COOPER DEVELOPMENT

190 CLERMONT AVENUE

NEW YORK, NY 11205

4-Feb-20
SEC TRADE COST

01513 PROTECTION/TRADE LABOR $23,200

01740 RUBBISH REMOVALS $19,200
02200 DEMOLITION $20,930
03000 CONCRETE/MASONRY $16,800
03300 METAL FABRICATION $7,000
06400 MILLWORK $182,000
07200 ROOFING $5,800
08100 DOOR/FRAME/HARDWARE $25,660
08250 ARCHITECTURAL METAL AND GLASS $46,280
09250 DRYWALL/CEILINGS/CARPENTRY $71,680
09300 CERAMIC TILE & STONE $85,720
09550 WOOD FLOORING $40,890
09900 PAINTING $103,940
10300 APPLIANCES $52,500
10800 PLUMBING FIXTURES AND ACCESSORIES $17,550
15300 PLUMBING $54,000
15700 HVAC $96,200
16000 ELECTRICAL $68,700
SUB TOTAL $938,050
GENERAL CONDITIONS 5% $46,900
OVERHEAD/FEE 12% $118,200
INSURANCE 3% $33,100

GRAND TOTAL $1,136,250

Qualifications:
Custom ceramic door knob provided by owner.
Decorative light fixtures provided by owner.
Asbestos and related work not included.
Permits by others.
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

01513 PROTECTION/TRADE LABOR $23,200

Trade labor/cleaning and general construction debris

60 60 60 60 60 20 320 hr $60.00 $19,200
removals
Provide protection of existing conditions 1 0 0 0 0 0 1 ls $4,000.00 $4,000

01740 RUBBISH REMOVALS $19,200

Rubbish removals for general construction 60 60 60 60 60 20 320 ea $60.00 $19,200

02200 DEMOLITION $20,930

Remove/cart below items

Interior walls 0 3 9 41 49 0 102 lf $20.00 $2,040
Furrout walls 0 0 14 0 0 0 14 lf $15.00 $210
Masonry walls 0 0 11 0 0 0 11 lf $40.00 $440
Flooring 0 0 515 490 490 0 1,495 sf $2.00 $2,990
Ceiling 0 100 255 150 245 0 750 sf $2.00 $1,500
Plumbing fixtures 0 0 1 4 3 0 8 ea $100.00 $800
Door 0 1 4 3 5 0 13 ea $100.00 $1,300
Windows 0 0 1 0 0 0 1 ea $100.00 $100
Bathroom/kitchen finishes 0 0 1 1 1 0 3 ea $300.00 $900
Kitchen cabinets 0 0 1 0 0 0 1 ea $700.00 $700
Appliances 0 0 3 0 2 0 5 ea $200.00 $1,000
Radiator 0 0 3 2 2 0 7 ea $200.00 $1,400
Fireplace 0 0 1 2 1 0 4 ea $300.00 $1,200
Stair 0 1 0 0 0 0 1 ea $500.00 $500
Railing 0 0 45 0 0 0 45 lf $10.00 $450
Cabinetry 1 0 0 0 0 0 1 ls $1,200.00 $1,200
Closet interiors 0 1 0 0 0 0 1 ls $600.00 $600
Electrical components 1 0 0 0 0 0 1 ls $800.00 $800
Wood trims 1 0 0 0 0 0 1 ls $800.00 $800
Misc demo 1 0 0 0 0 0 1 ls $2,000.00 $2,000

03000 CONCRETE/MASONRY $16,800

Patch exterior stucco 1 0 0 0 0 0 1 ls $3,000.00 $3,000

Modify existing chimney 0 0 0 0 0 2 2 ea $1,000.00 $2,000
Infill existing window opening 0 1 0 0 0 0 1 ea $800.00 $800

Page 2 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

Provide opening for rear glass assembly 0 0 1 0 0 0 1 ea $4,000.00 $4,000

Furnish/install concrete pad for condenser 0 1 0 0 0 0 1 ea $1,000.00 $1,000
Furnish/install terrace pavers w/ waterproofing 0 0 100 0 0 0 100 sf $60.00 $6,000

