Page 1 of 2
Cost or Price Summary Format for Sub-agreements Under NH SAG and SRF
Part I: General
Grantee/Loanee Name: City of Nashua
Grant/Loan #: CS-330158-32
Contractor/Subcontractor Name: Wright-Pierce
Proposal Date: 05-20-2021
Contractor/Subcontractor Address:
230 Commercial Way, Suite 301, Portsmouth, NH 03801
Street name and number City/Town
State ZIP
Services Furnished:
Nashua Wastewater Pump Station Upgrades -
Phase 2: Construction Administration, Resident
Services, O&M Manual, Record Drawings, and
Start-up Services
Part Il: Cost Summary
Direct Labor (Specify labor categories) Hours Hourly Estimated Totals
Rate (Est.) Cost
Principal-in-Charge 10 $65.00 $650
Project Manager 80 $60.50 $4,840
Technical Advisor/Sr. Project Engineer 4 $62.00 $248
Lead Project Engineer 810 $45.00 $36,450
Project Engineer 648 $31.00 $20,088
Sr. Project Engineer - Civil 58 §52.00 $3,016
Sr. Project Architect 36 $56.50 $2,034
Sr. Project Engineer - Structural 62 $50.50 $3,131
Project Engineer - Mechanical 30 $45.75 $1,373
Sr. Project Engineer - Instrument. 200 $60.00 $12,000
Sr. Project Engineer - Electrical 180 $56.00 $10,080
CADD Operator 96 $31.00 $2,976
Admin. Assistant 116 $22.00 $2,552
Resident Project Representative 1248 $31.00 $38,688
Direct Labor Total $138,126
Indirect Costs (Specify indirect cost pools.) Rate X Base = Est. Cost
168.7% $138,126 $233,018
Indirect Costs Total $233,018
Other Direct Costs Est. Cost
Transportation $5,455
Resident Services — Transportation allowance $10,950
Travel Costs Total $16,405
Equipment Materials, Supplies (Specify categories.) Qty. Cost Est. Cost
Printing, postage, telephone, fax, etc. 1 $2,937.40 $2,937
Equipment Subtotal $2,937
Subcontracts | Qty. | Cost Est. Cost
Material Testing 50.00
Resident Services 50.00
Subcontractors Subtotal $0.00
Other (Specify categories.) Est. Cost
Other Subtotal $0.00
Other Direct Costs Total $19,342
Total Estimated Cost $390,486
Profit $37,114
Total Price $427,600
**Profit not permitted by City of Nashua on all Other Direct Costs, including subcontractors.
Construction Phase Engineering Rev 9/2020
Pump Stations Upgrades — Phase II
