CLIENT'S INFORMATION:

PROJECT ID: St Cloud Behavioral Health CONTACT:

Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

GENERAL REQUIREMENTS
1 Supervision 1 LS 0% 1 $ - $ - $ -
2 Permits 1 LS 0% 1 $ - $ - $ -
3 Final Clean-up 1 LS 0% 1 $ - $ - $ -
4 Mobilization Costs 1 LS 0% 1 $ - $ - $ -
5 Project Overheads 1 LS 0% 1 $ - $ - $ -
6 Bonds 1 LS 0% 1 $ - $ - $ -
7 Temporary Control & Facilities 1 LS 0% 1 $ - $ - $ -
Subtotal (General Requirements) $0

DIVISION 02- SITE WORK/ EXISTING CONDITIONS

Demolition
Archi
8 Existing Door To Be Removed 82 EA 0% 82 $ - $ 100.00 $ 8,200
9 Existing Window To Be Removed 67 EA 0% 67 $ - $ 150.00 $ 10,050
10 Existing Plumbing Fixture To Be Removed 41 EA 0% 41 $ - $ 100.00 $ 4,100
11 Remove Existing Roof Drain 8 EA 0% 8 $ - $ 100.00 $ 800
12 Existing Toilet Partition To Be Removed 42 LF 10% 46 $ - $ 5.00 $ 231
13 Metal Edge Flashing TO Be Removed 752 LF 10% 827 $ - $ 4.00 $ 3,309
14 Existing Partition To Be Removed 828 SF 10% 911 $ - $ 3.00 $ 2,732
15 Existing Wall To Be Removed 10856 SF 10% 11942 $ - $ 3.00 $ 35,825
16 Existing (6") Step Up To Be Removed 355 SF 10% 391 $ - $ 3.00 $ 1,172
17 Existing Roof To Be Removed 10345 SF 10% 11380 $ - $ 3.00 $ 34,139
Subtotal (Site Work/ Existing Conditions) $100,557

DIVISION 03- CONCRETE

Foundation
Footing
(6'-0" x 6'-0" x 14") Isolated Footing (3 EA)
18 Concrete 4.64 CY 10% 5 $ 400.00 $ 150.00 $ 2,807
19 7-#6 Bott. Bar E.Way 454 LB 10% 499 $ 3.00 $ 2.00 $ 2,497
Subtotal (Concrete) $5,304

DIVISION 05- METALS

Column
First Floor
HSS 5x5x5/16 Metal Column @ (11'-6" H,3 EA) W/
20 656 LB 10% 722 $ 3.00 $ 2.00 $ 3,608
(3/4" x 11" x 11") Base Plate
HSS 4x4x1/4 Metal Column @ (11'-6" H,3 EA) W/
21 421 LB 10% 463 $ 3.00 $ 2.00 $ 2,316
(1/2" x 5" x 5") Base Plate
Beam
First Floor
22 W8x15 Metal Beam 210 LB 10% 231 $ 3.00 $ 2.00 $ 1,155
23 W8x24 Metal Beam 192 LB 10% 211 $ 3.00 $ 2.00 $ 1,056
Second Floor
24 W8x15 Metal Beam 285 LB 10% 314 $ 3.00 $ 2.00 $ 1,568
25 W8x21 Metal Beam 672 LB 10% 739 $ 3.00 $ 2.00 $ 3,696
26 W8x24 Metal Beam 3960 LB 10% 4356 $ 3.00 $ 2.00 $ 21,780
Third Floor
27 W8x15 Metal Beam 195 LB 10% 215 $ 3.00 $ 2.00 $ 1,073
28 W8x24 Metal Beam 192 LB 10% 211 $ 3.00 $ 2.00 $ 1,056
Deck
Second Floor
29 (3") Thick Slab (588 SF) 5.45 CY 10% 6 $ 400.00 $ 150.00 $ 3,297
30 6x6-W2.1xW2.1 WWF Welded Wire Mesh 588 SF 10% 647 $ 1.80 $ 1.20 $ 1,940
31 (1.0C) Steel Deck 588 SF 10% 647 $ 9.00 $ 6.00 $ 9,702
Subtotal (Metals) $52,246

DIVISION 07- THERMAL & MOISTURE PROTECTION

Roof
32 Overflow Drain 16 EA 0% 16 $ 400.00 $ 100.00 $ 8,000
33 Ridge Flashing 117 LF 10% 129 $ 3.00 $ 2.00 $ 644
34 Adhered EPDM Roofing Membrane 10345 SF 10% 11380 $ 1.80 $ 1.20 $ 34,139
35 (1/2") Thick Covered Board 10345 SF 10% 11380 $ 1.80 $ 1.20 $ 34,139
36 (6") Thick Rigid Insulation 10345 SF 10% 11380 $ 0.90 $ 0.60 $ 17,069
37 Self Adhered Roofing Vapor Barrier 10345 SF 10% 11380 $ 0.70 $ 0.60 $ 14,793
Subtotal (Thermal & Moisture Protection) $108,783

DIVISION 08- OPENINGS

Doors
Overall
(2'-6" X 7'-0") Wood Door W/
38 1 EA 0% 1 $ 500.00 $ 300.00 $ 800
Hollow Metal Door Frame
(2'-8" X 7'-0") Wood Door W/
39 1 EA 0% 1 $ 550.00 $ 350.00 $ 900
Hollow Metal Door Frame
(2'-10" X 7'-0") Wood Door W/
40 1 EA 0% 1 $ 550.00 $ 350.00 $ 900
Hollow Metal Door Frame
(3'-0" X 7'-0") Wood Door W/
41 108 EA 0% 108 $ 550.00 $ 350.00 $ 97,200
Hollow Metal Door Frame
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

(5'-0" X 7'-0") Wood Door W/

42 1 EA 0% 1 $ 700.00 $ 400.00 $ 1,100
Hollow Metal Door Frame
(3'-0" X 7'-0") Fiber Glass Aluminum Door W/
43 5 EA 0% 5 $ 1,000.00 $ 500.00 $ 7,500
Hollow Metal Door Frame
(6'-0" X 7'-0") Fiber Glass Aluminum Door W/
44 1 EA 0% 1 $ 1,200.00 $ 600.00 $ 1,800
Hollow Metal Door Frame
(4'-0" X 4'-0") Overhead Steel Door W/
45 1 EA 0% 1 $ 700.00 $ 400.00 $ 1,100
Hollow Metal Door Frame
(2'-11" X 6'-11") Hollow Metal Door W/
46 1 EA 0% 1 $ 600.00 $ 400.00 $ 1,000
Hollow Metal Door Frame
(3'-6" X 7'-0") Hollow Metal Door W/
47 1 EA 0% 1 $ 700.00 $ 400.00 $ 1,100
Hollow Metal Door Frame
Windows
Overall
48 (1'-8" x 25'-2") Aluminum Glass Window 1 EA 0% 1 $ 2,000.00 $ 1,000.00 $ 3,000
49 (2'-6" x 3'-10") Aluminum Glass Window 1 EA 0% 1 $ 500.00 $ 250.00 $ 750
50 (2'-6" x 5'-0") Aluminum Glass Window 3 EA 0% 3 $ 650.00 $ 350.00 $ 3,000
51 (2'-6" x 5'-3") Aluminum Glass Window 1 EA 0% 1 $ 650.00 $ 350.00 $ 1,000
52 (2'-6" x 23'-4") Aluminum Glass Window 1 EA 0% 1 $ 2,500.00 $ 1,500.00 $ 4,000
53 (2'-8" x 11'-6") Aluminum Glass Window 2 EA 0% 2 $ 1,400.00 $ 700.00 $ 4,200
54 (2'-10" x 3'-4") Aluminum Glass Window 2 EA 0% 2 $ 400.00 $ 200.00 $ 1,200
55 (3'-0" x 13'-6") Aluminum Glass Window 1 EA 0% 1 $ 1,500.00 $ 1,000.00 $ 2,500
56 (3'-3" x 6'-8") Aluminum Glass Window 2 EA 0% 2 $ 800.00 $ 400.00 $ 2,400
57 (5'-0" x 6'-8") Aluminum Glass Window 32 EA 0% 32 $ 1,400.00 $ 700.00 $ 67,200
58 (7'-0" x 11'-0") Aluminum Glass Window 2 EA 0% 2 $ 3,000.00 $ 1,500.00 $ 9,000
59 (16'-6" x 11'-10") Aluminum Glass Window 1 EA 0% 1 $ 8,000.00 $ 4,000.00 $ 12,000
60 Curtain Wall 422 SF 110% 886 $ 12.00 $ 8.00 $ 17,724
Subtotal (Openings) $241,374

