Laserfiche WebLink
6/302022 Exhibit B-3 Page 3 of 3 <br />SRF Consulting Group, Inc <br />Client: Sherburne County <br />Project: CSAH 33 Auburn Street to CSAH 13 (Twin Lakes Road) <br />Amendment No. 3 - Future Trail / Drainage Design <br />Subconsultants: <br />Work Tasks and Person -Hour Estimates <br />'SRF <br />13725.00 <br />TOTAL ESTIMATED PERSON -HOURS <br />19 0 <br />0 4 <br />72 <br />0 0 <br />114 <br />0 209 <br />AVERAGE HOURLY BILLING RATE <br />$194.00 $175.00 <br />$150.00 $144.00 <br />$124.00 <br />$110.00 $105.00 <br />$115.00 <br />$115.00 <br />ESTIMATED LABOR AND OVERHEAD <br />$3,656.00 $0.00 <br />$0.00 $576.00 <br />$S,92S.00 <br />$0.00 $0.00 <br />$13,452.00 <br />$0.00 <br />$26,642.00 <br />SRF ESTIMATED DIRECT NON -SALARY EXPENSES <br />$0.00 <br />SUBTOTAL: <br />(SRF Labor and Expenses) <br />$26,642.00 <br />SUBCONSULTANTS: <br />$0.00 <br />TOTAL ESTIMATED FEE (SRF and Subconsuttants combined) <br />$26,642.00 <br />SRF ESTIMATE OF DIRECT NON -SALARY EXPENSES: <br />MILEAGE: <br />Personal Vehicles <br />0 <br />Miles@ <br />$O.5S5 <br />$0.00 <br />SUBCONSULTANTS: <br />SUMMARY OF COSTS: <br />3 DESIGN <br />TOTALS <br />SUMMARY OF HOURS: <br />3 DESIGN <br />TOTALS <br />SRF EXPENSES: $0.00 <br />SUBOONSULTANTS: $0.00 <br />PROF. VIII-VII PROF. VI PROF. V PROF. IV PROF. III PROF. II PROF. I TECH. SUPPORT <br />$ 3,656.00 $ - $ - $ 576.00 $ S,92S.00 $ - $ - $ 13,452.00 $ - <br />$3,686.00 $0.00 $0.00 $576.00 $8,928.00 $0.00 $0.00 $13,452.00 $0.00 <br />PROF. VIII-VII PROF. VI PROF. V PROF. IV PROF. III PROF. II PROF. I TECH. SUPPORT <br />19 - - 4 72 - - 114 - <br />19 0 0 4 72 0 0 114 0 <br />TOTALS <br />$26,642.00 <br />$26,642.00 <br />TOTALS <br />209 <br />209 <br />13725 Amd 3.xlsx <br />SRF CONSULTING GROUP, INC. MINNEAPOLIS. MN <br />