03300 METAL FABRICATION $7,000

Furnish/install metal railing at rear deck and stairs 0 0 50 0 0 0 50 lf $80.00 $4,000

Provide roof metal dunnage 0 0 0 0 0 1 1 ls $3,000.00 $3,000

06400 MILLWORK $182,000

Furnish/install parlor 101 wall cabinet 0 0 4 0 0 0 4 lf $600.00 $2,400

Furnish/install parlor 101 full-height cabinet 0 0 4 0 0 0 4 lf $1,400.00 $5,600
Furnish/install parlor 101 under stair cabinetry 0 0 5 0 0 0 5 lf $1,200.00 $6,000
Furnish/install parlor 101 shutters 0 0 2 0 0 0 2 pr $1,600.00 $3,200
Furnish/install kitchen 102 base cabinets 0 0 12 0 0 0 12 lf $700.00 $8,400
Furnish/install kitchen 102 wall cabinets 0 0 8 0 0 0 8 lf $700.00 $5,600
Furnish/install kitchen 102 island cabinets 0 0 7 0 0 0 7 lf $900.00 $6,300
Furnish/install kitchen 102 full height cabinets 0 0 8 0 0 0 8 lf $1,600.00 $12,800
Furnish/install kitchen 102 refrigerator wood panel 0 0 41 0 0 0 41 sf $100.00 $4,100
Furnish/install kids room TV cabinetry 0 0 0 12 0 0 12 lf $1,600.00 $19,200
Furnish/install kids room floating counter 0 0 0 7 0 0 7 lf $400.00 $2,800
Furnish/install kids room beam wood enclosure 0 0 0 12 0 0 12 lf $200.00 $2,400
Furnish/install bedroom 2-01 built-in closet w/ doors 0 0 0 6 0 0 6 lf $1,500.00 $9,000
Furnish/install bedroom 2-03 built-in closet w/ doors 0 0 0 3 0 0 3 lf $1,500.00 $4,500
Furnish/install laundry 2-04 linen cabinet w/ door 0 0 0 2 0 0 2 lf $1,500.00 $3,000
Furnish/install master bedroom 300 base cabinet 0 0 0 0 5 0 5 lf $700.00 $3,500
Furnish/install master bedroom 300 shelves 0 0 0 0 24 0 24 lf $200.00 $4,800
Furnish/install master bedroom 300 beam enclosure 0 0 0 0 11 0 11 lf $200.00 $2,200
Furnish/install master closet base cabinet 0 0 0 0 9 0 9 lf $700.00 $6,300
Furnish/install master closet wall cabinet 0 0 0 0 4 0 4 lf $600.00 $2,400
Furnish/install master closet full height cabinet 0 0 0 0 10 0 10 lf $1,600.00 $16,000
Furnish/install closet interiors shelf and rod 0 5 0 0 0 0 5 lf $300.00 $1,500
Furnish/install linen closet interiors 0 5 0 0 0 0 5 lf $600.00 $3,000
Furnish/install master bathroom wall panel 0 0 0 0 2 0 2 sf $100.00 $200
Furnish/install WC cabinet w/ door 0 0 0 0 2 0 2 lf $1,500.00 $3,000
Furnish/install bathroom vanity 0 0 0 1 1 0 2 ea $2,000.00 $4,000
Install only single wood door/frame/hardware 0 2 1 3 1 0 7 ea $500.00 $3,500
Install only double wood door/frame/hardware 0 1 0 0 0 0 1 pr $700.00 $700
Install only pocket wood door/frame/hardware 0 0 0 0 4 0 4 ea $700.00 $2,800

Page 3 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

Install only sliding wood door/frame/hardware 0 0 0 1 0 0 1 ea $700.00 $700

Provide wood trim for doors 0 3 1 4 5 0 13 ea $400.00 $5,200
TR-01 Furnish/install crown molding 0 40 60 0 0 0 100 lf $45.00 $4,500
WD-04 Furnish/install wood base 0 30 125 160 155 0 470 lf $20.00 $9,400
WD-04 Replace stair wood treads and railing cap 0 0 1 1 0 0 2 ea $3,000.00 $6,000
Shop drawings 1 0 0 0 0 0 1 ls $7,000.00 $7,000

