Page 45 - 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

776 Detail A17/A-602-C Soffit X25' - West Entrance 460 SF $25.00 $11,500
777 Other
778 GWB Reveal btwn ACT & gwb ceiling 88 LF $15.00 $1,320
779 IWP - Impact Wall Panel 748 SF $12.00 $8,976
780 RWP - Resin Wall Panel 190 SF $15.00 $2,850
781 Install HM frames 10 EA $75.00 $750
782 In-wall blocking 17,601 SF $0.50 $8,801
783 Acoustical sealants 2,338 LF $2.00 $4,676
784 Fire rated sealants NIC
785 Upcharge for Level 5 finishes NIC
786 Industry / Market Conditions Discount 1 LS -$60,000.00 -$60,000
787 09200 Gypsum Board Assemblies $455,844
788
789 09300 Tile & Stone
790 Porcelain Tile
791 PT1- Porcelain floor tile 18 x 36 547 SF $35.00 $19,145
792 PT-2 Porcelain floor tile 18 X 36 684 SF $35.00 $23,940
793 Porcelain tile base 359 LF $35.00 $12,565
794 Ceramic Tile
795 CWT1 - Ceramic wall tile 4 x 8 1,073 SF $22.00 $23,606
796 Stone thresholds 7 EA $55.00 $385
797 Waterproofing 1,231 SF $3.00 $3,693
798 Terrazzo
799 Terrazzo Flooring & Base 6,564 SF $39.00 $255,996
800 Terrazzo Treads 68 LF $180.00 $12,240
801 Terrazzo Landing 23 SF $35.00 $805
802 Misc
803 Waterproofing 1,080 SF $3.00 $3,240
804 Moisture Mitigation @ Terrazzo NIC
805 09300 Tile & Stone $355,615
806
807 09500 Acoustical Treatments
808 Acoustical Ceilings
809 ACT-1 - Armstrong Ultima 24 x 24 #1912 w/Suprafine XL 9/16" grid 2,291 SF $5.50 $12,601
810 ACT-2 - Armstrong Formations 1,741 SF $12.00 $20,892
811 ACT-3 - Armstrong Ultima 24 x 72 #1982 XL 9/16" grid 3,564 SF $10.00 $35,640
812 WCP1 -Armstrong Woodworks #5984 24 x 72 544 SF $38.00 $20,672
813 MCP1- Metal Ceiling 379 SF $40.00 $15,160
814 Lobby Ceiling XXX - Allowance 894 SF $20.00 $17,880
815 Miscellaneous Acoustical Ceiling Items
816 Articulations, trim, sealants 9,413 SF $0.25 $2,353
817 Axiom Trim NIC
818 Acoustical Wall Panels
819 Fabric wrapped acoustical wall panels NIC
820 Industry / Market Conditions Discount -$16,000
821 09500 Acoustical Treatments $109,198
822
823 09600 Resilient & Carpet Floorings
824 Flooring
825 CPT-1 Carpet Tile, Milliken 1,330 SF $6.30 $8,379
826 CPT-2 Carpet Tile, Milliken 1,428 SF $6.80 $9,710
827 EPF-1 Epoxy Floor w/ intergral base 272 SF $29.00 $7,888
828 WFS-1 Wood Floor System 7,931 SF $32.00 $253,792
829 RF-1 Rubber Floor 788 SF $17.00 $13,396
830 Miscellaneous
831 Transitions & accessories 11,749 SF $0.15 $1,762
832 RB-1 Rubber base 847 LF $4.00 $3,388
833 Floor mitigation @ Epoxy & Rubber flooring 1,060 SF $4.25 $4,505
834 Protect finish floors w/trades

17 of 27