea 266.40$ 533$

D5271 1 ea 116.55$ 117$

D5272

D5273 1 ea 266.40$ 266$

D5274






















Page 29 of 38



DETAIL

DESCRIPTION


D5275 2 ea 266.40$ 533$

D5276

D5277 1 ea 199.80$ 200$

D5278 TD (23-1) CR 2 ea 432.90$ 866$ D5279

D5280 2 ea 116.55$ 233$

D5281

D5282 2 ea 116.55$ 233$

D5283


D5286 TD (24-1) CR 10 ea 432.90$ 4,329$ D5287

D5288 4 ea 116.55$ 466$

D5289

D5290 5 ea 116.55$ 583$

D5291


D5294 TD MMF (6) 9 ea 399.60$ 3,596$ D5295 TD PP 5 ea 133.20$ 666$ D5296 TD ATM 2 ea 133.20$ 266$ D5297 TD V/D (4) 3 ea 266.40$ 799$ D5298 TD Delta SSK (2) 1 ea 133.20$ 133$ D5299 TD Bag Belt Control Panel 1 ea 116.55$ 117$ D5300 TD CBC-CR203 TO CBC-IRC - 3" EMT 700 lf 4.53$ 3,170$ D5301 TD CBC-IRC TO CBC-CR202 - 3" EMT 720 lf 4.53$ 3,261$ D5302 TD CBC-CR203 TO TBA-MCR - 3" EMT 1,250 lf 4.53$ 5,661$ D5303 TD CBC-IRC TO TBA-MCR - 3" EMT 1,180 lf 4.53$ 5,344$ D5304 TD CBC-CR202 TO TBA-MCR - 3" EMT 850 lf 4.53$ 3,849$ D5305 TD CBC-ICR TO CBA-CR102 - 3" EMT 530 lf 4.53$ 2,400$ D5306 TD CBC-ICR TO CBA-CR103 - 3" EMT 510 lf 4.53$ 2,310$ D5307 TD CBC-ICR TO CBA-CR104 - 3" EMT 770 lf 4.53$ 3,487$ D5308 TD TBA-MCR TO CBA-CR102 - 3" EMT 1,260 lf 4.53$ 5,706$ D5309 TD TBA-MCR TO CBA-CR103 - 3" EMT 1,450 lf 4.53$ 6,567$
















