Laserfiche WebLink
Exhibit B-Fee Estimate <br /> Edgewater Creek Bridge Replacment <br /> Perteet <br /> Role Role Role Role Role Role Role Role Role Role Role Role Role Role Role <br /> Sr. Lead Lead Lead Sr. Lead Cult Res Cult Res Cult Res <br /> Title Principal Associate En/M r En ineer III Engineer II Tech/Desi n Tech/Design Associate Planner/Mgr Planner II Specialist II Specialist II Specialist! Accountant <br /> P 9 9 9 9 9 9 9 P P <br /> Est.Direct Labor Rate $ 100.11 $ 74.68 $ 51.45 $ 48.56 $ 37.28 $ 49.44 $ 38.50 $ 76.22 $ 44.50 $ 44.29 ...$ 36.57 $ 37.00 $ 30.00 $ 45.68 <br /> Task Name <br /> 1 Project Management 4 0 29 0 0 0 0 0 0 0 0 0 0 9 <br /> 1.2 Consultant Team Meetings 2 12 <br /> 1.3 Monthly Progress Reports&Invoicing 9 9 <br /> 1.4 Design Team Management 2 8 <br /> 4 Environmental Permitting 0 0 0 0 0_ 0 0 48 8 8 40 16 8 0 <br /> 4.2 NEPA/SEPA Documentation 24 8 8 40 16 8 <br /> 4.6 Extra Services-ESA 4(d)&Shoreline Assistance 24 <br /> 11 Civil,Roadway&Drainage Design 0 2 0 8 0 0 0 0 0 0 0 0 0 0 <br /> 11.1 Stormwater Analysis 2 8 <br /> 11 Additional Design Services 0 12 24 52 24 24 12 0 0 0 0 0 0 0 <br /> 11.2 Detention Pipe 8 4 16 12 _ <br /> 11.3 HDPE Conveyance Pipe Daylight Design 4 20 4 <br /> 11.4 Pre-Ad Ready Plans and Opinion of Cost 20 16 24 8 12 <br /> Total Hours 4 14 53 60 24 24 12 48 8 8 40 16 8 91 <br /> Percent of Total 1% 4% 16% 18% 7% 7% 4% 15% 2% 2% 12% 5% 2% 3% <br /> LABOR COSTS Total Direct Salary Cost(2022 dollars) $ 16,704.49 <br /> Assumed Salary Escalation @14.00% I $668 <br /> Adjusted Direct Salary Cost= $17,372 <br /> Overhead Cost @ 196.48% $34,133 <br /> Fee(as percent of Direct Salary Cost+Overhead)@ 27.60% $5,151 <br /> Total Adjusted Labor Cost $56,656 <br /> OTHER DIRECT COSTS(ODC) Quantity Unit Price Total Cost <br /> Travel(mileage,carshare,parking) 80 $0.585 $47 <br /> Reproduction $0 <br /> Other(parking) $10 $0 <br /> Total Non-Salary Costs $47 <br /> Total Consultant Cost $56,703 <br /> File:Edgewater Bridge Replacement-TranTech Draft Budget for Sup.No.1-06-27-22.xls Date:6/27/2022 Page 1 of 1 <br />