Upload
others
View
3
Download
0
Embed Size (px)
Citation preview
Assessment Summary 1 Competitive Viability Cost Summary Cost Summary of Options Square Foot Comparison of Selected Spaces
Fischer Dachs Associates Report 2 Performance Equipment Estimates Summary of Net Square Footage Allocations
Hutton Construction Budget 3
Appendix 4 Hutton Estimate Detail Report Mechanical Systems Inc. Report Basis Consulting Engineers Report Basis Backup Information Exterior Aluminum Composite Panel Example
Table of Contents
Assessment Summary Competitive Viability Cost Summary Cost Summary of Options Square Foot Comparison of Selected Spaces
Tab 1
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
Assessment Summary In December 2015, the City of Wichita and Populous, Inc.
amended their original Agreement to add a supplemental study for a limited facility assessment. As part of this study, the team of Populous, GLMV Architecture, Fischer Dachs Associates (FDA), Jaffe Holden Acoustics, Hutton Construction, Basis Consulting Engineers and Mechanical Systems, Inc. (MSI) reviewed existing drawings and performed field inspections of the Century II Complex. This supplemental assessment will identify immediate and potential future cost needs of both the convention and performing arts center within the Century II Complex. Our ultimate goal is to bring each venue to nationally competitive standards through renovation and expansion, as it was determined as part of the original study that renovation alone will not be sufficient to elevate the Complex to competitive viability. The current facility lacks adequate truck dock access and pre-function space; therefore, new construction equaling the size indicated in the original August 2014 study has been included as a minimum requirement of this supplemental report.
Based upon observation and experience, our team assessed current deficiencies as well as what could become deficient over the next 10 to 20 years. For example, we determined that it was reasonable to include total replacement of air handling units as well as chilled and hot water piping assemblies due to these systems’ life expectancies. We also determined that it was not reasonable to assume the parking lots and pavements surrounding the complex could withstand additional wear and tear over the next 20 years without a full replacement.
We also identified functional deficiencies that prevent the Century II facility from operating under maximum efficiency. Currently, the Brown Expo Hall lacks operable panel partitions to divide the space into flexible configurations, thus limiting the number of events that could take place simultaneously. Another example is the poor acoustical separation between the Concert Hall, the Convention Hall, and the Exhibition Hall. Events within these spaces cannot overlap each other due to sound-leak negatively affecting the other spaces. Significant lost revenue is the result in both instances.
In general, all interior surfaces of the complex will be upgraded in some capacity. Approximately 40 percent of
the interior of the complex will be completely demolished and reconstructed to accommodate new functions, greater flexibility, and modernization of existing functions. Existing restrooms are a prime example of functions that are deficient in quantity, quality, and compliance with current building codes. The remainder of the interior of the complex will receive various levels of finish enhancements, but at a minimum, will receive new paint on walls, new ceilings throughout, and new floor finish (except areas containing terrazzo – these floors will be refurbished).
The assessment assumes the construction period for renovation and expansion will span four to six years, so phasing is a critical consideration. In order to shut down and renovate the 2,200-seat Concert Hall, a new 2,500-seat Performance Theatre will first be built within the volume of the underutilized 5,000-seat Convention Hall. The existing interior would be completely demolished to allow construction of the performance hall as well as a stage house. Once the new theater is open, renovation work can commence on the Concert Hall.
The Brown Expo Hall would undergo a similar, though less dramatic, phasing approach. The existing metal exterior panels would be replaced as part of the renovation. Portions of the Expo Hall would be shut down for renovation while the remaining area would remain operational.
The modernization of the Century II Complex should not be limited to the facility’s interior functions. The exterior of Century II has its own deficiencies and should be addressed as part of the renovation. The new additions to the facility, consisting of over 42,000 square feet of pre-function space and 10,000 square feet of loading docks, will have a significant impact on the building. We do not believe that the new additions’ exterior should match the existing buildings’ exterior. Rather, we recommend giving the additions a modern aesthetic to reflect the updated appearance and function within the building. The approach estimated in this assessment includes the recaulking of all precast concrete panels followed by the installation of a new aluminum composite panel system over the precast concrete panels. For reference, major portions of the INTRUST Bank Arena are clad in this same material. Design and selection of colors, patterns, and/or reveals in this system can be studied and presented at a later date.
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
The team assessment did not include the adjacent library. The library’s mechanical systems are connected to the same mechanical infrastructure as the Century II Complex. We have made the assumption that the mechanical infrastructure will be separated as part of a renovation of either building. No cost has been allocated in the estimate to make the library systems independent.
Detailed information and breakdowns of assumptions and estimates are included as appendices to this summary. Please refer to the FDA Report, Hutton Construction Budget and Details Report, Basis Consulting Engineers Report, and the MSI Budget Estimate.
Our team’s assessment of deficiencies and subsequent replacement recommendations include, but are not limited to, the following:
SITEWORK:
• Remove and replace all sidewalks. This includes updating all handicap ramps to ADA compliance.
• Remove and replace all exterior stairs around Century II and in front of Brown Expo Hall.
• Remove and replace all curb and gutter.
• Remove and replace existing asphalt parking lot.
• Remove and replace existing concrete streets and plaza area.
• Incorporate new site light poles.
• Incorporate erosion control for sitework.
• Incorporate new landscaping and irrigation for sitework.
BUILDING SYSTEM UPGRADES:
• New roof and coping cap were assumed on Century II and Brown Expo Hall.
• New mechanical equipment and mains were assumed per MSI’s budget letter.
• New electrical equipment was assumed per Basis’s budget letter.
ASBESTOS REMOVAL:
• Remove asbestos where occurring in Century II.
BUILDING RENOVATION:
• Demolish and rebuild approximately 40 percent of all interior spaces.
• Upgrade finishes for the remainder of all interior spaces.
• Provide all new millwork throughout the complex.
• Recaulk and seal the floor in the Brown Expo Hall.
• Refurbish/repair/patch terrazzo floor as needed in Century II. It is assumed that a majority of the terrazzo floors will remain.
• Install new operable partitions in Brown Expo Hall so the space can be divided.
• Replace operable partitions in south 2nd floor meeting rooms.
• Replace all existing elevators, including the freight elevator in Century II.
• Install 2,500 new seats in the performance hall. Refer to the FDA report.
• Install new fire sprinkler on the 1st floor, 2nd floor, and in the basement of Century II.
• Install new security system with 45 cameras and access controls on 20 doors at Century II.
• Install new security system with 20 cameras and access controls on 20 doors at Brown Expo Hall.
• Install new fire alarms in Century II and Brown Expo Hall.
EXTERIOR UPGRADES:
• Recaulk existing precast panels on the exterior of Century II and Brown Expo Hall.
• Install aluminum composite metal panels over the precast concrete panels to give Century II and the Brown Expo Hall a modernized appearance. An allowance of $30/sf was carried for the metal panels on Century II and $25/sf was carried for the metal panels on the Brown Expo Hall.
• Install new metal panels on the soffits around Century II at $15/sf.
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
• Install new exterior signage (allowance of $100,000 was carried).
• Incorporate new energy-efficient aluminum storefront and glazing system on Century II and Brown Expo Hall.
• Upgrade mechanical and electrical systems, as there will probably be some exterior lighting upgrades and louvers replaced within this scope.
PRE-FUNCTION ADDITION:
• Add new single-story, 42,085-square-foot pre-function space east of existing Century II and Brown Expo Hall per FDA’s report.
• Use caissons for the foundation, as we are tying onto an existing building with a basement.
• Upgrade millwork (budget was carried at $3/sf as there will probably be some need for millwork in this space).
• Complete sitework associated with adding onto existing buildings.
• Install exterior façade, assumed to be metal panels and storefront, with 20 ea pairs of doors.
• Install security system with 15 cameras and access controls on 20 doors.
LOADING DOCK ADDITION:
New single-story, 10,000-square-foot building with basement was assumed for the loading dock.
• Exterior façade assumed to be metal panels.
• Two new elevators were assumed to get from grade to basement.
• Four new overhead doors were assumed, with dock levelers, seals, and bumpers for each dock.
• Security system was included with five cameras and access controls on four doors.
NEW PERFORMANCE THEATER:
An allowance of $715/sf was carried for a new theater in the convention hall. This figure does not include the equipment identified separately in the FDA report. FDA provided a recommendation for the total cost per square foot for a new performing arts theater based on their experience with markets of similar size.
GENERAL:
• Project Management and Jobsite Supervision
• Contractors contingency of 5 percent
• Estimating contingency of 10 percent
• Liability insurance
• City of Wichita plan review and permit
• Escalation allowance of 12.5 percent on all costs
EXCLUSIONS:
• Design and engineering
• Furniture, fixtures, or equipment
• Intercom systems
• FDA’s pricing
• Remodel and sales tax – assumed project will be tax exempt
TOTAL COST ESTIMATE:
The following page summarizes the total project cost estimated for this renovation and expansion based upon scope of work above and identified in the attached back-up documents.
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
Century II Complex - Competitive Viability Renovation
CII and Brown Expo Hall Renovation
Site Work $ 6,879,636
Building System Upgrades (includes upgrades to Concert Hall and Teall) $ 35,931,028
Asbestos Removal $ 12,811,933
Building Renovation $ 42,633,134
Exterior Façade Upgrades (New Aluminum Composite Panel on CII) $ 4,305,982
Pre-function Addition $ 14,285,094
Loading Dock Addition $ 4,409,149
New Performance Theater $ 41,353,071
Subtotal * $ 162,609,027
Food Service Equipment Allowance $ 350,000
Theater Performance Equipment
Base Contract $ 8,895,000
Owner Purchase $ 770,000
Seating Allowance $ 1,680,000
GC O/H & Fee, Construction Contingency and Escalation $ 3,396,409
Subtotal $ 14,741,409
Total with 10% Design/Estimate Contingency $ 195,470,480
Public Art at 1.0% of $195,470,480 $ 1,954,705
Furniture, Fixtures and Equipment at 1.5% of $195,470,480 $ 2,932,057
Design Fees (Public Art Not Included) at 12.5% of $198,402,537 $ 24,800,317
Subtotal $ 225,157,559
Total with 5% Owner Contingency $ 236,415,437
* Subtotal includes GC O/H & Fee Construction Contingency and Escalation
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
COMPETITIVE VIABILITY RENOVATION OPTION $235,400,000
• Renovation of Concert Hall
• New Performing Arts Theater located in old Convention Hall location
• Existing convention space renovation in CII and Brown Expo Hall; no new convention square feet
• New Dock and Pre-Function Space
RENOVATION OPTION $349,800,000
• Renovation of CII for added convention center space
• Renovation of Brown Expo Hall
• New Performing Arts Center off site
• New parking structure
• New Dock and Pre-Function Space
CONCEPT 1 $565,100,000
• Partial demolition of CII
• New Convention Center
• Renovation of Performing Arts Center within CII
• Old Library demolition required
• Hotel gets new meeting rooms and connection to convention center
• Parking below urban park and event lawn
CONCEPT 2 $547,400,000
• Complete demolition of CII and Brown Expo Hall
• New Convention Center
• New Performing Arts Center on site
• Old Library demolition for urban park and future expansion site
• Hotel gets new meeting rooms and connection to convention center
• Elevated parking structure and parking deck below new convention urban park
CONCEPT 3 $539,300,000
• Complete demolition of CII and Brown Expo Hall
• New Convention Center
• New Performing Arts Center off site
• Old Library remains for reuse and future expansion
• Hotel gets new meeting rooms and connection to convention center
Cost Summary of Options
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
Function Current Square Feet Post Renovation Square Feet
Concert Hall 12,329 12,329
New Performance Art Theater 0 43,770
Mary Jane Teal Theater 8,573 8,573
Convention Hall 32,000 0
Exhibition Hall & Mezzanine 62,500 62,500
Brown Expo Hall 93,000 93,000
New Loading Dock 0 10,000
New Pre-Function Space 0 42,085
Total: 208,402 272,257
Competitive Viability Option Square Foot Comparison of Selected Spaces
Fischer Dachs Associates Report Performance Equipment Estimates Summary of Net Square Footage Allocations
Tab 2
Theatre Planning and Design Fisher Dachs Associates
22 West 19 Street New York NY 10011 Te l 212 691 3020 Fax 212 633 1644 www.fda-online.com
Century II On-Site Renovation Wichita, KS
Theatrical Systems Narrative Issued 25 March 2016 Revised 4 April 2016
Century II Renovation Study Page 2 Theatre Equipment Narrative
Theatre Planning and Design Fisher Dachs Associates
Introduction The enclosed report outlines recommendations for the repair and replacement of theatrical equipment for a renovation of the Century II convention and performing arts center limited within the structure of the existing facility. The CII facility has four main venues that are generally underutilized and have theatrical equipment and systems in need of repair and/or replacement. The spaces include:
1. 2,200-Seat Concert Hall 2. 5,000-Seat Convention Hall 3. Exposition Space 4. 650-Seat Mary Jane Teall Theatre
The recommendations in the report are based on a review of the existing building drawings, technical riders, and a site inspection by the design team on March 10, 2016. The site visit included a full walk thru of each space as well as discussions with the building operations and technical staff. The team also had a productive follow-up meeting with the John D’Angelo and his staff, architectural team and pricing contractors. Our team included staff from Fisher Dachs Associates reviewing stage rigging equipment and stage lighting systems. Acoustical and audio/visual systems and equipment were reviewed by representatives from Jaffe Holden Acoustics. This report identifies both infrastructure requirements and stage equipment repair and replacement for each space. Recommended infrastructure improvements are described for the contractor to develop pricing. Stage equipment replacement cost estimates are provided by FDA based on 2016 vender pricing for similar equipment. It was determined during the March 10 meeting that the renovation should be conceived to allow the resident theatre companies to maintain operations without shutting down for any period of time that might impact the financial and operational stability of these organizations. Most heavily used of the venues is the 2,200-seat Concert Hall –resident companies including Music Theatre Wichita, Theater League touring Broadway productions, Wichita Grand Opera and the Wichita Symphony. In order to shut down and renovate the 2,200-seat Concert Hall, a 2,500-seat theatre is proposed to first be built within the volume of the underutilized 5,000-seat Convention Hall. The existing interior would be completely demolished to allow construction of a new auditorium and stage house. A full program and stage equipment estimate for this venue are included with this report. Once the new theatre is open, renovation work can commence on the Concert Hall. A further feasibility/utilization study should be initiated to determine the best usage and seat count for the renovated Concert Hall. For the purpose of this report we shall assume the Concert Hall will be renovated for a seat count under 2,000 and primary use for music, including acoustical and amplified concert performance. The existing fly tower, found to be constraining to the current theatrical users, will not require any renovation and the current orchestra enclosure system would be in place for most events. Acoustical isolation will be improved between each of the spaces to allow concurrent events to occur in Concert Hall and the new 2,500 seat theatre.
Century II Renovation Study Page 3 Theatre Equipment Narrative
Theatre Planning and Design Fisher Dachs Associates
Infrastructure Modifications
(to be reviewed and costs estimated by contractor)
Facility-Wide
Main electrical service, including feeders and switchgear may require replacement. Analysis of these components is outside of the theatrical scope and shall be assessed by others. Architectural lighting, though outside of theatrical scope, is recommended to be upgraded to high-performance LED fixtures to improve energy usage and reduce operational maintenance costs. Opportunities exist for aesthetic improvement in addition to functional considerations. Low voltage audio/video control wiring and technical power systems wiring is suspect and therefor unused and must be replaced.
2,200-Seat Concert Hall
The following improvements to the seating layout are recommended:
− Improve seating layout with center aisles and code compliant accessible wheelchair locations.
− Add permanent audio / video / stage lighting control location within the auditorium seating area.
− The existing seats should be removed, stored, and reinstalled in the renovated layout. The Concert Hall auditorium ceiling and attic catwalks require demolition and reconstruction to meet code and workplace safety regulations. New OSHA compliant catwalks are required at the forestage rigging zone over the stage apron, main lighting cove, and for access to the followspot booth and side lighting booms. Remediate the existing rehearsal room acoustic isolation from the Concert Hall above. This would include removing the rehearsal room ceiling, adding insulated boots to the mushrooms and re-installing a sound control plaster ceiling, with the spring and neoprene hangers, insulation and 1” thick plaster. The followspot booth, built in-house by stage technicians, requires reconstruction and expansion to accommodate up to four followspot units with adequate HVAC and electrical service. Theatrical lighting systems in this venue were recently upgraded, including new branch wiring and distribution within the stage house. Branch circuits in the auditorium were not replaced and are original to the building. This original branch wiring and distribution will require replacement in conjunction with reconstruction of the auditorium ceiling. A 100A three phase company switch should be added at the grid to provide power for chain hoists. The forestage rigging area requires permanent strongpoints, 12 2 ton strongpoints should be added along with a catwalk for access. The existing load rail and fly rail require modification to be brought in line with industry standards. Compressed air, water and drainage are required at the stage.
Century II Renovation Study Page 4 Theatre Equipment Narrative
Theatre Planning and Design Fisher Dachs Associates
Access to the pit lift at orchestra level requires reconstruction to be ADA accessible. To improve acoustical performance for amplified events there will be a system of variable acoustic drapes/banners that can be deployed along the side walls. This work can be completed with the ceiling re-construction.
Convention Hall
This space will be completely renovated to contain a full 2,500-seat theatre for large musical theatre, Broadway touring, pops events, and plenary sessions to support conventions and conferences. A new space program is attached to this report including budgets for stage equipment and systems.
Exhibition Hall
The theatrical lighting system in the Exhibition Hall was recently renovated, however branch wiring and distribution was not replaced and is in poor condition. Full replacement of wiring and distribution is recommended. The existing rigging equipment and drapery should be inspected and any worn, damaged or incorrectly installed equipment should be replaced.
650-Seat Mary Jane Teall Theatre
Power for theatrical production use is inadequate. A new 400A three-phase company switch is recommended to be located at the stage to supplement existing service. The theatrical dimmer racks in the Teall Theatre were recently replaced, however branch wiring and distribution was not replaced and is in poor condition. Full replacement of wiring and distribution is recommended. The lighting control infrastructure is inadequate for contemporary theatrical equipment. Conduit for a new Ethernet based lighting control network should be included with the replacement of branch wiring. The existing unit grid, demountable catwalks and winched battens should be demolished and replaced with a system of chain hoists, lighting trusses and demountable catwalks. Secondary steel should be added to support these chain hoists in addition a 100A three phase supply should be added to serve the chain hoists. Access to the pit lift at orchestra level requires reconstruction to be ADA accessible.
