Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
*Other - Central Services
GRANT COUNTY COMMISSIONERS AGENDA MEETING REQUEST FORM (Must be submitted to the Clerk of the Board by 12:00pm on Thursday) REQUESTING DEPARTMENT: Central Services REQUEST SUBMITTED BY: Tom Gaines CONTACT PERSON ATTENDING ROUNDTABLE: Tom Gaines CONFIDENTIAL INFORMATION: OYES ® NO DATE: 4/11/2024 PHONE: 3276 ///:, :�./�i / /�///��' %mo.i� . ✓ /i. ice, //„ %%_ -, i i is / DATE OF ACTION: APPROVE: DENIED ABSTAIN D1: D2: D3: DEFERRED OR CONTINUED TO: ❑Agreement / Contract ❑AP Vouchers ❑Appointment / Reappointment ❑ARPA Related ❑ Bids / RFPs / Quotes Award ❑ Bid Opening Scheduled ❑ Boards / Committees ❑ Budget ❑ Computer Related ❑ County Code ❑ Emergency Purchase ❑ Employee Rel. ❑ Facilities Related ❑ Financial ❑ Funds ❑ Hearing ❑ Invoices / Purchase Orders ❑ Grants — Fed/State/County ❑ Leases ❑ MOA / MOU ❑ Minutes ❑ Ordinances ❑ Out of State Travel []Petty Cash ❑ Policies ❑ Proclamations ❑ Request for Purchase ❑ Resolution 0 Recommendation ❑ Professional Sery/Consultant ❑ Support Letter ❑ Surplus Req. ❑Tax Levies ❑Thank You's ❑Tax Title Property ❑WSLCB ///:, :�./�i / /�///��' %mo.i� . ✓ /i. ice, //„ %%_ -, i i is / DATE OF ACTION: APPROVE: DENIED ABSTAIN D1: D2: D3: DEFERRED OR CONTINUED TO: To: Board of County Commissioners Re: Guaranteed Maximum Price (GMP) proposal Board of County Commissioners, Grant County Central Services POBox 37 Ephrata WA 98823 (509) 754-2011 Ext -3276 April 11, 2024 On Tuesday, April 9th, Lydig Construction presented a guaranteed maximum price (GMP) proposal for the jail totaling $155,390,359. This figure includes construction costs of $132,790,000.00 and soft costs not directly related to construction of $29,956,748.00. This above total also includes the deduction of $4,356,388.54 paid towards this project as of April 9, 2024. The breakdowns are attached to this consent item for your review. This total includes all programmed space to date, which includes the jail, sheriff s administration, and all tertiary support facilities. Central Services expects this cost to come down as we move forward. Approving this will stop future escalation and cannot be more than the above amount. The County realizes any amount saved. This total does not include the cost of the Round A Bout (RAB) that we are beginning to design. As discussed in previous board updates, the RAB cost is expected to be shared among community partners that are impacted by this development. With the Board's permission, Central Services will direct Lydig Construction to draw up the contract to construct the new jail and administration center. This contract is written in accordance with specific state statutes for General Contractor / Construction Manager -delivery projects. Our retained legal counsel Perkins & Coie, and our program manager, Turner, Townsend, and Heery, will review it before it is brought to the Board for a future consent agenda. Central Services appreciates your support and engagement on this project and looks forward to working with the Board, the Sheriff, and other elected officials, as well as our community partners, to make it a reality. Sincerely, �om &ainef Tom Gaines Director, Grant County WA Central Services Department Tom Gaines Director of Central Services tgaines@grantcountywa.gov "To meet current and future needs, serving together with public and private entities, while fostering a respectful and successful work environment." GRANT COUNTY JAIL COMPLEX - 90% CD �/ D I G GRANT COUNTY 04/08/2024 Project Area: 129,166 SF Direct Construction Costs Cost Cost/SF 01 00 00 General Requirements $2,7983537 $21.67 02 00 00 Existing Conditions $1572041 $1.22 03 00 00 Concrete $3,662,550 $28.36 04 00 00 Masonry $6,9621943 $53.91 05 00 00 Metals $2,9522192 $22.86 06 00 00 Wood, Plastics, and Composites $417,364 $3.23 07 00 00 Thermal and Moisture Protection $2,255,706 $17.46 08 00 00 Openings $4,544,931 $35.19 09 00 00 Finishes $4,714,151 $36.50 10 00 00 Specialties $168,945 $1.31 11 00 00 Equipment $1,275,881 $9.88 12 00 00 Furnishings $233,160 $1.81 13 00 00 Special Construction $24,180,539 $187.21 14 00 00 Conveying Equipment $0 $0.00 21 00 00 Fire Suppression $1,383,962 $10.71 22 00 00 Plumbing $7,747,514 $59.98 23 00 00 Heating, Ventilating, and Air Conditioning (HVAC) $14,458,318 $111.94 26 00 00 Electrical $17,624,917 $136.45 31 00 00 Earthwork $5,3791737 $41.65 32 00 00 Exterior Improvements $2,5171677 $19.49 Subtotal Direct Cost 11.1"$103,436,066 $800.80 ------------ ---------- - Markups Cost Cost/SF Total Estimated Construction Cost $114,038,262 $882.88 REPORT BY BRADOSLOVICH Page 1 of 9 LYDIG GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF • ' ' • •W11 I 12 - -al 1410 • • • • q 01.00 99 General R,,, -'- y f //� r .in s - .: - 'i/:y � /. ��.: % �.. .d/'/.: 3y .off:;-✓ /�' %y_ �- t3"'' /% 'A' � •� � ¢ .�L�/. ^-/: "may "ur.%-ice i'� fi / /�.-1 %u.. x f//.sr"' i%.i�i� -%;ix9 . i ..f%" '.ice / r�':. ..3. .sY . /' ' •:fin='r�t".a.%i, •iF-s-r!'�aio. /-: �'r`�-�' �. - f:. r /. �i"`�.`'c%.'-"�/�% � /9�<i'��/� - ",y>.:�:"i: •'.iciy; til, .%.s3% o .ro .vs' / ,irk, f .,�.-.-i i;/-. r.r-'r / �. /� i / >: . �� .:tri �'� � 9l-�: fi ^v r: 'u �: .ar �•./ /' s�`s 'r 'j :. '-�" r.'Yr,ry �. :.ds' .r� r,:"S. .rG; :yr.K..ri. � • S . • - - • - - • • • ./ '1 � 1 1 111 11 '1 � 11 111 '1 i • � 1 1 01 rA ,�" r" �i �'+ ® / �Y �i � � � my �t:IY hr/'.'.'" ..�/ r �s �.r," . .,s �g .� y ,h i����„/�• "v� . -r�/�/ r � y';.-��" • �'- r ��iV ' c>�: / roi� ie �:s: /.. "��'-s:'."1� / 'rg .?¢. v j-�it. v5': -/:air... ''1• �/ �✓ . i,�.%.. : �. aa-,. �i<'l .�: r. •r`i ;.�s� . � tom.' "ou y 3c. �:5r" ' 9 � �C3 � si. �.::... . y.• 1 rr.'" ./ %i' � S'.�+3�... :':r : .�''� /s' ar/i � y o _ ® at ab m r� .�+- rYs .� .' ../': .fir.+' �' " '.%:-:rte, r,./i<' .C3�i '�'/f'/ : r .;:s .�% . ./ �. /r .' 3' >=:'s". .tom .. .✓' -rryrr-r:% y; • % ' yr.%r" .r✓ / ri /. `.e%/ • �G/r,�' .�r�' ..�•�/' -/'i � ' ,rs% � ?�f /.rt G'�ry � ✓ '✓ .,�, .E;?-Y.:�. . .�G r'r,�'' !u d" , /rr�'J ' /� .✓�<v . �:= / os i%- r'1"i -%- •ji,' s.. //- ,.,��>�=.>'�•;c7r o-.a�c t:��,?..,%o�� 3- r>.,a..�- .•�,<''t ;�"'i."/,.r J... 9%`,`J' ,:i3'- ����"'"'%i'of,Y ,�. jo '.>:� �%i�S,.'>'/' '%s '.l ij• ?1%' .i- ��' .fir/,-. _ ® � � ••f j� r:y %.r.. - 3 • / S sr moi•... -...,r .,sem .. .s�3 �.. ./%,f'.� %rte-h::'i�%�s::Y' �%%�` :'f:.�. -l. %%' lJ<'% -rid'.."%':='"'� .r•. 'i' ,�' �y s' s . .:�% _ s >sf' ! // i.:%n. - �. :.:may. � � �, �' � :rr,�. %"• r� �f'' Y.-'-i'-y'%d" � :a%'s A /f �gg ® m S9 @7r. rOE �. -.r " "��' f : , %: " S:-•,a,/"�>" . / r. y�o s-• ,�, a "i�f.6s// �:�z: °��3'-r'r%ti//�� 1� - ..�` i-"� -y r� 111 y rte. _ 'moi '%/ � " y'- r err/.1sfy'r' - TOTAL 0100 94 General Requirement $2,793, 37 _ $21.67 02 99 99 EXistinConditions � .s�- -:,�.. � ..Hrr� •Sa-- .✓i .s`� :y . s / • ' f � y .F pro: .fi:. ' 1� // r Kofi" ' 0 :� 'O- ®r •n/`� � 6 'rrrs•! d r% i>S'-2'.: %' d r'.:�"� / % ' r ` �i .rte � �.1�:1 /�vsn .N / . G / : s� -/ r � .,t " �/-.-/f . rr'•f'Yiy' z� ✓ / n'ii � � i+ -•f.'yi' Y i � i � .� S'' r :� �� ' . d%r/r / / �., j.,'i/-. ' -',yrs .ass . �- ham:.. Yi •..:..: s i. ,l rosy. /.i��' � ��-" �Yr-i /� r � ��r���. �y � G.:C,' �yl r.