Search

Attachment A

Fee Summary Sheet
“Basic” and “Additional” Services
Final Engineering Design

Item Fees
ZT, Basic Design Services... cscccsessessecenessesseescssrcseesseecenssoescocseceeessaucescnsuesees $286,340.00

2. Additional Services:

A.l

A.2

A.3

A.4

Geotechnical Analyses & Recommendation..................ccseseseresees S$ 75,000.00
Spot Field SUrVEYS .........ccccecescsecessenseeeesseeeeecenssseessneseceatenersesseenetaes $ 12,000.00
Project Progress MG@tiNgS..........cccccreresssstscesrsersesseesetersreeserneeeteas $ 16,000.00
CM CoOrdinatiion.......cccccccccccsccseescnseerresnsrssesssvessoeessseensssareetseaessassess § 15,000.00

TGV A lerrreseeverssssetecvacrcetinocessesboesyen $404,340.00

Final Engineering Design Proposal 05-11-22

4920

TURNER

GROUP

The H.L. Turner Group Inc.

27 Locke Road Concord, NH 03301

: 603.228.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION WORK HOURS TOTAL
PM Structural PE Sr PD Tc HOURS
Segment 4 - Boardwalk Connector ai! ah
4.1 - Scour, Debris & Ice Loadings 4 16 2 22
4.2 - Structural Design - Pile, Foundation & 4 AG ri 20 70
Structural Details :
4.3 - Final Engineering Plans & Specifications 8 50 4 60 4 126
a a a a a ae 45) te Oe Coe ee ee ee ee ee ee ee —— a a Ga aa0 SPEEA ENE Dy! for Reps! SRPLESEERYS (Til. Shay 2k! yeaa
90 24 218
a a a a a a no oe re oe eve ere cee ee ee ee ee ee ee ee re Oe Pep ees ee ee ee ee ee ee ee ee ee ee ee en ee ee en ee ee ees oe oe
TOTAL HOURS 16 90 24 80 8 218
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 16 $ 150.00 $ 2,400.00
Structural Engineer (Structural) 90 $ 185.00 $ 16,650.00
Project Engineer (PE) 24 $ 130.00 $ 3,120.00
Sr. Project Designer | (Sr PD) 80 $ 105,00 $ 8,400.00
Technical Coordinator (TC} 8 § 100.00 $ 800.00
218] Total Fully Burdened Labor $ 31,370.00
Geotech Subconsultant $ -
Expenses $200
Estimated Direct Costs $ _ 200.00
TOTAL ESTIMATEO COST= $ 31,570.00

The H.L. Turner Group Inc.

27 Locke Road Concord, NH 03301

t: 603.228.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
WORK HOURS TOTAL
ese Desen ETON PM Structural PE Sr PD wT HOURS
Segment 2 - Path & Riverbank Enhancements
2.1 - Substation Riverbank E&S Evaluation 8 24 32
4
ee ee ee ey ey ee ee ee ce ee ee ee ee ee ee ee ee ee ee ees ee ee ee eee ee eee ee ee ee ee
Fe oe as ee eR ee ee ane ee ne en ee ag a en sO meats E32 we
TOTAL HOURS 8 it) 24 0 0 32
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager {PM} 8 $ 150.00 $ 1,200.00
Structural Engineer (Structural) ) § 185.00 $ -
Project Engineer (PE) 24 § 130.00 S$ 3,120.00
Sr, Project Designer | (Sr PD} 0 $ 105,00 $ -
Technical Coordinator (TC) GQ § 100.00 $ -
| 32 | Total Fully Burdened Labor $ 4,320.00
Subconsultant $ -
Expenses i) 100.00
Estimated Direct Costs $ 100.00

P:\4920 VHB - Nashua River Walk\Organization\Proposals\Final Engineering Design Proposai 05-11-22\Final Engineering

Estimate 05-1 1-22,xlsx

TOTAL ESTIMATED COST= $ 4,420.00

1of2

The H.L. Turner Group Inc.

