Search

NHDOT FUNDING SUMMARY

The following is a summary of the total estimated project costs to date:

Preliminary Engineering (PE)

Feasibility Study Phase $36,547.20 $9,136.80 $45,684.00
Preliminary Design Phase $29,456.00 $7,364.00 $36,820.00
Final Design Phase $18,422.40 $4,605.60 $23,028.00
Bid Phase $3,464.00 $866.00 $4,330.00
PE Total $87,889.60 $21,972.40 $109,862.00
ROW Total
Construction (CON)
Construction Cost (EST.) $274,240.00 $68,560.00 $342,800.00
Construction Engineering $66,873.60 $16,718.40 $83,592.00
TOTAL $429,003.20 $107,250.80 $536,254.00

Page 7

K:\902603\0-Contract\Construction Phase\Exhbit A - Const Services.docx

EXHIBIT D
Schedule

Consultant shall perform the services indicated in Exhibit A in conformance with the following:

Construction Phase Services C-1- through C-3

« Project Startup, Shop Drawings,

Construction Administration 12 Weeks
e Resident Project Representative (RPR)
Services 12 Weeks
Page 8

K:\902603\0-Contract\Construction Phase\Exhbit A - Const Services.docx

APPENDIX A-3

METHOD OF PAYMENT

Adjustable Burdened Hourly Rates Consultant Name: Hoyle, Tanner & Associates, inc.

Adjustable Burdened Hourly Rates - Fixed Overhead Date: 12-Apr-18
X Fixed Burdened Hourly Rates

Cost Per Unit of Work

Cost Plus Fixed Fee

Lump Sum

Employee Names/Classifications & Rates
Please indicate the Employee Names/Classifications and rates that will be used to fulfill the requirements of this contract.
Allowable Direct
Actual Rate Paid} Labor Hourly Burdened Hourly
Employee Name & Classification 7 Rate Overhead Percent Fee Rate
165.07% 10.00%

Sean James - Project Manager Ill $61.00) $60.00 $99.04 $15.90 $174.95
Edward Weingartner - Discipline Lead $53.58 $60.00 $99.04) $15.90} $174.95
Jillian Semprini - Engineer It $37.48 $37.48 $61.87 $9.93 $109.26)
Joseph Ripley - Engineer III $34.93 $34.98 $57.74) $9.27 $101.99
Jacob Sparkowich - Engineer Il $31.16 $31.16 $51.44 $8.26 $80.86
Paul Dustin - CADD Technician IIl $34,37 $34.37 $56.73 $9.11 $100,22
Deb Coon - Administrative Professional II $27.12 $27.12 $44.77 $7.19 $79.08
*I certify that this rate is the actual rate paid to this employee under this firm's payroll.
By Date:___4/12/2018

Sean T. James, P.E. - Vice President

| certify that the foregoing signature is true and accurate, and if electronic, | further certify that it (a) is intended to have the same force as a

manual signature, (b) is unique to myself, (c) is capable of verification, and (d) is under the sole control of myself.

Revised 5/31/12

MINE FALLS PEDESTRIAN BRIDGE

#: 902603
2F1112018.

EXPENSES:
TRAVEL- MILEAGE, ETC.
POSTAGE & COMMUNICATION
PRINTING

LOOGINS AND MEALS
TESTING EQUIPMENT RENTAL

AL
SW COLE
(SUBCONSULTANT)
(SUBCONSULTANT)
(SUBCONSULTANT)

AL!

TASK DESCRIPTIONS

NOT USED

NOTUSED

MANAGER | DISCIPLINE
o1 LEAD

$60.00

NOT USED
553.56 $0.00

150 Dow Street

ENGINEER
m
$98.23

Cake. By:

CONSTRUCTION PHASE Check By:

$3116

capo

TECHNICIAN Il
$34.37

03101 -

ADMINISTRATIVE
PROFESSIONAL II NOT USED NOT USED NOTUSED NOT USED
$27.12

DIRECT LABOR COSTS:

TOTAL DIRECT LABOR $26,117
OVERHEAD AND PAYROLL BURDEN 168 7%

TOTAL DIRECT LABOR AND OVERHEAD

PERCENT FEE: 108,

SUBTOTAL DIRECT LABOR & FIXED FEE:

SUBCONSULTANTS:
includes admin. fex of of

SUBTOTAL DIRECT LABOR, FIXED FEE, SUBCONSULTANTS:

REIMBURSABLE EXPENSES:
includes admin. fea of O%

TOTAL:

1227

ESTIMA

: CITY OF NASHUA Cale. By:
: MINE FALLS PEDESTRIAN BRIDGE Check By:

# 902603
TE: 2/14/2018

BLACK & COLOR PAPER MYLAR
WHITE COPIES COPIES PLAN SHEET PLAN SHEET

MILEAGE TOLLS LODGING MEALS AND OTHER
COMMUNICATION

TASK DESCRIPTIONS

TRAVEL- MILEAGE, ETC. $1,562.22
POSTAGE & COMMUNICATION 375,00
PRINTING $375.00 REIMBURSABLE EXPENSES:
LODGING AND MEALS $0.00 includes admin, fee of
OTHER $0.00

TOTAL:

Tanner & 150 Dow Streat 03101 - 1227 ovised

18-0204 M

February 21, 2018

Hoyle Tanner & Associates, Inc.
Attention: Mr. Joseph Ripley
150 Dow Street

Manchester, NH 03101

Subject: Proposal
Construction Materials Testing Services
Heritage Rail Trail Connection to Mine Falls Park
Nashua, New Hampshire

Dear Mr. Ripley:

S. W. Cole Engineering, Inc. (S.W.COLE) is pleased to provide this Proposal to provide
construction materials testing services during construction activities planned for the
above referenced project. We understand the project includes construction of multi-use
trail and pedestrian bridge. The trail will consist of an ADA complaint ramp from the
Heritage Trail to an at-grade path along the western side of Everett Street. This path will
cross Ledge Street at a new cross walk with new rapid rectangular flashing beacons to
access the small existing park between Ledge Street and the Nashua Canal. A short
section of proposed concrete sidewalk will transition from the existing brick pavers in the
park to the 90-foot single span prefabricated steel truss pedestrian bridge supported on
helical piles and a reinforced concrete stub abutment.

SCOPE OF SERVICES

S.W.COLE will provide construction materials testing and observation services as
coordinated and directed by the owner or their designated representative. We
understand our scope of services may include the following:

Soils & Aggregate
e Sample and test soil fill materials for sieve analysis and moisture density

relationship
e Observe placement and perform compaction tests on fill materials

13 Delta Drive, Unit 8 Londonderry, NH 03093-2372 © P: (603) 716.2111 © F: {003} 716.2112 * E: infomanchestere'sweole.com

Geotechnical Engineering Construction Materials Testing and Special Inspections GeoEnvironmental Services

www.sweole.com

Location Name Address

4 Bud Way

0 Panther
Drive

0 Panther
Orive

11 Railroad
Square

52 Ash St
4 Bud Way

0 Panther
Drive
0 Panther
Drive
0 Panther
Drive
6 Panther
Orive
0 Panther
Orive
0 Panther
Drive
0 Panther
Drive
0 Panther
Orive
0 Panther
Drive
0 Panther
Drive
0 Panther
Orive
O Panther
Drive
Q Panther
Orive

TOTAL

Unlimitad domestic usage included.

QTy; NPAJNXX BIN
Call Path

4

Data plans dependent on coverage and availability, certain restrictions apply.

Granite Guardian services includes 24x? monitoring and emergency equipment replacement

Complete Coverage ©

One Source, One Bill +

WTN Product
6035943594 EPIK
6035943514 EPIK
6035943515 EPIK
6035943543 EPIK
6035943549 EPIK
6035943551 EPIK
6035943553 EPIK
6035943507 EPIK
6035943508 EPIK
60359943509 EPIK
6035943511 EPIK
6039943512 EPIK
6035943513 EPIK
6095943501 EPiK
6035943602 EPIK
6035943503 EPIK
6035943504 EPIK
6038943505 EPIK
6035943506 EPIK

Support 24/7

Line
Charge

$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34,95
$34.95
$34.95
$34.95

$34.95

Non Pub
Listing

$0.00

$0.00

$0.00

$0.00

$6.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

500 MB
{included)

$0.00
$0.00
$0.00
$0.00
$6.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00

Guardian
(included)

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00

Total

$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95
$34.95

$34.95

$2,586.30

Granitenet.com

Ly

866.847.1500

=" 18-0204 M
==SWCOLE February 21, 2018

lao VV o Ne
OWA EN GINEERINGING.

