paul weaver, mayor - city of laramie

Paul Weaver, Mayor

Project: Date:

Owner:

Architect:

Estimate: GMP

Division Description

01 General Requirements

02 Existing Conditions

03 Building Concrete

04 Masonry

05 Metals

06 Wood, Plastics, Composites

07 Thermal & Moisture Protection

08 Doors & Windows

09 Finishes

10 Specialties

11 Equipment

21 Fire Suppression

22 Plumbing

23 Heating, Ventilation, Air Conditioning

26 Electrical

TOTAL BUILDING COSTS

Division Description

31 Earthwork

32 Exterior Improvements

33 Utilities

TOTAL SITE COSTS

Description

Preconstruction Services

General Conditions

Winter Conditions Allowance

Building Permit/Plan Review Fees By Owner

Capital Facility Fees By Owner

City Use Tax By Owner

State Sales Tax

Builder's Risk insurance 0.4%

Performance & Payment Bond 0.85%

General Liability Insurance 0.75%

Sampson Fee 4.5%

TOTAL INDIRECT COSTS

TOTAL OF DIRECT AND INDIRECT COSTS

Bidding and Construction Contingency 3%

TOTAL COST WITH CONTINGENCY $371.54

Alt No. Description

1 Classroom Building Addition & Remodel

2 Class B Flashover Burn Prop

3 Class B Stove Burn Prop

TOTAL COST OF ALTERNATES

$654,014

$47,630

$190,407

$3,029,129

$892,051

$335,075 $50.92

$2,084,593

ALTERNATES

Cost ADD to Base

$52,486

$2,137,078

$88,640 $15.41

$18,012.06 $0.00

$14,663 $2.55

Included $0.00

$8,170 $0.00

$0 $0.00

$0 $0.00

$0 $0.00

$0 $0.00

$16,000 $0.00

$189,590 $32.96

$311,088 $123,939.34

INDIRECT COST SUMMARY

Cost Building Cost/SF

$26,041 $10,374.90

$71,534 $28,499.60

$213,513 $85,064.84

$1,438,430 $250.07

SITE COST SUMMARY

Cost Site Cost/Acre

$68,042 $11.83

$11,300 $1.96

$6,375 $1.11

$2,500 $0.43

$0 $0.00

$34,138 $5.93

$67,591 $11.75

$16,250 $2.83

$10,360 $1.80

$205,114 $35.66

$273,826 $47.61

$308,131 $53.57

$0 $0.00

$335,824 $58.38

Cost Building Cost/SF

$98,980 $17.21

LFD Public Safety Training Center February 11, 2021

Laramie Fire Department

Arete Design Group

DIRECT COST SUMMARY

Exhibit A-1

GMP:

Project: Date:

Owner:

Architect:

Estimate: GMP

GENERAL CLARIFICATIONS

1 Pricing is based on the following document:

- Addendum No. 1 dated February 8, 2021 issued by Arete Design Group.

2

3 Building and Fire permit and plan review fees are to be paid by the Owner.

4 Capital Facility Fees are to be paid by the Owner.

5 City Use Tax is not included, this will be paid with the permit.

6 The price does not include any Planning, Zoning, Development, or Tap fees.

7 This price does not included any costs associated with upgrading utilities or infrastructure, including water meter, gas and electrical.

8 All gas, water and electric tap fees are by the owner.

9 Temporary power, lighting and water is to be owner provided at no cost to the contractors. Use of existing.

10 Site security is not included and will be billed out as a cost of the work if required. This is not anticipated.

11 We have included a Performance and Payment Bond.

12 We have included a 3% Construction contingency. All savings will be returned to the Owner.

13 Coordination drawings/BIM is not included.

14 All 3rd party testing and inspections are to be under a separate contract and paid for by the Owner.

15 We have not included any Building thermal envelope testing.

16 General Requirements shall will be billed at actual cost and considered a cost of the work.

17 Commissioning or validation by owners 3rd party, we will assist as required.

18 Any self performed trade work will be at cost plus 10% or subcontracted to Sampson for a mutual agreed upon amount.

19

20 No extended warranties are included on any equipment, standard manufacturers warranties only.

21

SPECIFIC DIVISION CLARIFICATIONS

DIVISION 3 BUILDING CONCRETE CLARIFICATIONS

1 Complete foundation system is included as designed.

2 Reinforced slabs are included

3 Concrete stairs are included as shown.

4 Concrete slab on deck as shown for the Training Tower.

5 We have not included any vapor barrier under the building slabs.

6 We have included a 4" gravel bed under the building slabs.

7 We have included an allowance of $390 for additional #5 reinforcing as specified in the drawings, 500 Linear Foot.

8 We have included an allowance of $225 for additional #6 reinforcing as specified in the drawings, 200 Linear Foot.

We have included a maximum of 7 months of construction for the project with an anticipated start date on or around March

22, 2021.

