PROJECT BANK OF AMERICA ATLANTIC CROSSING

ADDRESS 609 EAST ATLANTIC AVE.BUILDING 1,3RD FLOOR DELRAY BEACH,FL33483

DATE 22-Oct-20
ITEM # DESCRIPTION QTY. WASTE QTY. W/ UNIT Unit Labor Total Labor UNIT TOTAL LABOR UNIT TOTAL TRADE COST
WASTE Hour Hour LABOR COST MATERIAL MATERIAL
COST COST COST
LIGHTING $ 55,632
1 57 0% 57 ea 3.554 $ 202.6 $ 25.0 $ 5,064.5 $ 233.0 $ 13,281
Light F1: 8' Long Linear Light Fixture 46 Watts
Manuf.: FOCAL POINT
Model No: FSM4L-FL-625LF-35K-2C-UNV-LD1-T6-WH-8FT
2 22 0% 22 ea 3.67 $ 80.7 $ 25.0 $ 2,018.5 $ 267.0 $ 5,874
Light F1E: 8' Long Linear Light Fixture 46 Watts With Battery
Manuf.: FOCAL POINT
Model No: FSM4L-FL-625LF-35K-2C-UNV-LD1-T6-WH-1EM-8FT
3 58 0% 58 ea 2.1654 $ 125.6 $ 25.0 $ 3,139.8 $ 96.9 $ 5,619
Light F2: 4' Long Linear Light Fixture 23 Watts
Manuf.: FOCAL POINT
Model No: FSM4L-FL-625LF-35K-1C-UNV-LD1-T6-WH-4FT
4 11 0% 11 ea 2.234 $ 24.6 $ 25.0 $ 614.4 $ 126.7 $ 1,394
Light F2E: 4' Long Linear Light Fixture 23 Watts With Battery
Manuf.: FOCAL POINT
Model No: FSM4L-FL-625LF-35K-1C-UNV-LD1-T6-WH-1EM-4FT
5 3 0% 3 ea 2.1654 $ 6.5 $ 25.0 $ 162.4 $ 112.0 $ 336
Light F2B: 4' Long Linear Light Fixture 32 Watts
Manuf.: FOCAL POINT
Model No: FSM4L-FL-875LF-35K-1C-UNV-LD1-T6-WH-4FT
6 2 0% 2 ea 2.234 $ 4.5 $ 25.0 $ 111.7 $ 148.7 $ 297
Light F2BE: 4' Long Linear Light Fixture 32 Watts With Battery
Manuf.: FOCAL POINT
Model No: FSM4L-FL-875LF-35K-1C-UNV-LD1-T6-WH-1EM-4FT
7 42 0% 42 ea 1.4435 $ 60.6 $ 25.0 $ 1,515.7 $ 54.5 $ 2,287
Light F3: 6" Suspended Downlight 9 Watts
Manuf.: LIGHTOLIER
Model No: C6-P-DL-10-8-35-M-Z10-U-CC-X-CA-SK-36-XX
8 33 0% 33 ea 1.675 $ 55.3 $ 25.0 $ 1,381.9 $ 88.5 $ 2,919
Light F3E: 6" Suspended Downlight 9 Watts With Battery
Manuf.: LIGHTOLIER
Model No: C6-P-DL-10-8-35-M-Z10-U-CC-X-CA-SK-36-XX
9 23 0% 23 ea 1.4553 $ 33.5 $ 25.0 $ 836.8 $ 89.0 $ 2,047