07200 ROOFING $5,800

Provide roofing crickets 0 0 0 0 0 4 4 ea $700.00 $2,800

Patch existing roofing 0 0 0 0 0 1 1 ls $2,000.00 $2,000
Misc. flashing 0 0 0 0 0 1 1 ls $1,000.00 $1,000

08100 DOOR/FRAME/HARDWARE $25,660

Furnish/deliver following doors/frames

Wood door - single 0 2 1 2 0 0 5 ea $900.00 $4,500
Wood door w/ glass inset - single 0 0 0 1 1 0 2 ea $1,500.00 $3,000
Wood door - double 0 1 0 0 0 0 1 pr $1,600.00 $1,600
Pocket door w/ glass inset 0 0 0 0 4 0 4 ea $1,800.00 $7,200
Sliding door w/ glass inset 0 0 0 1 0 0 1 ea $1,800.00 $1,800
Hardware for above doors 0 3 1 4 5 0 13 ea $350.00 $4,550
Sales Tax 1 0 0 0 0 0 1 ls $2,010.00 $2,010
Freight/deliveries 1 0 0 0 0 0 1 ls $1,000.00 $1,000

08250 ARCHITECTURAL METAL AND GLASS $46,280

MT-1,GL-1 Furnish/install steel and glass window/door assembly 0 0 91 0 0 0 91 sf $300.00 $27,300

GL-01 Furnish/install window between hallway and closet 0 0 0 0 20 0 20 sf $120.00 $2,400
GL-02 Furnish/install shower glass enclosure 0 0 0 0 1 0 1 ea $3,500.00 $3,500
GL-03 Furnish/install toilet glass door 0 0 0 0 1 0 1 ea $3,000.00 $3,000
GL-03 Furnish/install master bathroom mirror 0 0 0 0 78 0 78 sf $100.00 $7,800
MT-01 Furnish/install kitchen metal shelf 0 0 5 0 0 0 5 lf $120.00 $600
MT-01 Furnish/install kitchen metal panel 0 0 28 0 0 0 28 sf $60.00 $1,680

09250 DRYWALL/CEILINGS/CARPENTRY $71,680

Furnish/install interior wall 0 19 23 35 27 0 104 lf $100.00 $10,400

Page 4 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

Furnish/install furrout wall 0 13 19 22 43 0 97 lf $70.00 $6,790

Furnish/install pocket door wall 0 0 0 0 19 0 19 lf $120.00 $2,280
Furnish/install exterior wall 0 0 11 0 0 0 11 lf $120.00 $1,320
Furnish/install GWB ceiling 0 130 255 150 245 0 780 sf $16.00 $12,480
Furnish/install soffit 0 33 54 32 3 0 122 lf $55.00 $6,710
Furnish/install plaster crown molding 0 0 65 0 0 0 65 lf $60.00 $3,900
Patchwork for walls and ceiling 1 0 0 0 0 0 1 ls $3,500.00 $3,500
Provide concealed blocking for bathroom accessories 0 0 1 1 1 0 3 ea $300.00 $900
Install only bathroom accessories 0 0 1 1 1 0 3 ea $300.00 $900
Provide blocking/opening/header for new wood doors 1 0 0 0 0 0 1 ls $700.00 $700
Furnish/install access panel for required locations 0 0 2 1 1 0 4 ea $300.00 $1,200
Furnish/install tub frame 0 0 0 1 0 0 1 ea $500.00 $500
Provide opening for interior windows 0 0 0 0 1 0 1 ea $400.00 $400
Infill existing fireplace opening 0 0 0 2 1 0 3 ea $500.00 $1,500
Infill existing stair opening 0 0 1 0 0 0 1 ea $1,200.00 $1,200
Reinforce existing wood stairs 1 0 1 1 0 0 3 ea $2,000.00 $6,000
Reinforce existing floor joists 0 1 1 1 1 0 4 ea $2,500.00 $10,000
Misc. blocking 1 0 0 0 0 0 1 ls $1,000.00 $1,000