Concrete
e Perform tests for air and mix temperatures, slump and air content during
placement
e Cast strength test specimens and test for compressive strength

We will provide reports of field observations and testing directly to the client, with copies
forwarded to the Engineer and Owner or as requested. The project will be serviced
from our Manchester, New Hampshire office. Our project manager will be Andrew
Michaud he can be reached at 603-716-2111 or amichaud@swcole.com.

REPORTS

We will provide reports of field observations and testing on a daily basis directly to the
client, with copies forwarded to the engineer and building official as requested by the
client. Test reports will be transmitted in a timely fashion. Delivery of our reports will be
done via email (in .pdf format).

It should be understood by the client and others providing services on this project that
the scope of observations and testing performed by S.W.COLE are for the use of our
client and are not a substitute for the quality control requirements of the contractor and
others.

We understand S.W.COLE does not have the authority to accept or approve any work
performed by contractor(s), and that the general contractor has full responsibility for the
project including means and methods, schedule, safety, completeness, and quality in
accordance with the project contract specifications.

SCHEDULE

We anticipate that our services will be needed on a part time basis as scheduled by the
client or their designated representative. Richard Smith is responsible for field
scheduling. He can be reached at 603-716-2111 or rsmith@swcole.com. We request
24 hours notice for scheduling of field services.

7=5 18-0204 M
==SWC LE February 21, 2018
WA ENG INEDRING G.INC.

BUDGET AND COMPENSATION
S.W.COLE will charge for our services in accordance with our Charge Rate Schedule
(Attachment A). We have prepared a budget estimate (Attachment A-1)

TERMS AND CONDITIONS

This Proposal is issued pursuant to, and in accordance with the terms of an Agreement for
Professional Services entered into by and between S.W.COLE and Hoyle, Tanner &
Associates, Inc.

Very truly yours,
S. W. COLE ENGINEERING, INC.

Ll WC

Andrew A. Michaud
Construction Services Manager

es ‘a3
qo. W.COLE

ENGINEERING, INC.

COST ESTIMATE

PROJECT NAME:

Heritage Rail Trail Connection to Mine Falls Park

CLIENT: Hoyle, Tanner & Associates
PROJECT NO: 18-0204
DATE: 2/21/2018
PROJECT MANAGER: A. Michaud
ESTIMATED SUBTOTAL §$ §,225
ESTIMATED TOTAL WITH 10% CONTINGENCY $ 5,748
TASK Miles | Travel | Time On| Hourly | Trips/v| Mileag | No. of Unit TEST TOTAL] COST TOTAL FIELD | SUBTOTAL
(RND) | Time site Rate | isits * e Tests *| Costtest PERTRIP| TRIPS TOTAL | (including
({RND) COST travel)
FIELD SERVICES
Concrete Testing - Half Day {includes cylinders) 28 1 4 $ 58 6 $ 0.54 30 $ 15.00] $ 450.00 | $ 731$ 439] 3 1,392]$ 2,281
Soil & Aggregate Testing - Half Day (includes gauge) 28 1 8 $ 658 3 $ 0.54 40 $ 7.00] $ 280.00 | $ 731 $ 219]$ 1392/5 1,891
Grain Size Analyisis 2 $3 95.00] 5 190.00 $ 190
Moisture Density Relationship 2 $ 125.00 | $ 250,00 $ 250
Sample Pickups 28 1 0.25 $58 7 $ 0.54 $ 731 $ 512 | $ 102 | $ 613

* ASSUMED VALUES

ATTACHMENT A-1