Page 32 - Mercy College_BarrandBarr_7.26.17

Mercy College DD Estimate
Victory Hall Addition / Renovation 07/26/17
Dobbs Ferry, New York
ESTIMATE DETAIL
LINE CODE ELEMENT DESCRIPTION QUANTITY UNIT UNIT RATE TOTAL

4 01000 General Requirements
5 OSHA Protection 10 MO $200.00 $2,000
6 Scaffolding w/trades
7 Lull w/trades
8 Temporary water for construction use w/trades
9 Temporary gas consumption w/permanent system w/trades
10 Temporary heating units NIC
11 Fuel for temporary heating units NIC
12 Temporary power consumption for 10 months NIC
13 Safety carpenter 9 WK $2,362.40 $21,262
14 Laborer 25 WK $2,010.40 $50,260
15 Safety material w/trades
16 Site construction fence w/gates 1,500 LF $8.00 $12,000
17 Temporary walks/access 1 LS $7,500.00 $7,500
18 Traffic control & flagging w/trades
19 Police details By owner
20 Dumpsters 40 EA $500.00 $20,000
21 Indoor air quality control testing NIC
22 Testing of paint, SPFP, ACT & Carpet NIC
23 Final cleaning (including interior & exterior glass) By owner
24 01000 General Requirements $113,022
25
26 02000 Abatement
27 Abatement per Pennoni Associates Budgetary Cost Estimate 1 LS $329,064.00 $329,064
28 02000 Abatement $329,064
29
30 02100 Selective Demolition
31 02 4119 Selective Demolition
32 West Entrance
33 Remove Existing Entrance Storefront Doors 3 EA $160.00 $480
34 Remove Planter 1 EA $480.00 $480
35 Remove Windows 13 EA $175.00 $2,275
36 Remove Brick Veneer 400 SF $15.00 $6,000
37 Remove Light Guage Framing 775 SF $5.50 $4,263
38 Remove Structural Steel 1 LS $2,880.00 $2,880
39 Shore on interior side on 2 floors 1 LS $7,500.00 $7,500
40 Remove Ceilings 1st Floor 510 SF $1.50 $765
41 Remove Ceilings 2nd Floor 718 SF $1.50 $1,077
42 Remove Flooring 1st Floor 544 SF $2.50 $1,360
43 Remove Flooring 2nd Floor 664 SF $2.50 $1,660
44 Remove Portion of Existing Parapet for new Building Elements 36 LF $45.00 $1,620
45 Remove Lighting and Mechanical Drop to Floor By Respective Trades 16 HRS $120.00 $1,920
46 Studio Connector
47 Remove Portion of Roof/Roof Eve from Existing Building to tie new roof in 532 SF $5.41 $2,880
48 Remove 8 Exterior Doors 8 EA $160.00 $1,280
49 Remove Existing Exterior Siding 1,002 SF $3.84 $3,848
50 Remove Rain Leaders and Boots 5 EA $100.00 $500
51 Gymnasium
52 Remove Gym Floor In Abatement
53 Remove all inserts and embedded items 1 LS $500.00 $500
54 Shot blast adhesive 3,668 SF $3.50 $12,838
55 Perform moisture test 1 LS $2,500.00 $2,500
56 Remove Bleachers 1 LS $3,000.00 $3,000
57 Remove Trainers Rm,Stage, Offices - Building addition 36,476 CF $1.00 $36,476
58 Saw-cut wall for new doors 1 LS $960.00 $960
59 Remove Lighting and Mechanical Drop to Floor By Respective Trades 1 LS $3,840.00 $3,840

4 of 27