Light F4: 2'x2' Recessed Led Troffer 33 Watts
Manuf.: LITHONIA LIGHTING
Model No: 2VTL2-40L-ADP-MVOLT-EZ1-LP835
10 10 0% 10 ea 1.674 $ 16.7 $ 25.0 $ 418.5 $ 115.5 $ 1,155
Light F4E: 2'x2' Recessed Led Troffer 33 Watts With Battery
Manuf.: LITHONIA LIGHTING
Model No: 2VTL2-40L-ADP-MVOLT-EZ1-LP836-EL14L
11 16 0% 16 ea 2.376 $ 38.0 $ 25.0 $ 950.4 $ 169.5 $ 2,713
Light F5: 6' Long Linear Light Fixture 35 Watts
Manuf.: FOCAL POINT
Model No: FSM4L-FL-625LF-35K-2C-UNV-LD1-T6-WH-6FT
12 4 0% 4 ea 2.445 $ 9.8 $ 25.0 $ 244.5 $ 211.2 $ 845
Light F5E: 6' Long Linear Light Fixture 35 Watts With Battery
Manuf.: FOCAL POINT
Model No: FSM4L-FL-625LF-35K-2C-UNV-LD1-T6-WH-1EM-6FT
13 2 0% 2 ea 3.3762 $ 6.8 $ 25.0 $ 168.8 $ 311.0 $ 622
Light F6: Vertigo Small Pendant Fixture 12 Watts
Manuf.: PETITE FRITURE
Model No: BLACK
14 1 0% 1 ea 3.4876 $ 3.5 $ 25.0 $ 87.2 $ 388.0 $ 388
Light F7: Vertigo Large Pendant Fixture 12 Watts
Manuf.: PETITE FRITURE
Model No: BLACK
15 8 0% 8 ea 1.3342 $ 10.7 $ 25.0 $ 266.8 $ 78.0 $ 624
Light F8: 4" Square Led Wallwasher 10 Watts
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V
16 9 5% 9 lf 0.177 $ 1.7 $ 25.0 $ 41.8 $ 12.3 $ 116
Light F9: 3" Recessed Led Wall Grazer 6.75 Watts/Lf
Manuf.: LUMENWERX
Model No: V3SKI-GRO-LED-80-500-35-_FT-_IN-UNV-D-1-XXX-X
17 35 0% 35 ea 1.3342 $ 46.7 $ 25.0 $ 1,167.4 $ 78.0 $ 2,730
Light F10: 4" Square Led Wallwasher 10 Watts
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V
18 12 0% 12 ea 1.447 $ 17.4 $ 25.0 $ 434.1 $ 108.5 $ 1,302
Light F10E: 4" Square Led Wallwasher 10 Watts With Battery
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V-EM
19 12 5% 13 lf 0.177 $ 2.2 $ 25.0 $ 55.8 $ 12.3 $ 155
Light F13: 3" Recessed Led Wall Grazer 6.75 Watts/Lf
Manuf.: LUMENWERX
Model No: V3SKI-GRO-LED-80-500-35-_FT-_IN-UNV-D-1-XXX-X
20 48 0% 48 ea 1.3342 $ 64.0 $ 25.0 $ 1,601.0 $ 94.3 $ 4,528