DIVISION 09- FINISHES

Drywalls
Basement Level
Interior Wall "F3" @ (11'-6" H,462 LF)
61 (5/8") Gypsum Wall Board 5313 SF 10% 5844 $ 1.20 $ 0.80 $ 11,689

(3-5/8") Interior Wall @ (11'-6" H,572 LF)

62 (3-5/8") Metal Stud @ 16" O.C (431 EA,4946 LF) 6578 SF 10% 7236 $ 2.00 $ 1.50 $ 25,325
63 (5/8") Gypsum Wall Board 13156 SF 10% 14472 $ 1.20 $ 0.80 $ 28,943
64 Insulation (As Required) 6578 SF 10% 7236 $ 0.90 $ 0.60 $ 10,854
65 Acoustical Sealant 2288 LF 10% 2517 $ 1.10 $ 0.90 $ 5,034
66 (3-5/8") Top Runner 572 LF 10% 629 $ 3.00 $ 2.00 $ 3,146
67 (3-5/8") Bottom Runner 572 LF 10% 629 $ 3.00 $ 2.00 $ 3,146

(3-5/8") Interior Wall @ (11'-6" H,58 LF)

68 (3-5/8") Metal Stud @ 16" O.C (44 EA,502 LF) 667 SF 10% 734 $ 2.00 $ 1.50 $ 2,568
69 (5/8") Gypsum Wall Board 667 SF 10% 734 $ 1.20 $ 0.80 $ 1,467
70 Insulation (As Required) 667 SF 10% 734 $ 0.90 $ 0.60 $ 1,101
71 Acoustical Sealant 232 LF 10% 255 $ 1.10 $ 0.90 $ 510
72 (3-5/8") Top Runner 58 LF 10% 64 $ 3.00 $ 2.00 $ 319
73 (3-5/8") Bottom Runner 58 LF 10% 64 $ 3.00 $ 2.00 $ 319

(6") Interior Wall @ (11'-6" H,42 LF)

74 (6") Metal Stud @ 16" O.C (32 EA,364 LF) 483 SF 10% 531 $ 3.00 $ 2.00 $ 2,657
75 (5/8") Gypsum Wall Board 966 SF 10% 1063 $ 1.20 $ 0.80 $ 2,125
76 Insulation (As Required) 483 SF 10% 531 $ 0.90 $ 0.60 $ 797
77 Acoustical Sealant 168 LF 10% 185 $ 1.10 $ 0.90 $ 370
78 (6") Top Runner 42 LF 10% 46 $ 4.00 $ 3.00 $ 323
79 (6") Bottom Runner 42 LF 10% 46 $ 4.00 $ 3.00 $ 323

(6") Exterior Wall @ (11'-6" H,14 LF)

80 (6") Metal Stud @ 16" O.C (11 EA,122 LF) 161 SF 10% 177 $ 3.00 $ 2.00 $ 886
81 (5/8") Gypsum Wall Board 161 SF 10% 177 $ 1.20 $ 0.80 $ 354
82 Insulation (As Required) 161 SF 10% 177 $ 0.90 $ 0.60 $ 266
83 Acoustical Sealant 56 LF 10% 62 $ 1.10 $ 0.90 $ 123
84 (6") Top Runner 14 LF 10% 15 $ 4.00 $ 3.00 $ 108
85 (6") Bottom Runner 14 LF 10% 15 $ 4.00 $ 3.00 $ 108

First Floor
Interior Wall "F3" @ (11'-6" H,449 LF)
86 (5/8") Gypsum Wall Board 5164 SF 10% 5680 $ 1.20 $ 0.80 $ 11,361

(3-5/8") Interior Wall @ (11'-6" H,864 LF)

87 (3-5/8") Metal Stud @ 16" O.C (650 EA,7471 LF) 9936 SF 10% 10930 $ 2.00 $ 1.50 $ 38,254
88 (5/8") Gypsum Wall Board 19872 SF 10% 21859 $ 1.20 $ 0.80 $ 43,718
89 Insulation (As Required) 9936 SF 10% 10930 $ 0.90 $ 0.60 $ 16,394
90 Acoustical Sealant 3456 LF 10% 3802 $ 1.10 $ 0.90 $ 7,603
91 (3-5/8") Top Runner 864 LF 10% 950 $ 3.00 $ 2.00 $ 4,752
92 (3-5/8") Bottom Runner 864 LF 10% 950 $ 3.00 $ 2.00 $ 4,752

(3-5/8") Interior Wall @ (11'-6" H,25 LF)

93 (3-5/8") Metal Stud @ 16" O.C (19 EA,217 LF) 288 SF 10% 317 $ 2.00 $ 1.50 $ 1,109
94 (5/8") Gypsum Wall Board 288 SF 10% 317 $ 1.20 $ 0.80 $ 634
95 Insulation (As Required) 288 SF 10% 317 $ 0.90 $ 0.60 $ 475
96 Acoustical Sealant 100 LF 10% 110 $ 1.10 $ 0.90 $ 220
97 (3-5/8") Top Runner 25 LF 10% 28 $ 3.00 $ 2.00 $ 138
98 (3-5/8") Bottom Runner 25 LF 10% 28 $ 3.00 $ 2.00 $ 138
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)
(6") Interior Wall @ (11'-6" H,6 LF)
99 (6") Metal Stud @ 16" O.C (5 EA,52 LF) 69 SF 10% 76 $ 3.00 $ 2.00 $ 380
100 (5/8") Gypsum Wall Board 138 SF 10% 152 $ 1.20 $ 0.80 $ 304
101 Insulation (As Required) 69 SF 10% 76 $ 0.90 $ 0.60 $ 114
102 Acoustical Sealant 24 LF 10% 26 $ 1.10 $ 0.90 $ 53
103 (6") Top Runner 6 LF 10% 7 $ 4.00 $ 3.00 $ 46
104 (6") Bottom Runner 6 LF 10% 7 $ 4.00 $ 3.00 $ 46

Interior Wall "M10X" @ (11'-6" H,14 LF)

105 (2-1/2") Metal Stud @ 24" O.C (7 EA,81 LF) 161 SF 10% 177 $ 1.50 $ 1.00 $ 443
106 (1/2") Gypsum Wall Board 322 SF 10% 354 $ 1.20 $ 0.80 $ 708
107 Insulation (As Required) 161 SF 10% 177 $ 0.90 $ 0.60 $ 266
108 Acoustical Sealant 56 LF 10% 62 $ 1.10 $ 0.90 $ 123
109 (2-1/2") Top Runner 14 LF 10% 15 $ 3.00 $ 2.00 $ 77
110 (2-1/2") Bottom Runner 14 LF 10% 15 $ 3.00 $ 2.00 $ 77

Interior Wall "M11X" @ (11'-6" H,7 LF)

111 (2-1/2") Metal Stud @ 24" O.C (4 EA,41 LF) 81 SF 10% 89 $ 1.50 $ 1.00 $ 223
112 (1/2") Gypsum Wall Board 162 SF 10% 178 $ 1.20 $ 0.80 $ 356
113 Insulation (As Required) 81 SF 10% 89 $ 0.90 $ 0.60 $ 134
114 Acoustical Sealant 28 LF 10% 31 $ 1.10 $ 0.90 $ 62
115 (2-1/2") Top Runner 7 LF 10% 8 $ 3.00 $ 2.00 $ 39
116 (2-1/2") Bottom Runner 7 LF 10% 8 $ 3.00 $ 2.00 $ 39