� � �' � �r ...cr.,- �c � . . � /W. .ri.�-/ /-,. :rte ...'�.J.. G'-rr�=1.. /.. n/.���� j:rf - i/-��� �/ ��� .y� .,,/ �,f/ror � ,. `�� •-- / ,��" //,. fi .�„"�. -o i / r� � - r.F'", r/r '-'� /r.'r�:s 14 ..� 1 n-/9ir.�-o .li ""� '! i' J' .;�*�'''• y. /,'r'y%., � o� <,' _ c' 'fir-- -os -/. .4>e%.. _ r .-,..�•� • vcr�i sit 11 . e.li%'.:f2�i %rr'--,.(+ . � ' . °u� . TOTAL 92 99 09 Existing Conditions$1571041 $1 M22 03 99 00. Concrete / s -yr- . ice: i%%/ 9r" - .• i /•>�r./ .fig' i% 000 /��Z-�-%/ y�/i r' :G � .•.� , ..,r• �:,•-:its%"..../... :ir' // . �.. /�'�'-!,�/���s�. r , -� y�t�"' s 1 1 • . • • .. '1 � 1 '1 � '1 • 11 ^ 1 L"% �o'. � ��rr . !S/." '•.f/" � � ,iY/ ' �. � �� � ,. / .�id' : "% H •� J/ rs%�x °��h' r : �y � 6-. /'/��� '"" y Q�� r . .�yr'i ii'i �. rfG "/%.art' ;.r..��: " /-fi-r' '' � '-rs: �. 3G - '.y fi, :'-1 •.y � = s . ii.. , ,-�� .s ->Y �''� �:y r .rte � �,r%":e.. - , �"y:�.. / :-�.r//: �s �i'.r� r-.sF`�5. '- - ----- '1 • • 1 1 '1 • • 1 1 • G� A QW !'%i 9 .-%i"" /%. i1'P": �•. /,r."�.sy"„/i -r' . �a .I.�S'% /./. ri:'s�',yM1 :Srr .�� '.��-%.s;G. "lam%:. '-r-s! .o•%r�r' '^.sr /res: `s� %>v . TOTAL 03 99 90 Concrete $3,662,550 $28-361 9400:00 Masan Masonry14 • • • $6,033,160.00 $6,033,160 '146 15 CMU -Reinforcing 1 LS $506,283.36 $506,283 $3.92 REPORT BY BRADOSLOVICH Page 2 of 9 LY D! G GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF !4 !! !! Mason 16 CMU Bracing/Bucks/Tenting/Dowels 1 LS $423,500.00 $423,500 $3.28 .- TOTAL 04 00 00 Mason!y $6,962,943 $53.91 ! !! !! Metals ------------ �a�� 3Q�Q � S•truct r; ;ra[= a jai ��rami �g ���-ff - � f� � . 17 LCI Install 1 LS $154,880.00 $154,880 $1.20 18 Miscellaneous Steel Allowance 129,166 SF $1.82 $2343436 $1.82 19 Structural Steel Supplier 1 LS $805,043.25 $805,043 $6.23 20 Structural Steel Erection Sub 1 LS $961,400.00 $961,400 $7.44 /S2ubto al/05 0.'#OO�tr ctu fal_ 1 21 Steel Joist & Deck Supplier 1 LS $756,250.00 $756,250 $5.85 Su tota1,05000 IVletal J�o sts �.�.s E 1- 'H '- �/ :� n� ` � Yi .;¢.R. ' i. ' f v � s�!1T h/ � %"� / 1�'-ri-_ ' •Y � _ / % -/ r �� Y �� iC� � - �a' 22 Roof Access Ladders 1 EA $3,742.53 $3,743 $0.03 23 Roof Ladders - Roof to Roof 2 EA $18,220.18 $36,440 $0.28 --:.0 fiotal 0;5 ��; �00 3�° eta[ sabrrcati;on Y � .� � a • } �dr 'TOTAL 05 00 00 Metals $2,952,192 $22-86' ! 00 ! Wood, i and ! ! ! A y / 24 Rough Carpentry 129,166 SF $0.30 -- ------- - ----- --- -- - - $39,073 $0.30 25 Rough Carpentry - Allowance 1 LS $77,294.80 $77,295 $0.60 26 Metal Strapping @ PEMB Masonry 1,004 LF $4.26 $4,277 $0.03 �y � ff nt oat.�af10a>Ro Ca f MOROI* ,� a ass: _ y�� . � B ���� . �su����, �-r%��:r1tW'''!/'`". . y `.�r✓ r�i- , ...r� ' � '' ` /-`fes" � �'/ s'. .y . �i"� -' ��1' :d' ✓ � 3' �� .fifJ� . fsc-� ��.sy, /' �% i /* ✓' � .f�j�, 9-1 - �'tr'/' k / / � /�'"' ��• � e% S � 5,�%2%y�� b �i'-,- 413c.'�. � . � �%` f�f� . // / ST'?_ .'6 -f / � '/v �✓ � % // _�1% 27 Casework + Millwork Subcontractor 1 LS $221,426.37 $221,426 $1.71 28 SS Items - Transaction Counters + Stools 1 LS $75,293.46 $75,293 $0.58 .rte ". r ..; �.� " , s: .ov `'�'� `�'-,'.'_ ;t. /! r�'�"" y. / -✓ " %� �'�"r' .,,rte', ':� �is�.-`�.' i"�.Z.';" -s.�-s%'�i�s% ' � Vis. .i�.?' . �,''�'!�9' / . ?5�'� . : ��` APs" " /� tis-',' i ' ... �- . -E ���-'�. :�� N.'4� "� ... s / s�����. �r ./o✓�i �./�•�Fy3'%�i.' . / .rte ' � ' .> ;'{ . 1: xJ.s"' ` %' � . ""J>', y f 3 5 i J. sz� iss4' Sy �2 v s b to .Q .4o e:ctura �11loodwor. ��: / �. M s .-oiG.'rtii f•'•t' . 'i ��..G:xi�G�i<�Vi''.%'.�.c..Y%�/.'✓.�' � � i''.<-�` .fib ! a s ! Moisture Protection 00 00 Thermal :moi -. .� � tel' � .��% •�'.vG-� �5v .,rs / .i��: s -1-e r� /ic. � /i✓- sem- �.SC 9r. / .>-✓..� :-iri.'"%' " ,.r�ih.:b� F�+*.3'z„�.. ..... <. r �.�. _.ssvfir1ru-c�it���.w.s j/.x 9r.�..v �.srF�.�r,+a>M''wcsf.:;sr.�e,G��,sysi �.G�` �J� � s/' ./ ��yr �•�r� . � i=�.G �.� .tel ,..,��+xi. ���/ .._ ./.l f - :✓ .�/.. - fO�vS 49^lG9Fi'fs"Tl�i.�'1ai,,r'�L�'-�i/.+.��.Gi: � vd� �fJ.�1.'%:v� / si'�:P'/"i/�� ���f�3 � �� StQ%//£fes %�.c�J<Y6..�YSY�<5fi.�w�-S�s. � FLx.i,✓�� �iJfrR� .. 29 Dampproofing Subcontracor 1 LS $55,660.00 $55,660 $0.43 '. / r+- . .. ... in,. • / . - �y ..r ' .; ..'i' ..<, -. .- :%.'^'iY'�n ii-✓fv'9'.. Y _ / .J^. _ y ':rT _sem ./�'/• _ / s. i l F a / oto 7.1 00. am r:= .Su .fi s v✓ � �� .< , s� � - ,. .. .- . , s _ :< -:- ., .. ,..;.. , . '- . ,.. sem% .�.rs-.•�.v..6./ww,*-.�...fut4/✓�i�i <.vrs..t .r... tw.l/..l n^a'.c�.� .r v. :o. � .<5 r. ..i s /", i /:�. .scl.v....cl. G..�.��.�-�._i..�rsc4..✓.s/. .. ���c'Y�. .t.F... �-t�./ s-....c_c�.s-�v.i..of2v s!:- lG�.�... i -u .sem.-.._. ./x� � s..i1..s.o�+3'S--.:GLi/s£�yefox<a:�'�/���>w���-s:_.rL-s Dna/.�..%�.6�.Uarsfi%s�rl%+F9si..'sCf/.-'.,./.�.61 - _ / x 1 . / -%'-cam. �y �cr-�-r�Y.✓/u�i':.<"./,.�.iw��_.G/r��"-"'ate-� �.6s��•fi��i-���_s%.ca< REPORT BY BRADOSLOVICH Page 3 of 9 LY D 11 G GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF UMIJU112firzill scc 30 Foundation Wall Rigid Insulation 1 r.3 1 LS $23,716.00 $23,716 $0.18 31 . Insulation Subcontractor 1 LS $105,825.39 $105,825 $0.82 32 Weather Barrier Subcontractor 1 LS $124,545.00 $124,545 $0.96 33 Weather Barrier - Fluild Applied - Non -CMU 2,000 SF $6.50 $13,000 $0.10 bto ta� �J��:�y�O� 0✓� f1msET' l� § is .rr �� X%' i '� kw. :-� z . � Eli �'-�� "q9 "�j%,:o9. �is�� `�*��Cf�`;� �`�y. T"� ',�-r.a.' G.r� � 1 : ".msr�s". 'r9 .,r 6... 34 Metal Roof @ Canopies 1,455 SF $35.00 $50,925 $0.39 35 Metal Soffit 378 SF $33.00 $12,474 $0.10 36 Metal Wall Panel + Rigid + Z @ PEMB 471 SF $38.00 $17,898 $0.14 ubt ,ta`h-07 40- n0 o ?fi.n Q > R°��� 37 PVC - 80 Mil - Mechanically Fastened @ Main Building 1 LS $1,370,250.00 $1,370,250 $10.61 y b1� to Q �0' Me b,rane Roofl�n. 3r r5. � �� 0�� �Q� oo� Rofiof antli�WalI,S :ecjaltle�s.�a � �ccess.o �tSe 38 Coping Cap 1,048 LF $45.00 $47,160 $0.37 39 Roof Hatch Supplier 1 LS $5,445.00 $5,445 $0.04 oto ESQ ar�9�9Q�w00�sjJo.� 5 �P�r =� techon ._ ySIR i - ' VN ' I, %. Security Sealant Subcontractor 129,166 SF $2.25 $290,624 $2.25 41 Sealant Subcontractor 129,166 SF $0.75 $96,875 $0.75 42 Expansion Joint & Covers - Floor to Floor Assembly 11 LF $121.00 $1,331 $0.01 43 Expansion Joint & Covers - Interior Wall Assembly 59 LF $121.00 $7,139 $0.06 44 Expansion Joint & Covers - Exterior Wall Assembly 41 LF $121.00 $4,961 $0.04 45 Expansion Joint & Covers - Roof and Parapet Assembly 192 LF $145.20 $27,878$0.22 .�.-. GfS,u /..�. � � tecta o n. y. I �� �� s✓ � �,; � ¢ �- t - . . iTOTAL 07 00 00 Thermal and Moisture Pr6tection $2,255706 $17.46i • 00 0' Openings ;. �.�"rE: -'f x. .,fn -r e .r-i,-'�' -^.� r� l� ti. ,> ".e��`% ,/r✓re` wsf;'�y��z�...e�s�o�ila�yi�.�iiay����cfC� ,w / '.�"� _ ' :�:Gry_ �r �r,3z'��SuHk���.E:�:m' �w . "cw!•'� - ,rs_/r'�- .w� /."�w� 3 l ..�� '";--k.i��..>s����! ,.r �/ ' .� � , . his .,-.. �� ,a: ' a%':'� 46 HM Frames + Doors, WD Doors, Hwdr -Supply/Install 1 LS $489,695.47 $489,695 $3.79 47 HM Frames - Single + Pair 133 EA $0.00 $0 $0.00 48 HM Doors + Hardware 108 EA $0.00 $0 $0.00 49 WD Doors + Hardware 40 EA $0.00 $0 $0.00 to .<�e�" Y lis.. //.c ./ %�,•-"�- �%.:. :/� � ./ �'�:^ l',. G:Rv'.."% i'r'J:Y %1^Y .; ti./_>�i ti Gs // y . / / ".Y i i rte• �/ 1 {081 •,0;0�D :r ��. .�� / �... .(F`, %.Y -y Vic✓ .rte :�'����� ,�n� •-_D .'4 V' .. i_t..