Light F14: 4" Square Led Wallwasher 16 Watts
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V
21 7 0% 7 ea 1.447 $ 10.1 $ 25.0 $ 253.2 $ 126.6 $ 886
Light F14E: 4" Square Led Wallwasher 16 Watts With Battery
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V-EM
22 7 0% 7 ea 1.3342 $ 9.3 $ 25.0 $ 233.5 $ 78.0 $ 546
Light F14B: 4" Square Led Wallwasher 10 Watts
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V
23 5 0% 5 ea 1.447 $ 7.2 $ 25.0 $ 180.9 $ 108.5 $ 543
Light F14BE: 4" Square Led Wallwasher 10 Watts With Battery
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4X4L-10-N-U-VB-Z10V-EM
24 4 0% 4 ea 1.3342 $ 5.3 $ 25.0 $ 133.4 $ 90.0 $ 360
Light F15: Horizontal Pendant Fixture 0-10V Controls 36 Watts
Manuf.:HOLLIS + MORRIS
Model No: LINK HORIZONTAL PENDANT
25 4 0% 4 ea 1.445 $ 5.8 $ 25.0 $ 144.5 $ 113.2 $ 453
Light F16: Bennigton White Pendant Fixture 0-10V Controls 48 Watts
Manuf.:HOLLIS + MORRIS
Model No: LINK HORIZONTAL PENDANT
26 3 0% 3 ea 1.4453 $ 4.3 $ 25.0 $ 108.4 $ 145.0 $ 435
Light F17: Wall Scone
Manuf.:TBD
Model No: TBD
27 31 0% 31 ea 1.554 $ 48.2 $ 25.0 $ 1,204.4 $ 82.3 $ 2,551
Light X: Edge-Lit Exit Sign 4 Watts
Manuf.:LITHONIA LIGHTING
Model No: EDGR1REL
28 6 0% 6 ea 1.543 $ 9.3 $ 25.0 $ 231.5 $ 104.3 $ 626
Light : Led Light Fixture
Manuf.: PHILLIPS LIGHTOLIER
Model No: C4-R-N/C4L-20-835-M-Z10-U/C4R-DL-CL
POWER $ 97,270
29 Duplex Receptacle 52 0% 52 ea 0.645 $ 33.5 $ 25.0 $ 838.5 $ 27.8 $ 1,446
30 Duplex Receptacle Gfi 6 0% 6 ea 0.645 $ 3.9 $ 25.0 $ 96.8 $ 32.2 $ 193
31 Duplex Receptacle Gfi/Wp 3 0% 3 ea 0.645 $ 1.9 $ 25.0 $ 48.4 $ 35.5 $ 106
32 Duplex Receptacle Isolated Ground 13 0% 13 ea 0.68 $ 8.8 $ 25.0 $ 221.0 $ 33.2 $ 432
33 Controlled Duplex Receptacle 83 0% 83 ea 0.632 $ 52.5 $ 25.0 $ 1,311.4 $ 34.3 $ 2,850