Theatrical Equipment Repair or Replacement
(cost estimates on enclosed table)
2,200-Seat Concert Hall
Century II Renovation Study Page 5 Theatre Equipment Narrative
Theatre Planning and Design Fisher Dachs Associates
Much of the theatrical lighting equipment has been recently renovated or replaced, and incremental improvements continue to be made in this heavily utilized venue. A portion of theatrical lighting fixtures remain outdated and should be replaced. Expansion of the fixture inventory with new LED theatrical fixtures is also recommended to keep pace with contemporary theatrical practices. The lighting fixtures integral to the concert ceiling shell utilize outdated and inefficient incandescent lamps. The concert ceiling should be refurbished with new high-performance LED downlight fixtures. The existing pit lift is leaking hydraulic fluid and no longer holds position. This equipment should be replaced. The existing rigging system should be inspected and any worn, damaged or incorrectly installed equipment should be replaces. The existing pipe battens are a nonstandard 2” nominal pipe which causes delays and confusion during load-ins, they should be replaced with 1.5” nominal ladder truss battens. The existing manual fire curtain should be replaced with a motorized fire curtain that meets modern standards. The existing grid hatch should be reconstructed to meet industry standards. Audio – Video systems should be new – replacement of infrastructure, loudspeaker arrays & amps, consoles, signal processing
2,500-Seat Performance Hall
The new Performance Hall to be constructed within the footprint of the existing Exhibition Hall has been defined as a venue suitable for touring productions that can fit 2,500 audience members in front of the stage, including seats over the pit. This space must be able to respond to the various lighting and rigging requirements for theatrical productions, concerts, dance performances, films, amplified events, convocations, and lectures.
Stage Rigging
− Fire Curtain: A woven fiberglass fire curtain on motorized counterweight rigging will provide the required separation between the stage and the audience area in the event of a fire. The fire curtain can be released three ways: manually, by activation of fusible links, or by a signal from the building fire protection system.
− Counterweight Sets: The general purpose rigging in the Theatre stagehouse will be single purchase, manual counterweight rigging. A fly gallery and two lock rails will be provided, so that operation is possible from both stage and fly gallery levels. A fly gallery is also provided on the wall opposite the rigging for cable picks, touring equipment, and spot line rope rigging. There will be an upper and lower loading gallery, as well as an intermediate gallery for additional rope rigging and automation. A counterweight pit will extended below the stage level, and be fully accessible for maintenance and temporary equipment. Approximately 90 general purpose counterweight rigging battens will be spaced 6” on center over the entire depth of the stage, thereby insuring that there is an available batten wherever one is needed. Typical set capacity will be 2,000 pounds. Batten low trim shall be four feet above the stage floor; high trim shall be six inches below the gridiron.
Century II Renovation Study Page 6 Theatre Equipment Narrative
Theatre Planning and Design Fisher Dachs Associates
− Speaker Cluster Rigging: Loudspeakers associated with the house sound system will be motorized hung from demountable chain hoists. Motorized speaker cluster rigging will be provided with several preset trim positions, including a service trim, where the speakers will be accessible from the floor. Temporary speaker clusters may also be hung from the forestage gird. Additional details to be determined by the AV Consultant.
Stage and Acoustical Draperies
− Stage Draperies: A complete inventory of stage draperies will be provided, including black velour masking, cyclorama, and scrims.
− Variable Acoustics: Per the Acoustical Consultant’s design, there will be a system of variable acoustics curtains to adjust the sound reflective properties of the audience chamber. The curtains typically will be made of 32oz. velour, sewn to a minimum of 100 percent fullness. The control system will automatically deploy the motorized variable acoustics curtains in preset configurations determined by the Acoustical Consultant.
Stage Machinery
− Orchestra Pit Lift: The pit lift will have three playing positions: stage level, audience seating level, and orchestra pit level. It will also have the ability to provide full intermediate stops, i.e. chair wagon storage. The lift system will include a number of safety devices, including protective skirts, interlocked doors, and shear edge switches. Acceptable lift mechanisms are the GALA “Spiralift”, "Serapid LinkLift”, and screw jacks. Neither “Spiralift” nor “LinkLift” require caissons, but the cost for a screw jack system is often competitive, even with the additional cost of the caissons. The lifts will work in conjunction with a system of demountable architectural guard¬rails, which provide protection for audience and performers in the different configurations. .
− Chair Wagons: The audience seating located on the orchestra lift will be mounted on a castered wagon, so that the seats can be moved quickly on and off the lift as necessary. The wagon is stored in a dedicated storage area below the stage or pit levels. Theatre seats on the wagon will be identical to the fixed auditorium seating and shall have provision for aisle lights that will require removable electrical connections. Removable seats will be provided over the extended pit area, ganged in groups of 2 or 3 and provided with rolling storage carts. Chairs and carts will be stored in a dedicated storage area at the pit level, using the lift for transport. These chairs will be identical to the fixed auditorium seating and shall have provision for aisle lights that will require removable electrical connections.
Performance Lighting
− Lighting Control System: The stage & house lighting control system will include a number of twenty ampere high-density, solid-state dimmers as well as single-pole and two-pole relays that feed receptacles above the stage, at the stage floor level, and in the auditorium in a dimmer-per-circuit configuration. The system will be controlled by an electronic memory to establish, store, and recall preset intensity levels and fade times that can be accessed from both a main theatrical control console and remote pushbutton or touchscreen preset stations. The console can be operated from several locations in the theatre including: stage right, stage left, control booth and the rehearsal station located in the orchestra level seating. There will be control room equipment racks with worklight controls, house lighting controls, and other miscellaneous equipment.
− Control Infrastructure and Equipment: Data control infrastructure will consist of low voltage wiring runs from equipment racks to data receptacle stations located throughout the venue. The data
Century II Renovation Study Page 7 Theatre Equipment Narrative
Theatre Planning and Design Fisher Dachs Associates
control system will utilize computer grade Ethernet cabling to create a network that supports a wide range of lighting control devices and peripherals.
− Theatrical Lighting Fixtures: There will be a full complement of state-of-the-art fixtures, including the latest theatrical lighting fixtures including LED, tungsten, and arc sources. These fixtures will be able to be hung from lighting catwalks in the ceiling of the Auditorium, balcony rail positions, box boom positions, ladders and battens above the stage. These instruments are Owner-purchased items which are typically ordered 6 months prior to opening.
− Company Switches: Company switches of various amperages will be located throughout backstage, gridiron, catwalks, loading dock, receiving, and forestage grid to provide general purpose power for temporary equipment. These disconnects will have a set of cam-lock type receptacles for portable cable tie-in.
Performance Audio / Video
− Complete AV system in the Hall based on owner loudspeaker grade request (K-2 system), with full back of house and front of house AV support, production intercom, paging, assistive listening systems, etc.
Exhibition Hall
The loose theatrical lighting fixture inventory is a hodgepodge of equipment from various eras and is due for replacement in its entirety. Complete new AV system for announcement & background music use, including overhead loudspeakers and wireless systems. Portable equipment to be included for specialized events.
650-Seat Mary Jane Teall Theatre
The theatrical lighting inventory of the Teall Theatre is in good condition with mostly contemporary fixtures. A modest increase in LED fixture quantity is recommended. The existing pit lift is leaking hydraulic fluid and no longer holds position. This equipment should be replaced. The existing unit grid is currently not safely accessible and is inefficient for loading in show equipment. The theater has lost many of its smaller clients due to stagehand costs. The existing equipment should be replaced with a more efficient system of 45 chain hoists, 10 50’ trusses, 4 50’ demountable catwalk trusses, as well as a control system to operate the chain hoists. The existing drapery should be replaced, and the track inspected. Complete new AV system - replacement of infrastructure, loudspeaker arrays & amps, consoles, signal processing.
Century II Wichita, KS
Performance Equipment Estimates
Issued:4-Apr-2016 On-Site Renovation Study
Theatre Planning and Design Fisher Dachs Associates
22 West 19th Street
New York, NY 10011
Tel 212 691 3020
Fax 212 633 1644
www.fda-online.com
Century II Wichita, KS renovation study
Performance Equipment Estimates 4-Apr-2016
Summary of Allocations
Performance Equipment - Base Contract2,500-Seat Performance Hall $4,659,000
Concert Hall $2,023,000
Mary Jane Teall Theatre $1,395,000
Exhibit Hall $818,000
Total $8,895,000
Performance Equipment - Owner Purchase2,500-Seat Performance Hall $525,000
Concert Hall $105,000
Mary Jane Teall Theatre $40,000
Exhibit Hall $100,000
Total $770,000
Seating Allowance - Base Contract2,500-Seat Performance Hall $1,250,000 new seating
Concert Hall $300,000 removal & installation during reno
Mary Jane Teall Theatre $130,000 removal & installation during reno
Exhibit Hall n/a
Total $1,680,000
Fisher Dachs Associates Theatre Planning & Design
Century II Wichita, KS renovation study
Performance Equipment Estimates 4-Apr-2016
2,500-Seat Performance Hall
new equipmentQuantity Unit Ext Amount
Base ContractTheatrical Lighting Controls (Section 260961) $625,000
Stage Dimming and Circuit Distribution 575 Circuits $325,000
House, Work & Run Lighting Controls $100,000
Control Network & Equipment $115,000
Control Console & Accessories $75,000
Emergency Lighting Transfer System $10,000
Stage Lighting Company Switches, Panelboards & Disconnects elsewhere
Feeders elsewhere
Installation elsewhere
Stage Rigging (Section 116110) $1,530,000
Framed fire curtain and motorized rigging $125,000
Portal System $75,000
T-bar battery & related - counterweight sets, 6" on center $75,000
Manual counterweight sets (63' truss battens) 88 $700,000
Truss batten 5' extensions 20 $10,000
Counterweight (75,000 pounds) $60,000
Capstan winch $10,000
Rope rigging for lighting cable pick-up $20,000
Rope rigging for spotlines (30 lines) $20,000
Motorized side speaker cluster rigging (allowance)
Motorized center speaker cluster rigging (allowance) $25,000
House curtain (not custom: velour, with fullness) $20,000
Black velour masking, cyclorama, scrims, storage hampers $75,000
Variable Acoustics: motorized track $75,000
Variable Acoustics: motorized banners $225,000
Grid Traps (hoists elsewhere) $15,000
Installation allowance, less electrical work included
Stage Lifts and Chair Wagons (Section 116111) $345,000
Stage Lift mechanism, platform structures, self-guided system $270,000
Finish floor, guardrails elsewhere
Chair wagon $75,000
Installation allowance, less electrical work included
Demountable Platforms (Section 116114) $10,000
Sound mix platforms $10,000
Stage Trap System (Section 116114) $50,000
Decks (plywood subfloor surface), support structure $50,000
Finished floor elsewhere
Rigging Electrical Work Allowance (Section 225580) $30,000
Lift Electrical Work Allowance (Section 225581)
Audio - Video Systems from Jaffe Holden $1,600,000
Sub Total - Base Contract $4,190,000
Theatrical Lighting Controls Electrical Allowance 75% $469,000
Allowance is based on FDA compiled historical trends and is simply a pecentage of the Theatrical Lighting Controls section above.
Total - Base Contract $4,659,000
Fisher Dachs Associates Theatre Planning & Design
2,500-Seat Performance Hall
new equipmentQuantity Unit Ext Amount
Owner PurchaseTheatrical Lighting Fixtures (Section 265561) $525,000
Stage Lighting Fixtures (LED & Tungsten) 400 Units $300,000
Automated Stage Lighting Fixtures 12 Units $95,000
Followpsots 4 Units $90,000
Cable Assemblies LOT $40,000
Total - Owners' Package $525,000
Century II Wichita, KS renovation study
Performance Equipment Estimates 4-Apr-2016
Concert Hallreplacement equipment
Quantity Unit Ext Amount
Base ContractTheatrical Lighting Controls (Section 260961) $10,000
Auditorium Circuit Distribution 100 Circuits $10,000
Feeders elsewhere
Installation elsewhere
Concert Lighting Fixtures and Accessories (Section 265561.13) $80,000
Concert Ceiling Fixtures 30 Units $80,000
Stage Rigging (Section 116110) $385,000
Replace Fire curtain $125,000
Rigging Inspection and refurbish of existing equipment $60,000
Variable Acoustics: motorized banners $200,000
Installation allowance included
Stage Lifts and Chair Wagons (Section 116111) $300,000
Lift mechanism, platform structure (one lift) $275,000
removal of old system (hazmat required for oil) $25,000
Finish floor, guardrails elsewhere
Rigging Electrical Work Allowance (Section 225580) $20,000
Lift Electrical Work (Section 225581) $20,000
Audio - Video Systems from Jaffe Holden $1,200,000
Sub Total - Base Contract $2,015,000
Theatrical Lighting Controls Electrical Allowance 75% $8,000
Allowance is based on FDA compiled historical trends and is simply a pecentage of the Theatrical Lighting Controls section above.
Total - Base Contract $2,023,000
Owner PurchaseTheatrical Lighting Fixtures (Section 265561) $105,000
Stage Lighting Fixtures (LED & Tungsten) 50 Units $45,000
Followpsots 3 Units $60,000
Installation cost by owner
Total - Owners' Package $105,000
Fisher Dachs Associates Theatre Planning & Design
Century II Wichita, KS renovation study
Performance Equipment Estimates 4-Apr-2016
Mary Jane Teall Theatrereplacement equipment
Quantity Unit Ext Amount
Base ContractTheatrical Lighting Controls (Section 260961) $40,000
Theatrical Circuit Distribution 200 Circuits $20,000
Control Network & Equipment $20,000
Stage Lighting Company Switches, Panelboards & Disconnects elsewhere
Feeders elsewhere
Installation elsewhere
Stage Rigging (Section 116110) $265,000
Chain Hoists 15 Units $5,000 $75,000
Catwalk Trusses 200 LF $400 $80,000
Dead hung pipe 30 Units $2,000 $60,000
Control system $10,000
Replace drapery $40,000
Demolition of existing system elsewhere
Installation allowance included
Stage Lifts and Chair Wagons (Section 116111) $200,000
Lift mechanism, platform structure (two lifts) $175,000
removal of old system (hazmat required for oil) $25,000
Finish floor, guardrails elsewhere
Rigging Electrical Work Allowance (Section 225580) $30,000
Lift Electrical Work (Section 225581) $30,000
Audio - Video Systems from Jaffe Holden $800,000
Sub Total - Base Contract $1,365,000
Theatrical Lighting Controls Electrical Allowance 75% $30,000
Allowance is based on FDA compiled historical trends and is simply a pecentage of the Theatrical Lighting Controls section above.
Total - Base Contract $1,395,000
Owner PurchaseTheatrical Lighting Fixtures (Section 265561) $40,000
LED Stage Lighting Fixtures 25 Units $40,000
Installation cost by owner
Total - Owners' Package $40,000
Fisher Dachs Associates Theatre Planning & Design
Century II Wichita, KS renovation study
Performance Equipment Estimates 4-Apr-2016
Exhibit Hallreplacement equipment
Quantity Unit Ext Amount
Base ContractTheatrical Lighting Controls (Section 260961) $10,000
Theatrical Circuit Distribution 72 Circuits $10,000
Feeders elsewhere
Installation elsewhere
Stage Rigging (Section 116110) $50,000
Rigging Inspection and Equipment Refurbishment $50,000
Installation allowance included
Audio - Video Systems from Jaffe Holden $750,000
Sub Total - Base Contract $810,000
Detailing and Pricing Allowance
Escalation 4 years
Theatrical Lighting Controls Electrical Allowance 75% $8,000
Allowance is based on FDA compiled historical trends and is simply a pecentage of the Theatrical Lighting Controls section above.
Total - Base Contract $818,000
Owner PurchaseTheatrical Lighting Fixtures (Section 265561) $100,000
Stage Lighting Fixtures (LED & Tungsten) 100 Units $90,000
Cable Assemblies LOT $10,000
Installation cost by owner
Total - Owners' Package $100,000
Fisher Dachs Associates Theatre Planning & Design
Century II Performing Arts & Convention Center
Wichita, KSv1.0
DRAFT
Fisher Dachs Associates
Theatre Planning & Design
March 25, 2016
template v2.2
Cover - 1
Century II Performing Arts & Convention CenterWichita, KS v1.0
On-site Renovation Building Program 3/25/2016
Summary of Net Square Footage AllocationsProgram Element Total nsf
Programmed Areas
A Performance Hall (built within former convention hall area) 2500 Seats 43,770B Public Spaces 42,085C Administration & Building Services 0 renovate existing
D Production Support 8,950
Total Net Square Feet 2500 Seats 94,805
Estimated Non-Programmed Areas
E Net Area 94,805F Walls & Structure 17,065 18%G BOH Circulation 18,961 20%H Mechanical & Electrical (typically all indoors - mainly exterior at DPAC) 9,481 10%I Innaccessible Areas 9,481 10%J Auditorium Plenum(s) 4,740 5%
Estimated Total GSF 154,532 63%
Breakdown By ComponentA Performance Hall (built within former convention hall area) Total nsf
100 Performance Spaces 33,605200 Backstage and Support Spaces 10,165
Sub Total 43,770
B Public Spaces
300 Front-of-House and Public Spaces 42,085
Sub Total 42,085
C Administration & Building Services
400 Administration 0
500 Building Services 0
Sub Total 0
D Production Support
600 Rehearsal Space 4,150
700 Shops 4,800
Sub Total 8,950
Fisher Dachs Associates Theatre Planning & Design
Summary - 1
Century II Performing Arts & Convention CenterWichita, KS v1.0
On-site Renovation Building Program 3/25/2016
Performance Hall (built within former convention hall area)Summary of Net Square Footage Allocations
Category Total Nsf
100 Performance Spaces 33,605200 Backstage and Support Spaces 10,165
Total Net Square Feet 43,770
Detailed Space ListPerformance Spaces Width Depth Height Nsf Comments
101 Auditorium - capacity not including pit lift seats 2500 Seats 10.0 sf/seat 25,000102 Stagehouse 4,500
Main Stage (65' grid) 100w 45d 75h 4,500 nsf 30' max prosc
103 Stage Apron 55w 5d 275104 Orchestra Pit 52 musicians 935
Overhung Area 55w 5d 275 nsf
Upstage Lift (Broadway and MTW) 55w 10d 330 nsf motorized lift
Downstage pit expansion (Opera) 55w 10d 330 nsf removable platforms
105 Orchestra Shell Storage 15w 20d 300106 Trap Room 20w 25d 500107 Orch Pit Wagon Storage 380108 Counterweight Pit 6w 45d 270109 Dimmer Room 200110 Amplifier Rack Room 125111 Lighting Control Booth 240112 Live Sound Mix / Lighting Control Location at Rear of Main Level 24w 10d 240113 VIP's / Director's Booth / Audio Description Room 100114 Crying Room / Photographers Booth 100115 Projection Booth 200116 Followspot Booth 240 up to four operators
Sub-Total 33,605
Backstage and Support SpacesPerformer Accommodations
201 Dressing Rooms nsf 5,780.06 (2) Star Dressing Room (Small) (t&s) 2 occ. 19w 20d 760 nsf
.08 (2) Two-person Principal Dressing Rm (t&s) 4 occ. 12w 22d 520 nsf
.09 (4) Four-person Principal Dressing Rm (t&s) 16 occ. 12w 28d 1,360 nsf
.18 (2) 24-person Chorus Dressing Rm (t&s) 48 occ. 40w 36d 2,880 nsf
.44 (1) Pit Conductor's Dressing Room (t&s) 1 occ. 12w 22d 260 nsf
Total accommodations 71 occ.
