|
Reid iddleton Estimate of Professional Services
<br /> 728134th Street SW PROJECT: Rotary Park Repairs BY: smk CHKD By:clw 10/23/19
<br /> Everett,WA 98204 CLIENT: City of Everett Parks DATE: 10/15/2019
<br /> (425)741-3800 PROJ.NO: 24-19-913
<br /> (425)741-3900 FAX FILE: H:124Wf1201919131Rotary Park Boat Ramp\Contractt(Rotary Park Renovation RM Fee Proposal 101519.xlsx]:
<br /> Project Project Total Total cv
<br /> Enginee Design Technical Administ Labor Labor '�E Labor&
<br /> Principal r Designer II Technician Writer II rator hours Earnings Computer g r2 Reimb
<br /> Hourly Rate: $250 $170 $135 $135 $130 $115 hrs $12 $ 15%
<br /> Labor Code
<br /> Task
<br /> No. Description $
<br /> Technical Specs 4 12 8 24 3,340 0 0 3,340
<br /> Prepare Submittals 60,90,Final 8 2 10 1,340 0 0 1,340
<br /> Coord,PM,QA/QC 3 10 8 4 25 3,990 0 0 3,990
<br /> Hr Subtotal Task 001 3 32 130 68 10 4 247 34,680 68 816 45 861 35,541
<br /> 002 Permitting Services
<br /> JARPA Drawings 6 16 22 2,970 16 192 192 3,162
<br /> JARPA Application 8 8 1,080 0 0 1,080
<br /> HPA Online App 4 4 540 0 0 540
<br /> SEPA Exempt Letter 4 4 540 0 0 540
<br /> Env Checklist 10 10 1,350 0 0 1,350
<br /> SSDP Application 2 2 270 0 0 270
<br /> Preapp with City 4 4 540 0 45 45 585
<br /> Permit Tracking 12 12 1,620 0 0 1,620
<br /> PM,QA/QC 2 4 2 2 10 1,670 0 0 1,670
<br /> Hr Subtotal Task 002 2 4 50 16 2 2 76 10,580 16 192 45 237 10,817
<br /> 003 DNR Assist
<br /> Answer technical questions 8 1 8 1,080 0 0 1,080
<br /> Hr Subtotal Task 003 0 0 8 0 0 0 8 1,080 0 0 0 0 1,080
<br /> 004 Bid Phase Services
<br /> Answer Questions 2 6 8 1,150 0 0 1,150
<br /> One Addendum 1 2 10 8 4 25 3,540 8 96 96 3,636
<br /> Hr Subtotal Task 004 1 4 16 8 4 0 33 4,690 8 96 0 96 4,786
<br /> 005 Construction Phase Services
<br /> Preconstruction Meeting 6 6 810 0 45 45 855
<br /> Technical Submittals 2 20 22 3,040 0 0 3,040
<br /> RFIs 4 12 16 2,300 0 0 2,300
<br /> Float Manufacturer Visit 8 8 1,360 0 150 150 1,510
<br /> Three site visits 16 16 2,160 0 150 150 2,310
<br /> Punchlist Walkthrough 6 6 810 0 41 41 851
<br /> Telephone Coord Calls 4 12 16 2,300 0 0 2,300
<br /> PM,QA/QC 2 12 _ 10 2 4 30 4,610 0 0 4,610
<br /> Hr Subtotal Task 005 2 30 82 0 2 4 120 17,390 0 0 386 386 17,776
<br /> 1
<br /> TOTAL HOURS 8 70 286 92 18 10 484 68,420 92 1,104 476 1,580 70,000
<br /> •
<br /> SubTotal Cost 2,000 11,900 38,610 12,420 2,340 1,150 _ 68,420
<br /> Percent of Total Hours 2% 14% 59% 19% 4% 2%
<br /> Assumptions Project Duration 20 Wks Avg Wkly $3,500
<br /> Hours and rates shown are for estimating purposes only. The actual number of hours charged to the project and
<br /> personnel used may vary. Hours worked will be billed using the rates,personnel categories,and terms identified TOTAL 70,000
<br /> in Exhibit A.
<br />
|