-efi"{S-.Y�x�ir~� .,-...s��-�� �.%✓4 /msst-.��,✓.s��✓.�.Gir^:�5,2�%c�.t�cfy L�✓ot .yeiyf'i �/" h' � y� � - �' �%� '�` ��_ _ '-�" �.'._' �': tri .tea; -r. :,.n _ :^<z--::• / r /. v;�.t� ..-ar.;��>%-,zV .rs$,.r./ t: ' li�'.'s^` %"�,. " �-x-• y���'- �ys�'u>'�?- n"- - .-n'P'v-vas �^-'-. .o'zf' r �c�' .sem .rr- rss.�t'z �-f�' rte:' '�--� -''.e ..ik�.k`a' - r� ��' -s.. :��,�� 9: 1l. , N "�%'1"r '-:✓�%" -: ice' Y2%$ � s 's_ : �s s>3 �%¢ %� � `s�F:f . •:fes" , ���ryEyv 2-. ; .3":' ,.` s3/ , r �� �� �'",' "t C.,✓;�F- .. fa . tFz i �.r'r+f .;.�-c6>�fi- f 7i %-/ -•s*: _s: errs'=- _s ,�%: r. � -o- fi�..- �.f.� �:: �srl�✓i ...c.<��siu ci:'.'. ice, _....-..-.ra...:.v�__..".< v...s� �� y �%� � .._ .✓.�-l<.-:.i':c. `"1.�_o_,.Y <�_ z" � ,� � fi>,•.. err- ..��. 50 OH Coiling Door Sub 10 EA $372,313.37 $3,723,134 $28.82 51 OH 10-0 x 10-0 (Exterior) EA $0.00 $0 $0.00 REPORT BY BRADOSLOVICH Page 4 of 9 GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION --------- -------- - ------ -- QTY UOM UNIT PRICE TOTAL COST COST/SF !: 1! ulffmt 52 OH 14-0 x 14-0 Sally Port (Exterior) 2 EA $0.00 $0 $0.00 53 OH 14-0 x 15-0 (Exterior) 10 EA $0.00 $0 $0.00 54 OH 14-0 x 14-9 (Exterior) 1 EA $0.00 $0 $0.00 55 OH 14-0 x 14-9 (Interior) 1 EA $0.00 $0 $0.00 y Seib• otai 08y3Q. � ecrat D� r rt, Nt . �nciGurtarn � al�sa / 56 Storefront Subcontractor .� .; _ '�� .. w��'�------------------------------------i� a�N/� _.�.sf/i..<r .i% ,�r-? .. 6.6ss6 .fi, 1 LS $314,881.00 $314,881 $2.44 57 Exterior Storefront 1,369 SF $0.00 $0 $0.00 58 Interior Storefront 723 SF $0.00 $0 $0.00 59 Interior Storefront ASF 5 232 SF $0.00 $0 $0.00 60 Pass-Thru Windows 2 EA $0.00 $0 $0,00 61 Storefront Door 3-0x7-0 Hardware - Exterior 2 EA $0.00 $0 $0.00 62 Storefront Door 3-0�{xy7-0 Hardware - Interior 9 EA $0.00 $0 $0.00 =?'/'�'sr� �''�!�. y/ �Y�:�°y "�Py" ' y� '%� fir' "� is � fl ..F "-. -°//' < ..,?�• ��? � �' "k/ %5'"/ �;yP�e � . �' ,d,�-':5: - / . �..rs!.e ' �P/� �� sG'=� i""�'". <-<,'��' f ,�.'�-! ¢�' ars '�r..� � r-' - .1�., < � e'' .2 :�P '.. �;. ?. "sem"' r. ca x; ��� :T• ,'s: iy :7 iif S %`1 k �- Y Ps' b` 'ts sru�tota�,,o8�4o:'foo', n 5 �. ;.ir ��' � .e:�' • 63 Skylights 4'x8' .�� .. 4 EA $4,305.18 $171221 $0.13 �. _ 4.� - ''?3�y�s ^ ,�'y;;�r '.r^ x- .,,-�-: � ' y:�-< �-' � n.�s' gs 1, '.� '`' � - x<'-2,�;' ^'" ��' "'x°'" js.;n•S'. .���.G�.-'.%'eye � `Y: '�/`'.1'y ':y. .�'� :! 3,- � � '^rte ` � �3 � { tia ✓ `# fy' � '�i k ':y b � j... s - 088C3�- �; 64 Glass & Glazing - Interior Relites --- - a '/ amu. '< -- 115 SF $0.00 $0 $0.00 .�n �TOTAL 08 00 00 Openings $4,544$931 $35Z19 '090,000 FinisheS 65 Drywall Subcontractor 1 LS $2,378,658.59 $2,378,659 $18.42 66 Drywall Subcontractor - 16 ga mesh @ walls/ceilings 1 LS $0.00 $0 $0.00 67 Drywall Trade Damage Allowance 1 LS $40,000.00 $40,000 $0.31 9,1111v1Y/.�✓.�����-��.Lr�'�.�.r .���4!'�'>Y'�'r ', ,i '=,y ;,� '� � _. `�.-�`�.c✓ %... yr _ s� y. =//^-;�:.� t!�' .�. - �_�� '..' y .�G�<- .�.. '� 1 ii ::`S +t L... � �, � y' y ` is � i .v r' ' Ste;/ . i � � �r i�P'%' /� .% '�' �.. > .. ..a'?' ...`'ii'` / :."✓ � i 68 Acoustical Ceiling Subcontractor 1 LS $341,173.98 $341,174 $2.64 69 Acoustical Ceiling Trade Damage Allowance 1 LS $7,500.00 $7,500 $0.06 '.Gs �.X. 3.s•.7'� %''Q'i'E ,i' »'%f�%'� ^%3H'.ti' ::ga.•' i-rr'r /'' �/r, � 'P' yvv'. �t-�:�y �G. / vi' %%7''-'i'.4�w.r '.�" �� /%t<�./�'�•"-y� .4, -.�- �.%.. .fl f . /- r�' ,' .C� .� . 1 �s���s+' i �� � /' � � _ �f�.� %'o J' - .�,1' .r+'' y1'' � �/*.r � 1� �`- ��'+'' � ..1 - '3 . �; <.�s-r' s:✓i//-' -�r ! / � . J >,vivss`%� sem'. rc rr- 3/f- -�' _ / �"* r �. .a���?��:, a" � y v :�'i -+?'t� . �' ,�.rs�� r % s. ' � i<✓ . / .� .,w ys. �'a- :/.�/ r � "s, s v-- . ti� u G%£� sr� %-.,� . :l >;l �s : ;;✓ � 's�y% . ,- .sr - -.-r- y ��� -i yam. �l � .l / �� •�` '-rte' -d .3 � P-� i �.;. *fes . ' y /'' r� � �.:P.!� '/�>s%i �� � ...✓ �.. /� � :../. �r� - / /�- _ ii'- G>l'''/r-'�sr�...- c � .w< •v- i � / � =r' i?� �� ���.sn .il.�.' ..<:! . � y / -l'y' s/-/r.�,'�'�;rr`�C"��ii-S.s1G�":.:,.r":iZG„!✓..s,G.ir.�s�el�,%�.��n�.,<iysrlsNW�w''6�.0��.'y."l��,es...a>.�� �ixe�xv�� l�utr�<:%r7L�'�..�_��.G�>�.l��i2�u%�.��:,�i�y�.-���2�.6�c: ?:�.v�.iv�Jrii�'��tili -.�a.�..✓,r�SY3xrfi?�"��.,s�-.��.'�.-��.,i`v::s�>s 70 Flooring Subcontractor 1 LS $298,390.00 $298,390 $2.31 71 RFL Flooring Subcontractor 1 LS $238,785.00 $238,785 $1.85 72 RFL -1 - Admin, Evidence, Housing Pod, Dog Kennel 5,657 SF $0.00 $0 $0.00 73 RFL -2 - Admin - Kitchen 21700 SF $0.00 $0 $0.00 r .. . �F .. / ;-s. yl - . - iY.." �■ ,.. ,.f-f'i-tel'" r /. . � .r. � . -: f,�l� � �. ..v... / - ims' ,r /-�G / . ... YP'. f.... "i �fid %•% -:, .. ^J/^ :: fes. .9 i /. 1S"i .i/• .risl.,.-.�.�. -.5.. �.,�,.. �.N,vr..,..-./r.....rri%J.>./....v -..-,r �.,. �,. �,.�-i-:�✓�.l..-,..o. / ..F.a.i..✓.,..�. �.-�.rr-..,.,�A.✓-...v�.t^✓. T-., .:,-�`"?.ai-u,.,^,.:.., ..�. .w.,....ar., � ' -i.,,. > u s' � -� - %�' :'4.r.-- .:iYi'is .ri'; i' i-ss�,. �,.%�2, / . %k„i REPORT BY BRADOSLOVICH Page 5 of 9 LY D I G GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF Du"fmas 74 Ag -Tuff K-9 and Evidence 1 LS $19,220.85 $19,221 $0.15 yy�y@a ry�.may-h%� zs� ,1�=.f'�y" ��� � �_ .. i -rs'-� ' � .. � � •f=5t .��. �: _C -l. -+���,:p''l'41F�%iJ. -: y ,{ s. sy''�""` ice'- , 't � y' ";_ "'� j�".i.✓ cps '/'u .yr�� /�% '=�' T i/:s��Y,i. -J,r. q' � i."� ��' s-, j'- t>A -. � y .,s;! :s�'•'..�-e ods :1 �r'���.vs'�.ro r��s�����Y��..��.�l��a� 3�"rref��� .a rte' s i � "/ .,o "� ssr• ' :s ' � 3zS��� ,.. � '� 75 Acoustical Wall Panel 1 LS $480,000.00 $480,000 $3.72 �t'� �� •i.��v ��-'.. ` �' .� :r . y� i fir. `s6�v's' ?%ie'J�' G- . y '��'�i �'�> . y _ 9" �/' ,��fii�'f�"' Su �a 09.80:N0�AcouT�ea en - ���Tw%��%.�hkE��'y'��%%3'k�.G� / .. 1'i.' ... .� ..s!i = • �,z� '�% ' G � � / a 76 Painting Subcontractor ...GsO.G�' 1 LS $880,422.17 $880,422 $6.82 77 Painting Trade Damage Allowance 1 LS $30,000.00 $30,000 $0.23 �'�' ��-���� " � --;���.� ��., .. --�- �� • x `;ubtota� 3000 �=ar n r n �sa nd 'G, a. is fes- s TOTAL 09 00 00 Rhishes �9 d 1 1 $36.50" 10 00 00 Specialties IN 1kp� OeQQ rormatron '. 78 Visual Display - Supply and Install 1 LS $3,926.45 $3,926 $0.03 79 Markerboard 4x4 2 EA $0.00 $0 $0.00 80 Markerboard 4x8 2 EA $0.00 $0 $0.00 81 Tack Board 4x4 1 EA $0.00 $0 $0.00 82 Signage - Supply and Install 1 LS $45,005.95 $45,006 $0.35 Su�tota 10;s- 00 dor a r 2 r Q� Q eciotecialti:e K -- �'. 83 Toilet Partitions - Subcontractor 1 LS $9,673.95 $9,674 $0.07 84 Toilet Partitions - Standard 5 EA $0.00 $0 $0.00 85 Toilet Partitions - Urinal 2 EA $0.00 $0 $0.00 86 Corner Guards Allowance 20 EA $199.65 $3,993 $0.03 87 TB - Supply and Install 1 LS $19,729.05 $19,729 $0.15 88 TA -01 Grab Bars 18", 3611, 42" 90 EA $0.00 $0 $0.00 89 TA -03 Framed Mirror 20 EA $0.00 $0 $0.00 90 TA -04 Surface Mounted Toilet Tissue Dispenser 18 EA $0.00 $0 $0.00 91 TA -05 Soap Dispenser 18 EA $0.00 $0 $0.00 92 TA -06 Single Robe Hook 18 EA $0.00 $0 $0.00 93 TA -07 Surface Mounted Paper Towel Dispenser 18 EA $0.00 $0 $0.00 94 TA -08 Towel Bar 2 EA $0.00 $0 $0.00 95 TA -12 Grab Bars 2 EA $0.00 $0 $0.00 96 TA -12 Shower Seat 2 EA $0.00 $0 $0.00 97 TA -12a Shower Curtain + Rod 2 EA $0.00 $0 $0.00 98 TA -13 Paper Towel + Waste Combo 18 EA $0.00 $0 $0.00 99 TA -14 Utility Shelf 12 EA $0.00 $0 $0.00 100 TA -15 Mop+Broom Holder w/ Shelf 12 EA $0.00 $0 $0.00 101 TA -16 Toilet Seat Cover 18 EA $0.00 $0 $0.00 102 TA -17 Napkin Dispenser 18 EA $0.00 $0 $0.00 REPORT BY BRADOSLOVICH Page 6 of 9 INA GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION QTY UOM UNIT PRICE ----------- -1 TOTAL COST COST/SF 00 Iw S cialties 103 TA -18 Napkin Disposal 18 EA $0.00 $0 $0.00 � � J /� �/�^i����r.