Page 48 - 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

954 Start up and testing 1 LS $5,000.00 $5,000
955 Warranty and closeout 1 LS $5,000.00 $5,000
Industry / Market Conditions Discount -$75,000
957 220000 Plumbing $382,950
958
959 230000 HVAC
960 Equipment
961 RTU 1 1 ea $10,000.00 $10,000
962 ERU 1,2 2 ea $20,000.00 $40,000
963 AC (VRV) w/ CU 25 ea $7,000.00 $175,000
964 ECUH 1 LS $4,000.00 $4,000
965 EBB 1 LS $3,000.00 $3,000
966 VAV 3 ea $2,000.00 $6,000
967 Appurtenances (CUH's, EUHC's, DHC's, FTR) 1 LS $15,000.00 $15,000
968 BMS 150 ea $1,400.00 $210,000
969 Sheet Metal 25,000 lbs $16.00 $400,000
970 Heating HW piping 1,400 ft $55.00 $77,000
971 Refrigerant piping 3,200 ft $60.00 $192,000
972 RGD's 1 LS $25,000.00 $25,000
973 Insulation (piping) 4,600 ft $12.00 $55,200
974 Coordination 1 LS $25,000.00 $25,000
975 Test & Balance 1 LS $25,000.00 $25,000
976 Start up and testing 1 LS $5,000.00 $5,000
977 Warranty and closeout 1 LS $5,000.00 $5,000
978 Industry / Market Conditions Discount 1 LS -$80,000.00 -$80,000
979 230000 HVAC $1,192,200
980
981 260000 Electrical
982 Demolition 160 hrs $140.00 $22,400
983 New Distribution Panel Boards 2 ea $7,500.00 $15,000
984 New ATS-1 1 ea $15,000.00 $15,000
985 Lighting Package & Controls 20,000 sq ft $12.50 $250,000
986 Grounding 1 LS $12,500.00 $12,500
987 Power outlets - including wiring back to panels 125 ea $450.00 $56,250
988 Power to equipment - including wiring back to panels 45 ea $2,000.00 $90,000
989 Fire Alarm (connect to existing) 35 ea $4,000.00 $140,000
990 Coordination 1 ea $10,000.00 $10,000
991 Start up and testing 1 ea $5,000.00 $5,000
992 Warranty and closeout 1 ea $5,000.00 $5,000
993 Industry / Market Conditions Discount 1 LS -$180,000.00 -$180,000
994 260000 Electrical $441,150
995
996 310000 Excavation, Sitework & Utilities
997 Site Demolition & Preparation
998 Mobilization/Demobilization 1 LS $17,500.00 $17,500
999 Line & grade layout 1 LS $4,000.00 $4,000
1000 Tree protection fence 630 LF $12.00 $7,560
1001 Trace out and identify existing underground utility services remaining 1 LS $3,500.00 $3,500
1002 Temporay barricades 1 LS $10,000.00 $10,000
1003 Temporary walks 1 LS $3,000.00 $3,000
1004 Dust control 1 LS $2,500.00 $2,500
1005 Street sweeping 1 LS $15,000.00 $15,000
1006 Remove & dispose of sidewalks 4,264 SF $1.50 $6,396
1007 Remove & dispose of single trees & stumps 15 EA $400.00 $6,000
1008 Remove & dispose of chain link fence @ Hillside seating area 38 LF $10.00 $380
1009 Miscellaneous site demolition not yet depicted 1 LS $20,000.00 $20,000
1010 Excavation & Fill
1011 Building Concrete
1012 Gymnasium Addition
1013 Spread Footings

20 of 27