Second Floor
(3-5/8") Interior Wall @ (11'-6" H,345 LF)
117 (3-5/8") Metal Stud @ 16" O.C (260 EA,2984 LF) 3968 SF 10% 4365 $ 3.00 $ 2.00 $ 21,824
118 (5/8") Gypsum Wall Board 7936 SF 10% 8730 $ 1.20 $ 0.80 $ 17,459
119 Insulation (As Required) 3968 SF 10% 4365 $ 0.90 $ 0.60 $ 6,547
120 Acoustical Sealant 1380 LF 10% 1518 $ 1.10 $ 0.90 $ 3,036
121 (3-5/8") Top Runner 345 LF 10% 380 $ 4.00 $ 3.00 $ 2,657
122 (3-5/8") Bottom Runner 345 LF 10% 380 $ 4.00 $ 3.00 $ 2,657

(3-5/8") Interior Wall @ (11'-6" H,31 LF)

123 (3-5/8") Metal Stud @ 16" O.C (24 EA,269 LF) 357 SF 10% 393 $ 3.00 $ 2.00 $ 1,964
124 (5/8") Gypsum Wall Board 357 SF 10% 393 $ 1.20 $ 0.80 $ 785
125 Insulation (As Required) 357 SF 10% 393 $ 0.90 $ 0.60 $ 589
126 Acoustical Sealant 124 LF 10% 136 $ 1.10 $ 0.90 $ 273
127 (3-5/8") Top Runner 31 LF 10% 34 $ 4.00 $ 3.00 $ 239
128 (3-5/8") Bottom Runner 31 LF 10% 34 $ 4.00 $ 3.00 $ 239

Interior Wall "F3" @ (11'-6" H,324 LF)

129 (5/8") Gypsum Wall Board 3726 SF 10% 4099 $ 1.20 $ 0.80 $ 8,197

Ceiling
Basement Level
130 Gypsum Board Ceiling 1123 SF 10% 1235 $ 3.50 $ 2.50 $ 7,412
(2X2) Acoustical Ceiling Tile "ACT-1"
131 Manf: USG Ceiling 5733 SF 10% 6306 $ 4.00 $ 3.00 $ 44,144
Color: White
(2X4) Acoustical Ceiling Tile "ACT-3"
132 Manf: Armstrong 1101 SF 10% 1211 $ 4.00 $ 3.00 $ 8,478
Color: White

Ceiling Paint "PT-1"

Manf: Sherwin Willaim
133 1566 SF 10% 1723 $ 1.10 $ 0.90 $ 3,445
Color: SW7757 High Reflective White
Finish: Flat
First Floor
134 Gypsum Board Ceiling 1133 SF 10% 1246 $ 3.50 $ 2.50 $ 7,478
(2X2) Acoustical Ceiling Tile "ACT-1"
135 Manf: USG Ceiling 5006 SF 10% 5507 $ 4.00 $ 3.00 $ 38,546
Color: White
(2X2) Acoustical Ceiling Tile "ACT-2"
136 Manf: USG Ceiling 322 SF 10% 354 $ 4.00 $ 3.00 $ 2,479
Color: White

Ceiling Paint "PT-1"

Manf: Sherwin Willaim
137 1922 SF 10% 2114 $ 1.10 $ 0.90 $ 4,228
Color: SW7757 High Reflective White
Finish: Flat
Second Floor
138 Gypsum Board Ceiling 576 SF 10% 634 $ 3.50 $ 2.50 $ 3,802
(2X2) Acoustical Ceiling Tile "ACT-1"
139 Manf: USG Ceiling 2570 SF 10% 2827 $ 4.00 $ 3.00 $ 19,789
Color: White
(4x4) Acoustical Ceiling Tile "ACT-4"
140 Manf: USG Ceiling 1774 SF 10% 1951 $ 4.00 $ 3.00 $ 13,660
Color: White

Ceiling Paint "PT-1"

Manf: Sherwin Willaim
141 1914 SF 10% 2105 $ 1.10 $ 0.90 $ 4,211
Color: SW7757 High Reflective White
Finish: Flat
Wall Finish
Basement Level
Wall Paint "PT-2"
Manf: Sherwin Williams
142 20190 SF 10% 22209 $ 0.90 $ 0.80 $ 37,755
Color: SW 7029 Agreeable Gray
Finish: Eggshell
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

Wall Paint "PT-4"

143 Manf: Sherwin Williams 1520 SF 10% 1672 $ 0.90 $ 0.80 $ 2,842
Color: SW 0048 Bunglehouse Blue

Wall Paint "PT-5"

Manf: Sherwin Williams
144 166 SF 10% 183 $ 0.90 $ 0.80 $ 310
Color: SW 9134 Delft
Finish: Eggshell

Wall Paint "PT-6"

Manf: Sherwin Williams
145 880 SF 10% 968 $ 0.90 $ 0.80 $ 1,646
Color: SW 6452 Inland
Finish: Eggshell
First Floor
Window Film "WF-4"
146 Manf: 3M Solyx 21 SF 10% 23 $ 6.00 $ 4.00 $ 231
Color: Prose SXB-172
147 Wood Trim "WD-1 " 14 LF 10% 15 $ 4.00 $ 3.00 $ 108
(12" x 24") Ceramic Wall Tile "CTW-1"
148 Manf: Daltile 788 SF 10% 867 $ 8.00 $ 7.00 $ 13,002
Color: Swan WW01
(1" x 6") Backsplash Tile "CWT-2"
149 Manf: Daltile 65 SF 10% 72 $ 25.00 $ 10.00 $ 2,503
Style: Miramo Mosaic
Metal Trim "MT-1"
150 87 LF 10% 96 $ 4.00 $ 3.00 $ 670
Manf: Schulter
"PT-10" @ Wood Element
Manf: Sherwin Williams
151 96 SF 10% 106 $ 0.90 $ 0.80 $ 180
Color: SW 7068 Grizzle Grey
Finish: Semigloss

Window Film "WF-2"

152 Manf: 3M Solyx 47 SF 10% 52 $ 6.00 $ 4.00 $ 517
Color: Dusted Crystal
Window Film "WF-3"
153 Manf: 3M Solyx 38 SF 10% 42 $ 6.00 $ 4.00 $ 418
Color: MOSS SXB-171
Window Film "WF-5"
154 Manf: 3M Solyx 51 SF 10% 56 $ 6.00 $ 4.00 $ 561
Color: Pistachio SXB-170
Window Film "WF-6"
155 Manf: 3M Solyx 73 SF 10% 80 $ 6.00 $ 4.00 $ 803
Color: Middle Grey SXB-74

Wall Paint "PT-2"

Manf: Sherwin Williams
156 25570 SF 10% 28127 $ 0.90 $ 0.80 $ 47,816
Color: SW 7029 Agreeable Gray
Finish: Eggshell

Wall Paint "PT-4"

157 Manf: Sherwin Williams 1000 SF 10% 1100 $ 0.90 $ 0.80 $ 1,870
Color: SW 0048 Bunglehouse Blue

Wall Paint "PT-5"

Manf: Sherwin Williams
158 1300 SF 10% 1430 $ 0.90 $ 0.80 $ 2,431
Color: SW 9134 DelLF
Finish: Eggshell

Wall Paint "PT-6"

Manf: Sherwin Williams
159 810 SF 10% 891 $ 0.90 $ 0.80 $ 1,515
Color: SW 6452 Inland
Finish: Eggshell

Wall Paint "PT-8"

Manf: Sherwin Williams
160 1460 SF 10% 1606 $ 0.90 $ 0.80 $ 2,730
Color: SW 7045 Intellectual Gray
Finish: Eggshell

Wall Paint "PT-9"

Manf: Sherwin Williams
161 420 SF 10% 462 $ 0.90 $ 0.80 $ 785
Color: SW 9043 Cadet
Finish: Eggshell
Second Floor
Wall Paint "PT-2"
Manf: Sherwin Williams
162 11900 SF 10% 13090 $ 0.90 $ 0.80 $ 22,253
Color: SW 7029 Agreeable Gray
Finish: Eggshell

Wall Paint "PT-4"

163 Manf: Sherwin Williams 540 SF 10% 594 $ 0.90 $ 0.80 $ 1,010
Color: SW 0048 Bunglehouse Blue

Wall Paint "PT-5"

Manf: Sherwin Williams
164 530 SF 10% 583 $ 0.90 $ 0.80 $ 991
Color: SW 9134 Delft
Finish: Eggshell

Wall Paint "PT-6"