09300 CERAMIC TILE & STONE $85,720

Waterproofing/soundproofing at bathroom 0 0 1 1 0 0 2 ea $1,500.00 $3,000

Waterproofing at kitchen and master bathroom 0 0 190 0 150 0 340 sf $10.00 $3,400
Furnish/install bathroom 2-05 floor tile 0 0 0 30 0 0 30 sf $35.00 $1,050
Furnish/install bathroom 2-05 wall tile 0 0 0 165 0 0 165 sf $30.00 $4,950
Furnish/install bathroom 2-05 base tile 0 0 0 13 0 0 13 lf $30.00 $390
Furnish/install bathroom 2-05 bullnose tile 0 0 0 10 0 0 10 lf $30.00 $300
Furnish/install bathroom 2-05 vanity top 0 0 0 1 0 0 1 ea $2,000.00 $2,000
CC-02 Furnish/install master bathroom shower floor slab 0 0 0 0 30 0 30 sf $90.00 $2,700
CC-02 Furnish/install master bathroom shower ceiling slab 0 0 0 0 32 0 32 sf $90.00 $2,880
CC-02 Furnish/install master bathroom shower wall slab 0 0 0 0 121 0 121 sf $90.00 $10,890
ST-03 Furnish/install master bathroom wall tile 0 0 0 0 18 0 18 sf $40.00 $720
ST-03 Furnish/install master bathroom vanity top 0 0 0 0 1 0 1 ea $2,000.00 $2,000
TL-02 Furnish/install powder room floor tile 0 0 17 0 0 0 17 sf $40.00 $680
TL-02 Furnish/install powder room wall tile 0 0 61 0 0 0 61 sf $30.00 $1,830
ST-01 Furnish/install powder room stone bullnose 0 0 16 0 0 0 16 lf $30.00 $480
ST-02 Furnish/install powder room vanity top 0 0 1 0 0 0 1 ea $2,000.00 $2,000
TL-03 Furnish/install vestibule floor tile 0 0 11 0 0 0 11 sf $50.00 $550
TL-01 Furnish/install kitchen island curved tile face 0 0 60 0 0 0 60 sf $60.00 $3,600
ST-01 Furnish/install kitchen stone shelves 0 0 5 0 0 0 5 lf $300.00 $1,500
ST-01 Furnish/install kitchen backsplash 0 0 24 0 0 0 24 sf $150.00 $3,600

Page 5 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

ST-01 Furnish/install kitchen countertop 0 0 51 0 0 0 51 sf $200.00 $10,200

ST-03 Furnish/install master closet countertop 0 0 0 0 18 0 18 sf $200.00 $3,600
ST-03 Furnish/install master closet backsplash 0 0 0 0 6 0 6 sf $150.00 $900
ST-03 Furnish/install niche w/ stone shelf 0 0 0 0 1 0 1 ea $1,000.00 $1,000
CC-02 Furnish/install niche w/ stone shelf 0 0 0 0 1 0 1 ea $1,000.00 $1,000
ST-03 Furnish/install shower curb 0 0 0 0 1 0 1 ea $1,000.00 $1,000
ST-03 Furnish/install stone jamb 0 0 0 0 3 0 3 ea $1,500.00 $4,500
ST-03 Furnish/install tub deck 0 0 0 1 0 0 1 ea $3,000.00 $3,000
ST-03 Furnish/install stone sill 0 0 0 1 1 0 2 ea $400.00 $800
ST-03 Furnish/install stone saddle 0 0 1 1 1 0 3 ea $400.00 $1,200
CC-01 Furnish/install fireplace hearth 0 0 1 0 1 0 2 ea $2,500.00 $5,000
Reinstall existing fireplace mantle and surround 0 0 1 0 1 0 2 ea $2,500.00 $5,000

