7/30/2020
EXHIBIT wee
Project Name: NASHUA PUBLIC HEALTH - FINAL GMP
Estimate #: 4110
Bid Date: 7/28/2020
ESTIMATE SUMMARY
GMP
SCOPE OF WORK SUBTOTAL
DAILY DEBRIS MANAGEMENT 41,550
SCAFFOLDING / TEMP FENCING / TEMP WALLS 9,125
SAFETY / FLOOR & WALL PROTECTION / HOUSEKEEPING 15,070
TEMPORARY HEAT {ALLOWANCE} 98,720
ABATEMENT 108,550
DEMOLITION 68,100
SHORING & BRACING 4,500
CONCRETE 30,000
MASONRY / STONEWORK 14,060
STRUCTURAL, MISC, & ORNAMENTAL STEEL 24,800
ROUGH CARPENTRY 62,300
MILLWORK / FINISH CARPENTRY 50,593
ROOFING / SIDING 80,800
INSULATION 13,990
FIRESTOPPING 2,500
WATERPROOFING / SEALANTS 2,500
FIREPROOFING 0
DOORS / FRAMES / HARDWARE 106,166
GLASS & GLAZING 264,349
DRYWALL 130,157
FLOORING 100,160
ACOUSTICAL CEILING 54,400
PAINT / WALL COVERINGS 41,700
SPECIALTIES 38,522
EQUIPMENT 0G
FURNISHINGS 0
SPECIAL CONSTRUCTION i)
CONVEYING EQUIPMENT 139,020
FIRE SUPPRESSION 66,470
PLUMBING 83,323
HVAC 346,150
ELECTRICAL 180,950
SAFETY AND SECURITY 14,500
EARTHWORK 36,000;
EXTERIOR IMPROVEMENTS 0
GENERAL CONDITIONS 319,215
SUB TOTAL: 2,548,239
BUILDING PERMIT: 1,609.85
CONTINGENCY: 127,412
BUILDER'S RISK INSURANCE: 1,612
(NSURANCE: 28,031
FEE: 94,685
TOTAL: 2,801,589
BOND COST: 24,036
| GMP GRANDTOTAL:| $ 2,825,625
