|
Phone:Phone:Phone:Phone:
<br />JOB TITLE: City of Pleasanton, S-14 Lift Station DATE:
<br />CLIENT:City of Pleasanton Public Works Department, Engineering Division
<br />SM Saklaen <ssaklaen@cityofpleasantonca.gov>
<br />Description of Services: Construction Services
<br />Construction Services
<br />Task Description
<br />Principal
<br />Engineer
<br />Senior
<br />Engineer
<br />Senior
<br />Designer
<br />Junior
<br />Designer
<br />Associate
<br />Designer cost per task
<br />1 Bid Services 0 8 4 0 0 $2,640.00
<br />2A Meetings and PM 2 each 8 2 8 0 0 $4,020.00
<br />2B Respond to RFIs 3 each 2 3 12 3 0 $4,105.00
<br />2C Change Order Documents 1 each 2 2 8 4 0 $3,250.00
<br />2D Submittal Reviews 8 each 4 10 40 0 0 $11,280.00
<br />2E Factory Testing 1 days 1 2 8 0 0 $2,305.00
<br />2F Site Visit (by City)1 visits 1 2 7 0 0 $2,105.00
<br />2G Witness Testing 2 days 2 5 18 0 0 $5,240.00
<br />2H Inspection and Punchlist 1 revs 1 2 8 0 0 $2,305.00
<br />2I As Built Drawings 1 0 4 6 0 $2,095.00
<br />2J Arc Flash Labels (not included)0 0 0 0 0 $0.00
<br />2K Contingency 2 3 12 0 6 $4,390.00
<br />Travel Expense and Per Diem $1,050.00
<br />Subtotal Hours 24 39 129 13 6
<br />Hourly rate per discipline $245 $230 $200 $175 $135
<br />Total cost per discipline $5,880 $8,970 $25,800 $2,275 $810 $44,785.00
<br />Description of Services: Programming Services
<br />Programming Services
<br />Task Description
<br />Principal
<br />Engineer
<br />Senior
<br />Engineer
<br />Senior
<br />Designer
<br />Junior
<br />Designer
<br />Associate
<br />Designer cost per task
<br />3A SCADA Manage Implementation 0 2 3 0 0 $1,060.00
<br />3B SCADA Database definition 0 2 6 0 0 $1,660.00
<br />3C SCADA Screen Graphic Design 0 7 21 0 0 $5,810.00
<br />3D SCADA Configure Alarm Notification 2 0 6 0 0 $1,690.00
<br />3E SCADA Configure Historian 0 2 6 0 0 $1,660.00
<br />3F SCADA Configure Networking (by City) 0 0 0 0 0 $0.00
<br />3G SCADA Startup and Testing 2 0 16 0 0 $3,690.00
<br />4A PLC Control Strategy 1 3 0 0 0 $935.00
<br />4B PLC Database definition 0 3 1 0 0 $890.00
<br />4C PLC Programming 7 28 7 0 0 $9,555.00
<br />4D PLC Factory Testing 1 3 3 0 0 $1,535.00
<br />4E PLC Startup and Testing 2 20 5 0 0 $6,090.00
<br />5A Operator Int. Screen Graphic Design 0 12 4 0 0 $3,560.00
<br />5B Operator Int. Database definition 0 3 1 0 0 $890.00
<br />5C Operator Int. Factory Testing 1 3 3 0 0 $1,535.00
<br />5D Operator Int. Startup and Testing 2 4 4 0 0 $2,210.00
<br />6 Electronic O&M Manual including backup 0 2 6 0 0 $1,660.00
<br />7 Operational Training 0 2 2 0 0 $860.00
<br />8 Warranty Support (1 yr. included)0 0 0 0 0 $0.00
<br />9 Contingency 0 8 8 0 0 $3,440.00
<br />Travel Expense and Per Diem $1,650.00
<br />Subtotal Hours 18 104 102 0 0
<br />Hourly rate per discipline $245 $230 $200 $175 $135
<br />Total cost per discipline $4,410 $23,920 $20,400 $0 $0
<br />Total Costs
<br />Individual tasks cost are approximate and some cost shifting between tasks or disciplines may be necessary
<br />Subtotal Costs
<br />4
<br />4
<br />42
<br />7
<br />27
<br />16
<br />4
<br />We will coordinate, program, test, start-up, commission, and warranty the programming for this project. We have estimated the quantity of hours for
<br />each task based on experience with similar projects. Occasionally, project circumstances require more attention than anticipated. If the project
<br />requires more effort than allocated, additional budget may be required.
<br />10
<br />8
<br />4
<br />0
<br />224
<br />23
<br />16
<br />FRISCH ENGINEERING, INC.FRISCH ENGINEERING, INC.FRISCH ENGINEERING, INC.FRISCH ENGINEERING, INC.
<br />Electrical ContractorElectrical ContractorElectrical ContractorElectrical ContractorConsulting Electrical Engineers and ProgrammersConsulting Electrical Engineers and ProgrammersConsulting Electrical Engineers and ProgrammersConsulting Electrical Engineers and Programmers
<br />13405 Folsom Blvd., Unit 60013405 Folsom Blvd., Unit 60013405 Folsom Blvd., Unit 60013405 Folsom Blvd., Unit 600 C-10 Lic #1025671C-10 Lic #1025671C-10 Lic #1025671C-10 Lic #1025671
<br />2/19/2025
<br />PROFESSIONAL ENGINEERING SERVICES COST ESTIMATE
<br />Total hours
<br />per task
<br />7
<br />5
<br />8
<br />28
<br />$50,380.00
<br />11
<br />54
<br />11
<br />18
<br />12
<br />20
<br />16
<br />11
<br />8
<br />8
<br />0
<br />18
<br />Electrical Engineering Discipline
<br />Folsom, CA 95630Folsom, CA 95630Folsom, CA 95630Folsom, CA 95630 (916) 353-1025(916) 353-1025(916) 353-1025(916) 353-1025
<br />Total hours
<br />per task
<br />We will perform the following services to the extent possible limited only by the budget of hours and costs. We have estimated the quantity of hours for
<br />each task based on experience with similar projects or as directed. Occasionally, project circumstances require more attention than anticipated. If the
<br />project requires more effort than allocated, additional budget may be required.
<br />Electrical Engineering Discipline
<br />10
<br />$95,165.00
<br />25
<br />Subtotal Costs
<br />211
<br />0
<br />Pleasanton S-14 SLS Frisch 3-3 CM cost.xlsx Quote 2/19/2025
<br />Exhibit4A
<br />Page 191 of 348
|