09550 WOOD FLOORING $40,890

WD-01 Furnish/install new wood flooring 0 0 490 460 460 0 1,410 sf $25.00 $35,250
Furnish/install subflooring 0 0 490 460 460 0 1,410 sf $4.00 $5,640

09900 PAINTING $103,940

Skim coat interior walls and ceiling 0 0 1,445 2,295 1,900 0 5,640 sf $4.00 $22,560
Prep/paint interior walls and ceiling 1,805 2,575 455 2,220 100 0 7,155 sf $2.00 $14,310
Prep/paint doors/frames/trims 0 9 1 4 5 0 19 ea $150.00 $2,850
Prep/paint wood trims 1 0 0 0 0 0 1 ls $7,000.00 $7,000
Misc. Paint work 1 0 0 0 0 0 1 ls $4,000.00 $4,000
Refinish existing entry door 0 0 2 0 0 0 2 pr $600.00 $1,200
SF-01 Furnish/install decorative wall plaster 0 0 1,480 395 2,130 0 4,005 sf $12.00 $48,060
SF-02 Furnish/install decorative wall plaster 0 0 80 0 0 0 80 sf $12.00 $960
SF-04 Furnish/install decorative wall plaster 0 0 0 0 250 0 250 sf $12.00 $3,000

10300 APPLIANCES $52,500

AP-01 Range 0 0 1 0 0 0 1 ea $10,800.00 $10,800

AP-02 Refrigerator 0 0 1 0 0 0 1 ea $10,500.00 $10,500
AP-03 Wine fridge 0 0 2 0 0 0 2 ea $9,200.00 $18,400
AP-04 Dishwasher 0 0 1 0 0 0 1 ea $1,550.00 $1,550
AP-05 Range hood 0 0 1 0 0 0 1 ea $1,750.00 $1,750
AP-06 Washer/dryer 0 1 0 0 0 0 1 ea $2,150.00 $2,150
AP-07 Washer/dryer 0 0 0 1 0 0 1 ea $2,150.00 $2,150

Page 6 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

Sales tax 1 0 0 0 0 0 1 ls $4,200.00 $4,200

Freight/deliveries 1 0 0 0 0 0 1 ls $1,000.00 $1,000

10800 PLUMBING FIXTURES AND ACCESSORIES $17,550

FX-01 Kitchen sink - allowance 0 0 1 0 0 0 1 ea $1,500.00 $1,500

FX-02 Pot filler - allowance 0 0 1 0 0 0 1 ea $400.00 $400
FX-03 Powder room sink - allowance 0 0 1 0 0 0 1 ea $1,500.00 $1,500
FX-04 Powder room toilet - allowance 0 0 1 0 0 0 1 ea $900.00 $900
FX-05 Showerhead - allowance 0 0 0 0 1 0 1 ea $600.00 $600
FX-06 Rain shower - allowance 0 0 0 0 1 0 1 ea $1,200.00 $1,200
FX-07 Master bathroom toilet - allowance 0 0 0 0 1 0 1 ea $900.00 $900
FX-08 Master bathroom sink - allowance 0 0 0 0 1 0 1 ea $1,500.00 $1,500
FX-09 Tub - allowance 0 0 0 0 1 0 1 ea $3,000.00 $3,000
FX-10 Kids' bathroom toilet 0 0 0 1 0 0 1 ea $850.00 $850
FX-11 Kids' bathroom tub 0 0 0 1 0 0 1 ea $1,750.00 $1,750
FX-12 Kids' bathroom faucet 0 0 0 1 0 0 1 ea $200.00 $200
Kids' bathroom medicine cabinet 0 0 0 1 0 0 1 ea $350.00 $350
Kids' bathroom vanity base 0 0 0 1 0 0 1 ea $550.00 $550
Sales tax 1 0 0 0 0 0 1 ls $1,350.00 $1,350
Freight/deliveries 1 0 0 0 0 0 1 ls $1,000.00 $1,000

