Laserfiche WebLink
i <br />TKDA <br />Project Fee Estimate <br />Client: <br />City of Arden Hills <br />Date: <br />11/4/2024 <br />Project: <br />12025 CIPP Lining <br />By: <br />-PP <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 />Task <br />Design <br />Project Coordination (1 City Council Mtgs, Coordination, Project <br />Management) <br />12 <br />12 <br />$ 2,784 <br />Review Televising report <br />40 <br />40 <br />$ 6,320 <br />GIS Location Maps <br />1 <br />8 <br />24 <br />2 <br />35 <br />$ 4,074 <br />Project Manual <br />2 <br />20 <br />2 <br />4 <br />28 <br />$ 4,422 <br />Bid Form and Cost Estimate <br />1 <br />4 <br />5 <br />$ 514 <br />Advertisement for Bids <br />1 <br />1 <br />$ 89 <br />SUBTOTAL HOURS <br />15 <br />69 <br />28 <br />4 <br />5 <br />121 <br />SUBTOTAL DESIGN COST <br />$ 3,480 <br />$ 10,902 <br />$ 2,492 <br />$ 884 <br />$ 445 <br />$ 18,203 <br />Task 2 <br />Bidding and Construction <br />Quest CDN Coordination <br />4 <br />4 <br />$ 370 <br />Bidder questions / Addenda (if necessary) <br />1 <br />1 <br />$ 241 <br />Bid Opening / Bid Tabulation <br />1 <br />1 <br />2 <br />$ 334 <br />Bid Recommendation Letter <br />1 <br />1 <br />$ 241 <br />Project Communication Letter (to be mailed by the City) <br />1 <br />1 <br />2 <br />$ 334 <br />Contract Doucument Review <br />2 <br />2 <br />$ 329 <br />Shop Drawings <br />4 <br />4 <br />$ 657 <br />Construction Inspection <br />100 <br />320 <br />420 <br />$ 46,051 <br />Payment Applications <br />1 <br />4 <br />1 5 <br />$ 899 <br />Change Requests <br />1 <br />4 <br />1 <br />5 <br />$ 899 <br />Final Payment <br />1 <br />2 <br />3 <br />$ 570 <br />SUBTOTAL HOURS <br />7 <br />116 <br />320 <br />6 <br />449 <br />SUBTOTAL COST <br />$ 1,689 <br />$ 19,061 <br />$ 29,619 <br />$ <br />$ 555 <br />$ 50,924 <br />Expenses: <br />Travel & Subsistence (TS) <br />$ 786 <br />TOTAL HOURS 22 1 185 1 348 1 4 11 570 <br />TOTAL LABOR COST <br />$ 5,169 <br />1 $ 29,963 <br />1 $ 32,111 <br />$ 884 <br />$ 1,000 <br />1 <br />$ 69,127 <br />TOTAL EXPENSES <br />$ 786 <br />TOTAL PROJECT <br />$ 69,913 <br />TOTAL (ROUNDED) <br />$ 70,000 <br />