$��?�.�`��%��>�� / . . �h�Y�.��� .,�5' .r �y�� ��. ' :..-r'_�.�-o�'� / %s�= .z�y�/`s� ..�3 .�� '�' ��.",�'�£�_ i •r' =�a���'`� � ��'.t%ylr',�'%:fir" .� s .��... rt//-�':'':.�'%O•'y�Sf?t -'iti OYY �.%n' sa9•r.• v - +/ f ' .:; »s�� t � yr� 2s - �y�-•'"'ff ^ °' qtr r�'.r,�', -may 1--. ,�'3 �'" ice; f�.,..�t.-:�:irM;s'Ss';zyi. >�.at ' r :;J . ?' . �''-">.'�y'y12' st r G' �-i�ch����y � �� �'-�s3?��'�$�'.�•.r r%.� o-�`"�' ,- _""" s-`iy y , y" r.,�r' �' % = � -�-'i `s�/ y `y �'' ;�"':� �,y�„zy y -��s. / 'f .� �. ��= �- : �s��' - '-� � '�• �e ris�'-,.'"yya��y'� , 24 EA $459.80 $11,035 $0.09 105 Knox Box 2 EA $1,490.72 $2,981 $0.02 /:.��.'>€3��-'� ,- 106 Mail Boxes (FF&E) 1 LS $0.00 $0 $0.00 9P 3 EA $24,200.00 $72, 600 $0.56 �•: - � a �`�.: "'mss ? {�. Ec T ���x„yty:■� • .,:r ��.■. . y. � r. ,-�y'r//,%��. i ,.r�' . � l ;/ � S:u dot h Q0�-00 �cter�o. �� :�c�altives- `-w.� :� '�i�.%`'-� r=; i ,yrs . �-c..�� �� E TOTAL 10 00 00 Specialties $168 945 $1.3 f 1100 00 �quipment rcial� 108 Laundry Equipment Subcontractor (w/ food service) 1 LS r $0.00 $0 $0.00 109 Food Service Equipment -Inmate Kitchen 1 LS $1,275,881.00 $1,275,881 $9.88 110 Food Service Equipment - Staff Kitchen - Included 1 LS $0.00 $0 $0.00 '•����' / gra/�' �����/ � ��� r���.�. .. �_r,,�_�� ��'?"Y . _..�� .e�'%y :" �..��, c's^ Gc' ,Q' .5 ,.�'�`9 ,>3`3.y7���' ,...� +�. s . t��� 'r• �,'f��y .. /�' � r i y'lY'"` i -•✓�. - �: �Y� e�� �y ,�� y-- .���'s- �-'s�'� ���-�""f �a�" '�^. � �_f 2�-; '�� <� '�3N' � Y:, r �� '-: .us?.'_ zy ;s.N i .'sr'S- - /°' /i'f/' .<Gl �..<�"'Z` _u�. fRR 0 TOTAL 1100 0 uipment $1$4'275,881 $9-88 12 00 00 FuMishings %�� ���5�����o�� Ems`: ���'• �� ��' r��'/�j'/�?��""" %'� / /�.��`y�.�^�� n��$t' �,�r�_-. . � /' l f i y ; �y /, �� - - -------- �P'- y .. .yam• ;�3��iy s' .•^err �':fl�_ r�r'. .i %� _a. !i .�� ..:*.�':xa.6s � ���so ���J�.zi`a���i..�'�>_-o�,Gd.��io�'"'fif�' z :G�l'9 .✓� /. �� y,j%����1 's- J "! �� _ 111 Roller Shade -Subcontractor 2,542 SF $24.20 $61,516 $0.48 ',-�i�•'%�-�.3y /y.N�°r .Y•' "'"%�_/l.Y-`�-.:c/ %�'�i ���. �' ,.8, .�1��:�-��i' / � .09- ..mr� -G°"�� .y/ �'/i�'�i'.C".�� .% ' �"" _ i'rm'%2s��s -/"_.v r . ,..Gl�. � ■. �''�ss '��.,.� _/�� _� i a .r� ' ! �* � .�.�.�'-. � . , //-'sem'.._.- /.r '� . � �.f.� ' � � °' .G" ��- % ��ya "i- :�� ���u � O� g •� , _i.. y � i _.. x�r''� moi. -/ - -::rte . douu Trea men, �, � �j � ti >.,s 61::..5 6.-: , � r'. yj.. � .. .iy .�. ..r. � ,s .v. _r,v. �. i --r .-. .. :.,v.. ,s.. � f _ .0 X-�.•. .a �� � ��. � f'/:�� ,SJ+ /.. / ��F'j5 ,✓ 2i__s'. 1 iG �=�. � .r/ -',i .: � _ '2_�i ,�:������.�..�,�� - . . ,�. /:.�` � ,.� • .:: r �..�s, � �,� , . .r. -r � '/� � sEc .f' �_ �i%' .c� .:4- .�- �./ .?rf .Pi �= i' � 'i/ � a�=:�yy i ..zy// ,�r�. �i ..! -� :� �. ..r�i � �"�/oa�f�"�. _/ _✓. ./ y' �"'°-%!�1yiEs: �`%'�Z, ��':���%y. 5 �G!"� % i%`' �' .is _G': i/i is _/`9Y�. _.li� F r� � c � -� .-Nc rl r� •�'/- / f fes. ��.r:.� �_6.r�ilii_l � _ .r . � _ i/�. r. �.:.%� i /�, y �:✓v�%/�: s,..rrrr`s.�....%��1/-_r,.. �.�_61i�-�.e'^:.._:r�1i.a�;t< .l .: � s-Gi��.�� r � ,^''�' : i :i:�._l� �-�r/�Y, ,.- .� �f'. .+✓ sem" . i,. �._. �.._�.. � �-;i � �_i/ �-/! Y9.r / - ,/ 112 Adjustable Wire Shelving 72"W x 21 "DP x 74"H 64 EA $469.48 $30,047 $0.23 113 Evidence Shelving/Filing 200 LF $423.50 $84,700 $0.66 114 Misc Interior Furnishings - Dog Run Syn Turf 1 EA $15,028.20 $15,028 $0.12 115 Misc Interior Furnishings- K-9 Kennels 1 LS $37,028.42 $37,028 $0.29 REPORT BY BRADOSLOVICH Page 7 of 9 LYDIG GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF 12 11 !s NTINUE, 116 Misc Interior Furnishings -Picnic Tables 1 EA $4,840.00 $4,840 $0.04 __a 46f0.0-Furn s ccessor�es: kNOR x TOTAL 12 00 00 Furnishings $233,160 $1.81 1300 00 Special y : .� 7 i� tJ �-'' ::j - lx'" .y/, • � '" / � / Y'/ /�i � f yrs' ..� i � �s". 117 PEM B Subcontractor 1 LS .tea $8,130,631.30 $8,130,631 $62.95 /: r!/,���'y�.. d-`� ��f■$". ��ss �. $`� �<i- `�/. j_'���+'�- �ri"� - �-/jf :o' •,.zi � .P�''Z. .,<. <�5�p"'�,.,i�'6e�'"�-}-.�." -r � �7'.. �...� ; F, jr. _�'G.. 9 74 � � ' - � 5 >3 h� . •sac / Subto .���, �% �• /�<. ,� �� . �. %'^ � ' is .'Y ;5' ii� _ .:✓ �l�cy�s������P< -✓ 2'./.�.a�li��s�'�t�l:� ���.�i.� .76.L'.0-�3� , .-� 1 y-... � i "'.Y� '�x�-"�=S% X �l .,A'' • �' /�'� .- ' :��.ss�%3�s����.'�'`�sG.�.r/.d�.i/h'��.�����?;}���.�t`c''t,.f`��'.��'��.��'�:.-¢.<�'. 'Y ����ah � "� �u�s� (y... ' //� /'.' / � '' '� l '.����'� 'ice-• ..s��i�,s' f�� l �� x . v J� s"v� � / ' ui j � . � _ s'2' -r6 .-<7-./��� 118 Detention Equipment Subcontractor 1 LS $5,153,602.83 $5,153,603 $39.90 119 Metal Cell Subcontractor 1 LS $10,896,305.25 $10,896,305 $84.36 � .0 �� :..r..at .dy r i �, � t e =Const z uct on�-';� y ,P .f3 iTOTAL 13 00 00 S ial ConstruiAon pec 24 '180 539 $ $187.21 i 00 00 Con ing Equi ment ' - :,TOTAL 14 00 00 Conveying �� Y� 2100 00 Fire Suppression 120 Fire Protection Subcontractor 1 LS $1,383,961.59 $1,383,962 $10.71 "ffim� � � � .� t< � rit 3 2 h L<S' . t'' yy %lp1 5 � Y-"" � res s..o n.�S s' 'M 0- . f¢O� / e3�, ,��.iyyo% tr..£iyy�zpp��-�,,fyY,. y�� ',. .TSir�.���g2�cir��" `r�r.6� ' .a<%- �urc<Gl��.i3Y£�'<- - �.r/ ixv' / <$X33£Fir.✓-��.:�.fl'.c�'�y'..r8'.soffl%�� ��i." �<�'Y.vi. r'`f' TOTAL 2100 00 # -Suppression 3831962 $10*71 22 li /i Plumbing' "'/ t` •.f � i' / �i. � :v' �....: r-,'�54'�� ..:=?+. ;/ yam'' �''i� .-�''�' .s i" ^vim- .i'/.i y ,�•` v /��.��' -� ter:/, -. �" �'�'��s;. .�����G�*' .-�% / -/moi �'",- �3�' tel!/ /" � .rte �i � ,�.. ./ // .z-✓ '�� .✓ '%��'-� sx .o- � .G4iis'-`".ae�' r..l�i � .✓�'/iL. %�' .-C�c!, fu'X-fir ��i 121 Access door allowance 1 LS $50,000.00 $50,000 $0.39 122 Plumbing Subcontractor (bond included) 1 LS $7,697,514.00 $7,697,514 $59.59 n..�t"'%h.. '���?i's.//, .9 -ss -'•.S% �..4 �.f.-.' .cl�F :�- s��-- .rt<?' .S��i+ct..ryir'.� .-f''i 'O =Y .�s;4�''�,,-%'. .r..%/� /-Cu.�; t �f�1�'-I '-<f ..i?"� :'."f . . � ..■.z /r.� � r � . s �.� s , i/ �'� �" -s% `:= �°i - %� / � ,��-'°�'' �y'� �'��i. .y / ,/."� •�'l �� '. :Yi'�' SSC. y � iy '''� �r`/..f. !�`� 'r'� � � /'fes' �'l': � �, .;�: _�.s• r � .a_, �. :��.. ,.s y .G�%.s!%'.f.'G.'�G.'r�.':2%?�4�h��'. �'a �i� i.! �'. ,,� /�%i-'i 1����Ts£..!/�ss%�' r'`� ��x /�• �' �TOTAL 22 00 00 PlUmbing $7,747,514 $ '23 00. -.0 -0 -Heating, Ventilating, and Air Conditioning (HVAC) .:3" 'i G. '�" ��✓ ,/. :.S '!r�''�" '3%/'� f�v`+fJ'� .-'''%r"��... ./".< ���.,�5�" �-,//.' %f'. Y�' i� . ;! �.. _ y l.k� _ � .'�' � :. ✓d:,.d',k's �.�_ � �' x- / y � - � yy:i ,y r ! y. o�c, esu is or.•,HVA �..H '�� r �.- �%°' �. 'w,' %': ��^'� �...�,�/��yy//�yJ i / i �%,u��=r�.J�'/ ss / si � �/ '�� �� ,, /..�. ?/• / � ice. /. �.1� � •vii �. � . / . �..