- LFD Public Safety Training Center Project Construction Documents dated January 19, 2021 Issued for GMP by Arete

Design Group.

- LFD Public Safety Training Center Project Construction Documents Project Manual & Specifications dated January

19, 2021 Issued for GMP by Arete Design Group.

We have included current material pricing levels in this proposal, we have not included and additional costs for increased

pricing that may be incurred due to the volatility in the market. We reserve the right to adjust pricing when materials are

ordered to current market conditions.

Sampson construction is carrying a 1 year warranty for any self performed scopes of work plus management of the

warranty process.



Arete Design Group

PROJECT ESTIMATE CLARIFICATIONS

Exhibit A-2

Project: Date:

Owner:

Architect:

Estimate: GMP




Arete Design Group

DIVISION 4 MASONRY CLARIFICATIONS

1 We have included all masonry exterior and interior walls as shown.

2 We have included all reinforcing and grouting as required.

3 We have included 220 SF of Masonry walls for the trash enclosure as added in Addendum No. 1.

4 We have included the refractory concrete lintels at the Burn Building as shown.

5 All CMU to be standard grey smooth 8" lightweight with standard grey mortar

6 We have not included any water repellants or sealing of the CMU.

7 2500 psi grout is included.

8 We have included the firebricks as shown on the floors of the Burn Building.

9 We have included a precast cap for the top of the trash enclosure and Monument sign.

DIVISION 5 METALS CLARIFICATIONS

1 We have included all structural steel, steel stairs, decking, edge angle, guardrails, handrails and ladders as shown.

2 We have included 22 Rappelling Anchors

3 We have included 1 basement area well prop

4 We have included the Maze Panel supports as shown.

5 We have included the breach prop

6 We have included 2 manhole covers

7 We have included 11 stainless steel plates for wall joint covers.

8 We have included the 1/4" aluminum panels for the training slider windows.

9 We have included the custom steel Burn Building doors and shutters as shown on A802

10

DIVISION 6 WOODS, PLASTICS, COMPOSITES CLARIFICATIONS

1 We have included the wood framed roof prop as shown.

2 We have included all wood backing/blocking as required.

DIVISION 7 THERMAL & MOISTURE PROTECTION CLARIFICATIONS

1 We have not included any dampproofing or waterproofing of the foundation walls.

2

3 We have included 8 scuppers and 100 lineal foot of downspout as shown.

4 We have included 170 lineal foot of parapet cap for the Training Tower.

5 We have included 1 roof hatch and curb for the Training Tower

6 We have not included any thermal insulation for the buildings.

7 We have not included any roofing for the buildings.

8 We have included the Class A thermal linings, System 203, Manufactured by High Temperature Linings for the Burn Building.

9 5 year limited guarantee to replace all defective material and workmanship through the manufacture for the thermal lining.

10 Rollover Protection Notes: Typical panel is 6' wide and covers the soffit over the openings plus 10-1/4" of the face of the slab.

We have not included and consulting costs, Engineering calculations, Engineering design, Connection design, including

the sealing or stamping of drawings.

We have included an allowance of $35 per square foot for the supply and install of the metal roof panels at the Training

Tower. There were no specifications, we assumed a prefinished screw down panel.

Page 2 Continued

Project: Date:

Owner:

Architect:

Estimate: GMP




Arete Design Group

11 Where soffit is wide, rollover tile extends out 5' from wall and terminates.

12 See attached rollover details provided by Manufacture.

13 All associated trim and flashings are included.

DIVISION 8 DOORS & WINDOWS CLARIFICATIONS

1

2 We have included 27 hollow metal doors.

3 We have included an allowance of $7,500 for a forcible Entry Door for door number T101A.

4 We have included 19 blank hollow metal door panels for the maze system.

5 We have included all hardware as specified.

6 We have included 30 hollow metal window frames

7 We do not have any ADA operators for the project.

8 We have not included the Garage panel as shown on Detail 14/A804.

DIVISION 9 FINISHES CLARIFICATIONS

1 We have not included any interior finishes for either of the two buildings.

2 Paint all hollow metal frames and doors.

3 Sealing of the slab on deck is excluded.

4 Painting of the bollards is included.

DIVISION 11 EQUIPMENT CLARIFICATIONS

1 Price includes seven smoke machines by Fireblast Global

2 Price included seven shelves for the smoke machines.

3 The Class B High Temperature Lining Systems for the burn props are included in the Alternate pricing not in the base.

DIVISION 21 FIRE SUPPRESSION CLARIFICATIONS

1 We have included the standpipe simulator to the 2nd floor in the Training Tower as shown.

2

DIVISION 22 PLUMBING CLARIFICATIONS

1

DIVISION 23 HVAC CLARIFICATIONS

1 We have included the exhaust fan 5 per the mechanical drawings. No other mechanical systems are required or included.

2

We have not included any other fire sprinkler protection beyond the standpipe and FDC. Distribution is not included as it is

not specified or detailed.

