Loading...
ST9301-EM030414FEE ESTIMATE FOR SANDY LAKE ROAD REVISIONS 04/14/03 Number of SENIOR PROJECT DESIGN CADD TOTAL Sheets ENGR MCR ENGR TECH~ Sidewalk plan & profile 11 8 6 14 typical sections 4 4 9 13 quantity takeoff/sheets 1 2 6 8 specifications 4 4 cross sections 3 8 4 12 Draina~le ~ Riverchase drainage plan & profile 1 2 4 8 14 roadway plan & profile 1 4 4 8 drainage profiles 1 2 8 9 19 quantity takeoff/sheets 1 2 4 6 Storm Line vs Utility Encasement quantity takeoff/sheets 1 3 specifications 4 Pot Holes for Utilities quantity takeoff/sheets 1 3 specifications 4 Sprinkler Conduit plan & profile 11 3 4 quantity takeoff/sheets 1 2 4 HC Ramps civil details 1 3 6 plan & profile 7 2 8 6 quantity takeoff/sheets 1 2 3 specifications 4 SUBTOTAL HOURS I I I ~4 I 89 I 561 98 SALARY COSTS (IncI. O/H&Profit) $185 ] $115 I 585 $70 SUB-TOTAL DESIGN COST $1,610 $7,565 $3,920 $13,095 Number of SENIOR PROJECT DESIGN CADD TOTAL Sheets ENGR MCR ENGR TECH Lower Profile of roadway plan & profile 4 4 16 10 30 drainage plan & profile 4 8 16 16 40 cross sections 8 4 16 20 40 retaining wall & culvert sheets 3 2 4 4 10 drainage profiles 1 4 16 18 38 quantity takeoff/sheets 1 1 5 6 SUBTOTAL HOURS I I I 23 I 73 1681 164 SUB-TOTAL DESIGN COST $2,645 $6,205 $4,760 $13,610 Project Administration SALARY COSTS (Incl. O/H & Profit) SUB-TOTAL ADMIN COST ~ROJECT DESIGN MCR ENGR 8 8 $115 $85 $920 $680 TOTAL BASIC DESIGN = $29,045 DIRECT COST = $843 TOTAL COST = $29,888 DIRECT COST 04/'14/03 DESCRIPTION UNIT UNIT QTY TOTALS PRICE Auto Mileage $0.34 MILE 200 $68.00 Postage, Couirer, Mail, etc. $50.00 MONTH 2 $100.00 Duplicating Mylar $15.00 SHEET 25 $375.00 Prints $10.00 SHEET 25 $250.00 Copies 11x17 $0.10 SHEET 500 $50.00 TOTAL $843 TOTAL REIMBURSIBLES = $843