Finance Committee

Doc #: PCO8
Ref. Document:
PROJECT NAME: Date: 9-Jan-20
Nashua Primary Tank Upgrades
PROJECT NO: 181016
PHASE
COST SUMMARY SHEET
PLC Processor Upgrade
A Nic Labor (Recap Sheet): $0.00
B WiC Materials, & Equipment (Recap Sheet): $0.00
c MC Fee (A x 15%) + (B x 15%): $0.00
DB Subtotal MIC Work (A+B+C): 75 -
E Total Subcontractors (Below): $2,725.50
F MC Mark-up on Subconiractor Work (5%, 7.5% or 16%): | $ 237.00
G Bond (1%} and General Liability (1%): $59.25
Total Proposal (D+E+F+G): $ 3,021.75

Roadway Excavators Inc. » | Estimate 1968
Derry NH 03038 De
603-235-3740

Roadwayexcavates@ aol.com
Estimate To

Methuen Construction
Don Reynolds

Property Address

2 Sawmill st Nashua NH.

Quantity | Description; & , - Amount

° Additional electrical trenches due to
interference with other underground utilities. 3500.00

Bid Proposal for Nashua, NH - 6" Material

METHUEN CONSTRUCTION CO INC
Bid Date: 12/28/2019
Core & Main 1151853

Core & Main

83 Progress Ave
Springfield, MA 01104
Phone: 413-732-8406
Fax: 413-732-8411

Seq# Qty Bescription

Units Price Ext Price

QO 6 N12 AASHTO STIB SOLID. 20' DUAL. WALL 0615002018

: Branch Terms:

0.00 :

‘Jotal =: 137.34

CB-1, Credit DMH-1.

Relocate Electrical Building Deductions

Scope: Credit Note 3 (Abandon LPA). Credit Note 2 Hydrant is special order and is not returnable. Credit

Electrical Building Relocation

Scope: Original excavation to find unknown electrical duct bank. Re-Excavation for new location of building and New utility trench
locations, Core new hele and connect drainage to existing storm drain structure. Remove existing siairs (Reinstall of stairs is not
covered in this PCO). Install new grout between new electrical building and stair tower, Site work costs credits for this PCO include
removing all pavement requested in RFP 4 as well as all Contract pavement (not completed already} shown on contract drawing C-
4

Electrical Building Relocation
Scope: Criginal excavation to find unknown electrical duct bank. Re-Excavation for new location of building and New utility irench
locations. Core new hole and connect drainage to existing storm drain structure. Remove existing stairs (Reinstall of stairs is not
covered in this PCO). Install new grout between new electrical building and stair tower. Site work costs credits for this PCO include
removing all pavement requested in RFP 4 as well as all Contract pavement (not completed already) shown on contract drawing C-
4

eIndustral Doc #: PCO7
ER ICES

PCO# Original Dollar Amount $ Corrected Dollar Amount $ Loss $
(Labor 15% ment 10%, Sub Markun.5%) , abor45% Equioment 45%. Sub Mark 4

PCO # Original Dollar Amount $ Corrected Dollar Amount $ Loss
(Labor 15%, Equbitieht- As, Sub Markup 5%) _ (Labor 3%2etMVipment 15%, Sub Markup 10%) 926. 2
4 3 $4, 089085 $4, $67587 GALIDS
4 $4,010.59 $4,144.53 $229.93

APOTAL 916008

Dan Dudley from NH DES has made the following comments below:

CITY OF NASHBA, NH
PRIMARY LAKR UPGRADES

CHANGE ORDER XO. 3
SUMMARY

GRIGINAL CONTRACT PRICE: PATE OF SUBSTANTIAL COMPLETION

4 F908 ele aie
CONTRACE PRICE TIME PRIQH TOCHANGE ORDER 3 SASL] GR2GN
ri. ies of Audi Deda
POODE ROO Na 3 Cont Re. geet for flrs ing Piura Water Purp ianet feeder 3 ee o dnt
POG POO Nat MCC 2Sgied Suna 5 S344 Tt ots
det Contract Price fnereses of this Change Onder (PCO-47; § Faas ta 4 ane
CONTRACT PRICE? TIME WITH ALL APDROVED S HAGE ORDERS: MASTS ES eleqara

Balancing PCO, Credit Request missed on CO#3

Scope: This PCO reflects the markup loss in PCO's 384, This PCO also includes the $847.85 from PCO#3 which was not included on CO#3. Change Order #3
teflected a (-860,00) in our overail contract, when it should have been a (+847.85). This was noted and approved in an email discussion between Anthony Crespo &
Wiley Litlle 10/25/2049

4-SUPPLEMENTAL COSTS

DESCRIPTION QTy RATE UNIT SUBTOTAL

T DRAWINGS

ITRAVEL

ORAGE
E& WA

PHONE