27 Locka Road Concord, NH 03301

: 603.228.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION WORK HOURS TOTAL
PM Structural PE Sr PD re HOURS
Segment 3 - Substation Screening
3.1 - Metal Screening Structure 4 24 ed 40 2 70
3.2 - Foundation Design 8 8
Preliminary (completed) 8 36 2 46
Final Design 8 24 2 34
3.3 - Flood Resillency Evaluation 8 74 2 34
i
oll tee Nee Ae hee Re dee Re TT ie
36 84 24 40 8 192
fs ca nes nes sy ETO SED SEED SP ND GND GD Gems mi mth ms ms sys xp Gu cae cme cre cme cm fms cm we oom fen om am cm if nme mess cs os cf ce oe
TOTAL HOURS 36 84 24 40 8 192
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 36 5 150.00 § 5,400.00
Structural Engineer (Structural) 84 § 185.00 § 15,540.00
Project Engineer (PE} 24 $ 130.00 $ 3,120.00
Sr. Project Designer } (Sr PD) 40 $ 105.00 $ 4,200.00
Technical Coordinator {TC) 8 $ 100.00 $ 800.00
192 Total Fully Burdened Labor $ 29,060.00
Geotech Subconsultant $ -
Expenses $ 150.00
Estimated Direct Costs $ 150.00
TOTAL ESTIMATED COST= $ 29,210.00

27 Locke Road Concord, NH 03301

The H.L. Turner Group Inc.

#: 603.228.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION WORK HOURS yore
PM Structural PE SrPD tis HOURS
Segment 5 - Multi-Use Path Connector Fas
5.1- Erosion & Scour Determination 8 20 F3 at
TOTAL HOURS 8 0 20 0 2 30
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 8 $5 150.00 $5 1,200.00
Structural Engineer (Structural) i) 5 185.00 $
Project Engineer (PE) 20 §$ 130,00 $ 2,600.00
Sr. Project Designer | (Sr PD) 0 $ 105.00 $ -
Technical Coordinator (TC} 2 §$ 100.00 $ 200.00
| 30 } Total Fully Burdened Labor $ 4,000.00
Subconsultant $ :
Expenses $ 100.00
Estimated Direct Costs 5 — 100.00_
TOTAL ESTIMATED COST= $ 4,100.00

27 Locke Road Concord, NH 03301

The H.L. Turner Group Inc.

Nashua Riverfront Development Project

Final Engineering Design

t: 603.228.1122 hiturner.com

5/11/2022
TASK DESCRIPTION WORRIMOURS rer
PM Structural PE Sr PD bin HOURS
Segment 6 - 53 Main Street Boardwalk
6.1 - Pile Redesign 2 24 6 16 2 50
6.2 - Verify 0.00 ft rise 4 24 2 30
6.3 - Structural Detailing 0
6.4 - E&S Evaluation 4 16 2
6.5 - Final Drawings & Specifications 8 40 4 64 4 120
a a a wren panne ana ban “30 “To | 200.
> > a oh o> a a a a oe oe ove we ee ee ee ee ee ee ee ee ee ee ee es ee es es ee ee ee ee ee re ee ee ee ee ee ee es eee ee ee ee
TOTAL HOURS 18 64 so 80 10 222
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 18 $ 150.00 $ 2,700.00
Structural Engineer (Structural) 64 $ 185.00 S 11,840.00
Project Engineer (PE} 50 $ 130.00 $ 6,500.00
Sr. Project Designer | (Sr PD) 80 $ 105.00 $ 8,400.00
Technical Coordinator (TC) 10 $ 100.00 $ 1,000.00
222 Total Fully Burdened Labor $ 30,440.00
Subconsultant $ -
Expenses $ 200.00
Estimated Direct Costs $ 200.00

TOTAL ESTIMATED COST = $ 30,640.00

The H.L. Turner Group Inc.

27 Locke Road Concord, NH 03301: 603.226.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION WORMHCDRS Tore
PM Structural PE Sr PD Tc HOURS
Segment 7 - Riverfront Path Along BAE Property
7.1- Erosion & Scour Determination 8 20 2 30
oe Oe ee ee ee ee eee ee ee ee ee ee ee es ee ee ee ee ee ee ee ee erect 305° Tl
a ee a ee ee ee es ee ee ee ee eee ee ee ee ee ee ee ee ee ee ee ee ee ee ee ee es ee ie ee eet et ee ee ee ees ee ee ees ee ees ee ee oe
TOTAL HOURS 8 0 20 0 2 30

ESTIMATED ENGINEERING COSTS

Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 3 5 150,00 $ 1,200.00
Structural Engineer (Structural) 0 5 185.00 $ -
Project Engineer (PE) 20 S$ 130.00 $ 2,600.00
Sr. Project Designer I (Sr PD) 0) $ 105.00 $ -
Technical Coordinator (TC) 2 $ 100.00 $ 200.00
| 30 | Total Fully Burdened Labor $ 4,000.00
Subconsultant S -
Expenses $ 190.00
Estimated Direct Costs $ 109,00
TOTAL ESTIMATED COST= $ 4,100.00

The H.L. Turner Group Inc.

