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 />DIRECT LABOR <br />Bidding & Construction Phase Services <br />Attend Preconstruction Conference 2025 2 2 4 $296.17 <br />Answer Contractor Questions 2025 4 8 12 $902.62 <br />Project Coordination 2025 8 8 16 $1,184.69 <br />Questions during construction 2025 4 8 12 $902.62 <br />Shop Drawing Review 2025 8 8 $620.54 <br />Subtotal, Final Tracings 0 18 34 0 0 0 0 0 0 52 $3,907 <br />Total Hours ECI 0 18 34 0 0 0 0 0 0 52 $3,906.65 <br />Average Rate (2023)$0.00 $64.33 $70.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Average Rate (2024)4.7%$0.00 $67.35 $74.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Average Rate (2025)4.7%$0.00 $70.52 $77.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Average Rate (2026)4.7%$0.00 $73.83 $81.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br /> $3,906.65 <br />185.29% $7,238.63 <br />$11,145.28 <br />9.0% $1,003.07 <br />0.46% $17.97 <br />$12,166.32 <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:$12,200.00 <br />FCCM @ <br />Total Labor Cost <br />Total Direct Expense Cost and Subconsultant Fees <br />Engineering Intern <br />II <br />Engineering <br />Designer II <br />Total Direct Labor Cost <br />Overhead @ <br />Labor + Overhead <br />Profit @ <br />BIDDING & CONSTRUCTION PHASE SERVICES <br />2201235 <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 />Engineering Intern <br />III <br />X:\Production\Files\2023\123-3013\Proposal\Draft Proposal\Fee Estimate\working\Des 2201235 Combined Fee Justification.xlsx