Search

Summary

CHANGE IN CONTRACT PRICE:
Original Contract Price

$2,825,135.00

CHANGE IN CONTRACT TIMES;

Original Contract Times

Substantial completion: October 30, 2019

Ready for final payment:

November 29, 2019

Net changes from previous Change Orders

30

Net change from previous Change Orders

36 days

Contract Price prior to this Change Order

$2,825,135.00

Contract Times prior to this Change Order

Substantial completion: November 29, 2019

Ready for final payment:

December 29, 2019

Net Increase (decrease} of this Change Order

$1,560,000.00

Net Increase (deerease} of this Change Order

365 days

Contract Price with all approved Change Orders

Contract Times with all approved Change Orders

$4,325,135.00 Substantial completion: November 29, 2026

Ready for final payment: December 29, 2020
RECOMMENDED: ACCEPTED: APPROVED:
By: By: By:
DPW Contractor Mayor Jim Donchess
Engineer Owner
(Authorized Signature) (Authorized Signature) (Authorized Signature}
Date: Date: Date:
Change Order # 2 2of2

IFBO1087-021219
2019 CIPP Lining Project

2019 CIPP LINING

PROJECT

Kenyon Pipe Line Inspection

Contract Value

Change Order 4

Change Order 2

Kenyon Pipe Line inspection

Contract Value - Amended

It
Ne Quantity Units Item Description
Unit Price Total Price Quantity | Total Price | Quantity Total Price Quantity Total Price
1A(3} 1,710 LF ([8" CIPP Lining $19.00 $32,490.00 2500 $47,500.00 4210 $79,990.00
Pre-Lining Video for 8" Pipe CIPP Lini
1A(8a) 1,710 LE ee eee eee eee ning $8,00 $13,680.00 2500 | $20,000.00 4210 $33,680.00
Including Cleaning and Root Cutting
JA(8b) 1,720 LF | Post-Lining Video for 8" Pipe CIPP Lining $1.00 $1,710.60 2500 $2,500.00 4210 $4,210.00
1A(10) 2,595 LF |10" CIPP Lining $19.00 $49,305.00 40a $76,000.06 6595 $125,305.00
ia(10a}| 2,595 ir [Pre-Lining Video for 10" Pipe CIPP Lining | as ag $20,760.00 4000 $32,000.00 6595 $52,760.00
including Cleaning and Root Cutting
1A(10b} 2,595 LF | Post-Lining Video for 16" Pipe CIPP Lining} $1.00 $2,595.00 4000 $4,000.00 6595 $6,595.00
1A(12} 5,370 LF = /12" CIPP Lining $25.00 $134,250.00 29000 $725,000.00 34370 $859,250.00
1A(12a}| 5,370 ip |Pre-Lining Video for 12" Pipe CIPP Lining | 43 ag $42,960.00 28000 | $232,000.00 34370 $274,960.00
Including Cleaning and Root Cutting
1A(12b) 5,370 LF |Past-Lining Video for 12” Pipe CIPP Lining] $1.00 $5,370.00 29000 $29,000.00 34370 $34,370.00
LA{15) 5,550 LF 45" CIPP Lining $35.00 $194,250.00 3000 $105,000.00 8550 $299,250.00

lof?

47/2020

2019 CIPP LINING

PROJECT

Contract Value

Change Order 1

Change Order 2

Kenyon Pipe Line Inspection

Contract Value - Amended

Quantity Units {tem Description

Unit Price Total Price Quantity Total Price Quantity Total Price Quantity Total Price
1A(15a)]} 5,550 LF incline cleaning nd Rowe Cutting. $8.00 $44,400.00 3000 | $24,000.00 g550 $68,400.00
1A(15b) 5,550 LF | Post-Lining Video for 15" Pipe CIPP Lining $1.00 $5,550.00 3000 $3,000,00 8550 $8,550.00
1A(18) 3,925 LE |18" CIPP Lining $58.00 $227,650.00 1ooco =| $580,000.00 13925 $807,650.00
iA(1ga)} 3,925 Le iicudine clearing end Roce cutting $8.00 $31,400.00 10000 | $80,000.00 13925 $111,400.00
1A4(18b} 3,925 LF |Post-Lining Video for 18" Pipe CIPP Lining $1.00 $3,925.00 10000 $10,000.00 13925 $13,925.00
1A(20) 990 LF |20" CIPP Lining $80.00 $79,200.00 0 $0.00 990 $79,200.00
4A(20a) 990 LF Pedr cleoning end Rost cutting $8.00 $7,920.00 0 $0.00 990 $7,920.00
1A(20b) 950 LF = |Post-Lining Video for 20” Pipe CIPP Lining $1.00 $990.00 0 $0.00 980 $990.00
1A(24) 2,185 LF 24" CIPP Lining $90.00 $196,650.00 4000 | $360,000.00 6185 $556,650.00