Manf: Sherwin Williams
165 330 SF 10% 363 $ 0.90 $ 0.80 $ 617
Color: SW 6452 Inland
Finish: Eggshell

Wall Paint "PT-8"

Manf: Sherwin Williams
166 190 SF 10% 209 $ 0.90 $ 0.80 $ 355
Color: SW 7045 Intellectual Gray
Finish: Eggshell
Flooring
Basement Level
Combination Floor Tile "LVT-1,2 & 3"
167 1015 SF 10% 1117 $ 4.50 $ 3.50 $ 8,932
Manf: Interface
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

Luxury Vinyl Tile "LVT-1"

168 Manf: Interface 5698 SF 10% 6268 $ 4.50 $ 3.50 $ 50,142
Color: Mocha B0010
Luxury Vinyl Tile "LVT-3"
169 Manf: Interface 252 SF 10% 277 $ 4.50 $ 3.50 $ 2,218
Color: ELM B00109

(12" x 24") Ceramic Floor Tile "CTF-1"

Manf: Daltile
170 204 SF 10% 224 $ 7.00 $ 6.00 $ 2,917
Color: Reclaimed Gray
Finish: Matte

(2" x 2") Ceramic Floor Tile "CTF-2"

Manf: Daltile
171 80 SF 10% 88 $ 7.00 $ 6.00 $ 1,144
Color: Reclaimed Gray
Finish: Matte

Carpet Floor Tile "CPT4"

172 Manf: Interface 213 SF 10% 234 $ 3.00 $ 2.00 $ 1,172
Color: Phosphorius 107189
(4") Wall Base "RB2"
173 Manf: Johnsonite 1702 LF 10% 1872 $ 3.00 $ 2.00 $ 9,361
Color: Charcoal #20
(4") Wall Base "RB1"
174 Manf: Johnsonite 57 LF 10% 63 $ 5.00 $ 4.00 $ 564
Color: Charcoal #20
(6" x 12") Cermic Tile Wall Base "CTB1"
175 64 LF 10% 70 $ 5.00 $ 4.00 $ 634
Manf: Daltile
Metal Cove Wall Base "MCB1"
176 78 LF 10% 86 $ 4.00 $ 3.00 $ 601
Manf: Schulter
First Floor
Combination Floor Tile "LVT-1,2 & 3"
177 265 SF 10% 292 $ 4.50 $ 3.50 $ 2,332
Manf: Interface
Luxury Vinyl Tile "LVT-1"
178 Manf: Interface 5381 SF 10% 5919 $ 4.50 $ 3.50 $ 47,353
Color: Mocha B0010

(12" x 24") Ceramic Floor Tile "CTF-1"

Manf: Daltile
179 317 SF 10% 349 $ 7.00 $ 6.00 $ 4,533
Color: Reclaimed Gray
Finish: Matte

(2" x 2") Ceramic Floor Tile "CTF-2"

Manf: Daltile
180 80 SF 10% 88 $ 7.00 $ 6.00 $ 1,144
Color: Reclaimed Gray
Finish: Matte

Carpet Floor Tile "CPT2"

181 Manf: Interface 151 SF 10% 166 $ 4.00 $ 3.00 $ 1,163
Color: Meadow 106782
Carpet Floor Tile "CPT3"
182 Manf: Interface 1448 SF 10% 1593 $ 4.00 $ 3.00 $ 11,150
Color: Graphite 108110
Carpet Floor Tile "CPT4"
183 Manf: Interface 789 SF 10% 868 $ 4.00 $ 3.00 $ 6,075
Color: Phosphorius 107189
Carpet Floor Tile "CPT5"
184 Manf: Interface 219 SF 10% 241 $ 4.00 $ 3.00 $ 1,686
Color: Forest 108112
(6" x 12") Cermic Tile Wall Base "CTB1"
185 64 LF 10% 70 $ 5.00 $ 4.00 $ 634
Manf: Daltile
Metal Cove Wall Base "MCB1"
186 142 LF 10% 156 $ 4.00 $ 3.00 $ 1,093
Manf: Schulter
(4") Wall Base "RB1"
187 Manf: Johnsonite 734 LF 10% 807 $ 3.00 $ 2.00 $ 4,037
Color: Charcoal #20
(4") Wall Base "RB2"
188 Manf: Johnsonite 1509 LF 10% 1660 $ 3.00 $ 2.00 $ 8,300
Color: Charcoal #20
Second Floor
Carpet Floor Tile "CPT3"
189 Manf: Interface 470 SF 10% 517 $ 4.00 $ 3.00 $ 3,619
Color: Graphite 108110
Carpet Floor Tile "CPT2"
190 Manf: Interface 211 SF 10% 232 $ 4.00 $ 3.00 $ 1,625
Color: Meadow 106782
Luxury Vinyl Tile "LVT-1"
191 Manf: Interface 2130 SF 10% 2343 $ 4.50 $ 3.50 $ 18,744
Color: Mocha B0010
Combination Floor Tile "LVT-1,2 & 3"
192 186 SF 10% 205 $ 7.00 $ 6.00 $ 2,660
Manf: Interface
(2" x 2") Ceramic Floor Tile "CTF-2"
Manf: Daltile
193 30 SF 10% 33 $ 7.00 $ 6.00 $ 429
Color: Reclaimed Gray
Finish: Matte
(6" x 12") Cermic Tile Wall Base "CTB1"
194 17 LF 10% 19 $ 5.00 $ 4.00 $ 168
Manf: Daltile
(4") Wall Base "RB2"
195 Manf: Johnsonite 695 LF 10% 765 $ 3.00 $ 2.00 $ 3,823
Color: Charcoal #20
(4") Wall Base "RB1"
196 Manf: Johnsonite 119 LF 10% 131 $ 3.00 $ 2.00 $ 655
Color: Charcoal #20
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)
Subtotal (Finishes) $802,855

DIVISION 10- SPECIALTIES

Overall
197 Bath Accessories 18 EA 0% 18 $ 400.00 $ 100.00 $ 9,000
198 Shower Enclosure 12 EA 0% 12 $ 2,000.00 $ 500.00 $ 30,000
199 Closet 5 LF 10% 6 $ 180.00 $ 40.00 $ 1,210
200 Vanity 41 LF 10% 45 $ 160.00 $ 30.00 $ 8,569
201 Top Cabinet 5 LF 10% 6 $ 130.00 $ 30.00 $ 880
202 Base Cabinet 24 LF 10% 26 $ 160.00 $ 30.00 $ 5,016
203 (7'-0" H.) Cabinet 6 LF 10% 7 $ 160.00 $ 30.00 $ 1,254
(16") D Plam Shelves
204 Manf: Wilsonart 70 LF 10% 77 $ 90.00 $ 30.00 $ 9,240
Color: Pinnacle Walnut 7992-38
205 Toilet Partition Wall 105 LF 10% 116 $ 15.00 $ 10.00 $ 2,888
206 Toilet Glass Partition 39 LF 10% 43 $ 300.00 $ 100.00 $ 17,160
207 Stainless Steel Utility Shelf 2 LF 10% 2 $ 70.00 $ 30.00 $ 220
208 Metal Window Well Grate 38 LF 10% 42 $ 45.00 $ 15.00 $ 2,508
209 (5'-4" H.) Mechanical Equipment Screen 99 LF 10% 109 $ 15.00 $ 10.00 $ 2,723
210 Bath Countertop 101 SF 10% 111 $ 55.00 $ 20.00 $ 8,333
Countertop "SSM-1"
211 Manf: Wisonart 50 SF 10% 55 $ 55.00 $ 20.00 $ 4,125
Color: Grey Beola 9218CM
Countertop "QS-1"
212 Manf: Daltile 21 SF 10% 23 $ 55.00 $ 20.00 $ 1,733
Color: Kodiak OQ21
Countertop "QS-2"
213 Manf: Caesarstone 38 SF 10% 42 $ 55.00 $ 20.00 $ 3,135
Color: Raven 4120
Subtotal (Specialties) $107,992

