Project Name: Redwood Drive and Cypress Ave Pavement Rehab Project Client:
Prepared by: T. Dillenburg Date:
Reviewed by: C. Prairie
Job Number: 12627935 Hours Per Day 10
Working Days 60
LABOR CATEGORY > Resident Construction Project
Engineer Inspector Coordinator
RATE > $340 $285 $285 $210 $150
Task / Item /Hr /Hr /Hr /Hr /Hr
4 6 86 4 44 144 $1,152 $36,172
10 96 12 45 163 $1,304 $40,784
1.3 Permit Compliance, Claims Management 4 12 16 $128 $4,688 600 600 $12,000 $150,600
0 $0 $62,100 $62,100
2 16 16 34 $272 $7,802
36 36 $288 $5,688
44 10 16 70 $560 $17,600
4 22 254 626 157 1063 $15,704 $62,100 $325,434
PROJECT TOTALS $1,360 $6,270 $72,390 $150,600 $23,550 1,063 $15,704 $62,100 $325,434 Contingency (5%) $68 $314 $3,620 $7,530 $1,178 $785 $3,105 $16,599 $1,428 $6,584 $76,010 $158,130 $24,728 1063 $16,489 $65,205 $342,033
EXHIBIT B - PROJECT FEE ESTIMATING SHEET
City of Cotati
November 29, 2023
LABOR COSTS FEE COMPUTATION
*OTHER
DIRECT
COSTS
Sub-Consultants TOTAL FEE TOTAL
HOURS
Proj. Dir. /
QA/QC
Project
Manager
Task 1 - Construction Management and Inspection
1.1 Project Coordination and Meetings
1.2 Document Preparation & Maintaining Project Records (Pay Estimates, CCOs, RFIs, etc.)
1.4 Field Inspection, Photo Documentation, Daily Reports
1.5 Materials Testing
1.6 Public Coordination and Outreach
1.7 Labor Compliance and Funding Reimbursement Invoicing
1.8 Project Close-out and Audit Preparation
SUBTOTAL TASK 1
PROJECT TOTALS (with Contingency)
11/29/2023 Page 1