15300 PLUMBING $54,000

Provide demo/disconnect existing fixtures and equipment 1 0 0 0 0 0 1 ls $1,500.00 $1,500

Provide modification at existing plumbing system with new
0 0 2 1 1 0 4 loc $3,000.00 $12,000
shut off valves to accommodate new design
Provide gas service to new gas range location 0 0 1 0 0 0 1 ls $1,500.00 $1,500
Pan and auto shut off valve for washer 0 1 0 1 0 0 2 ea $1,500.00 $3,000
Lead pan at shower 0 0 0 0 1 0 1 ea $2,000.00 $2,000
Shower drain 0 0 0 0 1 0 1 ea $400.00 $400
Area drain 0 1 0 0 0 0 1 ea $400.00 $400
Fresh air intake 0 1 0 0 0 0 1 ea $300.00 $300
Panel radiator 0 0 1 3 1 0 5 ea $1,500.00 $7,500
Floor radiator 0 0 1 0 0 0 1 ea $1,500.00 $1,500
Baseboard radiator 0 0 0 0 2 0 2 ea $2,000.00 $4,000

Install only below fixtures

WC 0 0 1 1 1 0 3 ea $1,200.00 $3,600
Lavatory w/faucet 0 0 1 1 1 0 3 ea $1,200.00 $3,600

Page 7 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

Tub and shower body 0 0 0 1 1 0 2 ea $1,800.00 $3,600

Shower and shower body 0 0 0 0 1 0 1 ea $1,800.00 $1,800
Kitchen sink w/ faucet 0 0 1 0 0 0 1 ea $1,200.00 $1,200
Steam shower 0 0 0 0 1 0 1 ea $1,800.00 $1,800
Appliances 0 2 3 2 0 0 7 ea $400.00 $2,800
Permit and sign off 1 0 0 0 0 0 1 ls $1,500.00 $1,500

15700 HVAC $96,200

Demolition of existing system 1 0 0 0 0 0 1 ls $1,500.00 $1,500

Rooftop unit (57,000 BTU) 0 1 0 0 0 0 1 ea $14,250.00 $14,250
AC-(1-3) Condensing unit 0 0 0 0 0 1 1 ea $6,000.00 $6,000
AC-B-1 Air conditioning unit 0 1 0 0 0 0 1 ea $3,000.00 $3,000
AC-B-2 Air conditioning unit 0 1 0 0 0 0 1 ea $3,000.00 $3,000
TX-B-1 Exhaust fan 0 1 0 0 0 0 1 ea $400.00 $400
TX-1-1 Exhaust fan 0 0 1 0 0 0 1 ea $400.00 $400
EF-2-1 Exhaust fan 0 0 0 1 0 0 1 ea $400.00 $400
TX-3-1 Exhaust fan 0 0 0 0 1 0 1 ea $400.00 $400
Ductwork 2,600 0 0 0 0 0 2,600 lbs $12.00 $31,200
Duct insulation 1,500 0 0 0 0 0 1,500 sf $3.00 $4,500
Diffuser 0 1 1 2 8 0 12 ea $150.00 $1,800
Linear diffuser 0 0 29 38 24 0 91 lf $150.00 $13,650
Thermostat 0 2 1 1 1 0 5 ea $500.00 $2,500
Volume damper 0 0 1 4 4 0 9 ea $100.00 $900
Exterior louver 0 2 1 0 0 0 3 ea $500.00 $1,500
Roof goose neck 0 0 0 0 0 2 2 ea $400.00 $800
Refrigerant piping 0 125 0 0 0 125 250 lf $30.00 $7,500
Condensate piping 0 40 0 0 0 0 40 lf $25.00 $1,000
Permit and sign off 1 0 0 0 0 0 1 ls $1,500.00 $1,500

16000 ELECTRICAL $68,700

Provide demo/disc. existing electrical components 1 0 0 0 0 0 1 ls $1,500.00 $1,500

