Laserfiche WebLink
Client: South Bend <br />Project: Small Drainage Projects - Garland Circle <br />Project No.: 22-1166 <br />Manhour Budget Principle / Sr Proj MgrSr. Proj Engr / PM/ Sr. ConsultantSr Engr / Sr Dsgr / Sr Surv.Engr / Dsgr / SurvSr Tech /Sr ObservTechnician / ObservorTwo Person Survey CrewOne Person Survey CrewLabor Summary <br />Task Description Total Hrs Total Fee <br />Task 1 Garland Circle - Topo Survey / Drainage Study 4 18 52 20 0 0 34 12 140 17,610$ <br />Task 2 Garland Circle - 50% Design Submittal 4 36 24 38 0 0 0 0 102 11,930$ <br />Task 3 Garland Circle - 100% Design Submittal 6 36 17 35 0 0 0 0 94 11,150$ <br />Task 4 Garland Circle - Bidding Phase 0 10 2 6 0 0 0 0 18 2,110$ <br />Task 5 Garland Circle - Construction Phase 0 8 0 0 0 0 0 0 8 1,000$ <br />Hour Totals 14 108 95 99 0 0 34 12 362 <br />Labor Rate 170.00 125.00 115.00 105.00 100.00 90.00 150.00 125.00 <br />Labor Cost 2,380$ 13,500$ 10,925$ 10,395$ -$ -$ 5,100$ 1,500$ 43,800$ 43,800$ <br />Labor Multiplier 1.000 <br />Labor Total 2,380$ 13,500$ 10,925$ 10,395$ -$ -$ 5,100$ 1,500$ 43,800$ <br />Direct Expenses MileagePer Diem - Lodging/ MealsTask Description mi ea lsum lsum each each each each Total Sub Exp <br />Task 1 Garland Circle - Topo Survey / Drainage Study 320 2 448$ <br />Task 2 Garland Circle - 50% Design Submittal 160 99$ <br />Task 3 Garland Circle - 100% Design Submittal -$ <br />Task 4 Garland Circle - Bidding Phase -$ <br />Task 5 Garland Circle - Construction Phase -$ <br />Totals 480 2 -$ -$ -$ -$ -$ -$ <br />Expense Rate 0.62$ 125.00$ 1.10 1.10 1.10 0.00 0.00 0.00 <br />Subconsultant Expenses 298$ 250$ -$ -$ -$ -$ -$ -$ 548$ <br />Total Direct Expenses 548$ <br />Total Labor Expenses 43,800$ <br />Total Project Fee 44,348$ <br />22-1166 South Bend - Small Drainage Projects - Garland Cir 09-01-22 3 of 3