Page 3 Continued

We have included 27 hollow metal welded frames.

We have included an allowance of $150 for (23) temperature sensors in the Burn Building. The manufacturer of the

Thermal Lining system High Temperature Linings does not suggest these sensors be installed and has not provided pricing

for them. We will need to get additional information and specifications on the sensors to obtain accurate pricing.

We have included gas pipe and distribution as shown in the Training Tower. There is no other plumbing required or

included. See clarifications in Division 21 for fire sprinkler piping.

Project: Date:

Owner:

Architect:

Estimate: GMP




Arete Design Group

DIVISION 26 ELECTRICAL CLARIFICATIONS

1

2

3 We have included the raceways as shown for the burn props.

4 We have included an allowance of $500 for (23) temperature sensor boxes and raceways in the Burn Building.

5 We have included the site electrical as shown, including the raceway from the DIP Pole to the new transformer supplied by others.

DIVISION 31 EARTHWORK CLARIFICATIONS

1 Price includes all survey as needed.

2

3 Price includes Storm water BMP maintenance and monitoring as required

4 No structural fill is included, assuming onsite material is adequate.

5 All building and site excavation is included.

6 We have included an allowance of $7,500 for dewatering if needed.

DIVISION 32 EXTERIOR IMPROVEMENTS CLARIFICATIONS

1 We have included all site demolition as shown. We have not included any abatement as required in the Rail Road Box Car.

2 Price included 6" of compacted road base beneath the building slab.

3 We have included 2,830 SY of crack repair/seal coat. Chip seal is not included.

4 We have included 1,030 SY for 4" asphalt on 8" base.

5 We have included 1 ADA parking sign.

6 We have included striping for 6 stalls and 1 handicap spot.

7 We have included approximately 150 lineal foot of new chain link fencing to match existing.

8 We are reusing the existing gates. No new operators or hardware is included.

9 We have included one monument sign as shown.

10 We have included (8) concrete filled pipe bollards around the existing generator and new transformer.

11 We have not included and colored or patterned concrete.

12 We have included all landscaping improvements inside the limit of construction line. All areas outside of the line are by others.

13

14 We have included an allowance of $3,765 for seeding of the Landscape Buffer and Retention Ponds. Nothing is shown.

DIVISION 33 UTILITIES CLARIFICATIONS

1 We have included the waterline extension to the building as shown.

2 Includes 2" type K Copper, 8"x 2" water tap, 2" meter vault and anode with cathartic box.

3 All sanitary sewer improvements are part of Alternate No. 1

4 We have not included any storm water piping or improvements except for the excavation of the retention ponds.

Price does not include Utility as-builts, Land survey Plat, Building Height verification or final property survey/improvement

as-builts.

Page 4 Continued

Electrical system for the Training Tower to include all building power, interior lighting, and power required for the

mechanical equipment.

Fire Alarm system is not included for the Burn Building or Training Tower.

Irrigation system includes 1-1/2" poly pipe main line, adequate drip zones to cover all newly planted materials only,

sprinkler control clock, valves and piping.

Project: Date:

Owner:

Architect:

Estimate: GMP




Arete Design Group

ALTERNATE No. 1 CLASSROOM BUILDING ADDITION/REMODEL CLARIFICATIONS

DIVISION 2 EXISTING CONDITIONS CLARIFICATIONS

1 We have included all interior Demolition as shown. Pricing does not include any hazardous material removal or disposal.