202 Off-stage Left and Right toilets (2 unisex @ 60) 120 in hallway adjacent to stagehouse
203 Performer's Lounge / Greenroom (w/ kitchette) 600204 Vending Machine/Pay Phones/Coffee Alcove(s) in gross
205 Call Board in gross
206 Pit Musician's Locker Room 52 musicians 200207 Pit Musicians' / General Use Backstage Restrooms 5 fxtrs 280
3 wc's for women 170 nsf
2 fxtrs; 1 urinals, 1 wc's for men 110 nsf
208 Backstage passenger elevator (5 x 8 cab, 3 stops) 280
Performer Support / Work Areas
Fisher Dachs Associates Theatre Planning & Design
A - Large Hall - 1
Century II Performing Arts & Convention CenterWichita, KS v1.0
On-site Renovation Building Program 3/25/2016
Fisher Dachs Associates Theatre Planning & Design
209 Wardrobe Maintenance Room n/a renovate existing
210 Wigs & Make-up Running Room 200211 Laundry n/a renovate existing
212 Backstage Catering Pantry 250 cast & crew meals, star
hospitality
Staff Accommodations213 Technical Director Office n/a use existing
214 House Production Staff Office 1@150, 2@100 n/a use existing
215 Visiting Company Office 2@100 200216 Crew Offices 2@140 n/a use existing
217 Crew Lounge (kitchette, lockers, toilets) n/a use existing
Receiving & Storage218 Stage Door Lobby n/a use existing
219 Stage Door Security Desk / Sec'ty Equipment n/a use existing
220 Stage Loading Dock for up to (3) - 55' trailers on 20' road tractors exterior renovation to support (3) 55' semi-
trailers.
221 Food Service / Catering Dock exterior van and truck deliveries
222 Food Service Trash Holding n/a use existing
223 Stage Receiving n/a renovate existing
224 Tool Room, Repair Shop 300225 Road Box Storage n/a renovate existing
226 Paint / Pyro Lock-up 100227 Lighting Storage, repair, gel, templates 400 from existing lower level area
228 A/V Shop & Storage 400 from existing lower level area
229 Piano Storage 250 (3) grand pianos
230 Run Crew Supplies (tape, gloves, flashlights, radios, etc.) 80231 General Storage (Risers, Softgoods in Hampers, Ladders, Air-Lifts, etc.) 600 from existing lower level area
232 Dance Surface Storage n/a none
233 Instrument Storage n/a none
234 Stand and Chair Storage (for pit) 125235 Frieght Elevator (4 stops, 8 x 12 cab) TBD based
on design
Sub Total 10,165
Total Net Square Footage 43,770
A - Large Hall - 2
Century II Performing Arts & Convention CenterWichita, KS v1.0
On-site Renovation Building Program 3/25/2016
Public SpacesSummary of Net Square Footage Allocations
Category Total Nsf 300 Front-of-House and Public Spaces 42,085
Total Net Square Feet 42,085
Detailed Space ListFront-of-House and Public Spaces Width Depth Height Comments
301 Box Office Sales Area 850 may renovate existing
302 Box Office Foyer Area 800303 Large Hall Public Circulation @ 12.2 nsf per seat 30,550 to support 2,500 seat theatre
Lobby Areas Total @ 8.0 nsf per seat 18,800 nsf
Public Circulation @ 5.0 nsf per seat 11,750 nsf
304 Large Hall Public Restrooms @ 1 fxtr/ 28 seats 89 fxtrs 4,320 to support 2,500 seat theatre
2 individual unisex h'cap assist restroom(s) 120 nsf
57 wc's for women 2,850 nsf
30 fxtrs; 17 urinals, 13 wc's for men 1,350 nsf
305 Patron Services Desk (hearing systems, disabled assistance, info) incl in lobby allow.
306 Coatroom for 20% of seats 630 coats 940 to support 2,500 seat theatre
307 F.O.H. Equipment Storage (rain runners, etc.) 200308 Program Storage 100309 House Manager and Usher Coordinator's Office 150310 Volunteer Ushers (40) locker room 250 small half-lockers
311 Public Elevators (2 - 5 x 7 cabs, 4 stops) 505 TBD based on design
Donor Accommodations & Special Events312 Patron's Lounge / Event Room 2270 may renovate existing
Lounge Area for 100 Patrons 1,200 nsf discuss quan patrons
(60 seated at tables for a dinner)
Staffed Bar /Self-Serve Area 100 nsf
Furniture storage 150 nsf
Dedicated Restrooms: 6 fxtrs
1 individual unisex h'cap assist restroom(s) 60 nsf
3 wc's for women 150 nsf
2 fxtrs; 1 urinals, 1 wc's for men 90 nsf
Coatroom 60 coats 90 nsf
Support - 2/3 Pantry , 1/3 Storage 430 nsf
Concessions& Sales313 Service Bars (5 lin ft for each 200 patrons) 13 locations 65 linear ft 650 allocate proportionally
Fixed locations 7 locations
Flexible locations within lobby areas 6 locations
314 Bar & Concession Storage & Prep Rm(s) 500 multiple locations
Food & Beverage, Catering315 Multipurpose Rehearsal / Events Room 60w 60d 24h n/a renovate existing
316 Multipurpose Storage n/a renovate existing
317 Catering Pantry(ies) n/a renovate existing
Total Net Square Footage 42,085
Fisher Dachs Associates Theatre Planning & Design
B - Public Spaces - 1
Century II Performing Arts & Convention CenterWichita, KS v1.0
On-site Renovation Building Program 3/25/2016
Administration & Building ServicesSummary of Net Square Footage Allocations
Category Total Nsf
400 Administration500 Building Services
Total Net Square Feet
Detailed Space ListAdministration Width Depth Height Comments
401 PAC offices n/a renovate existing
402 MTW Office Suite (10FTE + expansion) n/a renovate existing
403 Wichita Symphony Office Suite (6FTE + expansion) n/a renovate existing
404 Wichita Grand Opera Office Suite (10FTE + expansion) n/a renovate existing
405 Tenant Secure Storage #1 n/a renovate existing
406 Tenant Secure Storage #2 n/a renovate existing
407 Tenant Secure Storage #3 n/a renovate existing
408 Shared office support (conf room, kitchette, restrooms, supplies, etc.) n/a renovate existing
Sub Total 0
Building Services501 Building Engineering Office n/a renovate existing
502 Maintenance and Operations Office n/a renovate existing
503 Janitorial supplies storage n/a renovate existing
504 Janitorial crew lockers n/a renovate existing
505 Janitors' Closets @ 15 nsf n/a renovate existing
Sub Total 0
Total Net Square Footage 0
Fisher Dachs Associates Theatre Planning & Design
C - Admin & Svcs - 1
Century II Performing Arts & Convention CenterWichita, KS v1.0
On-site Renovation Building Program 3/25/2016
Production SupportSummary of Net Square Footage Allocations
Category Total Nsf
600 Rehearsal Space 4,150700 Shops 4,800
Total Net Square Feet 8,950
Detailed Space ListRehearsal Space Width Depth Height Comments
601 Large n/a renovate existing
602 Acting / Staging / Symph Sectional 1,200 from existing lower level area
603 Chorus / Staging / Symph Sectional 1,200 from existing lower level area
604 Ancillary 400 from existing lower level area
605 Storage for 601 200 from existing lower level area
606 Storage for 602 150 from existing lower level area
607 Storage for 603 150 from existing lower level area
608 Storage for 604 150 from existing lower level area
609 Music Instrument Stoarge 400 from existing lower level area
610 Restrooms 300 from existing lower level area
Sub Total 4,150
Shops701 Scene Shop 4,000 from existing lower level area
702 Paint Shop with paint frame n/a renovate existing
703 Materials Storage n/a renovate existing
704 Tools n/a renovate existing
705 Costumes n/a renovate existing
706 Props n/a renovate existing
707 Shop Offices 300 from existing lower level area
708 Storage n/a renovate existing
709 welding shop 500 from existing lower level area
Sub Total 4,800
Total Net Square Footage 8,950
Fisher Dachs Associates Theatre Planning & Design
D- production - 1
Hutton Construction Budget
Tab 3
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
Site Work 6,879,636
Building System Upgrades 35,931,028
Asbestos Removal 12,811,933
Building Renovation 42,633,134
Exterior Upgrades 4,305,982
Prefunction Addition 14,285,094
Loading Dock Addition 4,409,149
New Theater 41,353,071
Estimate Totals
Century II
Renovation
Budget 04/04/2016
Description Amount Totals Hours RateLabor 9,152 181 hrs
Material 1,151,613
Subcontract 161,448,262
Equipment
Other
162,609,027 162,609,027
Total 162,609,027
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
Site Work
DEMOLITION02-0030 Demolition Subcontractor 1,578,935
02-0200 Demo Site Paving/Walks 412,655
DEMOLITION 1,991,590
SITEWORK02-2020 Erosion Control/BMP 15,037
02-2050 Site Earthwork 263,156
02-5050 Curb and Gutter 214,735
02-5100 Concrete paving and drives 2,341,544
02-5150 Asphalt Paving 662,606
02-5340 Ext. Stairs on Grade 451,124
02-9000 Landscape/Irrigatn System 676,687
SITEWORK 4,624,890
ELECTRICAL16-1000 Electrical System 263,156
ELECTRICAL 263,156
Site Work 6,879,636
Building System Upgrades
THERMAL & MOISTURE07-4000 Arch. Standing Seam Roofg 1,015,030
07-5100 Roofing-B/U & Membrane 6,759,122
THERMAL & MOISTURE 7,774,152
MECHANICAL15-1000 Mechanical Sub 20,424,603
MECHANICAL 20,424,603
ELECTRICAL16-1000 Electrical System 7,732,272
ELECTRICAL 7,732,272
Building System Upgrades 35,931,028
Asbestos Removal
DEMOLITION02-0020 Infection Control Requirements 3,157,871
02-0030 Demolition Subcontractor 9,473,613
DEMOLITION 12,631,483
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
SITEWORK02-2200 Foundation Drain System 180,450
SITEWORK 180,450
Asbestos Removal 12,811,933
Building Renovation
DEMOLITION02-0030 Demolition Subcontractor 3,017,827
DEMOLITION 3,017,827
CARPENTRY06-4100 Millwork & Access Blockg 7,519
CARPENTRY 7,519
MILLWORK/CASEMENT MATLS06-8010 Millwork/Casework Matls. 1,183,044
MILLWORK/CASEMENT MATLS 1,183,044
THERMAL & MOISTURE07-9000 Caulking & Sealants 48,364
THERMAL & MOISTURE 48,364
FINISHES09-0010 Finishes 14,497,847
09-9000 Sealed Concrete Floor 74,203
FINISHES 14,572,050
SPECIALTIES10-6500 Operable/Fold Partitions 1,639,085
10-9990 Misc. Specialties 1,127,811
SPECIALTIES 2,766,896
CONVEYING SYSTEMS14-2000 Elevators 639,093
CONVEYING SYSTEMS 639,093
MECHANICAL15-1000 Mechanical Sub 9,473,613
15-3000 Fire Protection 3,315,764
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
MECHANICAL 12,789,377
ELECTRICAL16-1000 Electrical System 7,263,103
16-7200 Security System 345,862
ELECTRICAL 7,608,965
Building Renovation 42,633,134
Exterior Upgrades
THERMAL & MOISTURE07-4100 Arch. Metal Wall 2,629,679
07-4200 Arch. Metal Soffit 225,562
07-9000 Caulking & Sealants 172,555
THERMAL & MOISTURE 3,027,797
DOORS & WINDOWS08-4100 Alum Storefront 1,022,549
DOORS & WINDOWS 1,022,549
SPECIALTIES10-4000 Building Signage & Letter 150,375
SPECIALTIES 150,375
MECHANICAL15-1000 Mechanical Sub 30,075
MECHANICAL 30,075
ELECTRICAL16-1000 Electrical System 75,187
ELECTRICAL 75,187
Exterior Upgrades 4,305,982
Prefunction Addition
DEMOLITION02-0030 Demolition Subcontractor 316,426
DEMOLITION 316,426
SITEWORK02-2050 Site Earthwork 221,498
02-5100 Concrete paving and drives 153,039
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
02-5340 Ext. Stairs on Grade 225,562
02-7300 Utilities Budget 632,852
02-9000 Landscape/Irrigatn System 133,321
SITEWORK 1,366,273
CONCRETE03-0250 Drilled Piers 632,852
03-3000 Footings 379,711
03-5000 Slab on Grade 316,426
CONCRETE 1,328,990
STEEL05-0100 Structural Steel Material 765,751
05-0200 Structural Steel Erection 411,354
STEEL 1,177,105
CARPENTRY06-3000 Roof/Parapet Shtg&Blockg 22,556
06-4100 Millwork & Access Blockg 7,519
CARPENTRY 30,075
MILLWORK/CASEMENT MATLS06-8010 Millwork/Casework Matls. 189,856
MILLWORK/CASEMENT MATLS 189,856
THERMAL & MOISTURE07-1000 Water/Dampproofing System 87,969
07-4100 Arch. Metal Wall 1,319,539
07-4200 Arch. Metal Soffit 112,781
07-5100 Roofing-B/U & Membrane 672,281
07-9000 Caulking & Sealants 11,699
THERMAL & MOISTURE 2,204,269
DOORS & WINDOWS08-1000 Hollow Metal Doors/Frames 63,285
08-4100 Alum Storefront 872,174
DOORS & WINDOWS 935,459
FINISHES09-0010 Finishes 2,214,983
09-2500 Exterior Studs, Sheathing and Insulation 287,817
FINISHES 2,502,801
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
MECHANICAL15-1000 Mechanical Sub 2,214,983
15-3000 Fire Protection 221,498
MECHANICAL 2,436,482
ELECTRICAL16-1000 Electrical System 1,677,059
16-7200 Security System 120,300
ELECTRICAL 1,797,359
Prefunction Addition 14,285,094
Loading Dock Addition
DEMOLITION02-0030 Demolition Subcontractor 234,634
DEMOLITION 234,634
SITEWORK02-2050 Site Earthwork 122,104
02-5100 Concrete paving and drives 606,139
02-7300 Utilities Budget 300,750
SITEWORK 1,028,993
CONCRETE03-3000 Footings 126,315
03-3020 Foundation Wall <4' 56,210
03-3040 Foundation Wall >8' 270,675
03-5000 Slab on Grade 105,262
03-5020 Slab on Metal Decking 60,150
CONCRETE 618,612
STEEL05-0100 Structural Steel Material 363,907
05-0200 Structural Steel Erection 195,487
STEEL 559,394
CARPENTRY06-3000 Roof/Parapet Shtg&Blockg 5,639
CARPENTRY 5,639
THERMAL & MOISTURE
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
07-1000 Water/Dampproofing System 28,150
07-4100 Arch. Metal Wall 281,502
07-5100 Roofing-B/U & Membrane 157,882
07-9000 Caulking & Sealants 11,699
THERMAL & MOISTURE 479,232
DOORS & WINDOWS08-1000 Hollow Metal Doors/Frames 15,037
08-3200 Overhead/Coiling Doors 14,436
DOORS & WINDOWS 29,473
FINISHES09-0010 Finishes 375,937
09-2500 Exterior Studs, Sheathing and Insulation 68,030
FINISHES 443,967
SPECIALTIES10-9990 Misc. Specialties 45,112
SPECIALTIES 45,112
EQUIPMENT11-1600 Dock Equipment 31,768
EQUIPMENT 31,768
CONVEYING SYSTEMS14-2000 Elevators 375,937
CONVEYING SYSTEMS 375,937
MECHANICAL15-1000 Mechanical Sub 225,562
15-3000 Fire Protection 52,631
MECHANICAL 278,193
ELECTRICAL16-1000 Electrical System 248,118
16-7200 Security System 30,075
ELECTRICAL 278,193
Loading Dock Addition 4,409,149
New Theater
FINISHES
Century II
Renovation
Budget 04/04/2016
Phase Description Project Total
09-0010 Finishes 41,353,071
FINISHES 41,353,071
New Theater 41,353,071
Century II
Renovation
Budget 04/04/2016
Estimate Totals
Description Amount Totals Hours RateLabor 9,152 181 hrs
Material 1,151,613
Subcontract 161,448,262
Equipment
Other
162,609,027 162,609,027
Total 162,609,027
Appendix Hutton Estimate Detail Report Mechanical Systems Inc. Report Basis Consulting Engineers Report Basis Backup Information Exterior Aluminum Composite Panel Example
Tab 4
Hutton Construction Corp Estimate Details Report Page 1