34 Controlled Quad Receptacle 12 0% 12 ea 0.866 $ 10.4 $ 25.0 $ 259.8 $ 45.5 $ 546
35 Quad Receptacle Isolated Ground 53 0% 53 ea 0.866 $ 45.9 $ 25.0 $ 1,147.5 $ 48.7 $ 2,581
36 Single Receptacle Outlet 2 0% 2 ea 0.665 $ 1.3 $ 25.0 $ 33.3 $ 32.7 $ 65
37 Special Purpose Receptacle 12 0% 12 ea 0.843 $ 10.1 $ 25.0 $ 252.9 $ 53.6 $ 643
38 Multi Purpose Poke Through Device 13 0% 13 ea 1.3324 $ 17.3 $ 25.0 $ 433.0 $ 235.5 $ 3,061
39 Corner Mounted Infrared Occupancy Sensor 40 0% 40 ea 1.223 $ 48.9 $ 25.0 $ 1,223.0 $ 104.3 $ 4,174
40 Ceiling Mounted Infrared Occupancy Sensor 29 0% 29 ea 1.344 $ 39.0 $ 25.0 $ 974.4 $ 117.7 $ 3,412
41 Dimming Photo Sensor 23 0% 23 ea 2.213 $ 50.9 $ 25.0 $ 1,272.5 $ 231.0 $ 5,313
42 Digital On/Off 0-10V Room Controler 79 0% 79 ea 2.155 $ 170.2 $ 25.0 $ 4,256.1 $ 204.0 $ 16,116
43 Plug Load Control Module 69 0% 69 ea 1.123 $ 77.5 $ 25.0 $ 1,937.2 $ 58.0 $ 4,002
44 4-Bitton Low Voltage Digital Wall Switch 81 0% 81 ea 0.887 $ 71.8 $ 25.0 $ 1,796.2 $ 27.0 $ 2,187
45 Power Pack 12 0% 12 ea 1.334 $ 16.0 $ 25.0 $ 400.2 $ 95.5 $ 1,145
46 Low Voltage Digital Wall Switch 2-Hr Override 9 0% 9 ea 1.22 $ 11.0 $ 25.0 $ 274.5 $ 48.7 $ 438
47 2-Button Low Voltage Digital Wall Switch 8 0% 8 ea 0.675 $ 5.4 $ 25.0 $ 135.0 $ 23.4 $ 187
48 Emergency Mini Inveter 125 Watts With 90 Minutes Battery 4 0% 4 ea 2.4542 $ 9.8 $ 25.0 $ 245.4 $ 594.3 $ 2,377
49 Automatic Emergency Power Control 1 0% 1 ea 1.856 $ 1.9 $ 25.0 $ 46.4 $ 145.4 $ 145
50 Wall Switch Ouccpancy Sensor 1 0% 1 ea 0.784 $ 0.8 $ 25.0 $ 19.6 $ 31.2 $ 31
51 Motor Rated Switch 4 0% 4 ea 1.224 $ 4.9 $ 25.0 $ 122.4 $ 63.2 $ 253
52 2P/30A/25AF Disconnect Switch 2 0% 2 ea 2.23 $ 4.5 $ 25.0 $ 111.5 $ 122.0 $ 244
53 A/V Outlet 89 0% 89 ea 0.2763 $ 24.6 $ 25.0 $ 614.8 $ 14.3 $ 1,276
 PROJECT BANK OF AMERICA ATLANTIC CROSSING
ADDRESS 609 EAST ATLANTIC AVE.BUILDING 1,3RD FLOOR DELRAY BEACH,FL33483