Page 30 of 38



DETAIL

DESCRIPTION


D5310 TD TBA-MCR TO CBA-CR104 - 3" EMT 900 lf 4.53$ 4,076$ D5311 TD CBC-ICR TO CBC-CR203 - SM; MM 1,350 lf 1.07$ 1,439$ D5312 TD CBC-ICR TO TBC-CR201 - SM: MM 700 lf 1.07$ 746$ D5313 TD CBC-ICR TO CBC-CR202 - SM: MM 1,250 lf 1.07$ 1,332$ D5314 TD TBA-MCR TO CBC-CR203 - SM: MM 1,710 lf 1.07$ 1,822$ D5315 TD TBA-MCR TO CBC-ICR - SM: MM 1,000 lf 1.07$ 1,066$ D5316 TD TBA-MCR TO CBC-CR202 - SM: MM 880 lf 1.07$ 938$ D5317 TD CBC-ICR TO CBA-CR102 - SM: MM 940 lf 1.07$ 1,002$ D5318 TD CBC-ICR TO CBA-CR103 - SM: MM 520 lf 1.07$ 554$ D5319 TD CBC-ICR TO CBA-CR104 - SM: MM 760 lf 1.07$ 810$ D5320 TD TBA-MCR TO CBA-CR102 - SM: MM 1,250 lf 1.07$ 1,332$ D5321 TD TBA-MCR TO CBA-CR103 - SM: MM 1,470 lf 1.07$ 1,566$ D5322 TD TBA-MCR TO CBA-CR104 - SM: MM 340 lf 1.07$ 362$ D5323 TD Gnd Mezz to CBC-CR203 1,000 lf 2.86$ 2,864$ D5324 TD Gnd CBC-CR203 to CBC-ICR 530 lf 2.86$ 1,518$ D5325 TD Gnd CBC-ICR to CBC-CR202 500 lf 2.86$ 1,432$ D5326 TD Gnd Gnd Bar to Structural Steel 7 ea 286.38$ 2,005$ D5327 TD Gnd Gnd Bar to Electrical Panel 7 ea 286.38$ 2,005$ D5328 TD Gnd Tunnel Gnd to CBA-CR102 110 lf 2.86$ 315$ D5329 TD Gnd Tunnel Gnd to CBA-CR103 100 lf 2.86$ 286$ D5330 TD Gnd Tunnel Gnd to CBA-CR104 110 lf 2.86$ 315$ D5331 TD Network Demo 22,290 lf 0.33$ 7,423$ D5332D5333 Electrical Demolition:D5334 Disconnect & Make Safe 124,869 sf 0.67$ 83,162$ D5335D5336 New ConstructionD5337 Enclosed Space D5338 Electrical service and distributionD5339 Replace Bkrs in Exist. SS 1 allo 100,000.00$ 100,000$ D5340 Relocate Substation #13 0 allo 350,000.00$ -$ D5341 400A Distribution Panels 19 ea 7,118.16$ 135,245$ D5342 400A Circuit 4,750 lf 70.81$ 336,333$ D5343 200A Panels 19 ea 3,391.51$ 64,439$ D5344 200A Circuit 4,750 lf 35.40$ 168,167$ D5345 200A Jet Bridge Ckts 69 ea 3,391.51$ 234,015$ D5346 200A Jet Bridge Ckts Circuit 13,800 lf 35.40$ 488,568$ D5347 New AHU 71 ea 558.57$ 39,659$ D5348 AHU 25A Ckt 9,940 lf 11.10$ 110,348$ D5349 Power Floor Box 32 ea 1,710.81$ 54,746$ D5350 Duplex Receptacles 107 ea 551.49$ 59,009$ D5351 Bathroom Circuits 70 ea 1,288.30$ 90,181$ D5352 Bathroom Fixture FV Conn. 214 ea 176.60$ 37,791$ D5353 Moving Sidewalk Ckts 10 ea 1,644.21$ 16,442$ D5354 Misc. Power Requirements 1 allo 100,000.00$ 100,000$ D5355 Lighting and branch wiringD5356 Apron Level 1x4 LED Fixture 333 ea 285.06$ 94,925$ D5357 Apron Level Stair LED Lights 35 ea 244.55$ 8,559$ D5358 Apron Level Exit Light 103 ea 264.81$ 27,275$ D5359 Apron Level Circuits 471 ea 318.45$ 149,990$ D5360 Concourse LED Linear Lighting 2,347 ea 353.07$ 828,655$ D5361 Concourse Illuminated Panels in Ceiling 0 ea 1,086.96$ -$ D5362 Concourse Stair LED 42 ea 244.55$ 10,271$ D5363 Concourse Exit Fixtures 45 ea 264.81$ 11,916$ D5364 Concourse Storage/Maint. LED 78 ea 254.68$ 19,865$ D5365 Concourse Bath Rm LED Dn Lts 52 ea 291.58$ 15,162$ D5366 Concourse Bath Rm LED Linear 110 ea 353.07$ 38,838$ D5367 157,090 sf 8.00$ 1,256,720$

D5368 Concourse Level Circuits 2,674 ea 318.45$ 851,535$

Concourse - Supplemental Light Fixtures in Ceiling

Page 31 of 38



DETAIL

DESCRIPTION


D5369 Concourse Cove LED Lighting 13,844 lf 60.35$ 835,471$ D5370 Concourse Level Circuits 200 ea 385.04$ 77,008$ D5371 Other Electrical SystemsD5372