Century II UF Budget 2 4/4/2016 8:47 AM
Project name Century II UF Budget 2
Estimator TE
Labor rate table Wichita Area 2015
Equipment rate table GMP Equip 2014
Bid date 4/4/2016
Presentation Name Century II
Presentatn Name 2 Renovation
Type of Budget Budget
Presentation Date 04/04/2016
Report format Sorted by 'Area/Group phase/Phase'
'Detail' summary
Allocate addons
Hutton Construction Corp Estimate Details Report Page 2
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
1 Site Work Site Work
02-0000 DEMOLITION
02-0030 Demolition Subcontractor
300053 Site Demo Exterior-Budget 350,000.00 sf Sub 350,000.00 sf 4.511 1,578,935
Demolition Subcontractor 1,578,935
02-0200 Demo Site Paving/Walks
353 Rmv Sidewalks - Sub 56,142.00 sf Sub 56,142.00 sf 1.88 105,529
503 Rmv Concrete Paving - 4" 67,176.00 sf Sub 67,176.00 sf 1.504 101,016
803 Rmv Curb and Gutter 10,000.00 lf Sub 10,000.00 lf 3.76 37,594
1353 Rmv Asphalt Paving - 5" 155,000.00 sf Sub 155,000.00 sf 0.98 151,503
1353 Rmv Asphalt Paving - 5"- new front drive 17,406.00 sf Sub 17,406.00 sf 0.98 17,013
Demo Site Paving/Walks 412,655
DEMOLITION 1,991,590
02-2000 SITEWORK
02-2020 Erosion Control/BMP
153 Silt Fence - Sub 5,000.00 lf Sub 5,000.00 lf 3.01 15,037
Erosion Control/BMP 15,037
02-2050 Site Earthwork
n 900003 Site Prep Budget - UF 350,000.00 sf Sub 350,000.00 sf 0.752 263,156
Site Earthwork 263,156
02-5050 Curb and Gutter
n 300003 Machine Placed C & G - Sub 8,400.00 lf Sub 8,400.00 lf 25.564 214,735
Curb and Gutter 214,735
02-5100 Concrete paving and drives
300403 Crushed Rock Base - 6" for streets 154,551.00 sf Sub 9.00000 sf/sy 17,172.33 sy 10.150 174,304
300603 6" Concrete Paving - Streets 154,551.00 sf Sub 154,551.00 sf 9.774 1,510,637
300603 6" Concrete Paving - Plaza 67,176.00 sf Sub 67,176.00 sf 9.774 656,603
Concrete paving and drives 2,341,544
02-5150 Asphalt Paving
300403 Crushed Rock Base - 6" 150,918.00 sf Sub 9.00000 sf/sy 16,768.67 sy 10.150 170,207
300603 5" Asphalt 133,956.00 sf Sub 9.00000 sf/sy 14,884.00 sy 33.082 492,399
Asphalt Paving 662,606
02-5340 Ext. Stairs on Grade
300003 Ext Stairs on Grade - Budget 10,000.00 sf Sub 10,000.00 sf 45.112 451,124
Ext. Stairs on Grade 451,124
02-9000 Landscape/Irrigatn System
300003 Irrigation Budget 150,000.00 sf Sub 150,000.00 sf 1.504 225,562
300203 Landscape Budget - Sod, Trees, and Plantings 150,000.00 sf Sub 150,000.00 sf 3.01 451,124
Landscape/Irrigatn System 676,687
Hutton Construction Corp Estimate Details Report Page 3
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
SITEWORK 4,624,890
16-0000 ELECTRICAL
16-1000 Electrical System
900003 Site Electrical Subcontract-UF 350,000.00 sf Sub 350,000.00 sf 0.752 263,156
Electrical System 263,156
ELECTRICAL 263,156
1 Site Work Site Work 6,879,636
1.5 Systems Building System Upgrades
07-0000 THERMAL & MOISTURE
07-4000 Arch. Standing Seam Roofg
n 300103 Standing Seam Copper Roof 15,000.00 sf Sub 15,000.00 sf 67.67 1,015,030
Arch. Standing Seam Roofg 1,015,030
07-5100 Roofing-B/U & Membrane
n 300303 TPO Roofing - Century 2 210,000.00 sf Sub 210,000.00 sf 22.56 4,736,806
n 300303 TPO Roofing - Brown expo 130,000.00 sf Sub 130,000.00 sf 15.04 1,954,872
300603 Coping Cap - Budget - Century 2 1,750.00 lf Sub 1,750.00 lf 22.56 39,473
300603 Coping Cap - Budget - Brown expo 1,550.00 lf Sub 1,550.00 lf 18.045 27,970
Roofing-B/U & Membrane 6,759,122
THERMAL & MOISTURE 7,774,152
15-0000 MECHANICAL
15-1000 Mechanical Sub
300003 Mechanical System - 1st and 2nd - Equipment 420,000.00 sf Sub 420,000.00 sf 34.37 14,433,395
300003 Mechanical System - new RTU's for Brown 130,000.00 sf Sub 130,000.00 sf 18.28 2,376,385
300003 Mechanical System - Energy center replacement 1.00 ls Sub 1.00 ls 3,614,823.79 3,614,824
Mechanical Sub 20,424,603
MECHANICAL 20,424,603
16-0000 ELECTRICAL
16-1000 Electrical System
n 300203 New lights in Brown 130,000.00 sf Sub 130,000.00 sf 4.34 563,906
n 300203 Electrical System - Century II switchgear 420,000.00 sf Sub 420,000.00 sf 2.66 1,115,781
n 300203 New lights in Century II 420,000.00 sf Sub 420,000.00 sf 10.47 4,395,455
n 300203 Kitchen Work in Brown 1.00 ls Sub 1.00 ls 105,262.37 105,262
n 300203 Central Plant electrical work 1.00 ls Sub 1.00 ls 40,601.19 40,601
301303 Add for Fire Alarm System - 1st and 2nd 420,000.00 sf Sub 420,000.00 sf 2.42 1,015,030
301303 Add for Fire Alarm System - Brown 130,000.00 sf Sub 130,000.00 sf 1.272 165,412
351003 Emergency lighting - Century II 420,000.00 sf Sub 420,000.00 sf 0.72 300,750
351003 Emergency lighting - Brown 130,000.00 sf Sub 130,000.00 sf 0.231 30,075
Hutton Construction Corp Estimate Details Report Page 4
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
Electrical System 7,732,272
ELECTRICAL 7,732,272
1.5 Systems Building System
Upgrades
35,931,028
1.75 Asbestos Asbestos Removal
02-0000 DEMOLITION
02-0020 Infection Control Requirements
504006 Class IV Requirements Budget/SF 420,000.00 sf Lab sf/mh mh
Mat 0 420,000.00 sf
Sub 420,000.00 sf 7.52 3,157,871
Infection Control Requirements 3,157,871
02-0030 Demolition Subcontractor
153 Asbestos Abatement Sub 420,000.00 sf Sub 420,000.00 sf 22.56 9,473,613
Demolition Subcontractor 9,473,613
DEMOLITION 12,631,483
02-2000 SITEWORK
02-2200 Foundation Drain System
300003 Foundation Drain System - SF 10,000.00 sf Sub 10,000.00 sf 18.045 180,450
Foundation Drain System 180,450
SITEWORK 180,450
1.75 Asbestos Asbestos Removal 12,811,933
2 Building Building Renovation
02-0000 DEMOLITION
02-0030 Demolition Subcontractor
300053 Building Demolition - Interior - Budget 78,673.00 sf Sub 78,673.00 sf 15.04 1,183,044
300053 Building Demolition -Interior -Budget 122,014.00 sf Sub 122,014.00 sf 15.04 1,834,783
Demolition Subcontractor 3,017,827
DEMOLITION 3,017,827
06-0000 CARPENTRY
06-4100 Millwork & Access Blockg
104 2x6 Blocking 1,000.00 lf Lab lf/mh mh
Mat 5 bm/lf bm
Sub 1,000.00 lf 7.52 7,519
Hutton Construction Corp Estimate Details Report Page 5
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
Millwork & Access Blockg 7,519
CARPENTRY 7,519
06-8000 MILLWORK/CASEMENT MATLS
06-8010 Millwork/Casework Matls.
n 912003 Millwork Budget 78,673.00 sf Sub 78,673.00 sf 15.04 1,183,044
Millwork/Casework Matls. 1,183,044
MILLWORK/CASEMENT MATLS 1,183,044
07-0000 THERMAL & MOISTURE
07-9000 Caulking & Sealants
300003 Floor Caulking - Brown Expo 9,896.00 lf Sub 9,896.00 lf 4.89 48,364
Caulking & Sealants 48,364
THERMAL & MOISTURE 48,364
09-0000 FINISHES
09-0010 Finishes
900003 Interior Construction Budget - UF - Area 1
(Frame)
122,014.00 sf Sub 122,014.00 sf 22.56 2,752,175
900003 Interior Construction Budget - UF - Area 2
(Frame)
74,199.00 sf Sub 74,199.00 sf 22.56 1,673,649
900103 Interior Finishes Budget - UF - Area 1 (Finishes) 122,014.00 sf Sub 122,014.00 sf 18.045 2,201,740
900103 Interior Finishes Budget - UF - Area 2 (Finishes) 74,199.00 sf Sub 74,199.00 sf 18.045 1,338,919
900103 Interior Finishes Budget - UF - Area 5 (Upgrade
area)
39,361.00 sf Sub 39,361.00 sf 15.04 591,890
900103 Interior Finishes Budget - UF - Area 3 (Repaint
wall and new ceiling)
361,978.00 sf Sub 361,978.00 sf 15.04 5,443,237
962003 Int Finishes Budget - UF - Concert hall remodel 22,000.00 sf Sub 22,000.00 sf 22.56 496,237
Finishes 14,497,847
09-9000 Sealed Concrete Floor
305603 Sealed Concrete Floor 98,691.00 sf Sub 1.00000 98,691.00 sf 0.752 74,203
Sealed Concrete Floor 74,203
FINISHES 14,572,050
10-0000 SPECIALTIES
10-6500 Operable/Fold Partitions
300503 Folding Partition STC 40 - Budget - meeting
rooms
1,800.00 sf Sub 1,800.00 sf 75.19 135,337
300503 Folding Partition STC 40 - Budget - Convention
Hall
10,000.00 sf Sub 10,000.00 sf 150.375 1,503,748
Operable/Fold Partitions 1,639,085
10-9990 Misc. Specialties
555 New Seating 5,000.00 ea Lab ea/mh mh
Mat 0 5,000.00 ea
Hutton Construction Corp Estimate Details Report Page 6
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
10-9990 Misc. Specialties
555 New Seating 5,000.00 ea Sub 5,000.00 ea 225.562 1,127,811
Eqp ea/hour hour
Misc. Specialties 1,127,811
SPECIALTIES 2,766,896
14-0000 CONVEYING SYSTEMS
14-2000 Elevators
300103 Hydraulic Elevator-Standard Cab-2 stops 4.00 ea Sub 4.00 ea 90,224.883 360,900
300103 Hydraulic Elevator-Standard Cab-2 stops - large
freight
1.00 ea Sub 1.00 ea 187,968.50 187,969
300303 Hydraulic Elevator-added stops 4.00 ea Sub 4.00 ea 22,556.22 90,225
Elevators 639,093
CONVEYING SYSTEMS 639,093
15-0000 MECHANICAL
15-1000 Mechanical Sub
300003 Mechanical System - 1st and 2nd - Ductwork,
fixtures, trim out
420,000.00 sf Sub 420,000.00 sf 22.56 9,473,613
Mechanical Sub 9,473,613
15-3000 Fire Protection
312003 Wet Fire Sprinkler System - add 1st and 2nd 420,000.00 sf Sub 420,000.00 sf 5.263 2,210,510
312003 Wet Fire Sprinkler System - Replace basement 210,000.00 sf Sub 210,000.00 sf 5.263 1,105,255
Fire Protection 3,315,764
MECHANICAL 12,789,377
16-0000 ELECTRICAL
16-1000 Electrical System
n 300203 Electrical System - Remodel of 1st and 2nd floor 420,000.00 sf Sub 420,000.00 sf 15.04 6,315,742
301203 Add for Telephone and Data Cabling 420,000.00 sf Sub 420,000.00 sf 2.26 947,361
Electrical System 7,263,103
16-7200 Security System
53 Security System Upgrade - 1st, 2nd and
basement - Cameras
45.00 ea Sub 45.00 ea 3,007.50 135,337
53 Security System Upgrade - Brown - Cameras 20.00 ea Sub 20.00 ea 3,007.50 60,150
53 Security System Upgrade - Brown - Door controls 20.00 ea Sub 20.00 ea 3,759.37 75,187
53 Security System Upgrade - 1st, 2nd and
basement- Door controls
20.00 ea Sub 20.00 ea 3,759.37 75,187
Security System 345,862
ELECTRICAL 7,608,965
2 Building Building Renovation 42,633,134
Hutton Construction Corp Estimate Details Report Page 7
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
4 Exterior Upgrades Exterior Upgrades
07-0000 THERMAL & MOISTURE
07-4100 Arch. Metal Wall
n 310003 Arch Metal Siding - Insulated Panels - Century 2 26,000.00 sf Sub 26,000.00 sf 45.112 1,172,923
n 310003 Arch Metal Siding - Insulated Panels - Brown 38,750.00 sf Sub 38,750.00 sf 37.594 1,456,756
Arch. Metal Wall 2,629,679
07-4200 Arch. Metal Soffit
n 300103 Arch Metal Soffit-Upgrade 10,000.00 sf Sub 10,000.00 sf 22.56 225,562
Arch. Metal Soffit 225,562
07-9000 Caulking & Sealants
300003 Vertical Caulking- Removal 13,500.00 lf Sub 13,500.00 lf 8.271 111,653
300003 Vertical Caulking 13,500.00 lf Sub 13,500.00 lf 4.511 60,902
Caulking & Sealants 172,555
THERMAL & MOISTURE 3,027,797
08-0000 DOORS & WINDOWS
08-4100 Alum Storefront
300003 Storefront Window Budget 17,000.00 sf Sub 17,000.00 sf 60.15 1,022,549
Alum Storefront 1,022,549
DOORS & WINDOWS 1,022,549
10-0000 SPECIALTIES
10-4000 Building Signage & Letter
zzzz Building Sign Allowance 1.00 ls Lab 1.00000 mh/ls 1.00 mh
Mat 1.00 ls
Sub 1.00 ls 150,374.81 150,375
Eqp 1.00 ls
Oth 1.00 ls
Building Signage & Letter 150,375
1.00 Labor hours
SPECIALTIES 150,375
1.00 Labor hours
15-0000 MECHANICAL
15-1000 Mechanical Sub
300003 Mechanical Subcontract - New louvers, etc 10,000.00 sf Sub 10,000.00 sf 3.01 30,075
Mechanical Sub 30,075
MECHANICAL 30,075
Hutton Construction Corp Estimate Details Report Page 8
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
16-0000 ELECTRICAL
16-1000 Electrical System
n 300403 Electrical Subcontract - Exterior light upgrades 10,000.00 sf Sub 10,000.00 sf 7.52 75,187
Electrical System 75,187
ELECTRICAL 75,187
4 Exterior Upgrades Exterior
Upgrades
4,305,982
1.00 Labor hours
5 Prefunction Prefunction Addition
02-0000 DEMOLITION
02-0030 Demolition Subcontractor
300003 Building Demolition Budget - new front structure 42,085.00 sf Sub 42,085.00 sf 3.01 126,570
300053 Site Demo Exterior-Budget 42,085.00 sf Sub 42,085.00 sf 4.511 189,856
Demolition Subcontractor 316,426
DEMOLITION 316,426
02-2000 SITEWORK
02-2050 Site Earthwork
n 900003 Site Prep Budget - UF 42,085.00 sf Sub 42,085.00 sf 5.263 221,498
Site Earthwork 221,498
02-5100 Concrete paving and drives
300603 6" Concrete Paving 16,962.00 sf Sub 16,962.00 sf 9.022 153,039
Concrete paving and drives 153,039
02-5340 Ext. Stairs on Grade
300003 Ext Stairs on Grade - Budget 5,000.00 sf Sub 5,000.00 sf 45.112 225,562
Ext. Stairs on Grade 225,562
02-7300 Utilities Budget
900003 Utilities Budget/SF - UF 42,085.00 sf Sub 42,085.00 sf 15.04 632,852
Utilities Budget 632,852
02-9000 Landscape/Irrigatn System
300003 Irrigation Budget 29,553.00 sf Sub 29,553.00 sf 1.504 44,440
300203 Landscape Budget - Sod, Trees, and Plantings 29,553.00 sf Sub 29,553.00 sf 3.01 88,881
Landscape/Irrigatn System 133,321
SITEWORK 1,366,273
03-0000 CONCRETE
03-0250 Drilled Piers
Hutton Construction Corp Estimate Details Report Page 9
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
03-0250 Drilled Piers
n 900003 36" Dia Drilled Pier Budget - SF 42,085.00 sf Sub 42,085.00 sf 15.04 632,852
Drilled Piers 632,852
03-3000 Footings
n 300003 Footing Budget/SF 42,085.00 sf Sub 42,085.00 sf 9.022 379,711
Footings 379,711
03-5000 Slab on Grade
300203 Slab on Grade - complete 42,085.00 sf Sub 42,085.00 sf 7.52 316,426
Slab on Grade 316,426
CONCRETE 1,328,990
05-0000 STEEL
05-0100 Structural Steel Material
n 300303 Steel Framing 2 Story MS Ext Wall - SF Budget 42,085.00 sf Mat 0 11.00000 lbs/sf 462,935.00 lbs 1.654 765,751
Structural Steel Material 765,751
05-0200 Structural Steel Erection
n 300303 Steel Erection 2 Story MS Ext Wall - SF Budget 42,085.00 sf Sub 42,085.00 sf 9.774 411,354
Structural Steel Erection 411,354
STEEL 1,177,105
06-0000 CARPENTRY
06-3000 Roof/Parapet Shtg&Blockg
500004 Parapet Blocking - 2 pc w/shim 2,000.00 lf Lab lf/mh mh
Mat 5 2,100.00 lf
Sub 2,000.00 lf 11.28 22,556
Roof/Parapet Shtg&Blockg 22,556
06-4100 Millwork & Access Blockg
104 2x6 Blocking 1,000.00 lf Lab lf/mh mh
Mat 5 bm/lf bm
Sub 1,000.00 lf 7.52 7,519
Millwork & Access Blockg 7,519
CARPENTRY 30,075
06-8000 MILLWORK/CASEMENT MATLS
06-8010 Millwork/Casework Matls.