DIVISION 22- PLUMBING

Basement Level
214 (1") Gas Pipe 252 LF 10% 277 $ 7.00 $ 3.00 $ 2,772
215 (2") Gas Pipe 9 LF 10% 10 $ 8.00 $ 4.00 $ 119
216 (2") Sanitary Pipe 106 LF 10% 117 $ 8.00 $ 4.00 $ 1,399
217 (2") Vent Pipe 167 LF 10% 184 $ 8.00 $ 4.00 $ 2,204
218 (3/4") Hot Water Pipe 62 LF 10% 68 $ 6.00 $ 3.00 $ 614
219 (1") Hot Water Pipe 324 LF 10% 356 $ 7.00 $ 3.00 $ 3,564
220 (1-1/2") Cold Water Pipe 187 LF 10% 206 $ 7.00 $ 3.00 $ 2,057
221 (3") Cold Water Pipe 295 LF 10% 325 $ 9.00 $ 4.00 $ 4,219
First Floor
222 (1") Gas Pipe 14 LF 10% 15 $ 7.00 $ 3.00 $ 154
223 (2") Sanitary Pipe 79 LF 10% 87 $ 8.00 $ 4.00 $ 1,043
224 (3/4") Hot Water Pipe 107 LF 10% 118 $ 6.00 $ 3.00 $ 1,059
225 (1/2") Hot Water Pipe 275 LF 10% 303 $ 5.00 $ 3.00 $ 2,420
226 (3/4") Cold Water Pipe 397 LF 10% 437 $ 6.00 $ 3.00 $ 3,930
Second Floor
227 (1") Gas Pipe 137 LF 10% 151 $ 7.00 $ 3.00 $ 1,507
228 (2") Vent Pipe 179 LF 10% 197 $ 8.00 $ 4.00 $ 2,363
229 (1-1/2") Vent Pipe 17 LF 10% 19 $ 7.00 $ 3.00 $ 187
230 (1") Hot Water Pipe 51 LF 10% 56 $ 7.00 $ 3.00 $ 561
231 (3/4") Hot Water Pipe 121 LF 10% 133 $ 6.00 $ 3.00 $ 1,198
232 (1") Cold Water Pipe 72 LF 10% 79 $ 7.00 $ 3.00 $ 792
233 (3/4") Cold Water Pipe 118 LF 10% 130 $ 6.00 $ 3.00 $ 1,168
Fixtures
Shower "SH"
234 Manf: Aquarius 1 EA 0% 1 $ 2,000.00 $ 500.00 $ 2,500
Model #: G6036BF
Shower "SH2"
235 Manf: Aquarius 1 EA 0% 1 $ 2,000.00 $ 500.00 $ 2,500
Model #: G3636BF
Shower "SH3"
236 Manf: Aquatic 3 EA 0% 3 $ 2,000.00 $ 500.00 $ 7,500
Model #: 1363BFSC
Shower "SH4"
237 Manf: Aquatic 8 EA 0% 8 $ 2,000.00 $ 500.00 $ 20,000
Model #: 1363C
Lavatory "L1"
238 Manf: Kohler 11 EA 0% 11 $ 950.00 $ 400.00 $ 14,850
Model #: K-2196
Lavatory "L2"
239 Manf: Kohler 8 EA 0% 8 $ 950.00 $ 400.00 $ 10,800
Model #: K-2007
Lavatory "L3"
240 Manf: Whitehall 1 EA 0% 1 $ 950.00 $ 400.00 $ 1,350
Model #: WH3776
Urinal "UR1"
241 Manf: Kohler 1 EA 0% 1 $ 850.00 $ 400.00 $ 1,250
Model #: K-4991
Water Closet "WC-1"
242 Manf: Kohler 6 EA 0% 6 $ 900.00 $ 400.00 $ 7,800
Model #: K-3979
Water Closet "WC-2"
243 Manf: Kohler 10 EA 0% 10 $ 900.00 $ 400.00 $ 13,000
Model #: K-3978
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

Water Closet "WC-3"

244 Manf: Whitehall 1 EA 0% 1 $ 900.00 $ 400.00 $ 1,300
Model #: WH2145
Floor Drain "FD1"
245 Manf: Zurn 9 EA 0% 9 $ 400.00 $ 100.00 $ 4,500
Model #: Z-415B
Kitchen Sink "SK1"
246 Manf: Elkay 2 EA 0% 2 $ 1,000.00 $ 500.00 $ 3,000
Model #: LRAD1918
Washing Machine Fixture "WMF1"
247 Manf: Guy Grey 4 EA 0% 4 $ 450.00 $ 150.00 $ 2,400
Model #: WB200HA
Mop Basin "MB-1"
248 Manf: Fiat 2 EA 0% 2 $ 1,000.00 $ 500.00 $ 3,000
Model #: TSBC-6011
Backflow Preventer "BFP-1"
249 Manf: Watts 1 EA 0% 1 $ 400.00 $ 100.00 $ 500
Model #: LF009/LF909
Water Heater "WH-1"
250 Manf: AO Smith 1 EA 0% 1 $ 2,000.00 $ 500.00 $ 2,500
Model #: BTH-199
Domestic Circulation Pump "CP-1"
251 Manf: Grandfos 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: UP Series
Sump Pump "SP-1"
252 Manf: Hydomatic 1 EA 0% 1 $ 1,200.00 $ 500.00 $ 1,700
Model #: SPD
Subtotal (Plumbing) $135,280

