Laserfiche WebLink
Name of Project <br />County <br />FPN: <br />FAP No.: <br />ATTACHMENT A <br />ESTIMATE OF WORK EFFORT AND COST - PRIME CONSULTANT <br />Bowman - Indian River County 58th Ave Plan Revisions <br />Indian River <br />4371 <br />NA <br />Consultant Name: LTG Inc. <br />Consultant No.: enter consultants proj. number <br />Date: 6/1/2019 <br />Estimator: insert name <br />Staff Classification <br />Total Staff <br />Hours From <br />"SH <br />Summary- <br />SR Project <br />Manager <br />9 <br />Chief Engineer <br />Project <br />Engineer <br />g <br />SR Designer <br />SR Engineer <br />Intern <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />SH <br />By <br />Activity <br />Salary <br />Cost By <br />Activity <br />Average <br />Rate Per <br />Task <br />5185.00 <br />$235.00 <br />5115.00 <br />5105.00 <br />5105.00 <br />5185.00 <br />$130.00 <br />$0.00 <br />60.00 <br />50.00 <br />50.00 <br />50.00 <br />3. Project General and Project Common Tasks <br />10 <br />10 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />10 <br />$1,850 <br />$185.00 <br />19: Signing & Pavement Marking Analysis - <br />44 <br />4 - <br />0 <br />31 <br />9 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />- 44 <br />$5,250 - <br />5119.32 • <br />20. Signing & Pavement Marking Plans <br />201 <br />0 <br />8 <br />11 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />20 <br />52,260 <br />$113.00 <br />21. Signalization Analysis <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />• 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />$0 <br />#DIV/0! <br />22. Signalization Plans <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />$0 <br />#DIV/0! <br />Total Staff Hours <br />74 <br />15 <br />0 <br />39 <br />20 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />74 <br />59,360.00 <br />Geotechnical Field and Lab Testing <br />Total Staff Cost <br />52,775.00 <br />$0.00 <br />$4,485.00 <br />$2,100.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />50.00 <br />$0.00 <br />50.00 <br />$0.00 <br />50.00 <br />$9,360.00 <br />$126.49 <br />4371.00_6-01-19 IRC 581h Ave Plan Revisions fee Revised <br />Fee Sheet - Prime Page 1 of 6 <br />Check = $9,360.00 <br />SALARY RELATED COSTS: <br />$9,360.00 <br />OVERHEAD: • 1 <br />0% • <br />$0.00 <br />OPERATING MARGIN: <br />0% <br />$0.00 <br />FCCM (Facilities Capital Cost Money): <br />0.00% <br />$0.00 <br />EXPENSES: 1 <br />0.00%$0.00 <br />Survey (Field - if by Prime) <br />0 <br />4 -person crew <br />days @ <br />$ - <br />/ day <br />50.00 <br />SUBTOTAL ESTIMATED FEE: <br />- <br />$9,360.00 <br />Subconsultant: <br />Enter Name Sub 1 <br />. <br />$0.00 <br />Subconsultant: <br />Sub 2 <br />$0.00 <br />Subconsultant: <br />Sub 3 <br />$0.00 <br />Subconsultant: <br />Sub 4 <br />50.00 <br />Subconsultant: <br />Sub 5 <br />$0.00 <br />Subconsultant: <br />Sub 6 <br />$0.00 <br />Subconsultant: <br />Sub 7 <br />90.00 <br />Subconsultant: <br />Sub 8 <br />-$0.00 <br />Subconsultant: <br />Sub 9 <br />$0.00 <br />Subconsultant: <br />Sub 10 <br />$0.00 <br />Subconsultant: <br />Sub 11 <br />$0.00 <br />Subconsultant: <br />Sub 12 <br />$0.00 <br />SUBTOTAL ESTIMATED FEE: <br />- <br />59,360.00 <br />Geotechnical Field and Lab Testing <br />. . <br />$0.00 <br />SUBTOTAL ESTIMATED FEE: <br />$9,360.00. <br />Optional Services <br />$0.00 <br />GRAND TOTAL ESTIMATED FEE: <br />59,360.00 <br />56 <br />6/1/2019 3:30 PM <br />