n 902003 Millwork Budget 42,085.00 sf Sub 42,085.00 sf 4.511 189,856
Millwork/Casework Matls. 189,856
MILLWORK/CASEMENT MATLS 189,856
07-0000 THERMAL & MOISTURE
07-1000 Water/Dampproofing System
Hutton Construction Corp Estimate Details Report Page 10
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
07-1000 Water/Dampproofing System
300003 Exterior Moisture Barrier Fluid Applied on
Sheathing (Sto-Guard)
19,500.00 sf Sub 19,500.00 sf 4.511 87,969
Water/Dampproofing System 87,969
07-4100 Arch. Metal Wall
n 310003 Arch Metal Siding - Insulated Panels 19,500.00 sf Sub 19,500.00 sf 67.67 1,319,539
Arch. Metal Wall 1,319,539
07-4200 Arch. Metal Soffit
n 300103 Arch Metal Soffit-Upgrade 5,000.00 sf Sub 5,000.00 sf 22.56 112,781
Arch. Metal Soffit 112,781
07-5100 Roofing-B/U & Membrane
n 300303 TPO Roofing - prefunction 42,085.00 sf Sub 42,085.00 sf 15.04 632,852
300603 Coping Cap - Budget 2,185.00 lf Sub 2,185.00 lf 18.045 39,428
Roofing-B/U & Membrane 672,281
07-9000 Caulking & Sealants
500004 Caulking Allowance 1.00 allw Lab 80.00000 mh/allw 80.00 mh 52.26 4,180
Mat 0 1.00000 ls/allw 1.00 ls 7,518.73 7,519
Caulking & Sealants 11,699
80.00 Labor hours
THERMAL & MOISTURE 2,204,269
80.00 Labor hours
08-0000 DOORS & WINDOWS
08-1000 Hollow Metal Doors/Frames
zzzz Exterior Doors Budget 42,085.00 sf Lab mh/sf mh
Mat 42,085.00 sf
Sub 42,085.00 sf 1.504 63,285
Eqp 42,085.00 sf
Oth 42,085.00 sf
Hollow Metal Doors/Frames 63,285
08-4100 Alum Storefront
300003 Storefront Window Budget 12,500.00 sf Sub 12,500.00 sf 60.15 751,874
300303 Aluminum Entry Doors (Pair) 20.00 pr Sub 20.00 pr 6,014.992 120,300
Alum Storefront 872,174
DOORS & WINDOWS 935,459
09-0000 FINISHES
09-0010 Finishes
900003 Interior Construction Budget - UF 42,085.00 sf Sub 42,085.00 sf 22.56 949,279
900103 Interior Finishes Budget - UF 42,085.00 sf Sub 42,085.00 sf 30.075 1,265,705
Finishes 2,214,983
09-2500 Exterior Studs, Sheathing and Insulation
305303 6" Ext MS/GB/T&F (2) sides/R-19 Insul 26,400.00 sf Sub 26,400.00 sf 10.902 287,817
Hutton Construction Corp Estimate Details Report Page 11
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
Exterior Studs, Sheathing and Insulation 287,817
FINISHES 2,502,801
15-0000 MECHANICAL
15-1000 Mechanical Sub
300003 Mechanical Subcontract - New RTU's and
plumbing
42,085.00 sf Sub 42,085.00 sf 52.631 2,214,983
Mechanical Sub 2,214,983
15-3000 Fire Protection
312003 Wet Fire Sprinkler System 42,085.00 sf Sub 42,085.00 sf 5.263 221,498
Fire Protection 221,498
MECHANICAL 2,436,482
16-0000 ELECTRICAL
16-1000 Electrical System
n 300403 Electrical Subcontract 42,085.00 sf Sub 42,085.00 sf 37.594 1,582,131
301303 Add for Fire Alarm System - prefunction 42,085.00 sf Sub 42,085.00 sf 2.26 94,928
Electrical System 1,677,059
16-7200 Security System
53 Security System Upgrade - prefunction - Cameras 15.00 ea Sub 15.00 ea 3,007.50 45,112
53 Security System Upgrade - prefunction - Door
controls
20.00 ea Sub 20.00 ea 3,759.37 75,187
Security System 120,300
ELECTRICAL 1,797,359
5 Prefunction Prefunction Addition 14,285,09480.00 Labor hours
6 Loading Dock Loading Dock Addition
02-0000 DEMOLITION
02-0030 Demolition Subcontractor
300053 Site Demo Exterior-Budget- loading 52,011.00 sf Sub 52,011.00 sf 4.511 234,634
Demolition Subcontractor 234,634
DEMOLITION 234,634
02-2000 SITEWORK
02-2050 Site Earthwork
n 300353 Mass Excavation - Haul off Site 5,600.00 cy Sub 5,600.00 cy 12.41 69,473
n 900003 Site Prep Budget - UF 10,000.00 sf Sub 10,000.00 sf 5.263 52,631
Hutton Construction Corp Estimate Details Report Page 12
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
Site Earthwork 122,104
02-5100 Concrete paving and drives
300403 Crushed Rock Base - 6" 52,011.00 sf Sub 9.00000 sf/sy 5,779.00 sy 10.150 58,659
300703 8" Concrete Paving 52,011.00 sf Sub 52,011.00 sf 10.53 547,480
Concrete paving and drives 606,139
02-7300 Utilities Budget
900003 Utilities Budget/SF - UF 10,000.00 sf Sub 10,000.00 sf 30.075 300,750
Utilities Budget 300,750
SITEWORK 1,028,993
03-0000 CONCRETE
03-3000 Footings
n 300003 Footing Budget/SF- loading 4,000.00 sf Sub 4,000.00 sf 9.022 36,090
n 300003 Footing Budget/SF- Building 10,000.00 sf Sub 10,000.00 sf 9.022 90,225
Footings 126,315
03-3020 Foundation Wall <4'
n 300003 Foundation Wall <4'/SF loading 2,492.00 sf Sub 2,492.00 sf 22.56 56,210
Foundation Wall <4' 56,210
03-3040 Foundation Wall >8'
n 300003 Foundation Wall >8'/SF 6,000.00 sf Sub 6,000.00 sf 45.112 270,675
Foundation Wall >8' 270,675
03-5000 Slab on Grade
300203 Slab on Grade - complete- loading 4,000.00 sf Sub 4,000.00 sf 7.52 30,075
300203 Slab on Grade - complete- building 10,000.00 sf Sub 10,000.00 sf 7.52 75,187
Slab on Grade 105,262
03-5020 Slab on Metal Decking
300003 4" Slab on Metal Deck - Complete 10,000.00 sf Sub 10,000.00 sf 6.015 60,150
Slab on Metal Decking 60,150
CONCRETE 618,612
05-0000 STEEL
05-0100 Structural Steel Material
n 300303 Steel Framing 2 Story MS Ext Wall - SF Budget -
1story w/basement
20,000.00 sf Mat 0 11.00000 lbs/sf 220,000.00 lbs 1.654 363,907
Structural Steel Material 363,907
05-0200 Structural Steel Erection
n 300303 Steel Erection 2 Story MS Ext Wall - SF Budget -
1 story w/basement
20,000.00 sf Sub 20,000.00 sf 9.774 195,487
Structural Steel Erection 195,487
STEEL 559,394
06-0000 CARPENTRY
Hutton Construction Corp Estimate Details Report Page 13
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
06-3000 Roof/Parapet Shtg&Blockg
500004 Parapet Blocking - 2 pc w/shim 500.00 lf Lab lf/mh mh
Mat 5 525.00 lf
Sub 500.00 lf 11.28 5,639
Roof/Parapet Shtg&Blockg 5,639
CARPENTRY 5,639
07-0000 THERMAL & MOISTURE
07-1000 Water/Dampproofing System
300003 Exterior Moisture Barrier Fluid Applied on
Sheathing (Sto-Guard)
6,240.00 sf Sub 6,240.00 sf 4.511 28,150
Water/Dampproofing System 28,150
07-4100 Arch. Metal Wall
n 310003 Arch Metal Siding - Insulated Panels 6,240.00 sf Sub 6,240.00 sf 45.112 281,502
Arch. Metal Wall 281,502
07-5100 Roofing-B/U & Membrane
n 300303 TPO Roofing - loading dock 10,000.00 sf Sub 10,000.00 sf 15.04 150,375
300603 Coping Cap - Budget 416.00 lf Sub 416.00 lf 18.045 7,507
Roofing-B/U & Membrane 157,882
07-9000 Caulking & Sealants
500004 Caulking Allowance 1.00 allw Lab 80.00000 mh/allw 80.00 mh 52.26 4,180
Mat 0 1.00000 ls/allw 1.00 ls 7,518.75 7,519
Caulking & Sealants 11,699
80.00 Labor hours
THERMAL & MOISTURE 479,232
80.00 Labor hours
08-0000 DOORS & WINDOWS
08-1000 Hollow Metal Doors/Frames
zzzz Exterior Doors Budget 10,000.00 sf Lab mh/sf mh
Mat 10,000.00 sf
Sub 10,000.00 sf 1.504 15,037
Eqp 10,000.00 sf
Oth 10,000.00 sf
Hollow Metal Doors/Frames 15,037
08-3200 Overhead/Coiling Doors
300403 12' X 12' Overhead Sectional Door w/operator 4.00 ea Sub 4.00 ea 3,609.00 14,436
Overhead/Coiling Doors 14,436
DOORS & WINDOWS 29,473
09-0000 FINISHES
09-0010 Finishes
900003 Interior Construction Budget - UF 10,000.00 sf Sub 10,000.00 sf 22.56 225,562
900103 Interior Finishes Budget - UF 10,000.00 sf Sub 10,000.00 sf 15.04 150,375
Hutton Construction Corp Estimate Details Report Page 14
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
Finishes 375,937
09-2500 Exterior Studs, Sheathing and Insulation
305303 6" Ext MS/GB/T&F (2) sides/R-19 Insul 6,240.00 sf Sub 6,240.00 sf 10.902 68,030
Exterior Studs, Sheathing and Insulation 68,030
FINISHES 443,967
10-0000 SPECIALTIES
10-9990 Misc. Specialties
zzzz Dock Leveler- allowance 4.00 ls Lab 1.00000 mh/ls 4.00 mh
Mat 4.00 ls
Sub 4.00 ls 11,278.11 45,112
Eqp 4.00 ls
Oth 4.00 ls
Misc. Specialties 45,112
4.00 Labor hours
SPECIALTIES 45,112
4.00 Labor hours
11-0000 EQUIPMENT
11-1600 Dock Equipment
n 300309 Dock Seals 4.00 ea Mat 0 4.00 ea 1,503.75 6,015
Sub 4.00 ea 1,503.75 6,015
n 300409 Dock locks and light 4.00 ea Mat 0 4.00 ea
Sub 4.00 ea 4,511.243 18,045
n 500004 Loading Dock Bumpers 4.00 ea Lab 4.00000 mh/ea 16.00 mh 49.44 791
Mat 0 4.00 ea 225.563 902
Dock Equipment 31,768
16.00 Labor hours
EQUIPMENT 31,768
16.00 Labor hours
14-0000 CONVEYING SYSTEMS
14-2000 Elevators
300203 Hydraulic Elevator-Hospital Cab-2 stops 2.00 ea Sub 2.00 ea 187,968.51 375,937
Elevators 375,937
CONVEYING SYSTEMS 375,937
15-0000 MECHANICAL
15-1000 Mechanical Sub
300003 Mechanical Subcontract - Warehouse heaterse 10,000.00 sf Sub 10,000.00 sf 22.56 225,562
Mechanical Sub 225,562
15-3000 Fire Protection
312003 Wet Fire Sprinkler System 10,000.00 sf Sub 10,000.00 sf 5.263 52,631
Hutton Construction Corp Estimate Details Report Page 15
Century II UF Budget 2 4/4/2016 8:47 AM
Item Description Location Takeoff Qty W% Conversion Order Qty Unit Price Amount
Fire Protection 52,631
MECHANICAL 278,193
16-0000 ELECTRICAL
16-1000 Electrical System
n 300403 Electrical Subcontract 10,000.00 sf Sub 10,000.00 sf 22.56 225,562
301303 Add for Fire Alarm System - loading dock 10,000.00 sf Sub 10,000.00 sf 2.26 22,556
Electrical System 248,118
16-7200 Security System
53 Security System Upgrade - loading dock -
Cameras
5.00 ea Sub 5.00 ea 3,007.50 15,037
53 Security System Upgrade - loading dock- Door
controls
4.00 ea Sub 4.00 ea 3,759.37 15,037
Security System 30,075
ELECTRICAL 278,193
6 Loading Dock Loading Dock
Addition
4,409,149
100.00 Labor hours
7 Theater New Theater
09-0000 FINISHES
09-0010 Finishes
912003 Int Const Budget - UF 55,000.00 sf Sub 55,000.00 sf 451.124 24,811,842
962003 Int Finishes Budget - UF 55,000.00 sf Sub 55,000.00 sf 300.75 16,541,228
Finishes 41,353,071
FINISHES 41,353,071
7 Theater New Theater 41,353,071
Hutton Construction Corp Estimate Details Report Page 16
Century II UF Budget 2 4/4/2016 8:47 AM
Estimate Totals
Description Amount Totals Hours Rate Cost Basis Cost per Unit Percent of TotalLabor 9,152 181 hrs 0.01%
Material 1,151,613 0.71%
Subcontract 161,448,262 99.29%
Equipment
Other
162,609,027 162,609,027 100.00
Total 162,609,027
MSI Mechanical Systems Inc. P.O. Box 3029/ Wichita, Kansas 67201 316/ 262-2021 Fax 316/ 262-2386
March 29, 2016 Mr. Tyler Ellis Hutton Construction 2229 S. West St Wichita, Ks 67213 Re: Century II Budget Evaluation Dear Tyler, We are pleased to present our budget analysis on the referenced project. Please find below a scope of our proposed work:
Century II Hall: $ 9,276,280.00 Basement
Remove and replace all air handling units, replace chill and hot water piping assemblies, drains and hydronic assemblies
Demo and install new externally insulated ductwork from AHU through floor to first level
Demo and replace all chill and hot water service piping from service entry point to ahu coil connections
Replace chill and hot water pumps and hydronics
Replace mains of sanitary sewer from service entry to respective points where service size drops below 4”
Fully insulate all respective piping ( hot and chilled)
Replace sewage ejector pump
Replace air compressor and necessary air piping assembly
Replace water heater, storage tank and recirculation pump
Replace submersible sump pump and bilge pump assemblies
Provide services of Sandifer Engineering for full HVAC controls retrofit to digital system
1st and 2
nd floors
Replace all plumbing fixtures and include allowance for waste/vent/water ‘runout’ from main to fixture ( usually considered approximately 10’)
Replace exhaust fans and portion of ductwork necessary for new equipment
Allowance for HVAC extension into each space is not included in mechanical package, we presume that GC is including per foot allowance for all trades for finish spaces ( such as offices/restrooms/meeting rooms/ as well as main halls
Provide services of Sandifer Engineering for full HVAC controls retrofit to digital system
Allowance for test and balance air and water systems
Expo Hall: $ 1,490,308.00
Remove and replace rooftop air conditioners ( no ductwork changes anticipated) for primary expo hall
Replace all plumbing fixtures for restrooms
Allowance included for coordination of plumbing piping/activities on kitchen, however, we presume the kitchen equipment would likely be provided by a kitchen purveyor
(cont)
Century II HVAC Budget March 29, 2016 Page Two
Expo Hall (cont)
Replace exhaust fans
2nd
floor allowance for cleanup ( replace grilles, minor modifications)
Provide services of Sandifer Engineering for full HVAC controls retrofit to digital system
Allowance for test and balance air and water systems
Energy Center: $ 2,323,876.00
Replace all HVAC and plumbing equipment within energy center, however, most piping looks to be in good shape and would need only minor re-work to accept new equipment
Provide services of Sandifer Engineering for full HVAC controls retrofit to digital system Allowance for test and balance air and water systems
Note: Electrical indicated allowance is not included for disconnect/reconnect of major hvac items in their proposed budget. Some allowance should be considered for this. I suggest $5000 for larger items, $2000 for smaller equipment. Perhaps the following could be considered for totals: Main Century 2: $ 170,000.00 Brown Expo $ 90,000.00 Energy Center $ 80,000.00 Also thermostat boxes and conduit risers for digital controls : $ 52,000.00 Perhaps some cost to power digital controls main boxes, control center, new communication cabling? $ 100,000.00
Exclusions & notes:
Bond cost and sales tax
All costs related to asbestos abatement, whether structural or on hvac piping
Electrical disconnect/reconnect of equipment, thermostat boxes and 10’ risers Thanks very much, please call or email if there are any questions. Sincerely, Pat Johnson
3/29/2016 8:43 AM
MECHANICAL SYSTEMS INC JOB Century II SM FAB 60.00 40 HR WK
BID RECAP SECTION main bldg P/F 60.00 40 HR WK
DATE QUOTED COMMODITY P/F SM SM SM FEILD 60.00 40 HR WK
ITEM BY QTY SELL EQUP-MTL MATERIAL HOURS FAB FIELD LABOR $ OTHER QUOTE SUB LINE COST
Chilled and hot water main lines 589,132.01 295,151.00 3582 214,920.00 510,071.00
insulation of same 7600 115,500.00 100,000.00 100,000.00
AHU coil connection pipe & hyronics 256,674.50 124,849.00 1623 97,380.00 222,229.00
P traps 20 6,699.00 1,000.00 80 4,800.00 5,800.00
AHU's and exhaust fan replacement 2,309,872.95 1,890,270.00 1827 109,620.00 1,999,890.00
Ductwork mains 2,370,985.16 551,901.00 8162 16853 1,500,900.00 2,052,801.00
insulation of ductwork 240 ;000 498,960.00 432,000.00 432,000.00
Plumbing fixtures 785,631.00 339,280.00 5682 340,920.00 680,200.00
Plumbing mains 396,996.60 100,000.00 4062 243,720.00 343,720.00
Plumbing insulation 28,875.00 25,000.00 25,000.00
Air compressor 58,327.50 40,000.00 100 25 50 10,500.00 50,500.00
Digital controls 693,000.00 600,000.00 600,000.00
TAB 122,430.00 50 50 6,000.00 100,000.00 106,000.00
Damper and grille allowance basement 28,875.00 10,000.00 250 15,000.00 25,000.00
Hydronic pumps 6 84,546.00 57,000.00 270 16,200.00 73,200.00
Demo requirements 112,035.00 25,000.00 400 800 72,000.00 97,000.00
Valves, extra additions not on original 35,805.00 25,000.00 100 6,000.00 31,000.00
assume 4 mobilizations 90,552.00 40,000.00 320 320 38,400.00 78,400.00
equipment rental 46,200.00 40,000.00 40,000.00
supervision 298,683.00 1600 810 1900 258,600.00 258,600.00
contingency 346,500.00 100,000.00 1000 500 1000 150,000.00 50,000.00 300,000.00
TOTAL 9,276,279.71 2,229,550.00 1,409,901.00 18869 9497 23050 3,084,960.00 1,307,000.00 8,031,411.00
%RATE OH P COST 8,031,411.00
SALES TAX MATERIAL MTL-OTHER OH 0.10 0.05 OH 803,141.10
SALES TAX LABOR LABOR OH 0.10 0.050 PROF 441,727.61
TOTAL SALES TAX SUB OH 0.10 0.05 TAX
9,276,279.71TOTAL
1 century 2 main bldg recap
3/29/2016 8:43 AM
MECHANICAL SYSTEMS INC JOB Century II SM FAB 60.00 40 HR WK
BID RECAP SECTION Brown Hall P/F 60.00 40 HR WK
DATE QUOTED COMMODITY P/F SM SM SM FEILD 60.00 40 HR WK
ITEM BY QTY SELL EQUP-MTL MATERIAL HOURS FAB FIELD LABOR $ OTHER QUOTE SUB LINE COST
Primary hall, 30 ton RTU's 8 346,777.20 240,000.00 18,000.00 96 608 42,240.00 300,240.00
Units in NW corner ( RR?) 3 130,041.45 90,000.00 6,750.00 36 228 15,840.00 112,590.00
2nd floor hallway units 2 86,694.30 60,000.00 4,500.00 24 152 10,560.00 75,060.00
Kitchen unit 1 100,485.00 60,000.00 15,000.00 24 176 12,000.00 87,000.00
Exhaust fans 10 27,720.00 10,000.00 5,000.00 50 100 9,000.00 24,000.00
mechanical insulation
Plumbing fixtures replacement 50 98,175.00 30,000.00 10,000.00 750 45,000.00 85,000.00
Misc. grilles/cleanup 2nd floor 150 25,410.00 10,000.00 200 12,000.00 22,000.00
Digital controls 346,500.00 300,000.00 300,000.00
TAB 30,607.50 25 1,500.00 25,000.00 26,500.00
assume 4 mobilizations 90,552.00 40,000.00 320 320 38,400.00 78,400.00
equipment rental 23,100.00 20,000.00 20,000.00
supervision 25,433.10 132 35 200 22,020.00 22,020.00
contingency 158,812.50 50,000.00 250 125 250 37,500.00 50,000.00 137,500.00
TOTAL 1,490,308.05 500,000.00 169,250.00 1452 390 2259 246,060.00 375,000.00 1,290,310.00
%RATE OH P COST 1,290,310.00
SALES TAX MATERIAL MTL-OTHER OH 0.10 0.05 OH 129,031.00
SALES TAX LABOR LABOR OH 0.10 0.050 PROF 70,967.05
TOTAL SALES TAX SUB OH 0.10 0.05 TAX
1,490,308.05TOTAL
1 century 2 Brown Hall recap
3/29/2016 8:43 AM
MECHANICAL SYSTEMS INC JOB Century II SM FAB 60.00 40 HR WK
BID RECAP SECTION Energy Center P/F 60.00 40 HR WK
DATE QUOTED COMMODITY P/F SM SM SM FEILD 60.00 40 HR WK
ITEM BY QTY SELL EQUP-MTL MATERIAL HOURS FAB FIELD LABOR $ OTHER QUOTE SUB LINE COST
Pumps 20 45,622.50 19,500.00 20,000.00 39,500.00
Chillers 2 1,173,480.00 950,000.00 45,000.00 350 21,000.00 1,016,000.00
AHU 27,720.00 13,000.00 5,000.00 25 75 6,000.00 24,000.00
MUA 28,644.00 15,000.00 5,000.00 20 60 4,800.00 24,800.00
Cooling Towers 3 418,687.50 300,000.00 40,000.00 375 22,500.00 362,500.00
Chemical Treat Equipment 3 44,467.50 22,500.00 10,000.00 100 6,000.00 38,500.00
mechanical insulation 57,750.00 50,000.00 50,000.00
Misc. hydronics, cleanup 41,580.00 20,000.00 10,000.00 100 6,000.00 36,000.00
Exhaust fans 12,820.50 5,000.00 2,500.00 20 40 3,600.00 11,100.00
Demo, drayage, crane 35,227.50 2,500.00 300 18,000.00 10,000.00 30,500.00
Digital controls 115,500.00 100,000.00 100,000.00
TAB 30,607.50 25 1,500.00 25,000.00 26,500.00
assume 4 mobilizations 90,552.00 40,000.00 320 320 38,400.00 78,400.00
equipment rental 23,100.00 20,000.00 20,000.00
supervision 19,404.00 180 20 80 16,800.00 16,800.00
contingency 158,812.50 50,000.00 250 125 250 37,500.00 50,000.00 137,500.00
TOTAL 2,323,975.50 1,345,000.00 250,000.00 1975 210 850 182,100.00 235,000.00 2,012,100.00
%RATE OH P COST 2,012,100.00
SALES TAX MATERIAL MTL-OTHER OH 0.10 0.05 OH 201,210.00
SALES TAX LABOR LABOR OH 0.10 0.050 PROF 110,665.50
TOTAL SALES TAX SUB OH 0.10 0.05 TAX
2,323,975.50TOTAL
1 century 2 Energy Center recap
ELECTRICAL STUDY
8 0 0 E a s t 1s t
. S u i t e 4 0 1 ■ W i c h i t a , K S 6 7 2 0 2 ■ P 3 1 6 . 9 4 1 . 5 5 3 3 ■ F 3 1 6 . 9 4 1 . 5 5 3 4 ■ w w w . b a s i s e n g i n e e r s . c o m
Date: March 30, 2016
Mr. Jim Costello
HUTTON CONSTRUCTION CONCRETEVISION
2229 S. West St. | Wichita, KS 67213 | TEL 316 942 8855
Subject: Electrical Evaluation/Study of Century 2 Performing Arts & Convention Center and Bob Brown
Expo Hall 225W. Douglas, Wichita, Kansas
Introduction:
This study was conducted by Basis Consulting Engineers to evaluate the general condition of existing electrical systems serving
Century 2 Performing Arts & Convention Center and the Bob Brown Expo Hall. This report is not intended to be an “all-inclusive”
documentation of the building’s electrical systems. Primary focus was on the electrical distribution, lighting, emergency/exit
lighting, and fire alarm. Only visual inspections of the systems that were readily observable or accessible were performed.
