Laserfiche WebLink
Exhibit B <br /> Lake Chaplain Road Culvert and Embankment Replacement <br /> Total Estimated Fee <br /> Date: 3/29/2016 <br /> For: City of Everett <br /> Project: Lake Chaplain Road Culvert and Embankment Replacement <br /> Task Hours <br /> Task 1 Task 2 Task 3 Task 4 Task 5 Task 6 <br /> Final Analyses 90%Plans Prepare Bidding and Permitting Project <br /> and 30% Bid Limited Support Management <br /> Plans Package Construction <br /> Support <br /> Approx. <br /> Position Classification Total Hours Rate Totals <br /> Principal 2 4 6 x $75.00 = $450 <br /> Associate-Geotechnical 46 20 8 8 6 88 x $58.00 = 5,104 <br /> Associate-Hydrologist 36 20 8 8 6 6 84 x $60.00 = 5,040 <br /> Associate-Biologist 12 12 24 x $64.00 = 1,536 <br /> Environmental 1 65 65 x $38.50 = 2,503 <br /> Staff 3 Engineer 125 40 14 20 199 x $38.00 = 7,562 <br /> Staff 3 Biologist 8 8 x $35.00 = 280 <br /> CAD Designer 49 20 8 6 83 x $42.00 = 3,486 <br /> Admin 2 12 8 2 8 4 34 x $29.00 = 986 <br /> Admin 1 2 4 4 4 14 x $22.00 = 308 <br /> Hours Per Task 272 116 40 36 109 32 0 0 0 605 <br /> Direct Cost Per Task 12178 5340 1870 1704 4483 1680 0 0 0 = $27,255 <br /> Overhead Per Task 25962 11384 3987 3633 9556 3582 0 0 0 OVERHEAD @ 213.19% $58,104 <br /> Profit Per Task 3653 1602 561 511 1345 504 0 0 0 Profit @ 30.00% $8,176 <br /> Task Totals 41793.68 18326.35 6417.65 5847.96 15383.49 5765.59 0.00 0.00 0.00 <br /> Reimbursables: <br /> $0 <br /> 0 <br /> Mileage,Plans Production <br /> and Expenses 900 900 400 500 500 200 3,400 <br /> Subconsultants: <br /> Cultural Resource Study 1.15 x 5000 5,750 <br /> Subtotal Reimbursables and Subconsultants: $9,150 <br /> PREPARED BY: Total Estimate: $102.685 <br /> Debra Overbay,PE <br /> GeoEngineers,Inc. Cross Check: 102685 <br /> 8410 154th Ave NE <br /> Redmond,WA 98052 <br />