%' 123 HVAC Subcontractor (bond included) 1 LS $14,308,318.00 $14,308,318 $110.77 124 Smoke Control Allowance 1 LS $150,000.00 $150,000 $1.16 REPORT BY BRADOSLOVICH Page 8 of 9 LY DIG GRANT COUNTY JAIL COMPLEX - 90% CD GRANT COUNTY 04/08/2024 Project Area: 129,166 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF otalY�2.05. o' CQ rnt�n�11'lfor esua��sy -�/ _iQ} "NP « .._. A $14 58,318 $111.94 26:00 00 Rlectrical 125 Electrical Subcontractor (bond included) 1 LS $17,624,917.00 .$17,624,917 $136.45 TOTAL 26 00 0 Elect i I 0 r ca $ii,624 917: $136-45; :3100 00 Earthwork 126 Earthwork Subcontractor - Crane Pads 1 LS $41,000.00 $41,000 $0.32 127 Earthwork Subcontractor - Foundation Exc. & Backfill 1 LS $0.00 $0 $0.00 128 Earthwork Subcontractor - GMP #02 1 LS $2,638,668.00 $2,638,668 $20.43 129 Earthwork Subcontractor - Phase 2 Earthwork Budget 1 LS $2,700,069.12 $2,700,069 $20.90 130 Earthwork Subcontractor-P�h�ase 2 Utilities Budget 1 LS $0.00 $0 $0.00 TOTAL 3100 00 5arthwork $5,379,737$41.65 32 00 00, E�qeriorImprovements .flq .� 2 �DOOBrases:� Ballas�ts,�an yPaui,.n � - - � � ;� % ✓ 131 Site Concrete Subcontractor 1 LS $562,538.68 $562,539 $4.36 132 LCI - Site Concrete (Site Wall, Pedistal Pads, Sign, 1 LS $262,386.08 $262,386 $2.03 Reinforcing) 133 Asphalt Paving Subcontractor 1 LS $607,904.82 $607,905 $4.71 134 Parking Lot Striping 1 LS $12,414.60 $12,415 $0.10 p�Subcontractor `s / i ����'.���+'fi'� � «� ..t.y _ / . . � . •3 11; ...fff. ' .f. Y "�. 'F ^�° �. _:u,�.a.'' y j .j'�%'_ . r.�' ..sF� t .o o ti / ' 5�:ubt - aC32' Q a:es - -,�� 5 2 �- �-�,.1.c'.,�i-��,��fi�ua�r�+'x��.,�r�s�s��K��������zx�:c'�,����YS2��.�`.r'��kR��o�z{/,� '' .. .c�%✓' �.�.''�- � % �y 4 s� �:'J,. Vic`. Y a i1 Vii �� Rwu�§.iia'�.G».1-'xts��,Z•i;�.ra�` � .U,a ..r�i% / .rv��%��..s��E / �/�� F� - "%. ���. ��X�S��s��'�s�ii2W���7:��.5�.3 ," .��� : � ��%��� .� ."G<�• �,�/ � � 135 Fencing Subcontractor 1 LS $637,803.67 $637,804 $4.94 / . �� • ,�.Y ,c�. //.✓ / r4/ i ! ���/ ifs � � i'/'/�' / .i% 3'� '.. c�ilp+ ,'-C Li..... _s� > ,.5: 2. r. /i..�y F��/'%= .��i,��',�� - .�"" ���`• .P3- �� -.i ss � ,� ..:.r" , ..;r 1tir�G� y �•''f� rszr?�� f ti��. -�- " .f � � . / i , d i- i y�y -l' ry �•i'o e. _ aG '"'„ %> i. ' � y'- ,ver ;!: �-.'"'. '� _� � 3' � ,���./ "`/i�-.�Y�'.. ,r' `i:✓r3f.�' -may' "i�'.,'i9� / �J�/'�i+l/- %yd` - ,y ..rG"'P .v%'w r . �- 136 Landscaping &Irrigation Subcontractor 1 LS $434,629.44 $434,629 $3.36 / z . .y,.�-����- cfy .sYGe,- 1/��l � .6��.e�/:ii!�' .61r, dlt A 1 trior Improvnts T 0, TAL 32 00 00 �} 205171677:. 19-44 ---- iSubtotal Direct . --------- $103 4369066 $800 'Total Estimated Construction Cost $114,038,262 $882*88: REPORT BY BRADOSLOVICH Page 9 of 9 GRANT COUNTY JAIL COMPLEX - 90% CD -ALT #1 - LYDIGGRANT COUNTY 04/08/2024 Project Area: 32,680 SF Direct Construction Costs- -----------Cost COSt/SF 01 00 00 General Requirements $582,649 $17.83 03 00 00 Concrete $6043315 $18.49 04 00 00 Masonry $250,944 $7.68 05 00 00 Metals $1,880,868 $57.55 06 00 00 Wood, Plastics, and Composites $230,903 $7.07 07 00 00 Thermal and Moisture Protection $1,973,892 $60.40 08 00 00 Openings $8732639 $26.73 09 00 00 Finishes $2,406,766 $73.65 10 00 00 Specialties $174,255 $5.33 12 00 00 Furnishings $182,090 $5.57 14 00 00 Conveying Equipment $143,616 $4.39 21 00 00 Fire Suppression $152,690 $4.67 22 00 00 Plumbing $806,378 $24.67 23 00 00 Heating, Ventilating, and Air Conditioning (HVAC) $3,136,231 $95.97 26 00 00 Electrical $2,174,769 $66.55 31 00 00 Earthwork $302,400 $9.25 32 00 00 Exterior Improvements $0 $0.00 Subtotal Direct Cost $15,87614-04 $485.81 - ---------- ---- ----------------- Markups ____ Cost Cost/SF Direct, = o C st S u btota 1 ;15 7 485.81- Taxes & ;I nsuranc e S u btota :.. 5,876,404 485.81 Design Contingency 2.00% $317,528 $9.72 GCCM Contingency 3.00% $476,292 $14.57 S u bto tal . X16 Fee 5.00% $833,511 $25.51 Total Estimated Construction Cost $17,503,735 $535.61 REPORT BY BRADOSLOVICH Page 1 of 8 LYDIG GRANT COUNTY JAIL COMPLEX - 90% CD - ALT #1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF �01 00 00 General uirements r .fit /r �`s •� ? stn > WE�'i / /�'• y ts� / , � y / -- - - --- - --------- 1 1 Specified General Conditions - LS 1 LS $241,783.00 $241,783 $7.40 2 Negotiated Support Services - LS 1 LS $318,911.00 $318,911 $9.76 i ,mr ` ✓ -dS :5?'. uyf'�����i,G��sy���-- ., :/�,s?�''� � %ir''t�/ , �S e./ '�r//� � ' Cf -'%"� } Su to 0 30 Oo .,"�h�.�.�G�F�u��1.u�Fl��a?l'���e2��,.���+2�.�v�� / ., �� � .cl %� � '�` /,e'il", �'S�•>':..wb � � "� -� 3 Temp. Lighting 32,680 SF $0.12 $3,981 $0.12 Saubtot�l�o.r 50� 0 e� ora ac�i:�tce�st a� ¢ d:��onJ ro � :� 01y 7 00 `$S oExecution-�dn:d =� Re uirem�ents- �� s � _ r0loseyout: �%„✓-"'• 4 Final Cleaning Subcontractor 32,680 SF $0.55 $17,974 $0.55 011 o w w.• �eqUirement� TOTAL 0100 00 General $582,649 F ;03 ! ! Concrete 5 Rebar Supply & Install 1 LS $129,960.18 $129,960 $3.98 e Im: i0v, 3 r>�� Y/`2, ; '"� '� '� . � ;:� f3tr- r, �^•,� ?�C`- ` � � 'i.' � / y i.' '� . G � Vii%' >, . �%s -i'' • � � � /, f' l 6 Self -Perform Structures Bid Package - LER Tools 1 LS $0.00 $0 $0.00 7 Concrete - Subcontractor Price 1 LS $382,783.75 $382,784 $11.71 8 SOG - Form/Place/Finish - Subcontractor 1 LS $91,570.81 $91,571 $2.80 IN S- ,TOTAL 03 00 00 Concrete $-60413151 $18N49' i� i! !i Mason ry - 04 2,Q�Oo��U�n��t,�lUfason t >Ar �J' - '�. a�' 1 �'f: •/ ''N'lY � ' � / ��/i- �S�ii�''�.•��hE£5G5%G'��SE�-f� i .i.... .-- /�� � �%' / % .a / - " '/ / /fig - - 9 Masonry - Subcontractor 1 LS $116,725.00 $116,725 .e:s!�G��Z $3.57 10 CMU -Reinforcing 1 LS $40,468.75 $40,469 $1.24 11 CMU 1 LS $93,750.00 $93,750 $2.87 .Bracing/Bucks/Tenting/Dowels �flif � r:�g �*i'^i> �y'+�� ..,.1 .i '. �,%�/ 1. ti��'�• �,��;�'�� ��-s�� _ / / �. 1' z, i.�?a' , �{s/�-`/,3s. . X�f � � .: �*,sSS,-z"�"> ,r �• sl ti• a-w�'�6��.�."n„s1,�li�z:�s:��{�-.•<?�,�-,-:.his-�,✓i��i.�.�'''�s�3�.':�%,�w".�-�,.� .��:r%"r.��' ��,i � = Via' ��.,. ss �: ------------ ,TOTAL 04 00 00 Nlasonr y 9A A �8i -------------- ------ ------ ----------- - ii !i Metals .05 '�.i r it >.o .l-. %ivy /='/• -..wG,CG%' .. /-v � .. f'. ,.t.bi��iG r.�oie>%..y,-,o'.. /s.= �G.c� �,.:.s✓- �..:�/ -,.,, -��. .,%. � - .%'s;- '/.'- - i/ ,:v �/ � - �^t.; l/� %' //''. s � /�.;� / � � s 12 LCI Install 1 LS $81,250.00 $81,250 $2.49 13 Miscellaneous Steel Allowance 32,680 SF $1.88 $61,275 $1.88 14 Structural Steel Supplier 1 LS $1,084,506.25 $1,084,506 $33.19 15 Structural Steel Erection Sub 1 LS $3131720.00 $313,720 $9.60 REPORT BY BRADOSLOVICH Page 2 of 8 GRANT COUNTY JAIL COMPLEX - 90% CD - ALT #1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF /1 !! Met OAS CONTINO / 2 .�;Q Meta �o st- ,._ .:�->:y •� /-- s �:� .� .�� .r� /. w g -," 'Yr Y�� .;� �'-y / Y r '/. ,yr �y"• �.r" fi'�' N" � :-��" <G9 y rw �"9 /J� G��y ./'%-' 16 Steel Joist & Deck Supplier 1 LS $336,250.00 $336,250 $10.29 - �s�- . P-'�� .:���'f: >//f i - _- Y ��?-. •�': H �.�/moi.=- .>�" 6'�'� � `. ,�-.� �- :���- -',may 20: •.0�0 eta.,s:- ��- � � r '.;. �ySubtota�:�' 17 Roof Access Ladders 1 EA $3,866.25 $3,866 $0.12 C��,.. �3S� tota .�05- X0.0 Q Lllhxe al y ��a b r :cativo n �/, � f �TOTAL 05 00100'' _M,etals $1,880,8vo $5 16 00 00Wood,, and !o •` ..i'.in� % �..�Qfi � � -•0.0� Rota Car ent � � £ j-.� � /_ �• r�/ �• �i . ss �' / � % .� r �.;.�� - 'fes �/ s�� rte` ' i � �%.� -�`' � /�s� . ,�"���1�>� t;�:�������s4��.1!'lA'�''.`.��v�. .. .'ate 18 Rough Carpentry i _ �Fu�s.''