20f7

47/2020

2019 CIPP LINING

PROJECT

Contract Value

Change Order i

Change Order 2

Item Contract Value - Amended
No Quantity Units Item Description

Unit Price Total Price Quantity | Total Price | Quantity Total Price Quantity Total Price

1A(24a)| 2,185 ir | Pre-Lining Video for 24° Pipe CIPP Lining | 5 aq $17,480.00 3000 | $24,000.00 | 4000 | $32,000.00 9185 $73,480.00

Including Cleaning and Root Cutting

3 of 7

4t7f2020

2019 CIPP LINING PROJECT

Kenyon Pipe Line Inspection

Contract Value

Change Order 1

Change Order 2

Contract Value - Amended

he Quantity Units item Description
Unit Price Total Price Quantity Total Price Quantity Total Price Quantity Total Price

1A(24b) 2,185 LF =| Post-Lining Video for 24" Pipe CIPP Lining 51.00 $2,185.00 400c $4,000.00 6185 $6,185.00
a u" 7. t : 1 4

18(8a) 6 EA Depth Sewer Pipe Point Repair O'to8'} 4. <ao.00 | $21,000.00 (6) ($21,000.00) 0 $0.00
ty a" 7 ' . 4

1B(8b) 3 ea |® to 42 Sewer Pipe Point Repair>8'to 7 es ong | $15,000.00 (3} ($25,000.00) 0 $0.00
12' Depth

1B(8c} 3 ga [8 to42 SewerPipe Point Repair>l2'toy o> cog | $22,500.00 (3} ($22,500.00) a $0.00
16' Depth

1B(15a) 4 EA 5 Death Sewer Pipe Point Repair O'to | es nono | $20,000.00 (4} ($20,000.00) 0 $0.00

1B(15b) 3 gq [22 10.48" Sewer Pipe Point Repair >8'to} ge cong | $19,500.00 (3} ($29,500.00) 0 $0.00
12' Depth
15" to 18" Sewer Pipe Point Repair >12'

18(45 500. 500.

(45¢) 1 EA |s9 46° Depth $7,500.00 $7,500.00 (1} {$7,500.00} 0 $0.00

18(20a) 1 EA 2 Dests Sewer Pipe Point Repair 0'to | os con ap $5,500.00 (1) {$5,500.00} 0 $0.00
vt i 24" 7 7 4

18(20b} 4 ea [20 to 24" Sewer Pipe Point Repair >8'to} o> son.a9 | $7,500.00 (1) {$7,500.00} 0 $0.00
12' Depth

1B(20¢) 1 EA . we beat Pipe Point Repair >12' | ss soo.co | $8,500.00 (1) {$8,500.00} 0 $0.00

4of7

UTIZ020

2019 CIPP LINING PROJECT

4/7/2020

Kenyon Pipe Line Inspection Change Order 1 Change Order 2 Kenyon Pipe Line Inspection
Item Contract Value SANE etna SABRE SESS S Contract Value - Amended
No Quantity Units Item Description
Unit Price Total Price Quantity | Total Price | Quantity Total Price Quantity Total Price
Remove Existing Sewer Service at Point
ic 48 LF {Repair and Replace with 6" PVC SDR-35 $350.00 $15,800.00 (48) {516,800.00} 0 $0.00
Sewer Pipe Including Wye at Sewer Main
Video Inspection of Sewer Lines Not
iD 20,000 LF |Scheduled for Lining {Pipe $2.00 $40,000.00 40000 $80,000.00 65525 $131,050.00 125525 $251,050.00
Sizes 8" to 24")
Cutting and Removal of Protruding
1E a7 EA A F A A
Lateral Pipe Up to 12" Diam. $250.00 $11,750.00 50 $12,500.00 97 $24,250.00
1F 1,344 VF Manhole Cement Lining $135.00 $181,440.00 0 50.00 1344 $181,440,00
16 50 VF {Manhole Epoxy Lining $350.00 $17,500.00 {50) (517,500.00) 0 $0.00
1H 100 EA _|Manhole Invert Reconstruction $850.00 $85,000.00 (100) {585,000.00} 0 $0.00
§ Manhole [nt | Drop A\ bi
u 10 EA power Manhole infernal Drop assembly | §1,850.co | $18,500.00 {10} ($48,500.00) Q $0.00
(Up to 8 VF)
1K 90 ve [foot Diameter Sewer Manhole $600.00 $54,000.00 (90) | ($54,000.00) 0 $0.00
(Replace or Construct}
5-foot Diameter Sewer Manhole
ikK 6 . . . .!
1 VF (Replace or Construct) $750.00 $12,000.c0 {16} ($12,000.00} 0 $0.00
Replace Sewer Manhole Frame and
1 25 VF iCaver (Incfuding up to 18" of manhole $1,700.00 $42,500.00 (25) {$42,500.00} 0 $0.00
remodeling}

