Search

Harvey Construction

Spreadsheet Report
_Nashua PAC GMP PostBid VE _

Page 2
10/27/2020 3:45 AN

Notes

Report foniat

Frames and Paitted Terrace rails.

-Banquet Tablas or Chairs / Moveable Furniture.

No Foundation demolition at the 2-Story Building.

~S5SP6 AESS Prep.

-Architectural As-Built in CADD

-Design Services, Cost associated with Spacial inspections, Sales Tax
-See exhibit "J"

Sorted by ‘Group phase/Phase’
‘Detail summary

Harvey Construction

GENERAL CONDITIONS

P Dimensions

General Conditions

GENERAL REQUIREMENTS
T
at Main St. Sidewalk
EXISTING CONDITIONS
Demolition
TJakedowa + 2
Selective Demolition 4-Story Bldg

Completed Exploratery Demolition inv

Police Details on Main St. during

Asbestos Removal

Asbestos Removal

Concealed Asbesios Removal - Allowance
&

2-Story Foundation Wall Shores at A-Ln,
41-Ln & N-Ln. (prier to Bldg T:
Underpinning Allgwance

CONCRETE

Foundation Sub

Foundation Sub (Column Pigs, Loading
Dock Pigs & Walls) - Incl VE-9, VE~10

Flatwork Sub
Flatwork Sub includes #9 purnps Incl.
VE-10
Pads

Barrier
Stego Tape 4", (180 per rall, avg, 2 to 3.

Concrete Sealer
Goncrete Seelar - Ashford Formula
Concrete
ConcADoO0
Fdn Wail Concrete
for foundations

* 4,00 Js
1.00 Is

1.00 Is

16.00 day

304.00 ay

40,286.00 sf

af
27.08 rall

Spreadsheet Report
Nashua PAC GMP PostBid VE

27,359.00 27, Associated

147 NH Bema
110,630: NH Demo

Ex =e

26,166:

8,332

198, Premier

48,199.00; 48,109) Kaloutas

Page 3
TO/24/2020 8:45 AM

27,359.00 As 27,358

147,500.00 JIs. 141,500
110,530.00 /is 410,630

oy

26,166.00 is 26,166

555.44 day 8,332

36,525.00 its
70,000.00 fis

40,000.00 As

50,000.00 js

$61.01 joy

4.84 JIsf

35.00 frou

18,106.00 is

18.89 icy

Harvey Construction Spreadsheet Report . Page 4
Nashua PAC GMP PostBid VE 10/21/2026 3:45 AM

isolated Footi

isolated

Elevator Pit

ELEV-2 Elevator Pit & Walls Gone4000

ELEV-2 10.00 106.00

4" Basemant 806 2-Slory Conc3S00 psi 140.00 cy . 110.00 /cy

402.00
Mise Conc; Stair Pans, Housekeeping 80.00 cy 416.00 Icy
Concrete
Additives for Flatwork 501.00 cy 3.98 fey
4° Bayement SOG Infills 4-Slory Gone3500 10.00 wy 710.00 /cy

Site Gone 4" Loading Dock, Ramp & Stairs 46.00 cy 112,00 fey

Site Conc 4° Door Pads & Ramps 4000 psi 45.00 cy 112,00 fey

Column : 80.00

30,00 fea
doint Filler
Premoid, Jt

2.12 fntl
Perimeter Insul
Perimeter Insulation 2", Dow Styrofoam SE 4,200.00 sf . : 1,32 isf
2'X8' Sheets
Underslab Insulation
Underslab Insulation 2 - 4° wide al Ext 800.00 sf 18 § A 1.22 ist
Parimeter i
2 4'X # Sheets 1.65 ist
Reinf, Steel

An

Wire Mesh

Wire

Precast Bleachers
Precast Bleachers and steps 465,300.00 jb

Crane Rental for Segmented Precast j 4,000.00 ‘day
Bleachers and
Groui & Caulk Precast Joints ; 10,000,00 fs

Embedded conduit & Boxes for Handrail §,000.00 As
- Allowance

MASONRY

Spreadsheet Report Page 5
Nashua PAC GMP PostBid VE 10/24/2020 8:45 AM

Harvey Gonstuction

Masonry (Includes rebar & cavily wail

Granite
Granite Sills w/Thermal finish - Ramps,
& deleted by VE13

Veneers
Clean Brick & Granite
Mise. lafill Alewaree
‘Thin-Brick (in liew of Swisspeari