Temporary power 1 0 0 0 0 0 1 ls $1,500.00 $1,500
Electrical panel 2 0 1 1 0 0 4 ea $3,000.00 $12,000
Smoke/CO detector 0 1 0 3 2 0 6 ea $300.00 $1,800
Duplex 0 0 13 9 12 0 34 ea $200.00 $6,800
GFI 0 0 7 1 1 0 9 ea $200.00 $1,800
Quad 0 0 0 2 0 0 2 ea $220.00 $440
Dedicated 0 2 3 3 0 0 8 ea $220.00 $1,760

Page 8 492451233.xlsx
 COOPER DEVELOPMENT
190 CLERMONT AVENUE
NEW YORK, NY 11205

545 640 510 515 525 0 2,735 DATE 04-Feb-20

SEC DESCRIPTION CL BS FL1 FL2 FL3 RF TOTAL UNIT UNIT COST ITEM COST TRADE COST

Phone/data/TV/cable 0 0 4 3 4 0 11 ea $200.00 $2,200

Thermostat 0 0 0 1 2 0 3 ea $300.00 $900
Radiant heat floor 0 0 0 30 110 0 140 sf $30.00 $4,200

Power to rooftop unit 0 0 0 0 0 1 1 ea $1,500.00 $1,500

Power to condensing unit 0 1 0 0 0 0 1 ea $1,200.00 $1,200
Power to air conditioning unit 0 2 0 0 0 0 2 ea $800.00 $1,600
Power to exhaust fan 0 1 1 1 1 0 4 ea $400.00 $1,600
Power to steam shower 0 0 0 0 1 0 1 ea $600.00 $600

Furnish recessed and linear light fixtures - allowance 1 0 0 0 0 0 1 ls $8,500.00 $8,500

Install only below light fixtures

Type LT-01 0 0 1 0 0 0 1 ea $200.00 $200
Type LT-02 0 0 1 0 0 0 1 ea $200.00 $200
Type LT-03 0 0 3 3 9 0 15 ea $200.00 $3,000
Type LT-04 0 0 5 0 0 0 5 ea $200.00 $1,000
Type LT-05 0 0 7 0 0 0 7 ea $200.00 $1,400
Type LT-06 0 0 1 0 0 0 1 ea $200.00 $200
Type LT-07 0 0 2 0 0 0 2 ea $200.00 $400
Type LT-08 0 0 13 0 0 0 13 lf $50.00 $650
Type LT-09 0 0 0 1 0 0 1 ea $200.00 $200
Type LT-10 0 0 0 0 3 0 3 ea $200.00 $600
Type LT-11 0 0 0 0 9 0 9 lf $50.00 $450
Type LT-12 0 1 0 0 0 0 1 ea $200.00 $200
Type LT-13 0 0 0 0 1 0 1 ea $200.00 $200
Type LT-14 0 0 0 0 2 0 2 ea $200.00 $400
Type LT-15 0 0 0 0 1 0 1 ea $200.00 $200
Type A.1 0 0 0 4 0 0 4 ea $200.00 $800
Type B.4 0 0 0 2 0 0 2 ea $200.00 $400
Type B.5 0 0 0 1 0 0 1 ea $200.00 $200
Switch 0 3 8 9 13 0 33 ea $200.00 $6,600
Permit and sign off 1 0 0 0 0 0 1 ls $1,500.00 $1,500

Page 9 492451233.xlsx
 CL BS 1 2 3 RF RSR T lf to sf SF lb per sf LB

to 20" 0 23 37 41 53 0 71 225 3.33 749 1.66 1244

to 28" 0 0 12 7 15 16 47 97 4.66 452 1.66 750
to 36" 0 0 0 0 0 12 7 19 6 114 1.66 189
to 40" 0 0 0 0 0 0 0 0 6.66 0 1.66 0
to 44" 0 0 0 0 0 0 0 0 7.33 0 1.88 0
to 48" 0 0 0 0 0 0 0 0 8 0 1.88 0
to 52" 0 0 0 0 0 0 0 0 8.66 0 2 0
to 60" 0 0 0 0 0 0 0 0 10 0 2 0
Total 0
TOTAL 1430 2530