DATE 22-Oct-20
ITEM # DESCRIPTION QTY. WASTE QTY. W/ UNIT Unit Labor Total Labor UNIT TOTAL LABOR UNIT TOTAL TRADE COST
WASTE Hour Hour LABOR COST MATERIAL MATERIAL
COST COST COST
54 Telephone + Data Outlet 114 0% 114 ea 0.4773 $ 54.4 $ 25.0 $ 1,360.3 $ 21.6 $ 2,467
55 Junction Box 74 0% 74 ea 1.443 $ 106.8 $ 25.0 $ 2,669.6 $ 69.5 $ 5,143
56 Data Outlet 1 0% 1 ea 0.3876 $ 0.4 $ 25.0 $ 9.7 $ 14.6 $ 15
57 Telephone Outlet 1 0% 1 ea 0.387 $ 0.4 $ 25.0 $ 9.7 $ 18.8 $ 19
58 Provide Connection To Furniture System Outlets 173 0% 173 ea 0.327 $ 56.6 $ 25.0 $ 1,414.3 $ 14.5 $ 2,509
59 12" Basket Tray 18 5% 19 lf 0.152 $ 2.9 $ 25.0 $ 72.7 $ 8.9 $ 170
60 24" Basket Tray 21 5% 22 lf 0.1876 $ 4.1 $ 25.0 $ 102.1 $ 11.4 $ 249
61 Surge Protection Device 4 0% 4 ea 1.453 $ 5.8 $ 25.0 $ 145.3 $ 115.5 $ 462
62 Grounding System 1 0% 1 ea 37.764 $ 37.8 $ 25.0 $ 944.1 $ 2,200.0 $ 2,200
63 Wiring & Conduits Allowance 1 0% 1 ea 306.45 $ 306.5 $ 25.0 $ 7,661.3 $ 20,800.0 $ 20,800
Panel DP3(Existing)
Mains: MLO 600A Bus Rating: 600A
64 1P/15 A Circuit Breaker 6 0% 6 ea 1.2764 $ 7.7 $ 25.0 $ 191.5 $ 67.8 $ 407
65 3P/15 A Circuit Breaker 2 0% 2 ea 1.334 $ 2.7 $ 25.0 $ 66.7 $ 86.6 $ 173
66 3P/20 A Circuit Breaker 1 0% 1 ea 1.334 $ 1.3 $ 25.0 $ 33.4 $ 99.0 $ 99
67 3P/30 A Circuit Breaker 1 0% 1 ea 1.887 $ 1.9 $ 25.0 $ 47.2 $ 130.0
68 3P/125 A Circuit Breaker 1 0% 1 ea 4.554 $ 4.6 $ 25.0 $ 113.9 $ 615.5 $ 615
Panel L3A(Existing)
Mains: MCB 400A Bus Rating: 400A
69 3P/30 A Circuit Breaker 1 0% 1 ea 1.887 $ 1.9 $ 25.0 $ 47.2 $ 130.0 $ 130
Panel L3B(Existing)
Mains: MCB 400A Bus Rating: 400A
70 1P/20 A Circuit Breaker 12 0% 12 ea 1.334 $ 16.0 $ 25.0 $ 400.2 $ 85.5 $ 1,025
71 2P/25 A Circuit Breaker 1 0% 1 ea 1.55 $ 1.6 $ 25.0 $ 38.8 $ 107.7 $ 108
72 2P/30 A Circuit Breaker 1 0% 1 ea 1.887 $ 1.9 $ 25.0 $ 47.2 $ 122.0 $ 122
73 3P/30 A Circuit Breaker 1 0% 1 ea 1.887 $ 1.9 $ 25.0 $ 47.2 $ 130.0 $ 130
74 3P/100 A Circuit Breaker 1 0% 1 ea 4.133 $ 4.1 $ 25.0 $ 103.3 $ 689.0 $ 689
75 Panel DP3A(New) 1 0% 1 ea 4.554 $ 4.6 $ 25.0 $ 113.9 $ 515.5 $ 515
Mains: MLO 125A Bus Rating: 125A
76 1P/15 A Circuit Breaker 7 0% 7 ea 1.2764 $ 8.9 $ 25.0 $ 223.4 $ 67.8 $ 474
77 1P/20 A Circuit Breaker 17 0% 17 ea 1.334 $ 22.7 $ 25.0 $ 567.0 $ 85.5 $ 1,453
78 Panel IG(New) 1 0% 1 ea 4.133 $ 4.1 $ 25.0 $ 103.3 $ 489.0 $ 489
Mains: MLO 100A Bus Rating: 100A
79 1P/20 A Circuit Breaker 27 0% 27 ea 1.334 $ 36.0 $ 25.0 $ 900.5 $ 85.5 $ 2,307
80 2P/20 A Circuit Breaker 12 0% 12 ea 1.334 $ 16.0 $ 25.0 $ 400.2 $ 95.4 $ 1,145
81 3P/30 A Circuit Breaker 1 0% 1 ea 1.887 $ 1.9 $ 25.0 $ 47.2 $ 130.0 $ 130
TOTAL MATERIAL COST $ 152,902 $ 152,902

