Hanson_Professional_Services_Design_Contract_for_Taxiways_C_F.pdf — PaddleOCR-VL (Baidu)

COST PROPOSAL FOR DESIGN AND BIDDING PHASE SERVICES Hanson Professional Services Inc.

Sarasota Bradenton International Airport Hanson Project No.: 20A0103

Project Title: Taxiways C and F Rehabilitation

DIRECT LABOR PROPOSED HOURLY RATE	Senior Pr. Mgr $88.90	Pw Sr. Proj. Engineer $58.67	Pr. Eng. $49.98	Sr. Elec. Eng. $68.71	Designer $31.25	Sr. Tech. $35.07	Admin $31.25	TOTAL HOURS	TOTAL COST
DIRECT SALARY COSTS
	1.0	1.1	1.2	1.3	1.4	1.5	1.6	1.7	1.8
	1.1	1.2	1.3	1.4	1.5	1.6	1.7	1.8	1.9
	1.2	1.3	1.4	1.5	1.6	1.7	1.8	1.9	2.0
	1.3	1.4	1.5	1.6	1.7	1.8	1.9	2.0	2.1
	1.4	1.5	1.6	1.7	1.8	1.9	2.0	2.1	2.2
	1.5	1.6	1.7	1.8	1.9	2.0	2.1	2.2	2.3
	1.6	1.7	1.8	1.9	2.0	2.1	2.2	2.3	2.4
	1.7	1.8	1.9	2.0	2.1	2.2	2.3	2.4	2.5
	1.8	1.9	2.0	2.1	2.2	2.3	2.4	2.5	2.6
	1.9	2.0	2.1	2.2	2.3	2.4	2.5	2.6	2.7
	2.0	2.1	2.2	2.3	2.4	2.5	2.6	2.7	2.8
	2.1	2.2	2.3	2.4	2.5	2.6	2.7	2.8	2.9
	2.2	2.3	2.4	2.5	2.6	2.7	2.8	2.9	3.0
	2.3	2.4	2.5	2.6	2.7	2.8	2.9	3.0	3.1
	2.4	2.5	2.6	2.7	2.8	2.9	3.0	3.1	3.2
	2.5	2.6	2.7	2.8	2.9	3.0	3.1	3.2	3.3
	2.6	2.7	2.8	2.9	3.0	3.1	3.2	3.3	3.4
	2.7	2.8	2.9	3.0	3.1	3.2	3.3	3.4	3.5
	2.8	2.9	3.0	3.1	3.2	3.3	3.4	3.5	3.6
	2.9	3.0	3.1	3.2	3.3	3.4	3.5	3.6	3.7
	3.0	3.1	3.2	3.3	3.4	3.5	3.6	3.7	3.8
	3.1	3.2	3.3	3.4	3.5	3.6	3.7	3.8	3.9
	3.2	3.3	3.4	3.5	3.6	3.7	3.8	3.9	4.0
	3.3	3.4	3.5	3.6	3.7	3.8	3.9	4.0	4.1
	3.4	3.5	3.6	3.7	3.8	3.9	4.0	4.1	4.2
	3.5	3.6	3.7	3.8	3.9	4.0	4.1	4.2	4.3
	3.6	3.7	3.8	3.9	4.0	4.1	4.2	4.3	4.4
	3.7	3.8	3.9	4.0	4.1	4.2	4.3	4.4	4.5
	3.8	3.9	4.0	4.1	4.2	4.3	4.4	4.5	4.6
	3.9	4.0	4.1	4.2	4.3	4.4	4.5	4.6	4.7
	4.0	4.1	4.2	4.3	4.4	4.5	4.6	4.7	4.8
	4.1	4.2	4.3	4.4	4.5	4.6	4.7	4.8	4.9
	4.2	4.3	4.4	4.5	4.6	4.7	4.8	4.9	5.0
	4.3	4.4	4.5	4.6	4.7	4.8	4.9	5.0	5.1
	4.4	4.5	4.6	4.7	4.8	4.9	5.0	5.1	5.2
	4.5	4.6	4.7	4.8	4.9	5.0	5.1	5.2	5.3
	4.6	4.7	4.8	4.9	5.0	5.1	5.2	5.3	5.4
	4.7	4.8	4.9	5.0	5.1	5.2	5.3	5.4	5.5
	4.8	4.9	5.0	5.1	5.2	5.3	5.4	5.5	5.6
	4.9	5.0	5.1	5.2	5.3	5.4	5.5	5.6	5.7
	5.0	5.1	5.2	5.3	5.4	5.5	5.6	5.7	5.8
	5.1	5.2	5.3	5.4	5.5	5.6	5.7	5.8	5.9
	5.2	5.3	5.4	5.5	5.6	5.7	5.8	5.9	6.0
	5.3	5.4	5.5	5.6	5.7	5.8	5.9	6.0	6.1
	5.4	5.5	5.6	5.7	5.8	5.9	6.0	6.1	6.2
	5.5	5.6	5.7	5.8	5.9	6.0	6.1	6.2	6.3
	5.6	5.7	5.8	5.9	6.0	6.1	6.2	6.3	6.4
	5.7	5.8	5.9	6.0	6.1	6.2	6.3	6.4	6.5
	5.8	5.9	6.0	6.1	6.2	6.3	6.4	6.5	6.6
	5.9	6.0	6.1	6.2	6.3	6.4	6.5	6.6	6.7
	6.0	6.1	6.2	6.3	6.4	6.5	6.6	6.7	6.8
	6.1	6.2	6.3	6.4	6.5	6.6	6.7	6.8	6.9
	6.2	6.3	6.4	6.5	6.6	6.7	6.8	6.9	7.0
	6.3	6.4	6.5	6.6	6.7	6.8	6.9	7.0	7.1
	6.4	6.5	6.6	6.7	6.8	6.9	7.0	7.1	7.2
	6.5	6.6	6.7	6.8	6.9	7.0	7.1	7.2	7.3
	6.6	6.7	6.8	6.9	7.0	7.1	7.2	7.3	7.4
	6.7	6.8	6.9	7.0	7.1	7.2	7.3	7.4	7.5
	6.8	6.9	7.0	7.1	7.2	7.3	7.4	7.5	7.6
	6.9	7.0	7.1	7.2	7.3	7.4	7.5	7.6	7.7
	7.0	7.1	7.2	7.3	7.4	7.5	7.6	7.7	7.8
	7.1	7.2	7.3	7.4	7.5	7.6	7.7	7.8	7.9
	7.2	7.3	7.4	7.5	7.6	7.7	7.8	7.9	8.0
	7.3	7.4	7.5	7.6	7.7	7.8	7.9	8.0	8.1
	7.4	7.5	7.6	7.7	7.8	7.9	8.0	8.1	8.2
	7.5	7.6	7.7	7.8	7.9	8.0	8.1	8.2	8.3
	7.6	7.7	7.8	7.9	8.0	8.1	8.2	8.3	8.4
	7.7	7.8	7.9	8.0	8.1	8.2	8.3	8.4	8.5
	7.8	7.9	8.0	8.1	8.2	8.3	8.4	8.5	8.6
	7.9	8.0	8.1	8.2	8.3	8.4	8.5	8.6	8.7
	8.0	8.1	8.2	8.3	8.4	8.5	8.6	8.7	8.8
	8.1	8.2	8.3	8.4	8.5	8.6	8.7	8.8	8.9
	8.2	8.3	8.4	8.5	8.6	8.7	8.8	8.9	9.0
	8.3	8.4	8.5	8.6	8.7	8.8	8.9	9.0	9.1
	8.4	8.5	8.6	8.7	8.8	8.9	9.0	9.1	9.2
	8.5	8.6	8.7	8.8	8.9	9.0	9.1	9.2	9.3
	8.6	8.7	8.8	8.9	9.0	9.1	9.2	9.3	9.4
	8.7	8.8	8.9	9.0	9.1	9.2	9.3	9.4	9.5
	8.8	8.9	9.0	9.1	9.2	9.3	9.4	9.5	9.6
	8.9	9.0	9.1	9.2	9.3	9.4	9.5	9.6	9.7
	9.0	9.1	9.2	9.3	9.4	9.5	9.6	9.7	9.8
	9.1	9.2	9.3	9.4	9.5	9.6	9.7	9.8	9.9
	9.2	9.3	9.4	9.5	9.6	9.7	9.8	9.9	10.0
	9.3	9.4	9.5	9.6	9.7	9.8	9.9	10.0	10.1
	9.4	9.5	9.6	9.7	9.8	9.9	10.0	10.1	10.2
	9.5	9.6	9.7	9.8	9.9	10.0	10.1	10.2	10.3
	9.6	9.7	9.8	9.9	10.0	10.1	10.2	10.3	10.4
	9.7	9.8	9.9	10.0	10.1	10.2	10.3	10.4	10.5
	9.8	9.9	10.0	10.1	10.2	10.3	10.4	10.5	10.6
	9.9	10.0	10.1	10.2	10.3	10.4	10.5	10.6	10.7
	10.0	10.1	10.2	10.3	10.4	10.5	10.6	10.7	10.8
	10.1	10.2	10.3	10.4	10.5	10.6	10.7	10.8	10.9
	10.2	10.3	10.4	10.5	10.6	10.7	10.8	10.9	11.0
	10.3	10.4	10.5	10.6	10.7	10.8	10.9	11.0	11.1
	10.4	10.5	10.6	10.7	10.8	10.9	11.0	11.1	11.2
	10.5	10.6	10.7	10.8	10.9	11.0	11.1	11.2	11.3
	10.6	10.7	10.8	10.9	11.0	11.1	11.2	11.3	11.4
	10.7	10.8	10.9	11.0	11.1	11.2	11.3	11.4	11.5
	10.8	10.9	11.0	11.1	11.2	11.3	11.4	11.5	11.6