DIVISION 3 BUILDING CONCRETE CLARIFICATIONS

1 We have included a complete foundation system and floor slab as shown.

2 We have included vapor barrier and gravel under the floor slab.

DIVISION 5 METALS CLARIFICATIONS

1 We have included 8 bollards as shown.

2 We have included the angel and grating for the trench grate as shown.

DIVISION 6 WOODS, PLASTICS, COMPOSITES CLARIFICATIONS

1 We have included all rough and finish carpentry as shown. Includes the Bath vanity tops and gear shelving.

DIVISION 7 THERMAL & MOISTURE PROTECTION CLARIFICATIONS

1 We have included costs to dampproof the foundation and add 2" of rigid foam insulation.

2

DIVISION 8 DOORS & WINDOWS CLARIFICATIONS

1 We have included 9 single hollow metal doors and frames and one double door and frame.

2 We have included all hardware as specified.

3

4 We have included 4 fiberglass windows.

DIVISION 9 FINISHES CLARIFICATIONS

1 We have included all interior finishes as specified.

2 Level 4 drywall finish.

3 Install LVT Flooring as shown. LVT is Highland Forest-Color TBD

4 Install Johnsonite 4" resilient base as shown color TBD.

DIVISION 10 SPECIALTIES CLARIFICATIONS

1 We have not included a markerboard, we will reuse existing.

2 We have included an allowance of $750 for exterior building address if required.

3 We have included all interior specialties as specified.

4 We have included 4 wall mounted fire extinguishers and 1 Knox box.

All other thermal insulation, weather barriers roofing & siding and Roof and wall specialties are part of the pre-engineered

building package.

We have included (2) 422 Series sectional doors manufactured by Overhead Door Corporation with 3/4 hp RSX-T trolly

center mount operator.

Page 5 Continued

Project: Date:

Owner:

Architect:

Estimate: GMP




Arete Design Group

DIVISION 11 EQUIPMENT CLARIFICATIONS

1 We have included (1) CVR CCY 27 5.2 CF TL Washer Impel and (1) CVR CCY GE 7.4 CUFT Capacity A dryer.

2 We have included (1) UniMac UCT040ON Extractor.

DIVISION 12 FURNISHINGS CLARIFICATIONS

1 We have included $1,200 for window treatments.

DIVISION 13 SPECIAL EQUIPMENT CLARIFICATIONS

1 We have included one Pre-Engineered building system. 51' x 55' single slope 1:12

2 Standard Bypass girts with l/90 deflection, L/150 purlin joist deflection, l/180 main frame deflection H/60 main frame sidesway.

3

4 24 ga prefinished metal panels, interior and exterior.

5 R-30 Liner system fiberglass tall clips with thermal block wall insulation and R-36 bottom layer roof insulation.

6 Standard manufacturers trim and accessories.

7 5' x 6'-6" below eave canopy system.

8 We have included an allowance of $7,500 for the exterior panel changes required by the AHJ's noted on the plan review.

DIVISION 22 PLUMBING CLARIFICATIONS

1 Provide and install a complete plumbing system as shown.

2 Demolition as required

3 Includes a new sand/oil separator and sanitary sewer modifications as shown.

4 Provide and install trench drain and catch basin as shown.

5 We have included costs for a complete pre-fabricated shower enclosure for both showers

DIVISION 23 HVAC CLARIFICATIONS

1 Provide and install a complete HVAC system as shown.

2 Trane furnace and condenser, Greenheck exhaust fans and louvers, Armstrong NOX sensor, and Reznor unit heaters.

3 Demolition as required

4 We have not included any seismic control or certification.

5 Testing and balancing is included.

DIVISION 26 ELECTRICAL CLARIFICATIONS

1

2

3 We have included the Data/Communications raceways as shown.

Fire Alarm system is included.

Design based on IBC 2018, Occupancy Classification II, 20 psf live load, 30 psf Ground Snow Load, 115 mph Wind Speed,

C wind exposure, Primary Collateral load of 10 psf

Electrical system for the Classroom to include all building power, interior lighting, and power required for the mechanical

equipment.

Page 6 Continued

Project: Date:

Owner:

Architect:

Estimate: GMP




Arete Design Group

DIVISION 31 EARTHWORK CLARIFICATIONS

1 Price includes all survey as needed.

2

3 All building excavation is included.

DIVISION 32 EXTERIOR IMPROVEMENTS CLARIFICATIONS

1 Price included 6" of compacted road base beneath the building slab.

2 We have included two concrete pads at the entry and north overhead door

3 Stamped, stained or colored concrete is not included.

4 We have included (1) ULINE H-2892BL Bike Rack.

ALTERNATE No. 2 FLASHOVER PROP ROOM T101 CLARIFICATIONS

1 Price Includes one flashover prop by Fireblast Global as specified

2 This prop is designed to connect to an additional installed prop. It will not operate independently

3 Pricing included 302 square foot of Thermablast Thermal Lining by Fireblast Global.

4 We have included an allowance of $1,500 for electrical raceways that may be needed for the prop.

ALTERNATE No. 3 KITCHEN/BEDROOM PROP ROOM T105 CLARIFICATIONS

1 Price Includes one flashover prop by Fireblast Global as specified

2 Pricing included 444 square foot of Thermablast Thermal Lining by Fireblast Global.

3 We have included an allowance of $1,500 for electrical raceways that may be needed for the prop.

Price does not include Utility as-builts, Land survey Plat, Building Height verification or final property survey/improvement

as-builts.

Page 7 Continued