-.ca�a�i''�.y. '.,-aw'"�/.u'E%°%¢� ,ri �-.,0.5��2�. 32,680 SF $0.13 i' :,,�� Lam•' .,.s�s� �a����� wr`:ts';�S�n� F $4,085 $0.13 19 Rough Carpentry - Allowance 1 LS $82,711.25 $82,711 $2.53 ry l.. r . - sii::i�es�s£%�R�e�`scGL��ix�'£Z�bv��?s£4cti�i. 20 Casework + Millwork Subcontractor 1 LS $140,928.75 $140,929 $4.31 21 SS Items - Transaction Counter 1 LS $3,177.50 $3,178 $0.10 Sub ota, D6 �QK�a Aro. ltectu� atiNoodwor 711-1- M711 E-010 [TOTAL 06 00 00 Wood, Plastics, and �Compo S ites $230,903 $7.07 1 11 it - a, -- --- --- -------- -- -,. .. �,� - 22 Dampproofing Subcontracor 1 LS $6,375.00 $6,375 $0.20 23 Waterproofing Subcontracor - Elevator 1 LS $17,375.00 $17,375 $0.53 I �'�.sz�i•'�r�.°i.�.ri.��/.X.s�.O.`�,Sl.C''aw.-.aa£�.1�'�iif...osc�'3,-�������i��:��-..+%✓,�.c�_aeZ1�.,.� J' /.iy ��.f��su`uv���u'� s��u���i. w�s�'�,2��"f� .avb'' r. ��2.'':2��'��i,��i.«�".sUs n' ice"s'oY- z�> y -�.�,/�• % / %3i; ri� �n r _; r , .3. .•y rj'" ■ S'L j y� y ' /-' ,� � i -�-rr / .a- o c - -Sr'' � / '-dam. S -:l -. s � rte. � � "_ �/ •, l/% 2� .0 C - � -/ Q �l" ✓ e a� P:rotect�on..>- �y � y > > �/ �,�/ �-- �-r/.s:����d�.��so.Fu�s'�*.�r `� T -Y .Y. ��.,.�.^��'�5.3���� - f.L.�".6crf�.���.��'>ii���;�y��ri� ,✓.:s.'-���v,;� /r yr y � i srk' .� ,rrr:�/��?�.r�.�y��-..s.��iE2 :o > ...2G��- . ,.�'-s >� .<, %/ ... -.icir .�%s�,'•.�.u�.�3�r�,.fsw'.� ,y�a/.�>�is 24 Foundation Wall Rigid Insulation 1 LS $5,625.00 $5,625 $0.17 25 Insulation Subcontractor 1 LS $84,260.00 $84,260 $2.58 26 Weather Barrier Subcontractor 1 LS $55,501.00 $55,501 $1.70 �rw/f. ' r:C'rti'" % 4>- .'Y. � til' .� '"CL- .i✓'ti'ro-: 'f . -%M r � a wmz-w- �-:r?:--s>+iiri.✓> .s :v -S <�- . �--'✓-s'- -6 syi! .. r.r.. ;ry-- H-r.-.�, %:� -r s�,�.�: .,"i '%%_ ,t � i . � .� ..� ✓✓ i � �". »-' '�� � '4"' 8` Vis„ ' i` s i / �'�.�`�'"' �.���,,s�,���� `-��'��� ��`��=�..�,����.����'��FS��.s^�.�,y'-��� �.^i�M1.e: � � '���=�,..m�r �i',•r�g����+.�'✓"s=,'� ��,�r"!-.'"��.,s; � - .a..rt�,-�' - '_'/'.,, i'i - s -ice � rry.' �": /'+�','=?• y . •%.�"%�r:; ..r- �''^ ->.X ..a:�-_. H ..� / .dam" r-✓ _sem- -� ` S.l'' -ry �>' / ✓ , .lr' ri t .ice, - fi_ /_ ri . /' i /. i'w' '>• ✓S / z r -.£`.• ..rte. / - %rr--5r'. ,l'+ .,%n".>/'l'� sY�i•' .}G� f'.✓ ':r✓✓ w�"! fir.`"' w it :i / /.. . � '..i Z'sr.. '=Y� 27 ACM @ Sheriffs Department 18,162 SF $63.00 $1,144,206 $35.01 28 ACM @ Sub Girts 18,162 SF $8.00 $145,296 $4.45 29 Metal Soffit 1,608 SF $33.00 $53,064 $1.62 - < s / /r i r- % t Su QQ- Roofln .a d. Srdin .Pa nel Y y i--o.."/.f. r/, -..w". yr /" .-1 i .i:Y• �• .s..:.Y >r.✓rr w__. -,G. w.. H.✓ef. �,.,s...:,-n%.."wi.�.cL.s,....-iy>.-;ii%_r,..l,,...n%;G.'".-iri: .✓:.,v. hew....--.-i"a-.,-.w...s..3mi.iGL,EFi��s>.... �,<✓awi; r;.:�.��;0f: �:�:4�'L./_'+.s-r-ssc.;•s.'vux�.e�:$�u�Gl :.,s�-;iv'''.Y,��=:'r/S_/:v%S/x REPORT BY BY BRADOSLOVICH Page 3 of 8 LYDIG GRANT COUNTY JAIL COMPLEX - 90% CD - ALT #1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF MYTINUE 1� I W1111 UTEW EM111AIMM IMITI-1 -ln< '.� •� �-%f a s F.. r r •< a .� Y. .� �Y _ /ic'-�.�'s" �, 6j' / N / 30 PVC - 80 Mil - Mechanically Fastened @ Main Building 1 LS $406,000.00 $406,000 - $12.42 .'�� •. .iJs'-�nr � � 'G'/ o . . 6I�l�:i-'/��%/w x. ��y: . j i; y. - r-5�/� v ' �' u'�` ��"i`/-": � 'Grf%�. ;6s': -moi.." �' :. � ,:�� :,-'/,/•✓�.e •<: v/- % / .�. / .y- •r i f ub ' tataa. a � j �.�?a�".f. ���x�%�����r '� �5 . �'v /'Y�~ /�' r" �:' %.� Ss�' - ?i>y/ _ / ,�.•- ?� ,fes /'s�> --ii i / y,����`� '% � L Q' /: � �� / � �- » `��'�/<'% s Fy� -s>•'. ./' x / a�^-'' %vi' ms's' r� /o C .rte _ d � .:�. `•r5 R?�� 5 .i /' '�"/ '/ �� : R .a �UV" rl{ S �ecca�tre a d Acce .x<�`�6i�%��7��2�k������s�%as.�CU'��aaa�� �h� �� ��coy�'/'••9.���,v:<r-`�s����-,L "rte y.l� _ /i, % sem' � -.- .ri i �g'';iP������zs - �'���:nE'l� i..�i :�3.r., i��. lam' • e� r� :s��.a,- �� - ,act. ".� �r.r�.f��.er''`'.�i%mai r 31 Coping Cap 579 LF $45.00 $26, 055$0.80 32 Roof Hatch 1 LS $5,625.00 $5,625 $0.17 �e�.-�...,.r� �: is ssy x�' �� � �"�v/ ms's :�qu.�'ry:���"�� - i / � / ti-" • 4'-'y��*1^' � ' _ rt- ,. ,. 'k�� ' - ..,A:*� f. '"�, . s. i<r.,.�" /'�..'�,- tea: � v' ' / F'�'�� .'�-s^,� •• £%f'yy. � �'�.:r: �y� ...� '��, � ;x ;•. (S a F :� '"4.- f � '�� > ire i? � „4 `�.'. S:ubt:o al�07 0_.003 ,� ,�Ro:o and--arl�S ecraltresfanad ro .� �, ..�.Cci����.:• �5��%j?���v.���ss.'�r�'rs����� .:a.�i.�:<filli%���-1,��s�Gr"��/..s���.'''�.R��. :.d' v%! . � .s%� fr .i! � i .+ �°w�<�����!�+.Gv�%' .a.'�=3':-^,/ / ..>�� �' 4��-"�"l..�i. �. s � / ;6 .i% - a' .r`- "s h/ .-�j� .�.." k � �. �i s� �f 'r%.� y'?. ss� �q y•iY"�• -r":sL. -,�s. ��' y ,�v�,���...�...✓ �� � i ',sr�' � :arid �" R:..ioU.�' £� ./ �'�%J,<1��./i -� 6'�'=2� � .✓ % .r%�i5- / . � .� .� .'t''. , r r . g.t. �:%�.<0>.,:3.rS!�iZ �..<��..ts-//" .� s% ^fss:1/.✓..'�` . ' `mr'rsi�i� /" ":a2�,���t �<� � .:���xy"i�-`,� c 33 Sealant Subcontractor 32,680 SF $0.75 $24,510 $0.75 $60.40 TOTAL 07 00 00 Thermal and Moisture Protection $1 973,892 :i08 00 00 Ppenings� ✓. .if _ O- %Vtr.o'.n � - �> Y �%1 /yam ✓ 3= . GA '2Y' i `��' -�J T �/ ' .i � �' %;�', ..'tt�' ys✓,est`Gr��������i.�'i���e'�.�.� ��2��ifci� 1�../ ��.G��i��.' .o- �/ zvi%.r''': .s ' .%6'%• i s� ..i- t- � ; s .: �iy .� Jss�p�; 34 HM Frames +Doors, WD Doors, Hwdr -Supply/Install 1 LS $434,271.25 $434,271 $13.29 35 HM Frames - Single + Pair 107 EA $0.00 $0 $0.00 36 HM Doors + Hardware 2 EA $0.00 $0 $0.00 37 WD Doors + Hardware 107 EA $0.00 $0 $0.00 - F. �, '2 1. .'G�`/�,;� .� •G; �.- %s /%/... -��"` sem'=%`;/�.��"� ^.'2:9.' ,C^ •- .�.. ..�s"�.."c,J��/' .r��. .d .%�` ..y/�.'.�i,.�-P. ,Sf��.. '�.�:'"�'G'.i���,/. ���,. J ..t+� �'.6! /•� y- i /t .l'�i.,� �y :�. 's l� a `4- �;, �f�;:d' ,;��� � .�1�' -..�, .a..m-r.�k: �'S'�.�-s'� 3s�f?' .� . �'� � � .s��1��� w ..;�,?3�.dd����k'.r/'- ; .• �' // .F/'/' ,,.'�/>" f - 'jt�. � �r,'' �"�.' ,sd 11i :-.. � z ���x s � ?b i'• ,t ,,.�'` f'i. r:•�y.o.: i�, / �y �/ ��'. .:.far✓ . :I•:'= �; �. ; � / .�.�' � . .� -..�' .� .'fir- ,�. �. �>a' �• rier - i . ' .��. .s°' 1" s.�' � �� ... Y :. 1q :r` 2�' /-"' - �"/i�r .'' i� .r j�-� .� . _ /.�v'''�"1 :/-I ��'f��.. �?i� ); �' vc' . s..�✓ rf�'.F' .a� '.e �� "�j%h2ys����y�",-�''��q�' r! / � �.� /i` �':x''y.'",sj�::=f! r"' .1�f: E sii $ � - a .s,�-r• � x -) :a�/ Wil- Cn% <�'� 38 Storefront Subcontractor (Bond Inc) 1 LS $439,368.00 $439,368 $13.44 S �t a �8, 0 00 E ntr'a nce .r >y= .s .�St�orefronts and Cu�tarn,�U r � �. a. 'c� %° rte% -a✓ �.. /,� k ii 4s �>/ /.•"�-s<>' S"v/i, .y � jb td �.���-% ; ✓s' / 39 Glass & GlazingInt � .�j•.�� ��- - Interior Relites 246 SF $0.00 $0 $0.00 �� .1.��>s'''s?'` �-",y � /'" :6a!'M"�`'. �?-s�',�."'n �'rr�.'s/ s�i,✓.-%' � s� �.-�'"y'�,n' � :.r'f>' lam" Wim--:sz>^rv-i%-xr. "TOTAL 08 00 00 pppnings $873o639 $26.73: �5� t fi.n� -Lx % lam• 7!3 Y/. '/+�•/ {?^/. �� .?. ''>,.-=j6f"• -.i' .%' � �::rl �/.. y�., !• !! !! F*Inishe$ � �� ��2���l. ./ '"�r?�`'�g��...yy....�i :� :.'�•,s�r��yt'w,,'�,. o�� �' .: -'.j, Vii✓ �• . � � -� <�_ ✓ s .s /s r �-- .� a d` r��'xf�..�✓�siri���t%,a1 : y.,.sys-pvs . ..%. ./s' lv: � T ,� .• - y � z y6''���.,--% .�����.�s����ris`'.��..���r��,:.��-s�..� /� '"� � y..�c- .Y,f. •-r:':,.%/.. / ,� _"� �/ �' �-�-/ ��'j !.moi : / 3,��.e ...�r�'. h��:^�9N�:vmix..,l.s�r3.�::,.�..<.r,xr�:Y•ssr% ; ��-'�.re��.7�1:1'�.o�-/.a:�zrc�i?