METALS

Structural Steel
Structural Steel Colurnns, Beams, Joist,
& Ind. VE-8, VE.10

Police Detail on Main St. durng Steal &
No
Cut Deck
Insulative Coating on steel outsice thermal
nemic)

Metals Sub
Metals Not Shown - Alowance
& PLASTIC
Infill Wood Framed
Infill floor - Materials
Infill floor ~ Labor & Equipment

Infill calling Framing not shown on Plans -
Labor

Temp. Brace exist, 4-story structure at all

floor to Steel erection

Open & Close Roof Openings for Stee!

erection at

Common Staging In Audience Chamber

Misc.

0.00
400.00
3,741.00

1.00
1.00

4.00

4.00
4.00

1.00

4,800.00 sf

Northeast

Northeast

Northeast
Allowanta
Northeast

40,000.00

38,008

221,050.00 Js

44,750.00 taf

1,395,006.00 As

855.44 days

fis
5,000.00 fis

475,000.00 ds
16,000.00 ils

55,000.00 ils
162,600.00 fis

92,500.00 fis

30,000.60 Js

40,000.90 fs

221,050

1,395,000

EXHIBIT B

Section 4

Project Approach & Schedule

MECHANICAL | ELECTRICAL | IT | COMMISSIONING ENGINEERS

Harvey Construction

$150

6600

Mise. Ga

Arch, Millwork

Millwork - Ind. VE-12, VE-18

-2
Bui Insulation

Air! Barrier
Sheat Applied Air Vapor Baniar &
Membrane

Preformed Silioone ‘Transition strips at SF

Metal Roof at Loading Dock - Reduce per

VE-10

Structured Panets

EXTECH LIGHTWALL 3440 Structured
Panis

Metal Panels & Trim

Baard Panels

Hardie FOP System
Membrane

Reinforce Surf Rest Roof Structure & Misc !

Unidentified on Raof

Surf Restaurant - Strip & Re-Roof ABOVE

STRUCTURAL UPGRADE ONLY (1500
SF}
New TPO Raof - Theater

Roof Pavers at Terrace

1.00 is

1,106.00 li

$.00 sqs

2,596.00 sf

1,500.00 si

1.00 LS

Spreadsheet Report
Nashua PAC GMP PostBid VE

Reliable

16.00 14,000

400.00 3,600] Skyine

128,951.00 128,954 | Middlesex

Middiesex

Skyline

Skyline

Paye 6
10/27/2020 8:45 AM

290,664.00 As

65,200.00 is

70.00 if

400.00 fsqs

128,951.00 is 128,951

20.21 fst
94.67 Ist

24,200.00 /LS

239,400.00 As 239,400

22,900.00 fis
00 fis

Harvey Construction Spreadsheet Report . Page 7
Nashua PAC GMP PostBid VE 10/27/2020 8:45 AM

" [Smoke Vents
est Smoke Vents §,000.00 fea
Fumish (2} STG48 Rated Smoke Vents 43,582.00 As

&
Intern, Fireproof of all Vert. Steel, Columns x 432,500.00 132,500.00 fs
and bracing at Ii14 Construction (1-Hr, per
RFI-?7)
Intum. Fireproof of Gast fron Columns - A 14,500.00 14,590.00 fis
ALLOWANCE
Patch Fireproofing Allowance ‘ 5,000.00 §,000.00 fs

Firestop at Edge of Slabs F 34 34,800.00 fs

Joint Sealants
Joint Sealants Sub ‘ : 26,125.00 28,725.00 fis
Control
Expansion Coniro! ‘ : 55,000.00 fis
DOORS & WINDOWS ;
HM DoorsfFrame
Boors , Frames & 181,115,00 181,115.00 As 181,175
Pair Bifold Doors at VIP 2,100,900" 2,160.00 As 105
Access Panels

Goors & Dack

Ext. Insulated (1} & tnt. Steel (1} OH A Door 97,955.00 jis
Coiling Doors - Motorized, Dock Bumpers Services
(4 ea) -V2

Aluminum
Aiur, & Glass Sub (All Exderior is carried . Middlesex 904,753.00 fis
as Storefront wi Horiz.
both sides
Box Office Teller Windows . 5,400.00 As
Automatic Boor

