The Construction Client

9/2/2016

One Storey Residential Dwelling 3 - OPTIONS

CONCEPTUAL DESIGN ESTIMATE

Schematic Design
Revision A

Draft Cost Estimate: $27,965,000

 The Construction Client
9/2/2016

One Storey Residential Dwelling 3 - OPTIONS

CONCEPTUAL DESIGN ESTIMATE

Existing Building Area $ 1,500 sf

Total Project Area $ 1,500 sf

Construction Costs
UniFormat Cost Cost/sf*
A Substructure $ 145,000 $ 97
B Shell $ 87,840 $ 59
C Interiors $ 159,800 $ 107
D Services $ 67,500 $ 45
E Equipment and Furnishings $ 16,500 $ 11
F Special Construction and Demolition
G Building Sitework $ 7,250 $ 5
Construction Detail Total $ 483,890 $ 323

General Conditions 8.0% $ 38,711

Fee 5.0% $ 24,195

TOTAL ALL PHASES OF WORK $ 546,796 $ 365

Design & Construction Contingency 30.0% $ 164,039
Other Soft Costs
Design, Eng. & Consultant Fees 10.0% $ 54,680

SUBTOTAL $ 765,514 $ 510

Escalation 3% $ 14,516.70

TOTAL CONSTRUCTION ESTIMATE $ 780,031 $ 520

 The Construction Client
9/2/2016

One Storey Residential Dwelling 3 - OPTIONS

 The Construction Client
9/2/2016

One Storey Residential Dwelling 3 - OPTIONS

A SUB-STRUCTURE
Description Quantity Unit Unit Cost Total

A10 Foundations
A1010 Standard Foundations 1000 sf $ 55 $ 55,000 EC
A1030 Slab on grade 1500 sf $ 60 $ 90,000

Sub-structure $ 97 $/sf $ 145,000

B SHELL

Description Quantity Unit Unit Cost Total

B10 Superstructure
B1020 Roof Construction 1,500 sf $ 8 $ 12,000

B20 Exterior Enclosure

B2010 Exterior Walls 2,470 sf $ 22 $ 54,340
B2020 Exterior Windows 10 no $ 900 $ 9,000
B2030 Exterior Doors 2 no $ 2,500 $ 5,000

B30 Roofing
B3010 Roof Coverings 1,500 sf $ 5 $ 7,500

Shell $ 59 $/sf $ 87,840

 The Construction Client
9/2/2016

One Storey Residential Dwelling 3 - OPTIONS

C INTERIORS

Description Quantity Unit Unit Cost Total

C10 Interior Construction

C1010 Partitions 300 sf $ 25 $ 7,500 EC
C1020 Internal Doors 10 ea $ 65 $ 19,500 EC
C1030 Kitchen 1 allow $ 10,000 $ 100,000
C1030 Bathrooms 1 allow $ 10,000 $ 10,000

C30 Interior Finishes EC

C3010 Wall Finishes 7,800 sf $ 1.00 $ 7,800
C3020 Ceiling Finishes 1,500 sf $ 8 $ 12,000 EC
C3030 Floor Finishes 1,500 sf $ 2 $ 3,000

Interiors $ 107 $/sf $ 159,800

###
D SERVICES

Description Quantity Unit Unit Cost Total

D20 Plumbing (Inc Fixtures 1,500 sf $ 13 $ 19,500

D30 HVAC 1,500 sf $ 15 $ 22,500 CH
D50 Electrical
Electrical Service & Distribution 1,500 sf $ 12 $ 18,000
Lighting & Branch Wiring 1,500 sf $ 5 $ 7,500

Services $ 45 $/sf $ 67,500

 The Construction Client
9/2/2016

One Storey Residential Dwelling 3 - OPTIONS

E EQUIPMENT & FURNISHINGS

Description Quantity Unit Unit Cost Total

E20 Furnishings
E2010 Fixed Furnishings 1,500 sf $ 11 $ 16,500

EC
Equipment & Furnishings $ 11.00 $/sf $ 16,500

G BUILDING SITEWORK

Description Quantity Unit Unit Cost Total

G10 Site Preparation

G2010 Driveway; Bituminous Pavement 600 sf $ 10 $ 6,000
G2050 Landscaping 0.25 acre $ 5,000 $ 1,250

Building Sitework $ 5 $/sf $ 7,250

UNIFORMAT A - G TOTAL CONSTRUCTION $ 323 $/sf $ 483,890

 The Construction Client
#REF!

Ivy House 3 - OPTIONS

Assumptions
1 Assuming project start Q2 2017 thru Q4 2018.
2 Assume sound proofing not required at external walls.
3 Assume no rock in excavations.
4 Assume no asbestos abatement required.
5 Assuming slab height to be 13.5'
6 Project insurances and bonds are included in General Conditions.
7 Assumed all works to be within normal working hours.
8 Assumed all works to be in one phase.

Exclusions
1 Trash compactor.
2 Loading dock and equipment.
3 Art and art display cases.
4 Operations equipment.
5 New furniture / conference room at existing building.
6 Work to existing elevator.
7 PA system.
8 Contaminated material.
9 Smart boards.
10 Computer equipment (PCs, iPads etc.)
11 24hr security.
12 No hazardous material assumed to be included in demo of existing structures.
13 Parking / car lifts.
14 Rooftop access.
MJA CONSTRUCTION SERVICES

MASON TENDERS TRAINING FUND 4/1/2025

LONG ISLAND CITY, NEW YORK
SCHEMATIC DESIGN ESTIMATE BACKUP
Existing Building Areas
Basement 2,033 sf
First Floor 6,316 sf (Existing First Floor Area)-(High Bay Parking Area)
Second Floor 6,267 sf
Total 12,583 sf
New Construction Areas
Basement 0 sf
First Floor 0 sf
High Bay Area 10,050 sf
High Bay Mezzanine Area 2,727 sf The below quants link to this. Can we update?
1st floor parking 5,487 sf
Second Floor 6,797 sf
Third floor 13,432 sf
Fourth floor 8,240 sf
Fifth Floor 8,716 sf
Sixth Floor 0 sf
Total 55,449 sf

Grand Total Area 68,032 sf

868439530.xlsx 8