Nashua Wastewater Treatment Facility -Water Booster Station Upgrades Project -Design Phase Engineering
Woodard & Curran
Total Contract Price
$117,386
AMENDMENT #2
5
» | 4 § 8 @/]gp] ./2
: & = 3 = 3 : 5 é i g 2 q 5 vo i a ital Total Total Total ener
Phase |DES Phase Description = « = & 3 z & - wi 2 3 5 5 a < Hours Direct Indirect Labor Cost| Profit per | Direct Total Fee
F 2 3 2 @ 5 <z : g = £ € g = ¥ per |Labor Cost}Labor Cost Per Phase} Phase Cost per Per Phase
2 z e Sua 3 3 a E q 8 = o Phase | per Phase | per Phase
5 = & Ee $ uw 3 & = $ & Phase
a 5 & a fe
001 Preliminary Design Memo 3 40 & 75 4 135 $4,729 $9,553 $14,282 $1,428 $a $15,710
002 Permitting 8 8 29 $740 $1,495 $2,235 $223 $a $2,458
003 65% Design & 4a 4 30 6.5 55 60 4 30 20 & 265.5 $10,122 $20,445 $30,568 $3,057 $a $33,625
004 Works/Site Visits 14 16 12 8 50 $2,720 $5,494 $8,214 $821 $545 $9,581
00s 90% Design 4 a 40 4 30 6 55 60 4 3D 24 20 a 293 $11,597 $23,426 $35,023 $3,502 so $38,526
006 Incorporate Final Comments 4 g 12 $524 $1,058 $1,582 $158 $0 $1,741
007 PM/Admin 16 10 26 $1,192 $2,408 $3,600 $360 $0 $3,960
008 Survey/Borings 2 2 $114 $2320 $344 $34 $3,207 $3,586
aos Bidding 2 17.5 38 10 67.5 $2,469 $4,985 $7,454 $746 $0 $8,200
Total Hours per Category 20.0 0.0 81.5 148.0 16.0 60.0 12.5 110.0 249.0 10.9 60.0 24.0 40.0 40.0 871.0
Haurly Rates} $82.00 582.00 $57.00 $37.00 $82.00 $45.00 §57,00 $37.00 | $27.00 | $57.00 | $37.00 | $49.00 | $46.00 | $28.00
Total Cost per Category $1,640 $o $4,646 $5,476 $1,312 $2,700 $713 $4,070 | $6,723 $570 $2,220 | $1,176 | $1,840 | $1,120 $34,206 $69,096 | $103,301 | $10,332 $3,752 $117,386
Direct Gearaeal $34,206
Indirect Costs @ 2.02 $69,096)
Subtotal Labor + Indirect $103,302
Profit @ 10% $10,332
Total Labor and Profit $113,634
Sub Consultants
Expenses
Travel $545
Travel - Amend-1 $7
Geotechnical Services $3,200)
sq
Total Expanses and Sub consultants $3,752