DIVISION 23- HEATING, VENTILATING & AIR-CONDITIONING

First Floor
253 Smoke Demper 16 EA 0% 16 $ 200.00 $ 100.00 $ 4,800
254 Thermostat 15 EA 0% 15 $ 150.00 $ 100.00 $ 3,750
255 Smoke Detector 4 EA 0% 4 $ 200.00 $ 100.00 $ 1,200
256 Volume Damper 21 EA 0% 21 $ 200.00 $ 100.00 $ 6,300
257 Duct Transition 34 EA 0% 34 $ 60.00 $ 40.00 $ 3,400
258 (24x6) Supply Grille "SG-1" (615 CFM) 1 EA 0% 1 $ 350.00 $ 150.00 $ 500
Register Grille "RG-1"
259 Manf: Titus 29 EA 0% 29 $ 300.00 $ 150.00 $ 13,050
Model #: 33RL
Ceiling Diffuser "50 CFM"
260 Manf: Titus 3 EA 0% 3 $ 300.00 $ 150.00 $ 1,350
Model #: Omni
Ceiling Diffuser "80 CFM"
261 Manf: Titus 14 EA 0% 14 $ 300.00 $ 150.00 $ 6,300
Model #: Omni
Ceiling Diffuser "150 CFM"
262 Manf: Titus 1 EA 0% 1 $ 300.00 $ 150.00 $ 450
Model #: Omni
Ceiling Diffuser "160 CFM"
263 Manf: Titus 3 EA 0% 3 $ 300.00 $ 150.00 $ 1,350
Model #: Omni
Ceiling Diffuser "240 CFM"
264 Manf: Titus 4 EA 0% 4 $ 350.00 $ 150.00 $ 2,000
Model #: Omni
265 Flexible Duct 126 LF 10% 139 $ 14.00 $ 10.00 $ 3,326
266 (4") Dia Duct 8 LF 10% 9 $ 14.00 $ 10.00 $ 211
267 (6") Dia Duct 86 LF 10% 95 $ 16.00 $ 10.00 $ 2,460
268 (8") Dia Duct 158 LF 10% 174 $ 18.00 $ 10.00 $ 4,866
269 (10") Dia Duct 13 LF 10% 14 $ 20.00 $ 12.00 $ 458
270 (8x6) Duct 10 LF 10% 11 $ 15.00 $ 10.00 $ 275
271 (12x6) Duct 24 LF 10% 26 $ 20.00 $ 12.00 $ 845
272 (16x10) Duct 335 LF 10% 369 $ 24.00 $ 12.00 $ 13,266
273 (16x18) Duct 16 LF 10% 18 $ 28.00 $ 12.00 $ 704
274 (24x24) Duct 244 LF 10% 268 $ 35.00 $ 14.00 $ 13,152
275 (24x6) Duct 16 LF 10% 18 $ 30.00 $ 14.00 $ 774
276 (18x18) Duct 10 LF 10% 11 $ 28.00 $ 12.00 $ 440
277 (1-1/2") RL Pipe 181 LF 10% 199 $ 7.00 $ 3.00 $ 1,991
278 (1-1/2") RS Pipe 172 LF 10% 189 $ 7.00 $ 3.00 $ 1,892
279 (3/4") Condensate Drain Pipe 270 LF 10% 297 $ 6.00 $ 3.00 $ 2,673
Second Floor
280 Thermostat 2 EA 0% 2 $ 150.00 $ 100.00 $ 500
281 Duct Transition 21 EA 0% 21 $ 60.00 $ 40.00 $ 2,100
282 Smoke Detector 1 EA 0% 1 $ 200.00 $ 100.00 $ 300
283 Smoke Demper 16 EA 0% 16 $ 200.00 $ 100.00 $ 4,800
284 Volume Damper 7 EA 0% 7 $ 200.00 $ 100.00 $ 2,100
Register Grille "RG-1"
285 Manf: Titus 10 EA 0% 10 $ 300.00 $ 150.00 $ 4,500
Model #: 33RL
Ceiling Diffuser "140 CFM"
286 Manf: Titus 6 EA 0% 6 $ 300.00 $ 150.00 $ 2,700
Model #: Omni
Ceiling Diffuser "160 CFM"
287 Manf: Titus 4 EA 0% 4 $ 300.00 $ 150.00 $ 1,800
Model #: Omni
288 Flexible Duct 36 LF 10% 40 $ 14.00 $ 10.00 $ 950
289 (6") Dia Duct 51 LF 10% 56 $ 16.00 $ 10.00 $ 1,459
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)
290 (8") Dia Duct 162 LF 10% 178 $ 18.00 $ 10.00 $ 4,990
291 (14") Dia Duct 166 LF 10% 183 $ 24.00 $ 12.00 $ 6,574
292 (16x10) Duct 166 LF 10% 183 $ 24.00 $ 12.00 $ 6,574
293 (16x16) Duct 129 LF 10% 142 $ 25.00 $ 12.00 $ 5,250
294 (18x14) Duct 34 LF 10% 37 $ 27.00 $ 12.00 $ 1,459
295 (24x14) Return Air Duct 10 LF 10% 11 $ 32.00 $ 14.00 $ 506
296 (3/4") Condensate Drain Pipe 120 LF 10% 132 $ 6.00 $ 3.00 $ 1,188
Roof Level
297 (3/4") Condensate Drain Pipe 202 LF 10% 222 $ 6.00 $ 3.00 $ 2,000
Equipment
Condensing Unit "CU-1"
298 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6036N
Condensing Unit "CU-2"
299 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6036N
Condensing Unit "CU-3"
300 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR4018
Condensing Unit "CU-4"
301 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR4018
Condensing Unit "CU-5"
302 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6024
Condensing Unit "CU-6"
303 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6024
Condensing Unit "CU-7"
304 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6024
Condensing Unit "CU-8"
305 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR4018
Condensing Unit "CU-9"
306 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6024
Condensing Unit "CU-10"
307 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6024
Condensing Unit "CU-11"
308 Manf :Trane 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: 4TTR6024

Cabinet Unit Heater "CUH1"

Manf: Indeeco
309 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: CUI
CFM: 500

Cabinet Unit Heater "CUH2"

Manf: Indeeco
310 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: CUI
CFM: 250

Exhaust Fan "EF-A"

Manf: Panasonic
311 1 EA 0% 1 $ 350.00 $ 150.00 $ 500
Model #: FV-0511VK3
CFM: 50

Exhaust Fan "EF-B"

Manf: Panasonic
312 8 EA 0% 8 $ 350.00 $ 150.00 $ 4,000
Model #: FV-0511VK3
CFM: 110

Furnance "F-1"
Manf: Trane
313 1 EA 0% 1 $ 3,500.00 $ 500.00 $ 4,000
Model #: 4PXC-S9V2B
CFM: 1200

Furnance "F-2"
Manf: Trane
314 1 EA 0% 1 $ 3,500.00 $ 500.00 $ 4,000
Model #: 4PXC-S9V2B
CFM: 1200

Furnance "F-3"
Manf: Trane
315 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4PXC-S9V2B
CFM: 600

Furnance "F-4"
Manf: Trane
316 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4PXC-S9V2B
CFM: 600

Furnance "F-5"
Manf: Trane
317 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4TXC-S9V2B
CFM: 800

Furnance "F-6"
Manf: Trane
318 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4TXC-S9V2B
CFM: 800

Furnance "F-7"
Manf: Trane
319 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4TXC-S9V2B
CFM: 800
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

Furnance "F-8"
Manf: Trane
320 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4PXC-S9V2B
CFM: 600

Furnance "F-9"
Manf: Trane
321 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4TXC-S9V2B
CFM: 800

Furnance "F-10"
Manf: Trane
322 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4TXC-S9V2B
CFM: 800

Furnance "F-11"
Manf: Trane
323 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: 4TXC-S9V2B
CFM: 800

Make Up Air Unit "MAU-1"

Manf: Trane
324 1 EA 0% 1 $ 5,000.00 $ 500.00 $ 5,500
Model #: OABD072E3
CFM: 950

Make Up Air Unit "MAU-2"

Manf: Trane
325 1 EA 0% 1 $ 5,500.00 $ 500.00 $ 6,000
Model #: OABD108E3
CFM: 1400

Make Up Air Unit "MAU-3"

Manf: Trane
326 1 EA 0% 1 $ 5,000.00 $ 500.00 $ 5,500
Model #: OABD072E3
CFM: 950

VRF Condensing Unit "VCU-1"

Manf: Trane
327 1 EA 0% 1 $ 2,500.00 $ 500.00 $ 3,000
Model #: NTXMSH48A182BA
Ton: 4

VRF Condensing Unit "VCU-2"

Manf: Trane
328 1 EA 0% 1 $ 3,000.00 $ 500.00 $ 3,500
Model #: PURY-HP-192
Ton: 8

Fan COil Unit "FCU-1"

Manf: Mitsubishi
329 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-2"

Manf: Mitsubishi
330 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-3"

Manf: Mitsubishi
331 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-4"

Manf: Mitsubishi
332 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-5"

Manf: Mitsubishi
333 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-6"

Manf: Mitsubishi
334 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-7"

Manf: Mitsubishi
335 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-8"

Manf: Mitsubishi
336 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-9"

Manf: Mitsubishi
337 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-10"

Manf: Mitsubishi
338 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Fan COil Unit "FCU-11"

Manf: Mitsubishi
339 1 EA 0% 1 $ 1,000.00 $ 500.00 $ 1,500
Model #: TPLFYP005
cfm: 280

Roof Top Unit "RTU-1"

Manf: Trane
340 1 EA 0% 1 $ 9,500.00 $ 500.00 $ 10,000
Model #: YSJ090
CFM: 2475
Subtotal (Heating, Ventilating & Air-Conditioning) $275,532

DIVISION 26- ELECTRICAL

 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)
Power
Basement Level
341 Occupancy Sensor 15 EA 0% 15 $ 200.00 $ 100.00 $ 4,500
342 Single Way Switch 4 EA 0% 4 $ 100.00 $ 50.00 $ 600
343 TV Outlet 6 EA 0% 6 $ 200.00 $ 100.00 $ 1,800
344 Data Outlet 21 EA 0% 21 $ 200.00 $ 100.00 $ 6,300
345 Single Way Switch 6 EA 0% 6 $ 100.00 $ 50.00 $ 900
346 Three Way Switch 6 EA 0% 6 $ 120.00 $ 50.00 $ 1,020
347 Disconnect Switch 9 EA 0% 9 $ 200.00 $ 100.00 $ 2,700
348 Duplex Receptacle 59 EA 0% 59 $ 200.00 $ 100.00 $ 17,700
349 Special Receptacle 13 EA 0% 13 $ 220.00 $ 100.00 $ 4,160
350 GFI Duplex Receptacle 17 EA 0% 17 $ 220.00 $ 100.00 $ 5,440
351 Quad Duplex Receptacle 1 EA 0% 1 $ 220.00 $ 100.00 $ 320
Panel "B1"
Phase: 3
352 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A