D5373

D5374

D5375 Raceway Systems 183,928 sf 2.00$ 367,856$ D5376 New Covered, Not Enclosed Space 38,967 sf 5.00$ 194,835$ D5377D5378 Building ReconfigurationD5379 Enclosed Space - Apron Lvl - IT RoomsD5380 Cable Tray 700 lf 30.00$ 21,000$ D5381 Lighting and branch wiring 5,850 sf 7.00$ 40,950$ D5382 Power & Branch Circuits 5,850 sf 4.00$ 23,400$ D5383 PA & Hearing Loop Rack 9 ea 5,000.00$ 45,000$ D5384 HVAC Unit Rack 29 ea 8,500.00$ 246,500$ D5385 Mufids Rack 8 ea 5,000.00$ 40,000$ D5386 Future Racks 14 ea 1,800.00$ 25,200$ D5387 Video Storage 2 ea 2,600.00$ 5,200$ D5388 Copper Termination Rack 9 ea 7,000.00$ 63,000$ D5389 Fiber Termination Rack 9 ea 10,000.00$ 90,000$ D5390 Future Termination Rack 8 ea 1,800.00$ 14,400$ D5391 Access Layer Switch Rack 8 ea 7,500.00$ 60,000$ D5392 Distr. Layer Switch Rack 1 ea 7,500.00$ 7,500$ D5393 UPS Rack 8 ea 10,000.00$ 80,000$ D5394 UPS PDU Rack 7 ea 6,000.00$ 42,000$ D5395 Retail Rack 4 ea 2,400.00$ 9,600$ D5396 Airline Rack 20 ea 2,400.00$ 48,000$ D5397 Boingo Rack 8 ea 4,500.00$ 36,000$ D5398 Boingo DAS 8 ea 5,500.00$ 44,000$ D5399 CA Tank 0 ea 1,500.00$ -$ D5400 ACAMS 16 ea 6,000.00$ 96,000$ D5401 UPS Panel 7 ea 3,500.00$ 24,500$ D5402 E-Power Panel 7 ea 3,500.00$ 24,500$ D5403 CACP 0 ea 1,000.00$ -$ D5404 Boingo & Retail Rack 7 ea 4,500.00$ 31,500$ D5405 Vertical Back to Back Wireway 37 ea 350.00$ 12,950$ D5406 Plywood Backboard 39 sh 250.00$ 9,750$ D5407D5408 Backbone:D5409 4" EMT 3,200 lf 16.05$ 51,360$ D5410 4" EMT 90 96 ea 126.04$ 12,100$ D5411 4" EMT Connectors 64 ea 57.51$ 3,681$ D5412 4" EMT Coupling 512 ea 17.97$ 9,201$ D5413 4" EMT Support & Strap 457 ea 20.26$ 9,259$ D5414 5" Floor Core 64 ea 200.00$ 12,800$ D5415 5" Fire Seal 64 ea 225.00$ 14,400$ D5416 24 SMF 10,000 lf 4.64$ 46,400$ D5417 48 SMF 14,000 lf 9.27$ 129,780$ D5418 144 SMF 11,000 lf 27.82$ 306,020$ D5419 Terminations 4,320 ea 4.25$ 18,360$ D5420D5421 Specialized Areas (Allowance)D5422 Performance Stage and Seating AreaD5423 Allowance 3,730 sf 35.00$ 130,550$ D5424D5425 Aviation History Area

Emergency Generators -assumes not required per electrical studyUninterruptable Power Systems - assumes not required per electrical study

Emergency Lighting - assumes not required per electrical study

Page 32 of 38



DETAIL

DESCRIPTION


D5426 Allowance 480 sf 15.00$ 7,200$ D5427D5428 Pocket Parks 2 ea 48,000.00$ 96,000$ D5429D5430 Airport ClubD5431 Airport Club ExcludedD5432D5433 Military LoungeD5434 Allowance 500 sf 15.00$ 7,500$ D5435D5436 St Judes VIP LoungeD5437 Allowance 500 sf 10.00$ 5,000$ D5438D5439 Chlidrens Play AreaD5440 Storage 919 sf 8.00$ 7,352$ D5441D5442 Business CenterD5443 Allowance 1,440 sf 8.00$ 11,520$ D5444D5445 Building RenovationD5446 Concourse LevelD5447 Rotunda - Partial Renovation Incl in C3084D5448 Restroom 2,320 sf 18.00$ 41,760$ D5449D5450 Technology:D5451 Enclosed Space D5452 Fire Alarm SystemD5453 FA Comb. Speaker/Signal Light 104 ea 314.02$ 32,658$ D5454 FA Pull Stations 21 ea 241.69$ 5,075$ D5455 FA Signal Lights 45 ea 263.39$ 11,852$ D5456 FA Devices Not Shown 400 allo 350.18$ 140,072$ D5457 FA Circuits 570 ea 654.25$ 372,922$ D5458 FA Control Panel 1 ls 70,422.29$ 70,422$ D5459 FA Programing & Start-up 1 ls 42,823.48$ 42,823$ D5460 Telephone and Data Systems 157,090 sf 4.00$ 628,360$ D5461 Comm Outlet Concealed in Casework 59 ea 1,944.97$ 114,754$ D5462 GID Outlet behind Info Display 93 ea 833.56$ 77,521$ D5463 FID Location 28 ea 591.87$ 16,572$ D5464 Comm Outlet for WAP 33 ea 591.87$ 19,532$ D5465 82 ea 1,875.66$ 153,804$

