Laserfiche WebLink
rmi <br />Mi.1 <br />TKDA <br />Project Fee Estimate <br />Client: <br />JCity of Arden Hills <br />Date: <br />9/11/2023 <br />Project: <br />12024 CIPP Lining <br />By: <br />LPP <br />Task <br />Task Description <br />Estimated Person Hours Required <br />Total Hours <br />Total Dollars <br />Sr Reg Eng <br />Reg Eng <br />ES I <br />Reg Eng <br />Tech II <br />Billing Rate/Hr x Multiplier <br />$ 211 <br />$ 135 <br />$ 79 <br />$ 203 <br />$ 81 <br />Billing Rate/Hr x Multiplier <br />$ 219 <br />$ 140 <br />$ 82 <br />$ 211 <br />$ 84 <br />Task 1 <br />Design <br />Project Coordination (1 City Council Mtgs, Coordination, Project <br />Management) <br />12 <br />12 <br />$ 2,532 <br />Review Televising report <br />40 <br />40 <br />$ 5,400 <br />GIS Location Maps <br />1 <br />8 <br />24 <br />2 <br />35 <br />$ 3,593 <br />Project Manual <br />2 <br />20 <br />2 <br />4 <br />28 <br />$ 3,852 <br />Bid Form and Cost Estimate <br />1 <br />4 <br />5 <br />$ 451 <br />Advertisement for Bids <br />1 <br />1 <br />$ 81 <br />SUBTOTAL HOURS <br />15 <br />69 <br />28 <br />4 <br />5 <br />121 <br />SUBTOTAL DESIGN COST <br />$ 3,165 <br />$ 9,315 <br />$ 2,212 <br />$ 812 <br />$ 405 <br />$ 15,909 <br />Task 2 <br />Bidding and Construction <br />Quest CDN Coordination <br />4 <br />4 <br />$ 337 <br />Bidder questions / Addenda (if necessary) <br />1 <br />1 <br />$ 219 <br />Bid Opening / Bid Tabulation <br />1 <br />1 <br />2 <br />$ 304 <br />Bid Recommendation Letter <br />1 <br />1 <br />$ 219 <br />Project Communication Letter to be mailed by the City) <br />1 <br />1 <br />2 <br />$ 304 <br />Contract Doucument Review <br />2 <br />2 <br />$ 281 <br />Shop Drawings <br />4 <br />4 <br />$ 562 <br />Construction Inspection (Assume 40 Days of Inspection) <br />100 <br />320 <br />420 <br />$ 40,331 <br />Payment Applications <br />1 <br />4 <br />5 <br />$ 781 <br />Change Requests <br />1 <br />4 <br />5 <br />$ 781 <br />Final Payment <br />1 <br />2 <br />3 <br />$ 500 <br />SUBTOTAL HOURS <br />7 <br />116 <br />320 <br />6 <br />449 <br />SUBTOTAL COST <br />$ 1,536 <br />$ 16,286 <br />$ 26,291 <br />$ <br />$ 505 <br />$ 44,618 <br />Expenses: <br />Travel & Subsistence (TS) <br />$ 786 <br />TOTAL HOURS 22 1 185 1 348 1 41 111 570 <br />TOTAL LABOR COST <br />$ 4,701 <br />$ 25,6011 <br />$ 28,503 <br />1 $ 812 <br />1$ 910 <br />1 <br />$ 60,527 <br />TOTAL EXPENSES <br />$ 786 <br />TOTAL PROJECT <br />$ 61,313 <br />TOTAL (ROUNDED) <br />$ 61,400 <br />