Mr. William Keating
COR review
626/26
Detailed review of the fair market value
Claimed Cost | Fair Market Value | Allowable Mark-up** | Work Value Assessment
of Wark of Work scope
$1,109 $640 (includes 15% on MC Work $1,109
materials & 10% on Subs (<$50k)
equipment}* /-£/2% on Subs (#50-
100Ic)
5% on Subs (>100k)
*Market Value Assessment-$1,082 to $1,624 (1/- 20%)
Detailed Review-Schedule
WALDRON ENGINEERING & CONSTRUCTION. INC.
To: William Keating, P.E., Project Engineer, Nashua Wastewater Treatment Facility
From: Jeremy P. Smith, P.E., Waldron Engineering & Construction, Inc.
Date: July 7" , 2020 (revised)
Re: Change Order Request Review 027
NWWTFE Energy Recovery Upgrade Project
Attachments: Methuen Construction PCO-027 Re-coring Stack#2
Mr. Keating:
Doc #: PCO 25
Ref. Document:
PROJECT NAME: Date: 30-Jun-20
Nashua Energy Recovery
PROJECT NO:
PHASE
COST SUMMARY SHEET
Fuel Train Fabrication
A MC Labor (Recap Sheet): $0.00
B MC Materials, & Equipment (Recap Sheet): $287.72
G MC Fee (Ax 15%) + (B x 15%): $43.16
BD Subtotal MC Work (A+B+C): | $ 330.88
E Total Subcontractors (Below): $2,144.00
F McC Mark-up on Subcontractor Work (5%, 7.5% or 10%): | $ 214.40
GS Bond (1%) and General Liability (4%): $53.79
Subcontractor
iMethuern PCO #025
CONSTRUCTION
Subtotal: $2,431.72 $0.00 $2,431.72
GC Work Total Foe - Labor: 15.00% Applies to Labor. $0.00
GC Work Total Fee - Material & Equipment: 13.00% Applies to Other, Matorial, and Equipment. $43.16
GC Subcontractors Wark Fos: 10,00% Appiles to Subcontractor, $294.40
Bond & General Liability: 2.00% Applies te Olkar, Materlal, Gemmitted Costs, Laber, Rental Equipment Relief, Equipment, Subsentractoy, and Burden. 583.78
Geauel Fatal FE TAT AG
mh
ethuen PCO #025
Methuen
CONSTRUCTION
Methuen Construction Co,, inc. Project: 181012 - Nashua Energy Recovery Upgrade
144 Main Street - PO Box 960 2 Sawmill Rd.
Plaistow, New Hampshire 03865 Nashua, New Hampshire 03060
Phone; (803) 328-2229
Prime Contract Potential Change Order #025: Fuel Train Fabrication
Mr. William Keating
COR review
W920
The table below summarizes the total value of the work, which will be assessed value of the work
performed at fair market conditions with no deducts or mark-down %.
The claimed cost of work (take the lower of the higher estimate or the claim)
WALDRON eMisiNcERING & CONSTRUCTION. INC.
. To: William Keating, P.E., Project Engineer, Nashua Wastewater Treatment Facility
From: Jeremy P. Smith, P.E., Waldron Engineering & Construction, Inc.
Date: July 9 , 2020
Re: Change Order Request Review 025
NWWYTF Energy Recovery Upgrade Project
Attachments: Methuen Construction PCO-025 Fuel train re-build
Mr. Keating:
fae Mettuon Doc #: PCO 23
CONSTRUCTION Ref. Document:
PROJECT NAME Date: 30-Jun-20
Nashua Energy Recovery
PROJECT NO: 181012
PHASE
COST SUMMARY SHEET
52U Remote Status Trip Wiring
A MC Labor (Recap Sheet): $0.00
B MC Materials, & Equipment (Recap Sheet): $0.00
c MC Fee (A x 15%) + (B x 15%): $0.00
DB Subtotal MC Work {A+B +C}: | $ “
E Total Subcontractors (Below): $4,564.40
F MC Mark-up on Subcontractor Work (5%, 7.5% or 10%): | $ 405.60
G Bond (1%) and General Liability (1%): $101.40