JOB EXPENSE % Amount Expense TOTAL MATERIAL COST TOTAL LABOR HOURS
State Sales Tax 7% 211,626 $ 14,813.79 $ 152,902 2348.9538312
Payrol Tax 6% 58,724 $ 3,640.88
Insurance 28% 58,724 $ 16,442.68
Fringe Benefits $ - Avg. Per Hour Labor Salary
Permit & Inspection Fee 5% 58,724 $ 2,936.19 $ 25
Telephone $ -
Tools $ -
Storage $ -
Equipment $ -
Temporary power $ -
Engineering $ -

Total Material Cost $ 152,901.68

Total Labor Cost $ 58,723.85
Job Expense $ 37,833.53
Total Prime Cost $ 249,459.06
Over Head 10% $ 24,945.91
Total Net Cost $ 274,404.97
% Profit 20% $ 54,880.99
Subtotal $ 329,285.96
Special Equipments & Conditions

Final Qouted Price $ 329,285.96

General Exclusions: Any kind of controlled inspection, contaminated material, architect and engineering fees, security, building charges, sign off, asbestos removal, protection of adjoining building (if any), any work not mentioned above.

General Notes: The prices used while preparing the estimate were taken from RSMeans online i.e. the standard pricing & the company is not responsible for any kind of variations in the prices. So, it is preferred to review the prices.
 PROJECT: 625 PARK AVE PHASE 1B
ADDRESS: 625 PARK AVENUE,
NEW YORK, NY-10065.

DATE 22-Oct-20
ITEM # CSI SEC. DESCRIPTION QTY. WASTE QTY. W/ WASTE UNIT UNIT COST TRADE COST
SCOPE OF WORK
1 09 29 2 layered 5/8" thick USG fiberock brand panels for 11,635 10% 12,799 sf $ 4.0 $ 51,194
walls and ceilings.
2 09 29 2 layerd 5/8" thick USG fiberock aqua tough brand 1,185 10% 1,304 sf $ 4.5 $ 5,866
panels for wall and ceilings in wet areas.
3 09 29 2 layered 2 HR rated 5/8" thick USG fiberock brand 260 10% 286 sf $ 4.5 $ 1,287
panels for walls.
4 09 29 2 layered 2 HR rated 5/8" thick USG fiberock aqua 160 10% 176 sf $ 5.0 $ 880
tough brand panels for walls in wet areas.
5 09 29 3 layered 3 HR rated 5/8" thick USG fiberock brand 300 10% 330 sf $ 4.0 $ 1,320
panels for walls.
6 09 26 3/32" thick gypsum veneer plaster skim coat. 14,740 10% 16,214 sf $ 4.0 $ 64,856
7 09 22 16 3-5/8" steel studs 20 GA @ 16" O.C. 5,750 10% 6,325 sf $ 2.5 $ 15,813
8 10 22 16 1-5/8" steel studs 20 GA @ 12" O.C. 290 10% 319 sf $ 2.0 $ 638
8 09 22 26 Ceiling suspension system. 4,130 10% 4,543 sf $ 3.0 $ 13,629
9 07 21 16 Batt Insulation. 5,600 5% 5,880 sf $ 2.0 $ 11,760
10 07 21 16 Batt Insulation type SAFB. 150 10% 165 sf $ 2.2 $ 363

SUB TOTAL $ 167,605

INSURANCE (3%) $ 5,028
TOTAL BASE BID $ 172,633

Exclusions
1 Mouldings
2 Patch work
3 Fixtures
4 Electrical work
5 Stone and/or tile work
6 Wall type 8 [no details on provided on the drawing]
 PROJECT: 625 PARK AVE PHASE 1B
ADDRESS: 625 PARK AVENUE
NEW YORK, NY 10065

DATE 22-Oct-20
ITEM # DESCRIPTION UNIT COST QTY. UNIT TRADE COST
SCOPE OF WORK
1 5/8" 2 layered USG fiberock brand 7,898 sf $ -
panels.
2 5/8" 2 layered USG fiberock aqua
tough brand panels. (Wet area). 936 sf $ -
3 2 HR rated 5/8" 2 layered USG
fiberock brand panels. 128 sf $ -
4 2 HR rated 5/8" 2 layered USG
fiberock aqua tough brand panels. 78 sf $ -
(Wet area).
5 3 HR rated 5/8" 3 layered USG
148 sf $ -
fiberock brand panels.
6 3/32" thick gypsum veneer plaster
6,589 sf $ -
skim coat.
7 3 5/8" steel studs 20 GA @ 16" O.C. 4,968 sf $ -
8 1 5/8" steel studs 20 GA @ 12" O.C. 277 sf $ -
9 Batt sound Insulation. 4,821 sf $ -
10 Batt sound Insulation type SAFB. 148 sf $ -

TOTAL $ -