Sof7

47/2020

2019 CIPP LINING PROJECT

Kenyon Pipe Line Inspection Change Order 1 Change Order 2 Kenyon Pipe Line Inspection
Item Contract Value snanes Steet sulghee Siders Contract Value - Amended
No Quantity Units Item Description
Unit Price Total Price Quantity | Total Price | Quantity Total Price Quantity Total Price
6A 1,570 cy = |Crushed Gravel $25.00 $39,250.00 (1560) ($37,500.00) 76 $1,750.00

Hot Bituminous Pavernent {Temporary
6B 1,010 Ton |Pavement, Permanent Binder and $165.00 §166,650,00 (909) ($148,500.00) iio $18,150.00
Wearing Courses)

6c 6,300 LF Sawed Bitumincus Pavement $2.00 $12,600.00 {6200} ($22,400.00) 200 $200.00

6p 975 cY =‘ |Unelassified Excavation $15.00 $14,625.00 (970) (524,550.00) 5 $75.00

2-Inch 8ituminous Sidewalk Repair

6E . . , s A
120 S¥ including 6-Inches Crushed Gravel Base $70.00 $8,400.00 (120) {$8,400.00} 0 $0.00

4-Inch Reinforced Concrete Sidewalk

6F 120 SY — |Repair including 6-Inches Crushed Gravel] $130.00 $15,600.00 (220) ($15,600.00) 0 $0.00
Base

6G 100 LF |Reset Granite Curb $78.00 $7,800.00 (200) {$7,800.00} 0 $0.00

6H 100 iF New Vertical Granite Curb $100.00 $10,000.00 (200) (510,000.00) 0 $0.00

8 1 AS Mobilization $75,000.00 $75,000.00 1 $37,500.06 15 $112,500.00

SA Allowance Uniformed Police Officers $25,000.00 $25,000.00 ($25,000.00) 0 $0.00

Gof?

2019 CIPP LINING PROJECT

Kenyon Pipe Line Inspection Change Order 1 Change Order 2 Kenyon Pipe Line inspection
Item Contract Value aiange Creer Siange Vreeré Contract Value - Amended
No Quantity Units Item Description
Unit Price Total Price Quantity | Total Price Quantity Total Price Quantity Total Price
OB 2400 HR Flaggers $25.00 $60,000.00 1200 $30,000.00 3600 $90,000.00
9c i LS {Maintenance of Traffic $50,000.00 $50,000.00 1 $25,000.00 2 $75,000.00
40 120 He [Night Crew (Only If Required By $200.00 $24,000.00 (120) | ($24,090.00) 0 $0.00
Engineer)
11 Allowance Allowance for Unanticipated Hazardous | 455 nag nq | $25,000.00 {$25,000.00} 0 $0.00
Materials
12 Allowance Allowance for Additional Point Repairs [$570,000.00 | $570,000.00 ($104,000.00) ($400,000.00) 66000 $66,000.00
TOTAL $2,825,135.00 TOTAL $0.00 $1,500,000.00 TOTAL $4,325,135.00

7 of 7

4/7/2020

ORDINANCE:

PURPOSE:

ENDORSERS:

COMMITTEE

ASSIGNMENT:

FISCAL NOTE:

LEGISLATIVE YEAR 2016

O-16-015

Providing for confidential redactions on the record of
expenditures

Alderman-at-Large Lori Wilshire

None.

ANALYSIS

This legislation would allow the name of a person or entity receiving a payment from the city to
be redacted from the record of expenditures if the name should be kept confidential for privacy

or safety reasons.

Approved as to form:

Office of Corporation Counsel

By: ‘Dred, j Carte.

Date: aad by, FOUR

w MELANSON

Ce ee ee ee

RESPONSE:
This letter correctly sets forth our understanding.

Acknowledged and agreed on behalf of the City of Nashua, New Hampshire by:

Signature:

Name:

Title:

Date:

800.282.2440 | melansoncpas.com
14