-./�:!m•.. � .'�s`'sv.,sjx�'rs�:G"` ��ti.Ef-,z.7:.k<=GGs����"c i l���iYs'�r' -.a->r..oEG��rL%�.'fs�`.E�%��st�ti`��s���s6% 40 Drywall Subcontractor 1 LS $1,396,783.12 $1,396,783 $42.74 41 Drywall Trade Damage Allowance 1 LS $40,000.00 $40,000 $1.22 �''"7"" % i' 7n/ - �-'-'!%/.r- / Ayi Y%J' /-"'"-'•l°:- Nom.-.b.%9r "L'r �vl9 �/ .ii -.r:' -r i'� y .v�6.. %�-:- �. .s -� .moi.' y- t=•%t- ri'.fY / / %r'.rr%-•.. .v. Vii. Si,.=� -v%• Subto al --0 2 �- %ri'%.�.- i.�v'/ �-�,-.,.�z�.�.;:�.,�1�".,•a.S��.,..�r.:�sr�./.^� v>�' ..�� r� . :ice .s�" .,/ - v: /� - ice. ./ir ,r✓..r ��>��.��uly�� �/�.✓�:.i/y..-,;sy�v::>_:,�fro.�.,:�3.�x.s6.,r�'�'`-.�.--j.�,..<s:�''�-/-e���/cx�'!%>fr%�s�s��:�%�:�=s'����tid"t����rs�.Y��fs�!��f�•x�i�.�"����i�'-;� :��..�3%W� �- .f.. .. /`: .�. - >•. :a .fir: �. - - r .rr � .� Yea•' Fes." 3%s.: ,x ,.•s,/%.,y' 'yrs rf � /f =� £moi i <. i ' yf. fir. ,%�^% .i> � ✓ ':</ :-�: ti�� v .6 � ../o -r,. .:.�� ":•"�"Y.- / ti:+.. /. /.%'r ,.C^ - ikr. !3'`y '�'� ..i��'� ice•• �.. /. .+- l-? .�� � ri is"•i9r4='.�" �:''r�i :G a%�� �� %,� /'. a� :4i .� :r-r�. F� � �''-". c. y. �.� -t�s%-• 'Vr y,/ -G' -"/'Fr. ,/l� s� "ii: /s`-� --%° LXSI"` .. /.-.:f��r-$'.. r : s//% / r�.../s. / moi. � f, .C./� .�s`.� .o^•� � .r�if%; � .c.. :✓- .fir i..: '�� sr/s��-•,sT" /'. s s�.en''r��f.� rfs<�,-.�.s��i.�. ..srrrw... � I1r:. � .s. .�, �y� � ✓" ,�' .rc%x w.. .. /`:.�i...�..��.z�.�. ... /.w,.-..:•..�.�c..-.,r.,%...../�.s.0/.o„i...-..�:oss%�%i/-: '%Z� �� ,oy, ::4.sc S:o'� rye `r.I's .,r�.'><: t..sc' ;�=�.- .r�� S;y,rs'`cr mei 42 Acoustical Ceiling Subcontractor 1 LS $276,615.92 $276,616 $8.46 43 Acoustical Ceiling Trade Damage Allowance 1 LS $7,500.00 $7,500 $0.23 REPORT BY BRADOSLOVICH Page 4 of 8 LY D 1 G GRANT COUNTY JAIL COMPLEX - 90% CD - ALT #1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF 1"' 00 00 Rhishes CONTINU�OA u� :o alp 9a " GeT1.4r. $,2- 4 - - �. • �.5' d��/�:c.�65�...6���., rte.-vS-G3'.G�/�..� -%// �¢&E6L�/ / 'of .c '�s +ism Y.. y �'i/"��i S'�y,,/" ��' riv 44 Flooring Subcontractor 1 LS $404,883.50 $404,884 $12.39 45 RFL Flooring Subcontractor 1 LS $54,788.00 $54,788 $1.68 46 RFL -1 - Admin, Evidence, Housing Pod, Dog Kennel 1,680 SF $0.00 $0 $0.00 / 6 . s � F -.ii.✓iis / "r.%G?r. P,�-� Y 8", yJ /1' =r - � - _ , ,��Fx �«� .- .syr r�`��y / �?�. / �- - ..moi;- wJ' .m.•. y s i%yes � `:� �"�� ,�- ;� _• � _ i�; 3.eYv.'s-H!f��.�':R�olsV�.�cC:6ylF%f."9//��.��liJ��� i-.m'/.u/ �//ice .i��� ��, r?".r�✓� tel. / i '.-f3 - . "Y .� � J-. ;� �'. yam, / �A'> 09�8�0�QQ`- co z sti � r�atment- �� .: % /• =� = -�, � � ':� �� � - � ;� ' 47 Acoustical Panel Allowance (CHECK) 1 LS $25,000.00 $25,000 $0.76 Subtota -0:9.80. oo� cotlsti..c � �.- �f�� ��%+��i7':3'� aT-.�reatrnen�- ��d"'sl. ':'.;: '.�..�:6i.'S`�r3�/ `y �'." .sib .. •sl/ ..- i-siy. t I�aoo "602 ..✓.lG •lJ9�iJ� 48 Painting Subcontractor 1 LS $181,195.77 $181,196 $5.54 49 Painting Trade Damage Allowance 1 LS $20,000.00 $20,000 $0.61 r' `'i - ":zB,.�V- s %% ;2 a yi :� L, .m. .J, .� s ��«�:6 -;� .jos - �• r " TOTAL 09 00 00 $2Y4061766 i 10 00 00 S "" cialties y� �I•.�=0 3. Lnf.Qr �a�ton��S .ecial.t�es �• -� =o � "�: -- � '� -�� 50 Visual Display -Supply and Install 1 LS $6,075.00 $6,075 l $0.19 51 Markerboard 4x4 2 EA $0.00 $0 $0.00 52 Markerboard 4x8 4 EA $0.00 $0 $0.00 53 Tack Board 4x4 2 EA $0.00 $0 $0.00 54 Signage - Supply and Install 1 LS $13,531.25 $13,531 $0.41 ,.;. R 'f • � ;+. ' � 6 -■p 4� of ' 6 n. & � T'"> �" t Y�, ).'% Y,2���� / _�/ v.;%�r��?���y ' .:l% � � .r%'9" - �: �/' � ".gin-../��+�• ' . y 'r � ?%C '/.ate. .G..= � :r?'/y ' .may / •:f :;� +"/ �.- ,ice /y � - $i. •� /� � �3%'Sa�v���� . �✓.�....s3,C:. ��stco...� .E.� Hfy.� , .. %�1' - //.�` !i/� . .3! Partitions - 55 Toilet PartitionSubcontractor� 1 LS $32,997.50 $32,998 $1.01 56 Toilet Partitions - Standard 19 EA $0.00 $0 $0.00 57 Toilet Partitions - Urinal 7 EA $0.00 $0 $0.00 58 Corner Guards Allowance 25 EA $206.25 $5,156 $0.16 59 TB - Supply and Install 1 LS $26,790.00 $26,790 $0.82 60 TA -01 Grab Bars 18", 3611, 42" 36 EA $0.00 $0 $0.00 61 TA -03 Framed Mirror 30 EA $0.00 $0 $0.00 62 TA -04 Surface Mounted Toilet Tissue Dispenser 24 EA $0.00 $0 $0.00 63 TA -05 Soap Dispenser 2 EA $0.00 $0 $0.00 64 TA -06 Single Robe Hook 32 EA $0.00 $0 $0.00 65 TA -07 Surface Mounted Paper Towel Dispenser 14 EA $0.00 $0 $0.00 66 TA -08 Towel Bar 1 EA $0.00 $0 $0.00 67 TA -12 Grab Bars 3 EA $0.00 $0 $0.00 68 TA -12 Shower Seat 3 EA $0.00 $0 $0.00 69 TA -12a Shower Curtain + Rod 3 EA $0.00 $0 $0.00 70 TA -13 Paper Towel + Waste Combo 14 EA $0.00 $0 $0.00 REPORT BY BRADOSLOVICH Page 5 of 8 GRANT COUNTY JAIL COMPLEX - 90% CD - ALT #1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF 71 TA -14 Utility Shelf 3 EA $0.00 $0 $0.00 72 TA -15 Mop+Broom Holder w/ Shelf 3 EA $0.00 $0 $0.00 73 TA -16 Toilet Seat Cover 24 EA $0.00 $0 $0.00 74 TA -17 Napkin Dispenser 12 EA $0.00 $0 $0.00 75 TA -18 Napkin Disposal 12 EA $0.00 $0 $0.00 y- ' �G�3';, '! � �' _��`i`�'I• � '� 4' �'��"' j/"_=�" . l bt�1C0 Intenor..�S �" ��rr� t,-' A'�%', y '�'�/r :sr r. i � ' rte,' / / f• �, ..�,=- "� � ...%. q'�'-z✓%`-_t , s 'v'o'- 9 - % y- :�;n. . �. j.=£�� i .e�c�a(t�es� ,3 e/. �" y' F* - i� / ;F� �✓4'-F6 ✓ y / ' �s s��q.�-g`�-� � ,/�. f '��- -'��• , '�-�''� �i / /.:''���;$�i s%/�"�' is.- ' 9' .v _ � � i . '//-'` ' 7`o'�s� �' . �%. � f'�-, i at . •� sm' �� . r��s=yl � ,s���io',��' � �. f o��,,. ���� �l�.y ^/�/-r:.- �' �r�� /.-/�."`:•t-s 6 �.Gi / � '� _9 � � � � �..� mss. x� f / •� /. ids! �' .:� �f' �s „�' y ,- .-:�� „/ -/ � -�/ ��' • �.� ,6".'r�,.� r/.X53"��.������/`''�.�%�.E�.sF�'.>�%/�.�'y.' � /. -� r �' -/ . .�' 1,-. y./r• , xs s 1. �' l 76 FE+FEC 5 EA $710.00 $3,550 $0.11 �Y/'- �.s�A£�>� 3!''� �-� ./�l�s � .:��r:v:�... ���%G� ��f 5 X' ��� iii ��� 4;:r'3�.��,'"��., �" _-G''�'�s•"��_ -y s%'� / •if :fs. :. � � ����G3%%35L€airy<�5���� ��: ice% h -.� F! - T�t�%%�+:Ltwj'��.�t"�itLr.,'G%f,.32g3!/� �i,.�N�'�f�.G.�J`�./��N�d-/1�.!- i �� d i Hi %$:t: .� �r�:�G��' 8� ✓ � 3 -%i 77 Locker - Evidence 1 LS $15,000.00 $15,000 $0.46 78 Locker - Pistol 1 LS $6,250.00 $6,250 $0.19 79 Locker 2 -Tier + Benches 1 LS $37,500.00 $37,500 $1.15 80 Mail Boxes (FF&E) 1 LS $0.00 $0 $0.00 b'.�''r �� �� y 3 ,�4p� .:�.. ���� � - ✓' � ..�'' :..�/i` , .-,rte / y r''�` -. .� >'%''LP.'�'- ..ten ::s ;'��F ?3 i% S, ��� ' � � i .p ��3'/ 'YN �.� x% � � � - � 8'� �� � W 'i'x' �'"� �is'o l j .. .� � %r%� t��w' �<��.�:Clecsd-`�.nGtY/dF�.wurwf3'Gb�l%S.ea-.leeG��� /" iG :,�z �� •� / / ��•f9" '+'y -4 Y" U-'4'/ /f ?%. �%rte �:x � � .��%/: s" x9y i-T/y�f/ii tl�Q.�y: 5' / ✓� ,/Y� O!=. ,Jxi G i2.ci�.:.s� �i�i��'.F����.5.'v, '��i�sr.2�t�..?� .:�' : �' .� � � .i..Y�� ✓. 6 . � � y� - � -s. . 81 Smoke Guards 2 EA $13,702.50 $27,405 $0.84 � -�?2y,"��'�M ^�r'/'�- '€� �G����-r'�'����1�' ;i'� � , a ` ��' 'S�ubtota��10 80,0 --aihe ecra t�es� x � _ 'e•"Y q/ � , ,.j-^' ''x��.:'.- --s'� �'".�'.r3..'� %� Y=s�f%9��-///. f� �-s' i �~� TOTAL r rr rr r �. $174255 $5.33 :12 rr rr Furnishings 82 Roller Shade - Subcontractor 2,542 SF $25.00 $63,550 $1.94 � a � c.�n� yti ��q y � � i tiuk�total. 'f:2 2,��00 owYTreatrnents .'�.l� .ti' �t�s" .r �� r Via-' '�- ' � �/ �� '.r?�', � ���lro,.• r � � y���� .� � �� ' �y�%y4%?f���. .