D5466 Access Control Systems 187,948 sf 2.50$ 469,870$ D5467 CCTV Systems 157,090 sf 2.75$ 431,998$ D5468 Fixed Cameras 12 ea 2,569.41$ 30,833$ D5469 Fixed Cameras - Reuse Cameras 26 ea 688.91$ 17,912$ D5470 PTZ Cameras 6 ea 3,292.68$ 19,756$ D5471 PTZ Cameras - Reuse Cameras 8 ea 688.91$ 5,511$ D5472 Exterior PTZ Cameras 12 ea 4,082.55$ 48,991$ D5473 Exterior PTZ Cameras - Reuse Cameras 12 ea 755.51$ 9,066$ D5474 Paging System 157,090 sf 3.50$ 549,815$ D5475 Other Communications and Security 157,090 sf 3.00$ 471,270$ D5476 MUFIDS 157,090 sf 2.50$ 392,725$ D5477 Dynamic Signage 157,090 sf 0.75$ 117,818$ D5478 WiFi 157,090 sf 2.00$ 314,180$ D5479 Hearing Aid Loop 157,090 sf 3.49$ 548,244$ D5480 Hearing Aid Loop HE Equip. Allowance 1 ls 200,000.00$ 200,000$ D5481 1 ls 250,000.00$ 250,000$

D5482 New Covered, Not Enclosed Space 38,967 sf 0.50$ 19,484$ D5483

Install 4" Conduit from Apron to Concourse Attic

Additional backbone cabling for common cabling infrastructure

Page 33 of 38



DETAIL

DESCRIPTION


D5484 Specialized Areas (Allowance)D5485 Performance Stage and Seating Area 3,730 sf 20.00$ 74,600$ D5486D5487 Aviation History AreaD5488 Allowance 480 sf 5.00$ 2,400$ D5489D5490 Pocket Parks 2 ea 3,000.00$ 6,000$ D5491D5492 Airport ClubD5493 Airport Club ExcludedD5494D5495 Military LoungeD5496 Allowance 500 sf 5.00$ 2,500$ D5497D5498 St Judes VIP LoungeD5499 Allowance 500 sf 5.00$ 2,500$ D5500D5501 Chlidrens Play AreaD5502 Storage 919 sf 0.50$ 460$ D5503D5504 Business CenterD5505 Allowance 1,440 sf 2.00$ 2,880$ D5506D5507 Building ReconfigurationD5508 Concourse LevelD5509 Rotunda - Partial Renovation Incl in C3010D5510 Restroom 2,320 sf 1.00$ 2,320$

Subtotal Services 29,129,444$

E EQUIPMENT & FURNISHINGSE10 Equipment

E1090 EquipmentE1091 New ConstructionE1092 Concessions Equipment - not in scope ExcludedE1093 Security Equipment - not in scope ExcludedE1094 FIDS, BIDS, MUFIDS 1 alw 118,000.00$ 118,000$ E1095 Dynamic Signage 1 alw 40,000.00$ 40,000$ E1096 Misc. Equipment Allowance 1 alw 8,000.00$ 8,000$

E20 Furnishings

E2010 Fixed FurnishingsE2011 New ConstructionE2012 Misc. Casework Allowance 1 alw 16,000.00$ 16,000$

Subtotal Equipment & Furnishings 182,000$

F SPECIAL CONSTRUCTION & DEMOLITIONF10 Special Construction

F1010 Special ConstructionF1011 Labor Productivity Factor - See Project Logistics & Labor Factor See SummaryF1012 Temporary Construction - See General Requirements, Phasing and Temporary Construction See Summary

F20 Selective Building Demolition

Page 34 of 38



DETAIL

DESCRIPTION


F2010 Building Elements DemolitionF2011 21,000 sf 13.00$ 273,000$

F2012 103,869 sf 25.00$ 2,596,725$

F2013 Remove Topping Slab at Moving Walk 3,740 sf 5.00$ 18,700$ F2014 2,425 sf 10.00$ 24,250$

F2015 505 sf 50.00$ 25,250$

F2016 Demolition of Concrete Stair 24 ea 2,500.00$ 60,000$ F2017 Replace Structural Grid where Stair Remove 1 alw 10,000.00$ 10,000$ F2018 Demolition of Exterior Wall at Apron Lvl 5,874 sf 10.00$ 58,740$ F2019 Demolition of Concrete Roof Structure 7,486 sf 10.00$ 74,860$ F2020 3,155 sf 13.00$ 41,015$

F2021 1 alw 50,000.00$ 50,000$

F2022 Disconnect and Remove 9 exist. AHU's 9 ea 1,580.00$ 14,220$ F2023 Disconnect and Remove exist. Exh Fans 1 ls 3,500.00$ 3,500$

