Laserfiche WebLink
Project:Coal Line Trail, Phase III <br />Client:City of South Bend <br />Des. No. <br />RFP No.:N/A <br />Lochgroup Project No.:123-3013 <br /> TOTAL TOTAL <br />TASK DESCRIPTION HOURS DOLLARS <br /> / TASK / TASK <br />Engineering Intern <br />III <br />Engineering Intern <br />II <br />2201235 <br />TRAIL LANDSCAPE ARCHITECTUE <br />Engineering <br />Designer II <br />STAFF HOURS BY CLASSIFICATION <br />Rate Year Senior Project <br />Manager II <br />Senior Project <br />Manager I <br />Senior Landscape <br />Architect <br />Project Engineer <br />III <br />Project Engineer <br />I <br />Final Tracings <br />Revise Plans per Stage 3 Review 2025 1 4 8 8 20 41 $1,962.71 <br />Final Constr. Cost Est. & Final Est. of Quant. 2025 1 2 2 5 $314.82 <br />Final Special Provisions 2025 1 2 2 5 $307.96 <br />QA/QC 2025 4 4 2 10 $767.26 <br />ERMS Submission Documentation 2025 8 4 12 $728.76 <br />Subtotal, Final Tracings 4 15 10 0 10 14 0 20 0 73 $4,082 <br />Total Hours ECI 22 59 107 0 138 267 0 262 0 855 $40,832.47 <br />Average Rate (2023)$75.27 $64.33 $70.76 $0.00 $40.67 $37.54 $0.00 $40.87 $0.00 <br />Average Rate (2024)4.7%$78.81 $67.35 $74.09 $0.00 $42.58 $39.30 $0.00 $42.79 $0.00 <br />Average Rate (2025)4.7%$82.51 $70.52 $77.57 $0.00 $44.58 $41.15 $0.00 $44.80 $0.00 <br />Average Rate (2026)4.7%$86.39 $73.83 $81.21 $0.00 $46.68 $43.09 $0.00 $46.91 $0.00 <br /> $40,832.47 <br />185.29% $75,658.48 <br />$116,490.94 <br />9.0% $10,484.18 <br />0.46% $187.83 <br />$127,162.96 <br />DIRECT EXPENSES No. Unit No. Unit Rate <br />Mileage (South Bend to Project Site)Trips x Mi./Trip x $0.49 $0.00 <br />Mileage (Fort Wayne to Project Site)Trips x Mi./Trip x $0.49 $0.00 <br />Lodging Rooms x Nights x $110.00 $0.00 <br />Per Diem Staff x Days x $41.00 $0.00 <br />Printing & Postage $0.00 <br />SUBCONSULTANT FEES <br />$0.00 <br />TOTAL FEE:$127,200.00 <br />Total Direct Expense Cost and Subconsultant Fees <br />Total Direct Labor Cost <br />Total Labor Cost <br />Overhead @ <br />Labor + Overhead <br />Profit @ <br />FCCM @ <br />X:\Production\Files\2023\123-3013\Proposal\Draft Proposal\Fee Estimate\working\Des 2201235 Combined Fee Justification.xlsx