Measurements, calculations and or tests of the various systems were beyond the scope of this report and were not recorded.
Our on-site walk through of the facility occurred on March 2nd and March 9th, 2016. Those present or involved were Darren
Ensign (city), Jim Costello, Tyler Ellis, Pat Johnson, Bob Smith, Randy Sobba (Basis).
Electrical Service(s):
The Century 2 Performing Arts & Convention Center has a spot network electrical service located in the basement. A Westar
vault houses three 12470V-480-277V, 3 phase, pad mounted utility transformers coupled to a common bus with a 3000A main.
The switchgear is by Westinghouse and is original equipment.
The Central Plant located on the west side along the river is served from a separate electrical service. A Westar 12470V -
480/277V, 3 phase, pad mounted utility transformer provides power to a 2000A main GE switchboard.
The Kitchen located in the northwest corner of Expo Hall is served from a separate electrical service. A Westar 12470V-208-
120V, 3 phase, pad mounted utility transformer provides power to a 1600A fusible main Square D switchboard.
The Bob Brown Expo Hall is served from a separate electrical service. A Westar 12470V, 3 phase, pad mounted medium
voltage switch bank located on the west side serves two penthouses on the roof (north penthouse; south penthouse). Each
penthouse has nearly identical switchgear as follows: A 2000KVA 12470V - 480/277V transformer provides power to a 3000A
fusible main Square D switchboard. A second 750KVA 480/277V - 208/120V transformer provides power to a 2500A fusible
main Square D switchboard.
General Lighting:
The Century 2 Performing Arts & Convention Center is generally illuminated with Fluorescent and incandescent fixtures. Some
of the fixtures have been retrofitted with LED lamps. A few areas have been remodeled with modern lighting, however, the
majority of the spaces have original light fixtures. The service level (basement) has been retrofitted with T8 fluorescent strip
lights. There is no emergency lighting in Century 2. The exit signs and a few select fixtures are connected to a Panel 'E' located
in the basement. This panel is connected to the normal Westar service ahead of the main disconnect. The Bob Brown Expo Hall is generally illuminated with 400W HID metal halide fixtures. Many areas in the balcony & offices still have T12 Fluorescent lay-in fixtures. A diesel fueled, 80KW generator provides the emergency lighting for Expo Hall. Select fixtures are connected to the generator, including 300W quartz lamps that are integral with the high bay fixtures.
ELECTRICAL STUDY
8 0 0 E a s t 1s t
. S u i t e 4 0 1 ■ W i c h i t a , K S 6 7 2 0 2 ■ P 3 1 6 . 9 4 1 . 5 5 3 3 ■ F 3 1 6 . 9 4 1 . 5 5 3 4 ■ w w w . b a s i s e n g i n e e r s . c o m
Fire Alarm:
There is no fire alarm system in Century 2. The sprinkler system is monitored with tamper/flow switches and the elevators have spot detectors at each landing. The Bob Brown Expo Hall has a Simplex 4100U fire alarm control panel serving the kitchen and smoke purge. However, there are no horns/strobe devices or ADA compliance. Cost Estimates:
Century 2 Performing Arts & Convention Center:
Switchgear Replacement $415,000 material, $327,000 labor
Lighting Replacement $2,426,000 material, $497,000 labor
Add Emergency Lighting $100,000 material, $100,000 labor
Add Fire Alarm ($1.50/ft) $675,000 (450,000 sq.ft. x $1.50)
Bob Brown Expo Hall:
Switchgear Replacement $0 Reuse
Lighting Replacement $275,000 material, $100,000 labor
Supplement Emergency Lighting $10,000 material, $10,000 labor
Supplement Fire Alarm ($1.00/ft) $110,000 (110,00 sq.ft. x $1.00)
Central Plant:
Switchgear Replacement $0 Reuse
Lighting Replacement $0 Reuse
Supplement Emergency Lighting $1,000 material, $1,000 labor
Supplement Fire Alarm $25,000 (tie into new system)
Kitchen Expo Hall:
Switchgear Replacement $40,000 material, $30,000 labor
The above cost estimates assume reusing existing wiring.
Electrical costs associated with remodeled areas, elevators, and mechanical equipment replacement not included.
Sincerely,
Scott A. Mueller, P.E.
Basis Consulting Engineers
Electrical Division
attachments: budget estimates
cc: File
Detail Bill of Material Page 1 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Item No. Qty Product Description 1 Switchboards Pow-R-Line C Switchboard, Front Access/ Front and Rear Align,
Type 1 480Y/277V 3-Phase 4-Wire, 3000 Copper, Minimum Interrupt Rating: 65kA, Bus Bracing Rating: 65kA
Designation ALT
Qty List of Materials 1 Pow-R-Line C 1 Service Entrance Label 2 3000 Amp CU Main Structure 8 Nameplate 2 Key Interlock (Breaker) 2 Digitrip RMS520 LSIG 2 3000 Amp Customer Metering - PXM2260, CTs, With Display 2 PXM2000 Gateway Card, Incl 2 SPD Series 250kA SPD, Standard w/ Surge Counter (Disconnect Included) 2 Vertical Isol. Barrier (Service Entrance) 1 3000 Amp CU Distribution Structure 4 Digitrip 310+ LSIG 2 Thermal Mag Trip - Standard 2 3000A 3P Magnum SB Brkr SBS-630 [Fixed-Manual], Trip 3000 A,
RMS520 LSIG, (8) #4-500 kcmil, Mechanical, Bottom
4 1200A Adj, 3P [NGH 1200A Frame], Trip 1200 A, 310+, (4) 4/0-500 kcmil, Mechanical
2 600A 3P [LGH 600A Frame], Trip 600 A, Thermal Mag, (2) #2-500 kcmil, Mechanical
Item No. Qty Product Description 1 Motor Control Centers 60 Hz, Class 1B wiring, 480V 3-Phase Service, 65,000 Bracing,
Top Incoming, NEMA 1 Gasketed 16" Front Mt Only enclosure, 1200A Copper Main Horizontal Bus, ANeutral, Main Lugs. Used X-Space: 89, Blank X-Space: 7, Future X-Space: 0, MCC Lead Time Code: A.
Designation MCC-1
Qty List of Materials 1 #4-350 Kcmil 4/Ph Main Lugs (Screw) 12 FVNR Starter Size 1 [HMCP] 8 FVNR Starter Size 2 [HMCP] 2 FVNR Starter Size 3 [HMCP] 1 HFDTwin Bkr (20A /20A trip) 2 HFDTwin Bkr (40A /40A trip) 4 HFDTwin Bkr (15A /15A trip) 1 HFDTwin Bkr (125A /125A trip) 1 HFDTwin Bkr (100A /125A trip) 4 HFDTwin Bkr (100A /100A trip) 1 HFDTwin Bkr (20A /30A trip) 5 HFDTwin Bkr (50A /50A trip) 1 HFDTwin Bkr (70A /70A trip) 20 100VA Individual CPT, Fused 2 150VA Individual CPT, Fused 22 1. HOA, Start-Stop PBs,Run-Stop-Lights,2NO-2NC Aux 22 Solid State Overload Relay (Standard) 22 Terminal Block - Latching Pull-Apart, Std. 22 #16awg, MTW Control Wire 3 12" Door
Detail Bill of Material Page 2 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Qty List of Materials 1 6" Door 8 Isolated, Red glass polyester vertical bus barrier 8 600A Copper Full Length Neutral Bus 8 Tin Plated horizontal bus 8 65KA Bus Bracing 7 600A Vertical Bus (Tin-plated cu) 1 1200A Vertical Bus (Tin-plated cu) 8 600A Horiz. Cu Gnd Bus, 1/4" x 2" Bar 8 1200A Copper Frnt Mtd 16" NEMA 1 Gasketed
Item No. Qty Product Description 1 Motor Control Centers 60 Hz, Class 1B wiring, 480V 3-Phase Service, 65,000 Bracing,
Top Incoming, NEMA 1 Gasketed 16" Front Mt Only enclosure, 1200A Copper Main Horizontal Bus, ANeutral, Main Lugs. Used X-Space: 67, Blank X-Space: 5, Future X-Space: 0, MCC Lead Time Code: A.
Designation MCC-2
Qty List of Materials 1 #4-350 Kcmil 4/Ph Main Lugs (Screw) 7 FVNR Starter Size 1 [HMCP] 1 FVNR Starter Size 4 [HMCP] 1 HFDTwin Bkr (70A /125A trip) 5 HFDTwin Bkr (20A /20A trip) 13 HFDTwin Bkr (15A /15A trip) 3 HFDTwin Bkr (125A /125A trip) 1 HFDTwin Bkr (15A /20A trip) 1 200VA Individual CPT, Fused 7 100VA Individual CPT, Fused 8 Terminal Block - Latching Pull-Apart, Std. 8 #16awg, MTW Control Wire 8 1. HOA, Start-Stop PBs,Run-Stop-Lights,2NO-2NC Aux 8 Solid State Overload Relay (Standard) 1 6" Door 2 12" Door 6 Isolated, Red glass polyester vertical bus barrier 6 600A Copper Full Length Neutral Bus 6 Tin Plated horizontal bus 6 65KA Bus Bracing 1 1200A Vertical Bus (Tin-plated cu) 3 600A Vertical Bus (Tin-plated cu) 2 800A Vertical Bus (Tin-plated cu) 6 600A Horiz. Cu Gnd Bus, 1/4" x 2" Bar 6 1200A Copper Frnt Mtd 16" NEMA 1 Gasketed
Item No. Qty Product Description 1 Panelboards 48Circuits, 1200A, Fully Rated, 480Y/277V 3Ph 4W, Aluminum
Bus, 65k AIC, 1200A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P4D120LT48AH01 Designation DP1
Detail Bill of Material Page 3 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Qty List of Materials 1 1200A, Main Lugs Only 1 225A, 3P HFD Branch Breaker 1 100A, 3P HFD Branch Breaker 1 175A, 3P HFD Branch Breaker 2 200A, 3P HFD Branch Breaker 4 50A, 3P HFD Branch Breaker 2 70A, 3P HFD Branch Breaker 2 20A, 3P HFD Branch Breaker 3 30A, 3P HFD Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Painted Box - ANSI 61 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: BX3673P 1 Standard Covers
Item No. Qty Product Description 1 Panelboards 39Circuits, 1200A, Fully Rated, 480Y/277V 3Ph 4W, Aluminum
Bus, 65k AIC, 1200A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P4D120LT42AH01 Designation DP-2
Qty List of Materials 1 1200A, Main Lugs Only 2 100A, 3P HFD Branch Breaker 1 200A, 3P HFD Branch Breaker 1 125A, 3P HFD Branch Breaker 1 800A, 3P HMDL Branch Breaker 3 50A, 3P HFD Branch Breaker 3 30A, 3P HFD Branch Breaker 2 20A, 3P HFD Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Painted Box - ANSI 61 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: BX3673P 1 Standard Covers
Item No. Qty Product Description 1 Panelboards 27Circuits, 1200A, Fully Rated, 480Y/277V 3Ph 4W, Aluminum
Bus, 65k AIC, 1200A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P4D120LT30AH01 Designation DP-3
Qty List of Materials 1 1200A, Main Lugs Only 1 200A, 3P HFD Branch Breaker 1 800A, 3P HMDL Branch Breaker 2 175A, 3P HFD Branch Breaker 1 125A, 3P HFD Branch Breaker 1 225A, 3P HFD Branch Breaker 1 20A, 3P HFD Branch Breaker 1 50A, 3P HFD Branch Breaker 1 30A, 3P HFD Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable)
Detail Bill of Material Page 4 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Qty List of Materials 1 Painted Box - ANSI 61 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: BX3673P 1 Standard Covers
Item No. Qty Product Description 1 Panelboards 18Circuits, 1200A, Fully Rated, 480Y/277V 3Ph 4W, Aluminum
Bus, 65k AIC, 1200A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P4D120LT24AH01 Designation DP-4
Qty List of Materials 1 1200A, Main Lugs Only 1 200A, 3P HFD Branch Breaker 2 100A, 3P HFD Branch Breaker 1 600A, 3P LGH Branch Breaker 1 225A, 3P HFD Branch Breaker 1 800A, 3P HMDL Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Painted Box - ANSI 61 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: BX3673P 1 Standard Covers
Item No. Qty Product Description 18 Panelboards 42Circuits, 225A, Fully Rated, 208Y/120V 3Ph 4W, Aluminum Bus,
10k AIC, 225A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P1A225LT42AH01 Designation E-40
Qty List of Materials 1 225A, Main Lugs Only 42 20A, 1P BAB Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: EZB2042R 1 EZ Trim, Door in Door, Concealed Hardware: EZT2042S
Item No. Qty Product Description 28 Panelboards 42Circuits, 225A, Fully Rated, 208Y/120V 3Ph 4W, Aluminum Bus,
10k AIC, 225A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P1A225LT42AH01 Designation E-41
Qty List of Materials 1 225A, Main Lugs Only 42 20A, 1P BAB Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: EZB2042R 1 EZ Trim, Door in Door, Concealed Hardware: EZT2042S
Detail Bill of Material Page 5 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Item No. Qty Product Description 18 Panelboards 42Circuits, 225A, Fully Rated, 480Y/277V 3Ph 4W, Aluminum Bus,
14k AIC, 225A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P2D225LT42AH01 Designation E-40
Qty List of Materials 1 225A, Main Lugs Only 42 20A, 1P GHQ Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: EZB2042R 1 EZ Trim, Door in Door, Concealed Hardware: EZT2042S
Item No. Qty Product Description 1 Panelboards 42Circuits, 225A, Fully Rated, 208Y/120V 3Ph 4W, Aluminum Bus,
65k AIC, 225A, Main Lugs Only[Top Fed], Surface Mounted
Catalog No P2A225LT42AH01 Designation E-42
Qty List of Materials 1 225A, Main Lugs Only 42 20A, 1P GHQ Branch Breaker 1 Std. Bolted Al Ground Bar (Al/Cu Cable) 1 Panel Nameplate - White with Black Letters 1 Type 1 Enclosure: EZB2042R 1 EZ Trim, Door in Door, Concealed Hardware: EZT2042S
Item No. Qty Product Description 1 Dry Type Transformers Transformer Type: General Purpose Vented 1 Phase, 15 KVA, 1 K-Factor 480 Primary Volts 120/240 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 45 Efficiency : DOE 10 CFR Part 431 (2016) Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No T48M11S1516 Designation 15kVA
Qty List of Materials 1 1 Phase, 15 KVA, 480 Primary Volts, 120/240 Secondary Volts, 150C with
220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
1 CUSTOM: Primary Voltage 1 CUSTOM: OSHPD Compliant (verify mounting method in OSP)
Detail Bill of Material Page 6 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Item No. Qty Product Description 3 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 15 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 45 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T1516 Designation 15kVA
Qty List of Materials 1 3 Phase, 15 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C with
220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Item No. Qty Product Description 7 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 30 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 45 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T3016 Designation 30kVA
Qty List of Materials 1 3 Phase, 30 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C with
220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Detail Bill of Material Page 7 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Item No. Qty Product Description 7 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 45 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 45 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T4516 Designation 45kVA
Qty List of Materials 1 3 Phase, 45 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C with
220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Item No. Qty Product Description 7 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 75 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 50 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T7516 Designation 75kVA
Qty List of Materials 1 3 Phase, 75 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C with
220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Detail Bill of Material Page 8 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Item No. Qty Product Description 3 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 112.5 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 50 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T1216 Designation 112.5kVA
Qty List of Materials 1 3 Phase, 112.5 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C
with 220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Item No. Qty Product Description 5 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 150 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 50 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T4916 Designation 150kVA
Qty List of Materials 1 3 Phase, 150 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C
with 220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Detail Bill of Material Page 9 of 9
Project Name: Test Negotiation No: WIG10222X6K3 General Order No:
Alternate No: 0002
Item No. Qty Product Description 1 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 225 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 55 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T2216 Designation 225kVA
Qty List of Materials 1 3 Phase, 225 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C
with 220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Item No. Qty Product Description 2 Dry Type Transformers Transformer Type: General Purpose Vented 3 Phase, 500 KVA, 1 K-Factor 480 Primary Volts 208Y/120 Secondary Volts Temperature Rise 150C with 220C Insulation System Aluminum Winding Material Sound Reduction : 0 NEMA ST-20 Audible Sound Level: 60 Efficiency : DOE 10 CFR Part 431 (2016) UL Listed : Y Enclosure Type: NEMA 2 (N3R w/opt'l weathershield) Operating Frequency: 60 HZ
Catalog No V48M28T5516 Designation 500kVA
Qty List of Materials 1 3 Phase, 500 KVA, 480 Primary Volts, 208Y/120 Secondary Volts, 150C
with 220C Insulation System Temperature Rise, Aluminum Winding Material, 60 HZ
Eaton Selling Policy 25-000 applies.
