Laserfiche WebLink
Exhibit D-Prime Consultant Cost Computations <br /> Consultant Fee Determination T R A N T E C H <br /> Maple Heights Bridge Seismic Retrofit Project <br /> ild , Engineering LLC <br /> Project Principal Senior Project Staff Staff Resident Senior Admin 2 Total <br /> Manager QA/QC Structural Structural Structural Structural Engineer CAD <br /> Engineer Engineer Engineer2 Engineerl Constructability Tech <br /> Work Element 1-Project Management 24 24 24 72 <br /> Work Element 2-Data Gathering&Site Visit 16 16 <br /> Work Element 7-Concept Design Report(CDR) 16 40 80 60 24 8 24 8 260 <br /> Work Element 8-Plans,Specs,&Estimate(PS&E) 0 <br /> 8.1.60%PS&E 16 24 40 24 24 8 24 160 <br /> 8.2-90%PS&E 16 24 40 24 24 8 24 160 <br /> 8.3-100%PS&E 16 16 24 24 24 8 24 136 <br /> Total Staff Hours 40 88 104 184 132 96 32 96 32 804 <br /> Direct Rates $65.00 $65.00 $62.00 $58.00 $45.00 $36.00 $46.00 $37.00 $22.00 <br /> Total Direct Salary Cost $2,600 $5,720 $6,448 $10,672 $5,940 $3,456 $1,472 $3,552 $704 $40,564 <br /> Total Labor Cost $40,564 <br /> OH at 148.81%of Direct Labor $60,363 <br /> Profit at 28.05%of Direct Labor $11,378 <br /> Total $112,305 <br /> Direct Costs(Mileage,Reproduction,Shipping,etc.) $500 <br /> Subconsultant Costs <br /> Work Element 3-Survey(1 Alliance) $19,528 <br /> Work Element 4-Geotechnical(HWA) $27,260 <br /> Work Element 5-Environmental and Civil Engineering-(Perteet) $68,424 <br /> Work Element 6-Traffic(Gibson) $15,907 <br /> Total Amount Authorized: $243,925 <br /> Management Reserve Fund: $24,000 <br /> Total Amount Authorized: $267,925 <br /> 3/24/2019 Page 1 of 5 TranTech Maple Heights Budget <br />