Laserfiche WebLink
Project Name:South Bend River West - Western Avenue <br />Client:City of South Bend, IN <br />Des. No.: <br />RFP No.:N/A <br />Lochgroup Project No.:121-3067 <br /> TOTAL TOTAL <br />TASK DESCRIPTION HOURS DOLLARS <br /> / TASK / TASK <br />DIRECT LABOR <br />Preliminary Plans <br />Preliminary Lighting Modelling 2025 2 12 14 $2,216.62 <br />Lighting Model Exhibits 2025 2 16 18 $2,803.18 <br />Lighting Plan Sheet Development 2025 3 10 13 $2,151.81 <br />Lighting Detail Sheets 2025 2 2 $293.28 <br />Prelim Qtys (create pay item calc sheets)2025 2 2 $293.28 <br />QA/QC 2025 2 2 $561.56 <br />SUBTOTAL: Preliminary Plans 2 7 42 0 0 0 0 0 51 $8,319.73 <br />Final Plans <br />Final Lighting Plan Sheets 2026 2 10 12 $2,000.27 <br />Lighting Model Revisions and Data Extraction for Plans 2026 1 1 2 $390.11 <br />Wire/Breaker Size and Voltage Drop Calcs 2026 4 4 $610.02 <br />SUBTOTAL: Final Plans 0 3 15 0 0 0 0 0 18 $3,000.41 <br />Total Hours ECI 2 10 57 0 0 0 0 0 69 $11,320.14 <br />Average Unburdened Rate (2025)$280.78 $228.47 $146.64 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Average Unburdened Rate (2026) 4.0%$292.01 $237.61 $152.51 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Average Unburdened Rate (2027) 4.0%$303.69 $247.11 $158.61 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Average Unburdened Rate () 4.0%$315.84 $257.00 $164.95 $0.00 $0.00 $0.00 $0.00 $0.00 <br /> $11,320.14 <br />$11,320.14 <br />DIRECT EXPENSES No. Unit No. Unit Rate <br />Mileage (Site) Trips x Mi./Trip x $0.67 $0.00 <br />Mileage (On-Site Miles) Trips x Mi./Trip x $0.67 $0.00 <br />Mileage (LDO) Trips x Mi./Trip x $0.67 $0.00 <br />$0.00 <br />TOTAL FEE: $11,400.00 <br />Total Direct Labor Cost <br />Total Labor Cost <br />Total Direct Expense Cost <br />Lighting Design <br />STAFF HOURS BY CLASSIFICATION <br />Rate <br />Year <br />Senior <br />Project <br />Manager II <br />Senior <br />Engineer I <br />Project <br />Engineer I <br />Page 1 of 1