Subtotal Special Construction & Demolition 3,250,260$

G BUILDING SITEWORKG10 Site Preparation

G1010 Site DemolitionG1011 33,670 sy 30.00$ 1,010,100$

G1012 Misc Site Demolition 1 alw 25,000.00$ 25,000$

G1020 Site EarthworkG1021 2,000 cy 15.00$ 30,000$

G1022 Subgrade Preparation 2,982 sy 12.50$ 37,275$

G20 Site Improvements

G2010 PavementG2011 New Concrete Apron 28,000 sy 131.00$ 3,668,000$ G2012 New Concrete Paving 40,080 sf 8.00$ 320,640$

G2020 Site DevelopmentG2021 Site Development 1 alw 50,000.00$ 50,000$

G30 Site Mechanical Utilities

G3010 Site Mechanical UtilitiesG3011 Site Mechanical DemolitionG3012 Storm Drain Piping Excavation & Removal 3,560 lf 34.00$ 121,040$

G301310 ea 2,900.00$

29,000$

G30142,250 lf 32.00$

72,000$

G301511 ea 2,900.00$

31,900$

Storm Drain Manhole Excavation & Removal

Sanitary Sewer Piping Excavation & Removal

Storm Drain Manhole Excavation & Removal

Interior Building Demolition - Apron Level (Phased)

Building Demolition - Concourse Level (Phased)

Infill Stair Openings in Concourse Floor

Excavation for New Slab on Grade Elevations

Saw Cut Demo and Haul-off Apron Pavement

Localized Demolition / Modifications of Existing Foundations

Demolition of Apron Level Interior Construction for New Moving Walk Pits

Demolition of Concourse Floor Slab for new Moving Walk Pits

Page 35 of 38



DETAIL

DESCRIPTION


G3016 Water Main Piping Excavation & Removal 0 lf 32.00$ -$

G3017

G3018 Site Mechanical UtilitiesG3019 STORM DRAINAGEG3020 24" Storm drain 1,000 lf 138.00$ 138,000$ G3021 18" Storm drain 1,410 lf 116.00$ 163,560$ G3022 Roof Drain Connections 90 ea 5,000.00$ 450,000$ G3023 10" roof drain piping 2,829 lf 78.00$ 220,629$ G3024 Drainage manholes 19 ea 10,000.00$ 190,000$ G3025G3026 DOMESTIC SEWERG3027 10" sewer main 2,410 lf 78.00$ 187,980$ G3028 Sewer manholes 17 ea 10,000.00$ 170,000$ G3029 10"x 6" sewer wyes 11 ea 1,500.00$ 16,500$ G3030 6" sewer service line 560 lf 72.00$ 40,320$ G3031G3032 DOMESTIC WATERG3033 12" Water Main 0 lf 97.00$ -$ G3034 Connections to existing 12" water main 0 ea 5,000.00$ -$ G3035 Fire Hydrants in Apron Area 0 ea 4,800.00$ -$

G40 Electrical Utilities

G4010 Site Electrical UtilitiesG4011 Site Electrical Allowance 1 alw 250,000.00$ 250,000$

G4020 Site LightingG4021 Ramp Light Fixtures 25 ea 30,000.00$ 750,000$

Subtotal Building Sitework 7,971,944$

Subtotal Opinion of Probable Raw Construction Cost 326.30$ 82,936,813$

12.0% Estimating Design Evolution 9,952,418$

Subtotal Opinion of Probable Construction Cost 365.45$ 92,889,230$

2.7% Project Logistics & Labor Factor 2,546,114$ 5.2% General Requirements, Phasing and Temporary Construction 4,978,185$ 7.9% General Conditions 7,887,909$ 2.7% Insurance 2,924,139$ 1.0% Payment and Performance Bonds 1,112,256$ 4.0% Contractor Profit 4,493,513$


10.0% Escalation 11,683,135$


Page 36 of 38

Section 4


April 5, 2016

EXHIBITS Exhibit A Document List

Page 37 of 38

Section 4


April 5, 2016

EXHIBIT A – DOCUMENT LIST The estimate reflects the following documents:

Description Date

Schematic Design 2 Simplified Drawings 03/22/2016

Schematic Design 2 Simplified Reports Various Dates

Schematic Design 2 Simplified Narratives Various Dates

Page 38 of 38

Memphis International Airport · Memphis International Airport in Memphis, Tennessee. The estimate...

Documents

Transcript of Memphis International Airport · Memphis International Airport in Memphis, Tennessee. The estimate...