Page 31 - Mercy College_BarrandBarr_7.26.17

Mercy College Design Development Estimate
Victory Hall Addition / Renovation 7/26/2017
Dobbs Ferry, NY

ESTIMATE SUMMARY

CODE ELEMENT TOTAL COST/SF
Direct Work: 19,979 GSF
01000 General Requirements $113,022 $5.66
02000 Abatement $329,064 $16.47
02100 Selective Demolition $169,949 $8.51
03300 Concrete $457,471 $22.90
42000 Masonry $805,489 $40.32
05120 Structural Steel $354,191 $17.73
55000 Miscellaneous Metals $116,930 $5.85
61000 Rough Carpentry $75,782 $3.79
64000 Millwork $202,060 $10.11
71000 Waterproofing, Insulation & Sealants $52,405 $2.62
07200 Building Insulations In Trades $0.00
73000 Roofing $380,967 $19.07
74243 Metal Wall Panels $253,940 $12.71
78000 Fireproofing $51,945 $2.60
81000 Doors, Frames, & Hardware $23,385 $1.17
88000 Storefronts, Aluminum windows & entrances, windows $564,658 $28.26
09200 Gypsum Board Assemblies $455,844 $22.82
09300 Tile & Stone $355,615 $17.80
09500 Acoustical Treatments $109,198 $5.47
09600 Resilient & Carpet Floorings $302,821 $15.16
99000 Painting $56,718 $2.84
100000 Specialties $65,238 $3.27
110000 Equipment $187,725 $9.40
120000 Furnishings $12,525 $0.63
140000 Conveying $83,500 $4.18
210000 Fire Protection $78,450 $3.93
220000 Plumbing $382,950 $19.17
230000 HVAC $1,192,200 $59.67
260000 Electrical $441,150 $22.08
310000 Excavation, Sitework & Utilities $974,738 $48.79
320000 Site Improvements $9,232 $0.46
329000 Landscaping $80,285 $4.02
Direct Work Total: $8,739,447 $437.43
Reimbursables:
General Conditions $599,567 $30.01
Reimbursables Total: $599,567 $30.01
Sub Total $9,339,014 $467.44
Subguard/Bond NIC NIC
General Liability Insurance $149,476 $7.48
Building Permit By owner By owner
Design Contingency By owner By owner
Construction Contingency 3.00% $262,183 $13.12
Fee 2.35% $229,141 $11.47
Construction Total $9,979,814 $499.52

3 of 27