LABOR AND GENERAL AND ADMINISTRATIVE OVERHEAD1		APPROVED RATE:		156.67%		148,224.36
PROFIT		RATE		15.00%		36,425.05
SUBTOTAL (DIRECT SALARIES + OVERHEAD + PROFIT)						279,258.68
BURDENED LABOR AT MULTIPLIER					2.9517	279,258.68
DIRECT NONSALARY EXPENSES (excluded from profit)
Lodging	2	NT @	200.00	per NT	400.00
Meals/Per Diem	3	DY @	36.00	per DY	108.00
Transportation - Mileage	160	MI @	0.575	per MI	92.00
Transportation - Airfare	1	LS @	500.00	per LS	500.00
Transportation - Other (Rental Car)	3	DY @	50.000	per DY	150.00
Materials and Supplies	1	LS @	100.00	per LS	100.00
Printing	1	LS @	100.00	per LS	100.00
Other Costs (excluding outside services)	0	LS @	-	per LS	-
SUBTOTAL FOR DIRECT NONSALARY EXPENSES						1,450.00
OUTSIDE SERVICES - Survey/Hyatt Surveying Services (DBE)						29,986.00
OUTSIDE SERVICES - Geotechnical/Ardaman and Associates						7,784.00
OUTSIDE SERVICES - Video Inspection						17,192.75
TOTAL AMOUNT NOT TO EXCEED						335,671.43

NOTES: 1. FDOT letter dated June 17, 2020

Fee Estimate