All orders must be released for manufacture within 90 days of date of order entry. If approval drawings are required, drawings must be returned
approved for release within 60 days of mailing. If drawings are not returned accordingly, and/or if shipment is delayed for any reason, the price of the
order will increase by 1.0% per month or fraction there of for the time the shipment is delayed.
PAGE 1 OF 10
QUOTATION PRINTED 3/24/2016 4:52:00 PM
S q u a r e D b y S c h n e i d e r E l e c t r i c 3 0 1 N . M a i n S u i t e 1 3 2 0 W ic h i t a , K S 6 7 2 0 2 P h o n e # 3 1 6 - 2 6 4 - 9 3 3 8 E x t . 2 D a n H a r g e t t
Quotation
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS
Project Sub-Name: BUDGET QUOTE
Project Location: WICHITA, KS
Quote Name: CENTURY II
Through Addenda Number: 0
Bid Date: 3/24/2016
Consultant / Specifier:
Contractor / Installer:
Sales Representative: DAN HARGETT
Conditions of Sale
This Quotation is subject to Schneider Electric USA, Inc.'s published Conditions of Sale
Payment Terms: STANDARD
Billing Type(s):
Currency: US DOLLARS
Quote Markings
$415,000
PAGE 2 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
003-00 1 Designation: MSB QED Switchboard --------------------------------- Square D Custom Swbd Designed and Tested in accordance with: UL 891/NATIONAL ELECTRIC CODE/NEMA PB-2 System Voltage - 480Y/277V 3Ph 4W 60Hz Source Description - Main-Main System Ampacity - 3000A Bussing - Silver Plated Copper Neutral Bus - 100% Max Available Fault Current (RMS) - 100kA Enclosure - Type 1 Accessibility: Front and Left Side Exterior Paint Color - ANSI 49 Copper Ground Bus Ground Lug provided for each device Dimensions --------------------------------- 3 - 36" Wide Section(s) 3 - 36" Deep Enclosure(s) Dimensions: 108.00" W X 36" Max D X 91.5" H Approximate Weight: 3280.00 lbs / 1487.81 kgs Incoming Requirements --------------------------------- Suitable for Use As Service Entrance - Incoming One Entry Point: Section 1, Through the Bottom Connection Type: Cable Power Meter - PM5563RD 3 CT’s PM5563 w/ Display - 3 phase 4 wire wye 3000A Suitable for Use As Service Entrance - Incoming Two Entry Point: Section 3, Through the Bottom Connection Type: Cable Power Meter - PM5563RD 3 CT’s PM5563 w/ Display - 3 phase 4 wire wye 3000A Mains --------------------------------- 1 - 3000AF/3000AT 100% 3 Pole Stored Energy, Fixed Mounted Circuit Breaker, UL: Type NW 1 - 3000AF/3000AT 100% 3 Pole Stored Energy, Fixed Mounted Circuit Breaker, UL: Type NW Common Main Features: Ammeter Trip Unit, Long Time, Short Time, Instantaneous, Ground Fault Overcurrent Trip Switch 1A/1B Form C Contact (SDE) Auxiliary Switches 4A-4B Kirk Key Interlock Contact Wear Indication - Visual Feeders --------------------------------- 2 - 600AS/600AT 480V 80% Rated 100 kA 3 Pole UL, Group Mounted Electronic Trip Circuit Breaker: Type LL 4 - 1200AS/1200AT 480V 80% Rated 100 kA 3 Pole UL, Group Mounted Electronic Trip Circuit Breaker: Type PL Common Feeder Features: Standard Trip Unit, Long Time, Instantaneous Padlock Attachment
PAGE 3 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
004-00 1 Designation: DP-1 ILINE MLO PANELBOARD (INT,BOX,TRIM) Consisting of: 480Y/277V 3Ph 4W 60Hz SCCR: 65kA Fully Rated Main Lug Only: 1200A Incoming Conductors: 1 - (4) 3/0 - 500kcmil AL Ground Bar Bus: Copper: Tin Plated 99" of Mounting Inches Type 1,Box: 86H x 42W x 9.5D Incoming: Bottom Trim: Surface with Door Box Cat No: HC4286DB Ref. Drawing: PBA419 Type: HCP Feeders: 2 - 20A/3P HJ 3 - 30A/3P HJ 4 - 50A/3P HJ 2 - 70A/3P HJ 1 - 100A/3P HJ 1 - 175A/3P JJ 2 - 200A/3P JJ 1 - 225A/3P JJ Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar, Standard Mains and Feeders Mechanically Restrained Branch User Placement
005-00 1 Designation: DP-2
ILINE MLO PANELBOARD (INT,BOX,TRIM) Consisting of: 480Y/277V 3Ph 4W 60Hz SCCR: 65kA Fully Rated Main Lug Only: 1200A Incoming Conductors: 1 - (4) 3/0 - 500kcmil AL Ground Bar Bus: Copper: Tin Plated 63" of Mounting Inches Type 1,Box: 68H x 42W x 9.5D Incoming: Bottom Trim: Surface with Door Box Cat No: HC4268DB Ref. Drawing: PBA419 Type: HCP Feeders: 2 - 20A/3P HJ 3 - 30A/3P HJ 1 - 800A/3P MJ 3 - 50A/3P HJ 2 - 100A/3P HJ 1 - 125A/3P HJ 1 - 200A/3P JJ Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar, Standard Mains and Feeders Mechanically Restrained Branch User Placement
PAGE 4 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
006-00 1 Designation: DP-3 ILINE MLO PANELBOARD (INT,BOX,TRIM) Consisting of: 480Y/277V 3Ph 4W 60Hz SCCR: 65kA Fully Rated Main Lug Only: 1200A Incoming Conductors: 1 - (4) 3/0 - 500kcmil AL Ground Bar Bus: Copper: Tin Plated 45" of Mounting Inches Type 1,Box: 59H x 42W x 9.5D Incoming: Bottom Trim: Surface with Door Box Cat No: HC4259DB Ref. Drawing: PBA419 Type: HCP Feeders: 1 - 20A/3P HJ 1 - 30A/3P HJ 1 - 50A/3P HJ 1 - 800A/3P MJ 1 - 125A/3P HJ 2 - 175A/3P JJ 1 - 200A/3P JJ 1 - 225A/3P JJ Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar, Standard Mains and Feeders Mechanically Restrained
007-00 1 Designation: DP4
ILINE MLO PANELBOARD (INT,BOX,TRIM) Consisting of: 480Y/277V 3Ph 4W 60Hz SCCR: 65kA Fully Rated Main Lug Only: 1200A Incoming Conductors: 1 - (4) 3/0 - 500kcmil AL Ground Bar Bus: Copper: Tin Plated 45" of Mounting Inches Type 1,Box: 59H x 42W x 9.5D Incoming: Bottom Trim: Surface with Door Box Cat No: HC4259DB Ref. Drawing: PBA419 Type: HCP Feeders: 1 - 600AS/600AT/3P LJ STD LI 1 - 800A/3P MJ 2 - 100A/3P HJ 1 - 200A/3P JJ 1 - 225A/3P JJ Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar, Standard Mains and Feeders Mechanically Restrained
PAGE 5 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
008-00 10 Designation: NF - E- 40 NF MB PANELBOARD (INT,BOX,TRIM) Consisting of: 480Y/277V 3Ph 4W 60Hz SCCR: 14kA Fully Rated Single Main: 250A/3P JD Circuit Breaker Incoming Conductors: 1 - 3/0 - 350 kcmil AL Ground Bar Bus: Aluminum: Tin Plated 42 Circuit Interior Type 1,Box: 56H x 20W x 5.75D Incoming: Bottom Trim: Surface with Door Box Cat No: MH56 Front Cat No: NC56S Ref. Drawing: PBA553 Feeders: 42 - 20A/1P EDB Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar
009-00 18 Designation: NQ - E-40
NQ MB PANELBOARD (INT,BOX,TRIM) Consisting of: 208Y/120V 3Ph 4W 60Hz SCCR: 10kA Fully Rated Single Main: 225A/3P QB Circuit Breaker Incoming Conductors: 1 - #4 - 300 kcmil AL Ground Bar Bus: Aluminum: Tin Plated 42 Circuit Interior Type 1,Box: 50H x 20W x 5.75D Incoming: Bottom Trim: Surface with Door Box Cat No: MH50 Front Cat No: NC50S Ref. Drawing: PBA707A Feeders: 42 - 20A/1P QOB Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar
010-00 28 Designation: NQ - E-41
NQ MB PANELBOARD (INT,BOX,TRIM) Consisting of: 208Y/120V 3Ph 4W 60Hz SCCR: 10kA Fully Rated Single Main: 225A/3P QB Circuit Breaker Incoming Conductors: 1 - #4 - 300 kcmil AL Ground Bar Bus: Aluminum: Tin Plated 42 Circuit Interior Type 1,Box: 50H x 20W x 5.75D Incoming: Bottom Trim: Surface with Door Box Cat No: MH50 Front Cat No: NC50S Ref. Drawing: PBA707A Feeders: 42 - 20A/1P QOB Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar
PAGE 6 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
011-00 24 Designation: NQ - E-42 NQ MB PANELBOARD (INT,BOX,TRIM) Consisting of: 208Y/120V 3Ph 4W 60Hz SCCR: 10kA Fully Rated Single Main: 225A/3P QB Circuit Breaker Incoming Conductors: 1 - #4 - 300 kcmil AL Ground Bar Bus: Aluminum: Tin Plated 42 Circuit Interior Type 1,Box: 50H x 20W x 5.75D Incoming: Bottom Trim: Surface with Door Box Cat No: MH50 Front Cat No: NC50S Ref. Drawing: PBA707A Feeders: 42 - 20A/1P QOB Optional Features: Ship Together, Standard Solid Neutral, Standard Ground Bar
012-00 1 Designation: MCC1
Model 6 MCC - Standard Package ---------------------------------------------- System Voltage: 480V 3PH 3W 60Hz Max Available Fault Current (RMS) - 42kA Control Power - 120Vac 1/4" x 1" Horizontal Ground Bus, Tin Plated Copper Class 1 Type B Wiring 20" Deep Construction General Purpose Type 1 Enclosure 42kA Bus Withstand Rating 600A Tin Plated Copper Horizontal Bus Standard Exterior Paint ANSI 49 Equipment Mounting Height 72" Manual Vertical Bus Shutters Rodent Barriers Assembled To Order (ATO-L) 5 - Section(s) with 300A Tin Plated Copper Vertical Bus 3 - Section(s) with 600A Tin Plated Copper Vertical Bus DIMENSIONS AND WEIGHT ------------------------------------------- Dimensions: 160.00"W X 20"D X 94.5"H Approximate Weight: 6000.00 lbs / 2721.60 kgs INCOMING --------------------------------- Incoming Connection: Cable MAIN --------------------------------- Main Lugs Top Entry 600A FULL VOLTAGE NON-REVERSING STARTERS ------------------------------------------------------------------ 2 - 50 HP NEMA Size 3 FVNR Starter w/Circuit Breaker Control Power Transformer 150VA 8 - 25 HP NEMA Size 2 FVNR Starter w/Circuit Breaker Control Power Transformer 100VA 12 - 10 HP NEMA Size 1 FVNR Starter w/Circuit Breaker Control Power Transformer 50VA
PAGE 7 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
COMMON FULL VOLTAGE NON-REVERSING FEATURES --------------------------------------------------------------------------------- Electronic Motor Circuit Protector #16 AWG MTW Control Wire 65kA Interrupting Rating 22mm XB5 Pilot Devices Hand-Off-Auto Selector Switch Motor On Pilot Light Red Motor Logic Feature Based Overload FEEDERS --------------------------------- 8 - Compact 6 Circuit Breaker Branch Feeder 15A 65kA Interrupting Rating 10 - Compact 6 Circuit Breaker Branch Feeder 50A 65kA Interrupting Rating 4 - Compact 6 Circuit Breaker Branch Feeder 40A 65kA Interrupting Rating 3 - Compact 6 Circuit Breaker Branch Feeder 20A 65kA Interrupting Rating 1 - Compact 6 Circuit Breaker Branch Feeder 30A 65kA Interrupting Rating 9 - Compact 6 Circuit Breaker Branch Feeder 100A 65kA Interrupting Rating 2 - Compact 6 Circuit Breaker Branch Feeder 70A 65kA Interrupting Rating 3 - Compact 6 Circuit Breaker Branch Feeder 125A 65kA Interrupting Rating MISCELLANEOUS DEVICES --------------------------------- 1 - 24" Configured Space 1 - 30" Configured Space
013-00 1 Designation: MCC-2
Model 6 MCC - Standard Package ---------------------------------------------- System Voltage: 480V 3PH 3W 60Hz Max Available Fault Current (RMS) - 42kA Control Power - 120Vac 1/4" x 1" Horizontal Ground Bus, Tin Plated Copper Class 1 Type B Wiring 20" Deep Construction General Purpose Type 1 Enclosure 42kA Bus Withstand Rating 600A Tin Plated Copper Horizontal Bus Standard Exterior Paint ANSI 49 Equipment Mounting Height 72" Manual Vertical Bus Shutters Rodent Barriers Assembled To Order (ATO-L) 4 - Section(s) with 300A Tin Plated Copper Vertical Bus 2 - Section(s) with 600A Tin Plated Copper Vertical Bus DIMENSIONS AND WEIGHT --------------------------------------- Dimensions: 120.00"W X 20"D X 94.5"H Approximate Weight: 4500.00 lbs / 2041.20 kgs INCOMING --------------------------------- Incoming Connection: Cable
PAGE 8 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
MAIN --------------------------------- Main Lugs Top Entry 600A FULL VOLTAGE NON-REVERSING STARTERS ------------------------------------------------------------------ 1 - 100 HP NEMA Size 4 FVNR Starter w/Circuit Breaker Control Power Transformer 300VA 7 - 10 HP NEMA Size 1 FVNR Starter w/Circuit Breaker Control Power Transformer 50VA COMMON FULL VOLTAGE NON-REVERSING FEATURES --------------------------------------------------------------------------------- Electronic Motor Circuit Protector #16 AWG MTW Control Wire 65kA Interrupting Rating 22mm XB5 Pilot Devices Hand-Off-Auto Selector Switch Motor On Pilot Light Red Motor Logic Feature Based Overload FEEDERS --------------------------------- 27 - Compact 6 Circuit Breaker Branch Feeder 15A 65kA Interrupting Rating 11 - Compact 6 Circuit Breaker Branch Feeder 20A 65kA Interrupting Rating 1 - Compact 6 Circuit Breaker Branch Feeder 70A 65kA Interrupting Rating 7 - Compact 6 Circuit Breaker Branch Feeder 125A 65kA Interrupting Rating MISCELLANEOUS DEVICES --------------------------------- 1 - 3" Configured Space 1 - 36" Configured Space 1 - 6" Configured Space
014-00 3 EX15T3H
Transformer Dry Type 15kvVA 480D208Y
015-00 3 DASKP100
PRIMARY LUG KIT
016-00 3 DASKGS100
SECONDARY MECHANICAL LUG KITS
017-00 7 EX30T3H
Transformer Dry Type 30kvVA 480D208Y
018-00 7 DASKP100
PRIMARY LUG KIT
019-00 7 DASKGS100
SECONDARY MECHANICAL LUG KITS
PAGE 9 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
020-00 7 EX45T3H Transformer Dry Type 45kvVA 480D208Y
021-00 7 DASKP100
PRIMARY LUG KIT
022-00 7 DASKGS250
SECONDARY MECHANICAL LUG KITS
023-00 7 EX75T3H
Transformer Dry Type 75kvVA 480D208Y
024-00 7 DASKP100
PRIMARY LUG KIT
025-00 7 DASKGS250
SECONDARY MECHANICAL LUG KITS
026-00 3 EX112T3H
Transformer Dry Type 112.5kvVA 480D208Y
027-00 3 DASKP250
PRIMARY LUG KIT
028-00 3 DASKGS400
SECONDARY MECHANICAL LUG KITS
029-00 5 EX150T3H
Transformer Dry Type 150kvVA 480D208Y
030-00 5 DASKP250
PRIMARY LUG KIT
031-00 5 DASKGS600
SECONDAY MECHANICAL LUG KITS
032-00 1 EX225T3H
Transformer Dry Type 225kvVA 480D208Y
033-00 1 DASKP400
PRIMARY LUG KIT
034-00 1 DASKGS600
SECONDARY MECHANICAL LUG KIT
035-00 2 EX500T68H
Transformer Dry Type 500kvVA 480D208Y
036-00 2 DASKP600
PRIMARY LUG KIT
037-00 2 DASKGS2000
SECONDARY MECHANICAL LUG KITS
PAGE 10 OF 10
Q2C Number: 36339450 Quote Number: 3 Revision Number: 0
Project Name: BASIS Quote Name: CENTURY II
Item No.
Qty.
