Project
Manager
Project
Engineer
Chief
Estimator Estimator Designer Fees ($)
Design-Builder
Markup on Designer
Fees ($)
$ 192.00 $ 142.00 $ 207.00 $ 147.00 Willdan 5%
1. Meetings and Concepts 80 80 $ $ $ $ 160 26,720.00 32,468.00 1,623.40 60,811.40 Meetings and Concepts SUBTOTAL: 80 80 0 0 160 26,720.00$ 32,468.00$ 1,623.40$ 60,811.40$
2. Handball Courts $ - $ 38,352.00 $ $ 1,917.60 40,269.60 Handball Courts SUBTOTAL: 0 0 0 0 0 -$ 38,352.00$ 1,917.60$ 40,269.60$
3. Basketball Courts $ $ $ $ - 33,084.00 1,654.20 34,738.20 Basketball Courts SUBTOTAL: 0 0 0 0 0 -$ 33,084.00$ 1,654.20$ 34,738.20$
4. Storm Drain Relocation $ - $ 16,900.00 $ $ 845.00 17,745.00 Storm Drain Relocation SUBTOTAL: 0 0 0 0 0 -$ 16,900.00$ 845.00$ 17,745.00$
5. Irrigation System Redesign and Landscape Revisions $ - $ 16,120.00 $ $ 806.00 16,926.00 Irrigation System Redesign and Landscape Revisions SUBTOTAL: 0 0 0 0 0 -$ 16,120.00$ 806.00$ 16,926.00$
6. Playground Redesign and Expansion $ $ $ $ - 13,374.00 668.70 14,042.70 Playground Redesign and Expansion SUBTOTAL: 0 0 0 0 0 -$ 13,374.00$ 668.70$ 14,042.70$
7. MUSCO Lighting $ $ $ $ - 6,096.00 304.80 6,400.80 MUSCO Lighting SUBTOTAL: 0 0 0 0 0 -$ 6,096.00$ 304.80$ 6,400.80$
8. Revisions to the soccer field surface $ - $ 66,472.00 $ $ 3,323.60 69,795.60 Revisions to the soccer field surface SUBTOTAL: 0 0 0 0 0 -$ 66,472.00$ 3,323.60$ 69,795.60$
9. Electrical Redesign (Water Feature, Walkway, courts) $ - $ 20,158.00 $ $ 1,007.90 21,165.90 Electrical Redesign (Water Feature, Walkway, courts) SUBTOTAL: 0 0 0 0 0 -$ 20,158.00$ 1,007.90$ 21,165.90$
10. Communication Redesign $ - $ 5,526.00 $ $ 276.30 5,802.30 Communication Redesign SUBTOTAL: 0 0 0 0 0 -$ 5,526.00$ 276.30$ 5,802.30$
11. Water Feature Addition $ - $ 43,231.00 $ $ 2,161.55 45,392.55 Water Feature Addition SUBTOTAL: 0 0 0 0 0 -$ 43,231.00$ 2,161.55$ 45,392.55$
12. Submittals $ - $ $ - - Pre-Final 24 24 8,016.00$ -$ 8,016.00$ Final 24 24 8,016.00$ -$ 8,016.00$ Submittals SUBTOTAL: 48 48 0 0 96 16,032.00$ -$ -$ 16,032.00$
13. GMP Estimates for Re-Design 40 80 $ 20,040.00 $ $ - 20,040.00 GMP Estimates for Redesign SUBTOTAL: 0 0 40 80 120 20,040.00$ -$ -$ 20,040.00$
13. Permits (Water Feature) 8 40 $ 7,216.00 $ $ - 7,216.00 GMP Estimates for Redesign SUBTOTAL: 8 40 0 0 48 7,216.00$ -$ -$ 7,216.00$
15. Additional Construction Support $ - $ 15,804.00 $ $ 790.20 16,594.20 Additional Construction Support SUBTOTAL: 0 0 0 0 0 -$ 15,804.00$ 790.20$ 16,594.20$ TOTAL: 136 168 40 80 $ $ $ $ 424 70,008.00 307,585.00 15,379.25 392,972.25 $ 392,973.00TOTAL FEE TO REVISE PARK DESIGN:
DESIGN REVISION FEE
Total
Task Hours Total Fee ($)
RCI Labor
Subtotal
($)