Lauvers

FINISHES

Harvey Construction

Incl. VE-9
Ext wall systems not shown
Gypsum Drywall Fry Reglet reveal
Allowance
Soffits

Infill Orywall Ceilings not shown on plans -
Allowance
Parcelain Tile
Porcelain Tile

Panels
Kinetics “Ovations” Reflectar Panels
2-rows (1200 sf}

Tila, Resilient & Carpet

Protect Finished Flooring & Exposed 35,000.00 sf
Concrete
Floor
Robbins Bic-Channel Floor System 3-1/8" 2,011,009 sf
thick with standard Johnsonite venteove
base

Pa
Sub incl add for VE-12

SPECIALTIES
Toilet Partitions
Phenolic Core Tcilet Partitions

Interior Roams / ADA
Ext. Alum. Dimensional Lettering 9" to 367

Metal Lockers

Metal Wardrobe Lockers (Double Tier
48"xi8"x1872"~ no spee at 112 BOH
Lobby - NO Benches

Recessed Fire Cabinet
Mesh P.

Spreadsheet Report
Nashua PAC GMP PostBid VE

-; 1,136,367.00| 7,7
n} 20,000.00
-! 10,000.00

625.00
20,000.00

Capital Tile

98,500 Metra

419,395.00

149,606.00

Page &

10/27/2020 3:45 AM

1,136,367.00 fis
20,000.00 As
10,000.00 As

625.00 fea
20,000.00 As

ist

98,500.00 As

178,385.00 As

0.75 ést
0.75 tsi

18.67 Isf

30, fis

14,435.00 fis
30,954.00 is

3,875.00 As

444.00 ils

1,138,367
20,000
10,000

Harvey Construction

Wire Mesh Partiions (200 1f & Doors (2
ez.)

Toilet Accessories

: Toilet Accessories
‘EQUIPMENT

&

Support work for Stage Rigging &

Div.

FURNISHINGS

Blinds & Shades (B9 ea) Manual rover
shades with 1% or 3%

CONVEYING SYS

Elevators

EL-B 5-Stop Service - Gearless Traction 1.09 Is
Elevator 4500 LB

ELEV-1 Clevator Operator Time (1.5 12,00 mh
ELEV-2 Decommission existing Elevator 8.00 ea

Spreadsheet Report
Nashua PAC GMP Postfid VE

23,962.00

11,578.06

10,357.00

23,962) NEPI

16,351| DWC

Schindler

Schindler

Page 9
10/29/2020 8:45 AM

23,962.00 As

17,578.00 fs

3,000.00 /s

10,351.00 js

164,200.00 tts 784,800

491.00 /mh 2,292
lea 5,000

Harvey Gonstruction : Spreadsheet Report Page 10
i Nashua PAC GMP PostBid VE 10/21/2020 8:45 AM

t
i

Temp Werking Piatforms at T.O. Shafts 5,000.08 5,000.00 /ea
Lift
eftical Wheelchair Lift 760 LB B 14,357 00 14,357.00 fs 414,357

3 Pit - Allowance 2,900.00 ils

FIRE SUPPRESSION

Sprinkler Sub (includes attic space at 62,500,00 sf . Hampshire 3.14 sf
Indl. VE-9 i Fire

220008 PLUMBING i

Plumbing Equipment i A 99,000.00 Eckhardt & 90,000.00 fis 90,000
Johnson
Plumbing Fixtures ' A 127 (10.00 Eckhardt & 127,000.09 As 127,000

Plumbing Piping, Valves & Insulation Ind, |! 456,630.00 Eckhardt & 456,630.00 fis 456,630
VE-16 i
Plumbing Misc. 51,000.00 Eckhardt & 51,000.00 /is 51,000

230090 BRVAG
1230100 HVAC
Winter Heat
HVAC Subcontract Inca, VE-22 i 1 864,779.00 Eckhardt & 1,564,779
: Johnson
Disconn, & Reconn. existing Suri Rooftap §,000.00 Allowance 5,000
HVAC - Allowance i

260600 ELECTRICAL
260100

Electrical Sub Incl. VE-23 i 1,111,096.00 jis t.111,086

Biseann, Reconn Sud Roottop equip 4,500.00 1,500.00 fis
Allowance

Fixture : 436,000.00 436,000.00 fis
‘Theatrical :

Site Fiectrical
Primary & i 120,000.00 120,006.00 js