%'.., �. "S �3������. j�y�� ��•��qj, �sd ��'? r �' � /� � ./ scvx' � � �Y� � �� / � Y 2 4:G: QQ Fern shin:N� i� ':s"•//. n'. a��f�?a�3z�f.�'��.r.o �'t��s''PG%�',.s..',.�oj%��yR���/,�Fr�.' �. r?'a `f .his"-'> .G �:.� .Yi/: �-mss'. �.a-a% : 6/-' i � ! � • ' i - �h. � j. � vr�� , �.rn- .�'%9�'s .s %� � �' ��✓! ��z�a� � - '2 a' �".,u' 'ns' 83 Adjustable Wire Shelving 72"W x 21 "DP x 74"H 64 EA $485.00 $31,040 $0.95 84 Evidence Shelving/Filing 200 LF $437.50 $87,500 $2.68 Y . �"y` f '�" <+s3" i��`?� ., s,. c ! . �%��� '�' '% ��,�" •�"'-°rte �'�' f-'� � yv r � /� �%� �� ��,✓`�.�,��'y��s�i��.F�c����.*f����i"T!!!'.���iiF3.���s,.a�.�'.'y��'F'/�F��'-����Eu��..hiwEe � �ca�%x� � ,��+'�-s �/z���0'Y �' ��f.�� .� R��-, � "TOTAL 12 rr rr Furnishings $182,090 .67 ---------------- rr rr Conveying ent .5 , �.1 SM, _.'.�.,x:o.-a .�%„r� ?�r..+J.s:'�.7 85 Machine Roomless Elevator (MRL) 25001b capacity 1 EA $143,616.00 $143,616 $4.39 �a'`"tw^crC'�s- .-�i ��': � -�- '-�3�y��5���'.�-�'� '�:%'s���'(Y,or".' �' �.'l-yam'-'`'�.G'�'''s'��� '��y���y„s�"x' x'/''- _'`i �":s �:�'?" r�•,>'.. zii'r "� ';4�i�"- z"-�:". /.�'-..v' ' y�J': '��"'i�.�$?Y :U' '1':y 's�i ?' ;s/�'' �a£"a.�. %' �� , ;`s:�'_ � s -sf5�' �•6�''.��?. /y S' �-�' / 'r �1/ , s �/� r,�" �y�y ;'�Yj"�f�' �"�iy12i' •1 t? vSiri-ns< �w.1f'fry� a/.nra.ii��1!SO`�36-�:s�:xr ���.'��S//,v��..w�....-saa�c��%.Gfi/�an<ir�:.z,.:�i,'if�.�aw, �y� x���..7y../`"y%�.a!%a��i.•,��.si��/`:, ,x / / �'����� -,oy-/ �.^ri/i" .�`�j��.'s ti':'d,�-%.- � rz .�/jsv ��-G��� �'�s,� TOTALrr rrConveyin�, , ,, 61 ---------------- rr rr - Suppression REPORT BY BRADOSLOVICH Page 6 of 8 LY D I G GRANT COUNTY JAIL COMPLEX - 90% CD - ALT ##1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF 2 00 00 FireSupp�ession ONTI E Sm ------------ / f J� v g ."� %'. .��i�>'u-�+'. „� ��.3' .�. ijf•-- y:r /'oxo 9 ��- �f .lir. �'- i-/->•. ^l� '. %/ /.. �/ � vif/-'GS`-:��� . / . /� .�?%������ �_�c-ss.%i� .s /%i�� J ' � i" �� � � ,,�3�� . TOTAL 2100 00 Flre Suppression 052,690 $4.6 22 00 09 Plumbing / s: �-- n .lr".. i; �- %r' it-. ,-s .�• gg�� .i .� � .v.' .r;' sj % 6 = � f: F'� �-.. Fi ti��' f - �.pa. -S ..G.� :'>t .. �>✓-.i -./ ��y�r� ��j � .- �.�. / ✓ / /yam � 9' � .rG ='sem ' vj Eli /wdl� ' //'@.., S��r s�.. TOTAL 22 00 00 Plumbing $806s378 $24.6 '23 00 00.�Heating, Ventilatipg and Air Conditioning (HVAC) 88 HVAC Subcontractor (bond included) 1 LS $3,136,231.00 $3,136,231 $95.97 ;�� ref,• L, � :`�`���£����r� 7 "'y s: ;t: g�, ti" . ,' " x x� 'r.' u vug q--;1T,!101;rq:1-d --- ----- - ------ 7 -------- a $95.9/ $A _.. 7777777 3100 00 Ea rthwork s. .� 90 Earthwork Subcontractor - Foundation Exc. & Backfill 1 LS $0.00 $0 $0.00 91 Earthwork Subcontractor - Phase 2 Earthwork Budget 1 LS $302,400.00 $302,400 $9.25 92 Earthwork Subcontractor - Phase 2 Utilities Budget 1 LS $0.00 $0 $0.00 3ti Y' S h ork TOTAL 3100 00 Ea't w $302 400 $9.25 Improvements ��,��r-: 'y�.s%�"f�����;�%-2-'>%!t?�'4 Ar'-��'i �,��j,""=.;,a' _ /: �:;" ate"-'- ;. � /ii- ='s 4?' �y� •f .>�l'`P �s ,,{.i. :s-r"� $''.�- s � /si-3 � �.3..��>_.. �.i .i � � =y -; /.��_ .�-� � .1ait�� �r"G �'"�,�M �yc-�Ji�'P`ty" %y-•> -sem/, :9*?: /. lr' y»1j. >.�:r.�.•T'. �� '�.. �. �ti��YL'i� y-.� ..e�J`�:�3� ��� �lr -/ _ .� �. -. ''i/�' �� "%''"�!�.� //='. �.91/- / %. ;S$- s; !K ��-iY ,-✓moi%"r-'� ,,x .G d ^� � y rL �. /o��' 'r 9� .-fyy.' '�..�ir, H-��a s<•>'��tl•'ya i" i sfrs'L;.>sf./.>s��:'a�6/�✓� ii � � . j /-G �. o..�.. ����: �u : ��:25.�.a��:���%'�,���-.:�,h./i�s.,....Gr��va '.t = � / / �: >� 93 Parking Lot Striping Subcontractor 1 LS $0.00 $0 $0.00 r.--,3>�'.. � :ri:>Y/ice` � ✓.. .f/"" ��'. �/ - . -�; �/, %; /�/ ,•r --� ;�•�' //... ' .`I" sem.. .s . -^-sti .;...o-. ��3. �.c./.a,�z:,;,.$,,,1.>r ..v��s_-...,•,.�.v .-- �..<....-i%uC:.�aE.w;._...�'::stGi:is..�.,i i..�....o �,r.H.>--.✓...✓:/.s ::moi ..�..., .i-.u'Clt": r�-/.'�'�.�s �,.t/s Y, i/...>'f �.'✓,iGr.,v...>-,C✓ s j'."..F-s ��i.;.s.:y::2 s... �.;,. REPORT BY BRADOSLOVICH Page 7 of 8 LYDIG GRANT COUNTY JAIL COMPLEX - 90% CD - ALT #1 - GRANT COUNTY 04/08/2024 Project Area: 32,680 SF DESCRIPTION QTY UOM UNIT PRICE TOTAL COST COST/SF ------------------------------- E*riori °" 94 Fencing Subcontractor 1 LS $0.00 $0 $0.00 30���-�'��.F•:-n .:4'�i!Ou'^%.^.a* Q-- 3v�1"..�Q�����M�',.m�y%//j,G?,'�` S.��il,i,�_`'' �.r/" icy �rte:. � y?%/y-' ��`��' 1G'��4'.�� ��'-,�d-�s-: - -_y'i''- '�:� i' � �'�`�� , E. lx' � /- �i�C� � /:mi�l�-% ' ..-.� -;,�' � y b�.���,,%itt../ �.o%iy.�t>� a�//�/,'�;3.:,r �3�e� �171711 i�%u �u.��%y., �..�%�S;n:���an;���"S�`ei, ��yD2;��.Y.s���u•3'%%���/�=o r�'�ei�,✓.�; .c�33�r��i.�'-�iG.is. '��L ,"� �j ������:�%l:t i✓� y � Y� � tom: y�t��' i 't :b f' / /� ��/ /"`�'S 95 Landscaping & Irrigation Subcontractor 1 LS $0.00 $0 $0.00 ��.y,��y�.. • �� J�y'�'�i��y' / / � / "� � r""r- iG � Y � ;Ke � � � � � f �'v � .•�� f�.�%sfi�r��� y�y � / /J - �.. ' y"� /dyf-� ' �' js �''? .._sem c r� =yam' s 's � � �'O'� � „�;C:f :1i! go.±.{y 8' i �s•YI' `}��':. 6/.�.���iisTu"'lY-ri.�:�zGJ'.lJLZ�fGd�c�i'�G'F��:'GN a. rL .�- �S' / 9�. "% r: �i�' i i �,/.' d � �ih �/ fJ �' i ti�' '�1� � ��7�' .t •'��'y`�i �,,��� /° 'TOTAL 32 00 00,�*erior Improvements $0 $0.00 'Subtotal Direct, * aM 4l M ® 404 $485.81 -- --------------- 'Total ar Construction i $17,503,735 $535*61' REPORT BY BRADOSLOVICH Page 8 of 8 Grant County Law and Justice Center Project Budget Estimate April 9, 2024 Euphrata , WA BUDGET ANALYSIS Aoril 9.2024 ESTIMATED JAIL PROJECT BUDGET 2024 Cost 2024 Cost I. SITE ACQUISTION COSTS- Jail A. Acquistion Purchase Price $ 900,000 $ 9000000 B. Site Zoniong, legal and closing costs (P& C) $ 500000 $ 50,000 C. Environmental Liabilities (Shrub Step, Monitoring,etc.) $ - $ - D. CPARB and PM Through Design $ 60,000 $ 600000 a II. SITE ASSOCIATED COSTS - Jail A. Topographic Land Survey and Sub -Surface Investigation (Allowance) incl. in Fees incl. in Fees B. Off Site Development Costs - Utilities incl. in cost below incl. in cost below C. Off Site Development Costs - New RAB & Traffic Controls TBD TBD D. On Site Development Costs by County incl. in cost below incl. in cost below a a III. JAIL BUILDING CONSTRUCTION COSTS A. New Jail Housing - 512 Beds $ 114,0001000 $ 114,0000000 B. New Sheriff's Administration $ 17,5000000 C. Maintenance/Evidence/Storage Building Incl. above Item A Incl. above Item A D. K9 Facility Incl above Item A Incl above Item A E. LYDIG Precon Services $ 280,000 $ 280,000 11:0 1 1013=0 \\ • \ „� ,, u\� �► \, OST• \` V. JAIL PROJECT EXPENSES, F.F.E. AND CONTINGENCIES A. Fixtures, Furnishings & Equipment (Allowance) $ 310500000 $ 102000000 B. Building Permit Review(Building, Site Development Review, Etc) (Allowance) $ 8000000 $ 6000000 C. A/E Fees, Civil and Rembursables Allowance $ 816950188 $ 816950188 D. Turner Townsend Allownace $ 200,000 $ 200,000 D. Owner Project Contingencies $ 21635,600 $ 202850600 E. Roen Associates Third Party Estimator $ 60,000 $ 60,000 F. RAB Design - DOWL Allowance TBD TBD G. City of Ephrata Permit 2.5% $ 50,000 $ 50,000 H. PUD Electrical Costs $ 450,000 $ 4500000 I. Testing and Inspection $ 2100000 $ 210,000 J. Sales Tax Washington State on Construction Value $ 10,805,960 $ 9,3700960 a Less Paid To Date by Grant County $ (4,356,389) $ (40356,390 TOTAL JAIL PROJECT COST $ 15503900359 $ 13400550358