31. Oak Tree Village CT: 144 units
Cedar Pointe, CT: 108 units
Friar’s Court, NH: 81 units
Goffstown, NH: 48 units
Total: 381 units
PASSIVE HOUSE AT SCALE
86. NO. ITEM AMOUNT DIVISION TOTALS RFP to 50% Delta
1 GENERAL CONDITIONS 14 Months
a. General Conditions 326,198$ -$
b. Winter Conditions - ALLOWANCE 25,000$ -$
c. Dumpsters - ALLOWANCE 21,000$ $372,198 -$
2 EXISTING CONDITIONS
a. Demolition (included in Division 31) Incl. in Div. 31
3 CONCRETE
a. Foundations 126,578$ 52,828$
b. Slabs 97,365$ (15,662)$
c. Site Concrete 32,489$ $256,432 2,275$
4 MASONRY
a. Concrete Masonry Unit Shafts 52,500$ -$
b. Brick Veneer 225,654$ $278,154 -$
5 STEEL
a. Structural Steel 247,422$ McBrady & AA 27,422$
b. Miscellaneous Metals 65,078$ LMC & AA $312,500 19,328$
6 CARPENTRY
a. Rough Carpentry 1,225,591$ 210,620$
b. Siding & Trim 498,674$ 70,439$
c. Millwork 491,580$ Pond Cove $2,215,845 36,970$
7 THERMAL & MOISTURE PROTECT.
a. Elevator Pit Waterproofing 3,000$ -$
b. A/V Barriers 10,923$ -$
c. Spray Fireproofing 25,151$ -$
d. Insulation & Caulking 212,231$ Anderson 64,177$
e. Gypcrete Underlayment 45,098$ 9,395$
f. Roofing 150,012$ IRC $446,415 81,730$
8 DOORS & WINDOWS
a. Doors, Frames & Hardware 240,210$ 49,810$
b. Aluminum Entrances & Storefronts 149,600$ CCG 88,550$
c. Brake Metal Shading Fins - ALLOWANCE 27,000$ 27,000$
d. Windows 200,300$ Intus $617,110 (41,190)$
9 FINISHES
a. Drywall & Framing 979,633$ Dirigo (8,867)$
b. Acoustical Ceilings 23,925$ -$
c. Flooring 274,231$ Paul White (20,131)$
d. Painting 162,000$ Ace $1,439,789 39,292$
10 SPECIALTIES
a. Toilet Accessories 20,120$ -$
b. Fire Extinguishers & Cabinets 7,750$ -$
c. Mailboxes 7,000$ -$
d. Retractable Partition - NIC -$ (5,000)$
e. Bike Racks - ALLOWANCE 5,150$ -$
f. Signage - ALLOWANCE 14,000$ $54,020 -$
11 EQUIPMENT
a. Kitchen Appliances 111,790$ $111,790 6,510$
12 FURNISHINGS (no work)
13 SPECIAL CONSTRUCTION (no work)
14 CONVEYING SYSTEMS
a. Elevator 125,000$ $125,000 -$
21 FIRE SUPPRESSION
a. Fire Sprinkler System 251,200$ High Tech $251,200 89,200$
22 PLUMBING
a. Plumbing (see Div. 23 - HVAC & Plumbing) Incl. in Div. 23 $0
23 Mechanical Systems
a. HVAC & Plumbing 2,290,000$ Ranor $2,290,000 650,000$
26 ELECTRICAL
a. Electrical Systems 955,800$ Milliken $955,800 (157,200)$
31 EARTHWORK
a. Earthwork 507,500$ Dearborn 41,757$
b. Unsuitable Soils - ALLOWANCE 75,000$ $582,500 -$
32 EXTERIOR IMPROVEMENTS
a. Fencing 18,090$ Aroostook 18,090$
b. Landscaping - ALLOWANCE 35,000$ $53,090 15,000$
10,361,843$ $10,361,843
Key:
Item Description Cost Status
1 Vinyl Tile substitutions
MCF - Earthwerks 7"x48" 'Highlander' 12 mil in lieu of VT1- Armstrong 6"x36" 'Luxe Plank
Good' (31,619)$
Contingency & CM Fee (1,502)$
Total (33,121)$ Accepted
Notes:
Item Description Cost Status
2 Broadloom Carpet Substitution
MCF - 12' Philadelphia 'Emphatic 2' 30 oz in lieu of CPT1- J+J 12' 'Pinnacle' 28 oz (4,018)$ SW
Contingency & CM Fee (191)$
Total (4,209)$ Accepted
Notes:
Item Description Cost Status
3 Piping Insulation Reductions
Damon- "The specifications call for the Cold Water, Roof Drains, Condensate Drains, and Chilled Water to be
insulated with 1" Arma-flex. We propose to use 1" fiberglass for domestic water mains, condensate drains, and
roof drains. We would use 1/2" Arma-flex on the domestic PEX in the apartments. We would use 1" fiberglass on
the chilled water piping that is 2" and smaller, and use 1 1/2" fiberglass on the chilled water piping that is 2 1/2"
and larger." (49,750)$
Contingency & CM Fee (2,363)$
Total (52,113)$ Accepted
Notes:
Item Description Cost Status
4 Duct supply to living rooms only in lieu of bedrooms
Damon (10,000)$
Contingency & CM Fee (475)$
Total (10,475)$ Rejected
Notes:
Item Description Cost Status
5 Remove chilling capability at all apartments
Damon deduct chilling system (350,000)$
Damon add-back first-floor cooling 22,500$
Damon add-back corridor cooling if required 28,000$
Contingency & CM Fee (14,226)$
Total (313,726)$ Accepted
Notes:
Item Description Cost Status
6 Remove dishwashers from scope
Agren Appliance (20,864)$
Accepted VM Item - Part of GMP
Currently Pending VM Item - Awaiting Approval or Rejection
Rejected VM Item