Panel "B2"
Phase: 3
353 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A

Panel "K"
Phase: 3
354 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A

Panel "R1"
Phase: 3
355 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A
356 Allowances For Wiring & Conduits 9716 SF 10% 10688 $ 0.90 $ 0.80 $ 18,169
First Floor
357 Data Outlet 37 EA 0% 37 $ 200.00 $ 100.00 $ 11,100
358 TV Outlet 4 EA 0% 4 $ 200.00 $ 100.00 $ 1,200
359 Floor Box 1 EA 0% 1 $ 150.00 $ 100.00 $ 250
360 Occupancy Sensor 33 EA 0% 33 $ 200.00 $ 100.00 $ 9,900
361 Single Way Switch 3 EA 0% 3 $ 100.00 $ 50.00 $ 450
362 Three Way Switch 4 EA 0% 4 $ 120.00 $ 50.00 $ 680
363 Disconnect Switch 23 EA 0% 23 $ 200.00 $ 100.00 $ 6,900
364 Duplex Receptacle 133 EA 0% 133 $ 200.00 $ 100.00 $ 39,900
365 Special Receptacle 5 EA 0% 5 $ 220.00 $ 100.00 $ 1,600
366 GFI Duplex Receptacle 9 EA 0% 9 $ 220.00 $ 100.00 $ 2,880
367 Quad Duplex Receptacle 14 EA 0% 14 $ 220.00 $ 100.00 $ 4,480
Panel "R2"
Phase: 3
368 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A

Panel "M1"
Phase: 3
369 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A

Panel "M2"
Phase: 3
370 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A
371 Allowances For Wiring & Conduits 9822 SF 10% 10804 $ 0.90 $ 0.80 $ 18,367
Second Floor
372 Data Outlet 7 EA 0% 7 $ 200.00 $ 100.00 $ 2,100
373 TV Outlet 1 EA 0% 1 $ 200.00 $ 100.00 $ 300
374 Disconnect Switch 4 EA 0% 4 $ 200.00 $ 100.00 $ 1,200
375 Duplex Receptacle 64 EA 0% 64 $ 200.00 $ 100.00 $ 19,200
376 Occupancy Sensor 5 EA 0% 5 $ 200.00 $ 100.00 $ 1,500
377 Special Receptacle 2 EA 0% 2 $ 220.00 $ 100.00 $ 640
378 GFI Duplex Receptacle 9 EA 0% 9 $ 220.00 $ 100.00 $ 2,880
379 Quad Duplex Receptacle 3 EA 0% 3 $ 220.00 $ 100.00 $ 960
Panel "R3"
Phase: 3
380 1 EA 0% 1 $ 1,800.00 $ 500.00 $ 2,300
Wire: 4
Main Ratings: 225A
381 Single Way Switch 8 EA 0% 8 $ 100.00 $ 50.00 $ 1,200
382 Three Way Switch 10 EA 0% 10 $ 120.00 $ 50.00 $ 1,700
383 Allowances For Wiring & Conduits 7995 SF 10% 8795 $ 0.90 $ 0.80 $ 14,951
Roof Level
384 GFI Duplex Receptacle 4 EA 0% 4 $ 220.00 $ 100.00 $ 1,280
385 Disconnect Switch 8 EA 0% 8 $ 200.00 $ 100.00 $ 2,400
Lighting Fixture
Basement Level
Emergency Wall/ Ceiling Lighting Fixture "E1"
386 Manf: Hubbell Gual Lite 5 EA 0% 5 $ 350.00 $ 150.00 $ 2,500
Model #: LZ-2-I-03L
Emergency Recessed Ceiling Lighting Fixture "E2"
387 Manf: Hubbell Gual Lite 4 EA 0% 4 $ 350.00 $ 150.00 $ 2,000
Model #: W-RA-D
(12") Slim round Surface Mounted Lighting Fixture "F1"
388 Manf: Halo 52 EA 0% 52 $ 300.00 $ 150.00 $ 23,400
Model #: SMD12R-20 9S-WH-UNV-MMB
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

(6") Slim Round Surface Mounted Lighting Fixture "F2"

389 Manf: Halo 7 EA 0% 7 $ 300.00 $ 150.00 $ 3,150
Model #: SMD6R-9S-WH-UNV
(2') Vanity Lighting Fixture "F3"
390 Manf: Brownlee 7 EA 0% 7 $ 300.00 $ 150.00 $ 3,150
Model #: 5165-24-WH-H13-30K
(4') Lens RoundSurface Mounted Lighting Fixture "F4"
391 Manf: Metalux 10 EA 0% 10 $ 330.00 $ 150.00 $ 4,800
Model #: 4 SNX-41SL-LW-UNV-L4-80-CD1-DECOEND-RN-D
(2X4) Back Lit recessed Troffer Lighting Fixture "F5"
392 Manf: Columbia 9 EA 0% 9 $ 330.00 $ 150.00 $ 4,320
Model #: CBT Series
(2X2) Back Lit recessed Troffer Lighting Fixture "F6"
393 Manf: Columbia 29 EA 0% 29 $ 330.00 $ 150.00 $ 13,920
Model #: CBT Series
(18" Dia) Surface Mounted Lighting Fixture "F8"
394 Manf: Evergreen 6 EA 0% 6 $ 300.00 $ 150.00 $ 2,700
Model #: BWY-C-18"-27W-MBK-WF
(5" Wide) Round Lens Surface Monted Lighting Fixture "F10"
395 Manf: Lithonia Lighting 5 EA 0% 5 $ 300.00 $ 150.00 $ 2,250
Model #: BLWP
Double Arm One Scone Lighting Fixture "F7"
396 Manf: Visual Comfort 8 EA 0% 8 $ 300.00 $ 150.00 $ 3,600
Model #: 4298101
Wet Location Lighting Fixture "F13"
397 Manf: Lithonia Lighting 1 EA 0% 1 $ 320.00 $ 150.00 $ 470
Model #: FEM-48
Exit Sign Lighting Fixture "X1"
398 Manf: Emergi-Lite 6 EA 0% 6 $ 280.00 $ 150.00 $ 2,580
Model #: W-PREM-DN-R
Second Floor
Facade Flood Lighting Fixture "FL"
399 Manf: Bega 2 EA 0% 2 $ 300.00 $ 150.00 $ 900
Model #: 77 157
(12") Slim round Surface Mounted Lighting Fixture "F1"
400 Manf: Halo 24 EA 0% 24 $ 300.00 $ 150.00 $ 10,800
Model #: SMD12R-20 9S-WH-UNV-MMB
(6") Slim Round Surface Mounted Lighting Fixture "F2"
401 Manf: Halo 8 EA 0% 8 $ 300.00 $ 150.00 $ 3,600
Model #: SMD6R-9S-WH-UNV
(2') Vanity Lighting Fixture "F3"
402 Manf: Brownlee 4 EA 0% 4 $ 300.00 $ 150.00 $ 1,800
Model #: 5165-24-WH-H13-30K
(4') Lens RoundSurface Mounted Lighting Fixture "F4"
403 Manf: Metalux 4 EA 0% 4 $ 330.00 $ 150.00 $ 1,920
Model #: 4 SNX-41SL-LW-UNV-L4-80-CD1-DECOEND-RN-D
Double Arm One Scone Lighting Fixture "F7"
404 Manf: Visual Comfort 8 EA 0% 8 $ 300.00 $ 150.00 $ 3,600
Model #: 4298101
(5" Wide) Round Lens Surface Monted Lighting Fixture "F10"
405 Manf: Lithonia Lighting 3 EA 0% 3 $ 300.00 $ 150.00 $ 1,350
Model #: BLWP
Wall Scone LED Lighting Fixture "F11"
406 Manf: WAC 4 EA 0% 4 $ 300.00 $ 150.00 $ 1,800
Model #: WS-W190114-30-BK
(6") Aperture Recessed Linear Lighting Fixture "F14"
407 Manf: Finelite 12 EA 0% 12 $ 330.00 $ 150.00 $ 5,760
Model #: HP6
(2x4) Pendant Lighting Fixture "F15"
408 Manf: AXIS 3 EA 0% 3 $ 380.00 $ 150.00 $ 1,590
Model #: SCSS-400-80-40-UB-AP-120
First Floor
Bollard Lighting Fixture "B1"
409 Manf: Luminis 2 EA 0% 2 $ 310.00 $ 150.00 $ 920
Model #: LN604
Emergency Wall/ Ceiling Lighting Fixture "E1"
410 Manf: Hubbell Gual Lite 10 EA 0% 10 $ 350.00 $ 150.00 $ 5,000
Model #: LZ-2-I-03L
Emergency Recessed Ceiling Lighting Fixture "E2"
411 Manf: Hubbell Gual Lite 5 EA 0% 5 $ 350.00 $ 150.00 $ 2,500
Model #: W-RA-D
Square Can Recessed Downlight Lighting Fixture "FC"
412 Manf: Alphabet 4 EA 0% 4 $ 330.00 $ 150.00 $ 1,920
Model #: NU4
(12") Slim round Surface Mounted Lighting Fixture "F1"
413 Manf: Halo 49 EA 0% 49 $ 300.00 $ 150.00 $ 22,050
Model #: SMD12R-20 9S-WH-UNV-MMB
(6") Slim Round Surface Mounted Lighting Fixture "F2"
414 Manf: Halo 10 EA 0% 10 $ 300.00 $ 150.00 $ 4,500
Model #: SMD6R-9S-WH-UNV
(2') Vanity Lighting Fixture "F3"
415 Manf: Brownlee 8 EA 0% 8 $ 300.00 $ 150.00 $ 3,600
Model #: 5165-24-WH-H13-30K
(4') Lens RoundSurface Mounted Lighting Fixture "F4"
416 Manf: Metalux 6 EA 0% 6 $ 300.00 $ 150.00 $ 2,700
Model #: 4 SNX-41SL-LW-UNV-L4-80-CD1-DECOEND-RN-D
 CLIENT'S INFORMATION:
PROJECT ID: St Cloud Behavioral Health CONTACT:
Address 302 5th Ave S ST. CLOUD, MN E-MAIL ADDRESS:
SCOPE: Everything PHONE NUMBER:
Date: 7/25/2024