Catalog Number / Details
QUOTATION PRINTED 3/24/2016 4:52:00 PM
038-00 1 EE50S3H XFMR DRY 1PH 50KVA 240X480V-120/240V
039-00 1 DASKP100
PRIMARY LUG KIT
040-00 1 DASKGS100
SECONDARY MECHANICAL LUG KITS
041-00 1 10S1F
TRANSFORMER DRY 10KVA 240X480V-120/240V
Quote: WIC16-127294-1 Quote Date: Mar 24, 2016
Page 1/4From: Brady YustProject: CENTURY II - REMODEL BUDGET
Page 1/4 Brady Yust
Mercer-Zimmerman245 N Waco St, Ste 510Wichita KS 67202Phone: (316) 267-2329Fax: (316) 267-2414
To: Brady Yust Location WICHITA KSForMERCER-ZIMMERMAN - WICHITABid Date Mar 22, 2016245 North Waco, Suite 510Expires Apr 21, 2016Wichita KS 67202
Phone: (316) 267-2329Fax: (316) 267-2414EMail: [email protected]
QTY Type MFG Part Price UQ ExtPrice
256 A PORT CONSISTS OF: $497.80 $127,436.80256 A PORT LD8A302D010TE (included) -
8IN LED PLSFRM 3000L 277V TE 0-10V256 A PORT ER8A30930 (included) -
8"ROUND 3000LUMEN LIGHT ENGINE,30K,90CRI256 A PORT 8LM1H (included) -
8" MED BEAM,SELF-FLANGED,SEMI SPEC CLR
136 C WILL RND-3-L66/830-FXA-DIM-DFK-UNV $1,033.33 $140,532.8836" RECESSED ROUND LED
684 D PORT CONSISTS OF: $804.47 $550,257.48684 D PORT LD8A651DE010 (included) -
8IN LED PLSTE FRAME, DE0-10/120684 D PORT ER8A65930 (included) -
8"ROUND 6500LUMEN LT ENG,30K,90CRI684 D PORT 8LM1H (included) -
8" MED BEAM,SELF-FLANGED,SEMI SPEC CLRNote D QUOTED 8", SINCE 10" IS NOT AVAILABLE
288 E MULE PVT-1-B-R-R-BA $200.00 $57,600.00EDGE LIT EXIT
772 H PORT CONSISTS OF: $497.80 $384,301.60772 H PORT LD8A302D010TE (included) -
8IN LED PLSFRM 3000L 277V TE 0-10V772 H PORT ER8A30930 (included) -
8"ROUND 3000LUMEN LIGHT ENGINE,30K,90CRI772 H PORT 8LM1H (included) -
8" MED BEAM,SELF-FLANGED,SEMI SPEC CLR
16 L WILL 76-8-L106/835-DRV-UNV $192.00 $3,072.00LED STRIP
64 M WILL 50G-S14-L65/835-SAF12125-DIM-DFK-UNV $197.33 $12,629.12LED 1X4 TROFFER
152 N PORT CONSISTS OF: $497.80 $75,665.60152 N PORT LD8A302D010TE (included) -
8IN LED PLSFRM 3000L 277V TE 0-10V152 N PORT ER8A30930 (included) -
8"ROUND 3000LUMEN LIGHT ENGINE,30K,90CRI
Quote: WIC16-127294-1 Quote Date: Mar 24, 2016
Page 2/4From: Brady YustProject: CENTURY II - REMODEL BUDGET
Page 2/4 Brady Yust
QTY Type MFG Part Price UQ ExtPrice
152 N PORT 8LM1H (included) -8" MED BEAM,SELF-FLANGED,SEMI SPEC CLR
Note N QUOTED 8", SINCE 10" IS NOT AVAILABLE
28 Q HALO SLD612830WH $56.47 $1,581.166" SURFACE LED DWNLT,IC,1200SRS,830,120V
280 R WILL 50G-S24-L130/835-SAF12125-DIM-DFK-UNV $302.67 $84,747.60LED 2X4 TROFFER
396 S PORT CONSISTS OF: $497.80 $197,128.80396 S PORT LD8A302D010TE (included) -
8IN LED PLSFRM 3000L 277V TE 0-10V396 S PORT ER8A30930 (included) -
8"ROUND 3000LUMEN LIGHT ENGINE,30K,90CRI396 S PORT 8LM1H (included) -
8" MED BEAM,SELF-FLANGED,SEMI SPEC CLR
88 V WILL SLF-4-L52/835-HIA-DIM-BD-UNV $360.00 $31,680.00WALL MOUNT
26 W WILL SLF-4-L90/835-HIA-DIM-BD-UNV $360.00 $9,360.00WALL MOUNT
48 Y VISA CP3970-LWW12200-STANDARD FINISH $2,000.00 $96,000.0026" PENDANT LED DRUM
96 AA PORT CONSISTS OF: $745.80 $71,596.8096 AA PORT LSR8A30D010TEMB (included) -
8",3000LM,0-10V 120-277V,RND CYL BLK TE96 AA PORT ER8A30930 (included) -
8"ROUND 3000LUMEN LIGHT ENGINE,30K,90CRI96 AA PORT 8LM0H (included) -
8" MED BEAM,POLY TRM RING,SEMI SPEC CLR96 AA PORT P836MB (included) -
PENDANT KIT, 8" LED CYL,BLK,5 COND 0-10
88 AB VISA CP3995-LWW20400-STANDARD FINISH $4,000.00 $352,000.0048" PENDANT LED DRUM
30 AD ETC D40 LED STUDIO TUNG $2,000.00 $60,000.00110W LED SPOT LIGHT. DIMS WITH DMX ONLY.
68 AE PORT CONSISTS OF: $281.33 $19,130.4468 AE PORT LD6A10D010TE (included) -
ROUND 6'' 1000LM UNV 0-10V/TE68 AE PORT ERM6A10930 (included) -
MODULE 6'' MEDIUM 1000LM 90CRI 3000K68 AE PORT 6LM1H (included) -
LED 6" MEDIUM 50 DEG HAZE SELF FLANGE
36 AH ETC D40 LED STUDIO TI $2,000.00 $72,000.00110W LED SPOT LIGHT. DIMS WITH DMX ONLY.
Quote: WIC16-127294-1 Quote Date: Mar 24, 2016
Page 3/4From: Brady YustProject: CENTURY II - REMODEL BUDGET
Page 3/4 Brady Yust
QTY Type MFG Part Price UQ ExtPrice
36 O MET SS-560-30K-U-100-W-STD FINISH-OUT $2,220.00 $79,920.00560W LED FLOOD
Note ADD $150 PER DOWNLIGHT FOR SLOPE CEILING ADAPTOR IF REQUIRED.
Note ADD APPROX. $250 PER EM BATTERY IF REQUIRED.Total: $2,426,640.28
Terms and conditions of sale:(*)Pricing is only valid for purchase of the entire bill of specified material as quoted.(*)This quote is subject to manufacturer's published terms and conditions of sale. (*)Each manufacturer's standard warranty applies unless otherwise noted.(*)Quotation is void if altered in any way. (*) All fixtures are quoted less lamp(s) unless otherwise indicated. (*)All quotes on equals are subject to approval. (*)Mercer Zimmerman cannot guarantee approval. (*)All fixtures are quoted as single level switching unless otherwise noted.
Mfg Terms:ETN Eaton
ALL PRO: FFA $1500AMETRIX: FFA $5000, $100 MINIMUM ORDER or $25 SERVICE CHARGE - NEED SEPARATE POATLITE: FFA $1500 - NEED SEPARATE POCOOPER CONTROLS: FFA $1,000 - NEED SEPARATE POCORELITE: FFA $5000, $100 MINIMUM ORDER or $25 SERVICE CHARGE - NEED SEPARATE POFAILSAFE: FFA $1500HALO: FFA $1500INVUE: FFA $1500IO: FFA $5000, $200 MIN. DEPOSIT REQUIRED FOR LUXRAIL PRODUCT. IF A BOM FROM IO IS INCLUDED, ANY TERMS LISTED ON THE BOM SHOULD BE USED IN PLACE OF THE TERMS LISTED HERE- NEED SEPARATE POIRIS: FFA $1500, $100 MINIMUM ORDER or $25 SERVICE CHARGELUMARK: FFA $1500LUMIERE: FFA $2000 $100 MINIMUM ORDER OR $25 SERVICE CHARGE - NEED SEPARATE POMCGRAW-EDISON: FFA $1500METALUX: FFA $1500MWS: FFA $1500NEO-RAY: FFA $5000; $1000 MIN EXCLUDING ADD-ONS, PARTS & REPLACEMENTS -NEED SEPARATE POPDS: FFA $1500PORTFOLIO: $1500RSA: FFA $3000 EXCEPT THE FOLLOWING SERIES PRODUCTS THAARE ALWAYS FOB VAN NUYS, CA: - NEED SEPARATE POCLD, CR, CS, ALL THE COMBO GALLERIA & CUSTOM SERIES, CCAD, CCFD, KEX, KE, STG, SG, T, BSRT, RT, CWG, WGS AND LLSHAPER: FFA $3000 $100 MINIMUM ORDER (EXCLUDING PARTS & REPLACEMENTS) OR $25 SERVICE CHARGE - NEED SEPARATE POSURE-LITES: FFA $1500 EXCLUDES SURE-LITE INVERTERS. INVERTERS ARE ALWAYS PLUS FREIGHTPRODUCTS DAMAGED DURING SHIPMENT: THE DAMAGES WARRANTY PERIOD IS 90 DAYS.
Quote: WIC16-127294-1 Quote Date: Mar 24, 2016
Page 4/4From: Brady YustProject: CENTURY II - REMODEL BUDGET
Page 4/4 Brady Yust
Mfg Terms:ETC Electronic Theatre Controls
FOB MIDDLETON, WI; $25 MIN.IF A BOM FROM ETC IS INCLUDED, ANY TERMS LISTED ON THE BOMSHOULD BE USED IN PLACE OF THE TERMS LISTED HERE.
MET MeteorALL ORDERS PLUS FREIGHT / 50% DOWN WITH ORDER, 50% NET 30FOLLOWING DELIVERY.
MULE Mule LightingMULE LIGHTING FREIGHT ALLOWED IS $1,500.00DYNALUX & LEDALUX FREIGHT ALLOWED IS $3,000.00
VISA Visa Lighting$50 MIN.FREIGHT:ORDERS $1-$1000 $50 FREIGHTORDERS $1001-$2000 $100 FREIGHTORDERS $2001-$3000$200 FREIGHT$3000 + is FFA for standard shippingPARTS SHIPPING $15 FREIGHTLift gate Charge is $100.00 fee.Any orders under $3000 that do not include freight charge will be refused.
WILL HE WilliamsFFA $2000Specific voltage is required for all occupancy sensors,EM packs and dimming ballasts.T-Bar clips by others.
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
Our product line includes a variety of panel options and installation systems for exterior cladding materials, glazing infill applications, as well as systems for interior washdown and cleanroom areas. In addition to these standard lines, we manufacture a number of custom solutions for OEM type applications. We complete the package by offering all the necessary trim components, fasteners, sealants and other accessories needed for installation.
Citadel Architectural Products, Inc. is a member of the U.S. Green Building Counsel (USGBC). Our products contain a significant portion of recycled content demonstrating our support of green building practices. We also provide product statements for use within the LEED® standard. Our mission statement proclaims that we are committed to fulfilling and exceeding customer expectations. We are dedicated to the continuous improvement of our products, processes and services to make Citadel the company of choice.
Citadel Architectural Products
• Products• Colors & Finishes• Downloads• Samples• Project Portfolio
• Enter Zip•
• Company• |• Customer Service• |• Technical Support• |• Contact
• Browse by Product• Search this Site•
Learn More
Page 1 of 3Commercial cladding solutions by Citadel Architectural Produ
4/14/2016http://www.citadelap.com/
Century II Proposed Exterior Aluminum Composite Panel Example
•Learn More
•Learn More
•Learn More
Our product line includes a variety of panel options and installation systems for exterior cladding materials, glazing infill applications, as well as systems for interior washdown and cleanroom areas. In addition to these standard lines, we manufacture a number of custom solutions for OEM type applications. We complete the package by offering all the necessary trim components, fasteners, sealants and other accessories needed for installation.
Citadel Architectural Products, Inc. is a member of the U.S. Green Building Counsel (USGBC). Our products contain a significant portion of recycled content demonstrating our support of green building practices. We also provide product statements for use within the LEED® standard. Our mission statement proclaims that we are committed to fulfilling and exceeding customer expectations. We are dedicated to the continuous improvement of our products, processes and services to make Citadel the company of choice.
• © 2010 Citadel Architectural Products, Inc.
• [email protected]• |• (800) 446-8828• |• ISO 9001:2008• |
Page 2 of 3Commercial cladding solutions by Citadel Architectural Produ
4/14/2016http://www.citadelap.com/
•Learn More
•Learn More
•Learn More
Our product line includes a variety of panel options and installation systems for exterior cladding materials, glazing infill applications, as well as systems for interior washdown and cleanroom areas. In addition to these standard lines, we manufacture a number of custom solutions for OEM type applications. We complete the package by offering all the necessary trim components, fasteners, sealants and other accessories needed for installation.
Citadel Architectural Products, Inc. is a member of the U.S. Green Building Counsel (USGBC). Our products contain a significant portion of recycled content demonstrating our support of green building practices. We also provide product statements for use within the LEED® standard. Our mission statement proclaims that we are committed to fulfilling and exceeding customer expectations. We are dedicated to the continuous improvement of our products, processes and services to make Citadel the company of choice.
• © 2010 Citadel Architectural Products, Inc.
• [email protected]• |• (800) 446-8828• |• ISO 9001:2008• |
Page 2 of 3Commercial cladding solutions by Citadel Architectural Produ
4/14/2016http://www.citadelap.com/
•Learn More
•Learn More
•Learn More
Our product line includes a variety of panel options and installation systems for exterior cladding materials, glazing infill applications, as well as systems for interior washdown and cleanroom areas. In addition to these standard lines, we manufacture a number of custom solutions for OEM type applications. We complete the package by offering all the necessary trim components, fasteners, sealants and other accessories needed for installation.
Citadel Architectural Products, Inc. is a member of the U.S. Green Building Counsel (USGBC). Our products contain a significant portion of recycled content demonstrating our support of green building practices. We also provide product statements for use within the LEED® standard. Our mission statement proclaims that we are committed to fulfilling and exceeding customer expectations. We are dedicated to the continuous improvement of our products, processes and services to make Citadel the company of choice.
• © 2010 Citadel Architectural Products, Inc.
• [email protected]• |• (800) 446-8828• |• ISO 9001:2008• |
Page 2 of 3Commercial cladding solutions by Citadel Architectural Produ
4/14/2016http://www.citadelap.com/
Century II Proposed Aluminum Composite Panel Example
CITADIEL ARCHITECTURAL PROUDUCTS
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
• Share This Project• Add to my Favorites
St. Louis Science CenterJob Credits
• PRODUCT: • ATTACHMENT: • COLOR: • SQUARE FEET: 20000 • ARCHITECT: PGAV Destinations, St. Louis, MO • INSTALLER: Kuenz Heating & Sheet Metal, St. Charles, MO • SOLD BY: Manchester Hackett & Associates, St. Louis, MO
Used on this Project
Page 2 of 3St. Louis Science Center
4/14/2016http://www.citadelap.com/projects/st--louis-science-center/
Century II Proposed Exterior Aluminum Composite Panel Example
Century II Proposed Aluminum Composite Panel Example
CASE STUDY
The recently completed major addition to the St. Louis Science Center utilizes approximately 20,000 sq. ft. of Citadel Envelope 2000® Rout & Return (RR) System metal composite material (MCM) panels. The panels were finished in Shasta White and Silver Grey.
The 13,000 sq. ft. metal-clad addition replaces an air-supported exhibit dome that was nearing the end of its lifespan. The new building is a permanent home for traveling exhibitions and major displays. The project also included a distinctive rooftop terrace to be used for outdoor educational programs and special events.
The St. Louis Science Center is one of the top five science centers in the United States and serves 1.2 million visitors annually.
The Citadel panels were installed by Kuenz Heating & Sheet Metal, St. Charles, MO. “The job was fairly straight-forward,” according to Ron Bradley, vice president and project manager, “although we had to deal with many different panels heights because the seams had to align with the aluminum plate on the existing building. We did all the field measurements and supplied a fab sheet for each panel to the fabricator. The only other challenge was the half-round vertical accent columns- keeping those in shape is always a little tricky. But the job really turned out great.”
Citadel Architectural Products, Inc. offers one of the most complete selections of cladding solutions in the industry. From high-end fabricated metal composite material (MCM) to field-assembled systems and glazing infill panels, Citadel provides value at all levels. For more information, call 800-446-8828.
SAINT LOUIS SCIENCE CENTER
CENTURY II COMPLEX—FACILITY ASSESSMENTAPRIL 15, 2016
C I T Y O F
• Share This Project• Add to my Favorites
Overland Park Convention CenterJob Credits
• PRODUCT: • ATTACHMENT: • COLOR: • SQUARE FEET: 35000 • ARCHITECT: DLR Group, Kansas City, MO • INSTALLER: Kaw Roofing and Sheet Metal, Kansas City, MO • SOLD BY: J D Day & Company, Overland Park, KS
Used on this Project
Case StudyAfter more than 20 years, the City of Overland Park, the largest surburban city in the Kansas City metro area, realized its dream to build a convention center complex. The resulting Overland Park Convention Center and attached Sheraton Hotel provide exceptional exhibit space and set new standards in the hospitality industry.
More than 35,000 sq. ft. of Citadel Architectural Products' Envelope 2000® metal composite material panels were used to tie the two buildings together and to provide a contemporary feel throughout the complex. The panels were finished in custom Seafoam Green and attached using Citadel's progressive Reveal System.
Page 2 of 3Overland Park Convention Center
4/14/2016http://www.citadelap.com/projects/overland-park-convention-center/
Century II Proposed Exterior Aluminum Composite Panel Example
Century II Proposed Aluminum Composite Panel Example
OVERLAND PARK CONVENTION CENTER
CASE STUDY
After more than 20 years, the City of Overland Park, the largest surburban city in the Kansas City metro area, realized its dream to build a convention center complex. The resulting Overland Park Convention Center and attached Sheraton Hotel provide exceptional exhibit space and set new standards in the hospitality industry.
More than 35,000 sq. ft. of Citadel Architectural Products’ Envelope 2000® metal composite material panels were used to tie the two buildings together and to provide a contemporary feel throughout the complex. The panels were finished in custom Seafoam Green and attached using Citadel’s progressive Reveal System.
The convention facility offers 237,000 sq. ft. of exhibit space, meeting/multi-purpose areas and ballroom space linked to the 412-room Sheraton Hotel which has 25,000 sq. ft. of additional meeting space. Architectural design for the project was provided by DLR Group, Kansas City. Designers were challenged to provide individual identities for the two facilities while keeping them joined as a single destination complex. “The design was of an iconic nature-intended to become a symbol of Overland Park. We wanted to provide a reflected view of the city while outwardly drawing people in to the complex,” said Ken Martin, project manager.
Designers integrated a 25,000 sq. ft. outdoor courtyard between the hotel and the convention center with an open-air walkway between the two. The Citadel panels are used on both facilities and interface with brick on the convention center and cast stone modules on the hotel. “The Citadel panels augment the contemporary yet timeless feel of the design,” according to Martin. “And from a practical standpoint, the panels provide a long service life with low maintenance. Plus, their light weight required much less structural support.” Martin also confirmed the Reveal System was significantly less expensive than other attachment systems that were considered.
Citadel Architectural Products, Inc. offers one of the most complete selections of cladding solutions in the industry. From high-end fabricated metal composite material (MCM) to field-assembled systems and glazing infill panels, Citadel provides value at all levels.