| Manhours | Cost | Manhours | Cost | Manhours | Cost | Manhours | Cost | Manhours | Cost | Manhours | Cost | Manhours | Cost | Avg Hourly Rate |
|---|
| 4.11 Meetings | | | | | | | | | | | | | | | |
|---|
| A. Design Coordination Meetings (2) | | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
|---|
| B. Design Review Meeting | | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
|---|
| | | | | | | | | | | | | | | |
| Sub-Total Construction Documents | 9 | $ | 1,980.00 | 104 | $ | 18,200.00 | 173 | $ | 23,355.00 | 340 | $ | 37,400.00 | 149 | $ | 14,900.00 |
|---|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| 5.0 Bidding Phase Services | | | | | | | | | | | | | | | |
|---|
| 5.1 Incorporate Airport Comments | | $ | - | $ | - | 2 | $ | 270.00 | 6 | $ | 660.00 | 18 | $ | 1,600.00 | 4 |
|---|
| 5.2 Prepare Addendums | | $ | - | $ | - | 2 | $ | 270.00 | 6 | $ | 660.00 | 12 | $ | 1,200.00 | 4 |
|---|
| 5.3 Assist with Pre-Bid Conference | | $ | - | $ | - | 6 | $ | 810.00 | 6 | $ | 660.00 | 18 | $ | 1,800.00 | 4 |
|---|
| 5.4 Answer Bidders Questions | | $ | - | $ | - | 4 | $ | 540.00 | 8 | $ | 880.00 | | $ | - | 12 |
|---|
| 5.5 Bid Evaluation and Recommendation of Award | | $ | - | $ | - | 4 | $ | 540.00 | 2 | $ | 220.00 | | $ | - | 4 |
|---|
| | | | | | | | | | | | | | | |
| Sub-Total Bidding & Award | 0 | $ | - | 0 | $ | - | 18 | $ | 2,430.00 | 28 | $ | 3,080.00 | 48 | $ | 4,800.00 |
|---|
| | | | | | | | | | | | | | | |
| Total LABOR Cost | 47 | $ | 10,340.00 | 374 | $ | 65,450.00 | 741 | $ | 100,039.00 | 1042 | $ | 114,620.00 | 532 | $ | 53,200.00 |
|---|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Program Verification | $ 45,850.00 | $ 10,564.00 | | | $ 18,000.00 | $ 700.00 | $ 9,814.67 | $ 10,880.63 | $ 892.64 | $ 96,701.94 |
|---|
| Schematic Design (30%) | $ 73,269.00 | $ 26,268.00 | $ 29,425.00 | - | - | $ 2,570.00 | $ 14,261.37 | $ 11,990.33 | $ 9,938.18 | $ 167,721.88 |
|---|
| Design Development (60%) | $ 119,465.00 | $ 60,396.00 | | | - | $ 1,650.00 | | | $ 3,808.66 | $ 185,319.66 |
|---|
| Construction Documents (100%) | $ 95,835.00 | $ 50,226.00 | | | - | $ 2,080.00 | | | $ 8,985.98 | $ 157,126.98 |
|---|
| Bidding & Award | $ 11,270.00 | $ 1,302.00 | | | - | $ 1,500.00 | | | $ 1,904.32 | $ 15,976.32 |
|---|
| Reimbursables | $ 2,500.00 | $ 2,097.50 | $ | - | | | | | | $ 4,597.50 |
|---|
| Total Cost | $ 348,189.00 | $ 150,853.50 | $ 29,425.00 | $ 18,000.00 | $ 8,500.00 | $ 24,076.04 | $ 22,870.96 | $ 25,529.78 | $ 627,444.28 | |
|---|
Page 5
AVCON, INC.