27 Locke Road Concord, NH 03301

t 603.228.1122

hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION ORC HOURS UN els
PM Structural PE Sr PO Te HOURS
Segment 8 - New River Crossing (Pedestrian Bridge)
8.1 - Bridge Abutment - Floodway "0.00 ft rise" Analysis 8 24 2 34
8.2 - Abutment Relocation and E&S Recommendations 4 16 2 22
iis aE nao Raa beeen eames [hy > JARS [eels GALS Boe AG Meal tae Own y-ai4 oa] cc, et
TOTAL HOURS 12 0 40 0 4 S6
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM)} 12 $ 150.00 $ 1,800.00
Structural Engineer (Structural} 0 § 185.00 $ -
Project Engineer (PE} 40 5 130.00 § 5,200.00
Sr. Project Designer I (Sr PD} 0 5 105.00 $ :
Technical Coordinator (TC) 4 § 100.00 § 400.00
| 56 Total Fully Burdened Labor $ 7,400.00
Subconsultant $ -
Expenses $ 100.00

Estimated Direct Costs
TOTAL ESTIMATED COST =

$ 100.00
¢

7,500.00

The H.L. Turner Group Inc.

27 Locke Road Concord. NH 03301 t: 603.228.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION ALLA Herat
PM Structural PE Sr PD Tc HOURS
Segment 11 - 58-60 Main Street Boardwalk
11.1 - Design Bracket Connections 2 16 2 20
11.2 - Transition Design - Boardwalk to Ramp 2 16 2 20
11.3 - Design - Ramp & Piles 2 24 2 28
11.4 - Riverbank Slope E&S 4 16 2 22
11.5 - Final Drawings & Specifications 8 56 4 80 8 156
Se Ae PY GD A ld ee ey ee Ge ee ee ee ee ee ee ee ee ee ee ee ee ee ee ee ee oe
: 112 20 80 16 246
TOTAL HOURS 18 112 20 80 16 246
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 18 S$ 150.00 bs 2,700.00
Structural Engineer (Structural) 112 $ 185.00 $ 20,720.00
Project Engineer (PE) 20 $ 130.00 $ 2,600.00
Sr. Project Designer | (Sr PD) 80 $ 105,00 $ 8,400.00
Technical Coordinator (TC) 16 $ 100.00 $ 1,600.00
246 Total Fully Burdened Labor $ 36,020.00
Subconsultant $ =
Expenses $ 300.00
Estimated Direct Costs $ 300.00

TOTAL ESTIMATED COST= $ 36,3200)

The H.L. Turner Group Inc.

27 Locke Road Concord. NH 03301 =: 603.226.1122 hiturner.com

Nashua Riverfront Development Project
Final Engineering Design

5/11/2022
TASK DESCRIPTION WORK HOURS TOTAL
PM Structural PE Sr PD Tc HOURS
Segment 12 - Bicentennial Park Renovation
12.1 - Determine Park - 4 Water Street Interface 4 16 4 2 26
12,2 - Design Retaining Wall and Other Foundation
Structures z oa us 2 ad
12.3 - Evaluate River Erosion & Scour at Modified
aaa 4 16 2 22
Retaining Wall
12.4 - Prepare Final Drawings & Specifications 2 16 4 24 2 48
Ge, eee TR eS cease alee ais tz a] esac 20 aaa (Een Sia 140
TOTAL HOURS 12 56 20 44 8 140
ESTIMATED ENGINEERING COSTS
Work Estimated
Hours Hourly Rate Costs
Project Manager (PM) 12 § 150,00 $ 1,800,090
Structural Engineer (Structural} 56 § 185.00 $ 10,360.00
Project Engineer (PE} 20 $ 130,00 $ 2,600.00
Sr. Project Cesigner | (Sr PO} 44 $ 105.00 $ 4,620.00
Technical Coordinator (TC} 8 $ 100.00 $ 800.00
140 Total Fully Burdened Labor $ 20,180.00
Subcaonsultant $ :
Expenses $ 200.00

Estimated Direct Costs $ 200,00
TOTAL ESTIMATED COST = $ 20,380.00