ITEM # DWG. # DESCRIPTION QUANTITY UNIT WSTG QUANTITY W/ UNIT COST UNIT COST TOTAL COST TRADE COST
WASTAGE (Material) (Labor) (Labor + Material)

(2X2) Back Lit recessed Troffer Lighting Fixture "F6"

417 Manf: Columbia 52 EA 0% 52 $ 330.00 $ 150.00 $ 24,960
Model #: CBT Series
Double Arm One Scone Lighting Fixture "F7"
418 Manf: Visual Comfort 2 EA 0% 2 $ 300.00 $ 150.00 $ 900
Model #: 4298101
(2" x 7' Long) Linear Recessed Lighting Fixture "F9"
419 Manf: Focal Point 4 EA 0% 4 $ 330.00 $ 150.00 $ 1,920
Model #: SEEM 2 Series
(5" Wide) Round Lens Surface Monted Lighting Fixture "F10"
420 Manf: Lithonia Lighting 7 EA 0% 7 $ 300.00 $ 150.00 $ 3,150
Model #: BLWP
Wall Scone LED Lighting Fixture "F11"
421 Manf: WAC 7 EA 0% 7 $ 300.00 $ 150.00 $ 3,150
Model #: WS-W190114-30-BK
Single Recessed Remote Head Lighting Fixture "R1"
422 Manf: Compass Lighting 3 EA 0% 3 $ 330.00 $ 150.00 $ 1,440
Model #: CORBS
Exterior Decorative Lighting Fixture "WP"
423 Manf: Ligman 5 EA 0% 5 $ 380.00 $ 150.00 $ 2,650
Model #: UAA-30146-29W-1-1-W-40-03-120/277
Exit Sign Lighting Fixture "X1"
424 Manf: Emergi-Lite 9 EA 0% 9 $ 280.00 $ 150.00 $ 3,870
Model #: W-PREM-DN-R
Exit SIgn Lighting Fixture "X1R"
425 Manf: Emergi-Lite 3 EA 0% 3 $ 280.00 $ 150.00 $ 1,290
Model #: ELXN400-RN-RAD
Wet Location Lighting Fixture "F13"
426 Manf: Lithonia Lighting 1 EA 0% 1 $ 320.00 $ 150.00 $ 470
Model #: FEM-48
Subtotal (Electrical) $418,977

DIVISION 28- SAFETY & SECURITY

Basement Level
427 Pull Station 1 EA 0% 1 $ 150.00 $ 100.00 $ 250
428 Card Reader 2 EA 0% 2 $ 200.00 $ 100.00 $ 600
429 Smoke Detector 15 EA 0% 15 $ 200.00 $ 100.00 $ 4,500
430 Heat Humiditor 9 EA 0% 9 $ 1,500.00 $ 500.00 $ 18,000
431 Security Camera 17 EA 0% 17 $ 300.00 $ 150.00 $ 7,650
432 Wireless Access Point 5 EA 0% 5 $ 150.00 $ 100.00 $ 1,250
433 Fire Alarm Control Panel 1 EA 0% 1 $ 1,600.00 $ 500.00 $ 2,100
434 Hornstobe 5 EA 0% 5 $ 300.00 $ 150.00 $ 2,250
435 Ceiling MOunted Horn Strobe 3 EA 0% 3 $ 300.00 $ 150.00 $ 1,350
First Floor
436 Card Reader 9 EA 0% 9 $ 200.00 $ 100.00 $ 2,700
437 Heat Humiditor 2 EA 0% 2 $ 1,500.00 $ 500.00 $ 4,000
438 Smoke Detector 22 EA 0% 22 $ 200.00 $ 100.00 $ 6,600
439 Wireless Access Point 2 EA 0% 2 $ 150.00 $ 100.00 $ 500
440 Fire Alarm Annuminator 1 EA 0% 1 $ 1,600.00 $ 500.00 $ 2,100
441 Security Camera 22 EA 0% 22 $ 300.00 $ 150.00 $ 9,900
442 Hornstobe 24 EA 0% 24 $ 300.00 $ 150.00 $ 10,800
443 Ceiling MOunted Horn Strobe 9 EA 0% 9 $ 300.00 $ 150.00 $ 4,050
Second Floor
444 Security Camera 6 EA 0% 6 $ 300.00 $ 150.00 $ 2,700
445 Hornstobe 1 EA 0% 1 $ 300.00 $ 150.00 $ 450
446 Ceiling MOunted Horn Strobe 2 EA 0% 2 $ 300.00 $ 150.00 $ 900
447 Smoke Detector 8 EA 0% 8 $ 200.00 $ 100.00 $ 2,400
448 Wireless Access Point 1 EA 0% 1 $ 150.00 $ 100.00 $ 250
Subtotal (Safety & Security) $85,300

SUBTOTAL $2,334,199.90
OVERHEAD 15% $350,129.99
INSURANCE 5% $116,710.00
CONTINGENCY 7% $163,393.99
TOTAL BASE BID $2,964,433.87
Note:
 PROJECT ID: St Cloud Behavioral Health Date: 7/25/2024
AREA SUMMARY:
BUILDING GSF 27,533 No. of Floors: 3
Basement (SF) 9716
First Floor (SF) 9,822
Second Floor (SF) 7,995

DIVISION NO. DESCRIPTION TOTAL DIV. COST COST/ SF

Division 1 General Requirements $ - $ -
Division 2 Site Work/ Existing Conditions $ 100,557 $ 4
Division 3 Concrete $ 5,304 $ 0
Division 5 Metals $ 52,246 $ 2
Division 7 Thermal & Moisture Protection $ 108,783 $ 4
Division 8 Openings $ 241,374 $ 9
Division 9 Finishes $ 802,855 $ 29
Division 10 Specialties $ 107,992 $ 4
Division 22 Plumbing $ 135,280 $ 5
Division 23 HVAC/ Mechanical $ 275,532 $ 10
Division 26 Electrical $ 418,977 $ 15
Division 28 Safety & Security $ 85,300 $ 3
TOTAL TRADE COST $ 2,334,200 $ 85

OVERHEAD 15% $ 350,130 $ 13

INSURANCE 5% $ 116,710 $ 4
CONTINGENCY 7% $ 163,394 $ 6
TOTAL TRADE COST $ 2,964,434 $ 108