Laserfiche WebLink
ErHblI B <br />Proiecl Budget <br />KlIitas counry Pnblic \Yorls <br />On-Crll Transporisti0n En8hrccring <br />Arduur Croup, Inc. Project No 250426 <br />Task Order No 03 <br />HUNCRY JUNC'IION ROAI) <br />2026 <br />NO. <br />ITEM DESCRIPTION OF WORK Accouhtut cosput.llon <br />Tsl <br />Subconsultanls <br />Total Subcotrsulent 3 <br />Reimbu6able Direct <br />s <br />s <br />Totsl Relmbunible Erpens.t r,305.00 <br />Budget Summar <br />Budgct (l otal A rdurrs G ro up Fe€ + Totrl Subconsullanl Erpcnse + Tolol lrcim bursi blc Erpcnsc ) | $ 276,030.00SubtotalEilimNted <br />$ 38,970.00 <br />Total Estlmated ProJect s 315,000.00 <br />Tobl Hows <br />bt Trrk <br />Proled <br />Mrmgr <br />ProJed <br />f,D8ln€!r <br />Desig! <br />Etr3lreei CAD T€cb. Vl Prolftt <br />Total lti6. <br />CoBdffi ltbor <br />Ti@lhy Fish HilturyS.,sh Fcdon Mrchenc Ry.n PsiAidclprted Strfi MeDber <br />s 2t0.00 $ 140.00 s 130.00 I 105.00t 2E5.00DlrdSrlry Rst( <br />t-0 Projcct MEnsgcmona <br />7 r25 00c"^^r.l pr^iFr arhrdinntnrn rnd Mnnrs.mcnl <br />t5l0lnvn.,n! pro!rc\r Rcmns- bnd Conlrr(l Admrnisnalkilr <br />ta00050l5Suhtot l Eltimatcd Hours lnd Fcc <br />2.0 Re-Errabllsh !he M70 <br />l0Desicnlo1l q 2i 850 0040r lilar./ll.fr.,r. pil.. & Sric & a-'.rr. Nc* Shel S.l2.2 <br />$9.900.00?0 20fe.!lw Mmrina\ wirh Cillhrv rl ln ro I0 lbmll <br />401101024lndenendenrlv Develoo a New 60% Subnri(al (llans & Estimale) <br />0 s 70.650,00a0I05il0t0Subtotrl gillmrled Hourr rnd Fe€315 <br />3,0 Desisn <br />3.t 9070 ltcaisn <br /><n t5 <br />40ts0317 s t1 050 007tt5 <br />s 6.t50_00t010 <br />!06540cdn6.r ind Sm Dfrr <br />4 950 00(nhhir tir Dewie\! /DSX.tsl 20r.t.6 <br />I t0 {5 0 s 76.4s0.00t7st20100Subloial E$lmrled llours rod F€c <br />100% Desilr3.2 <br />s t0. I 75_00l5I5 <br />40130l5 <br />1 175 00t0321g6.350.00t0t0 <br />s t0.625.0010 <br />s , 4?l o010726 <br />a5 0 I 58,425.001008565r05Subrotal EilimEld llous and F& <br />Bid Dftum€nrst.l <br />7 000.00ql0IOt0rl.h.r.l a'^n.dinili.n <br />,o0[ls <br />lo30 <br />$6 150 00lol03.3.4 <br />7S l0 <br />t0 t0Finsl Sshnrittal lPS&E) <br />25 0 t 50.q10.002508065EOSubtotsl f,(inrated Hourr rnd Fcc <br />I t5 0 s 185,775.00925283230795Suhrotrl Esrimlred lrouff 2nd Fce <br />4.0 Bid Phaie Supporl <br />s a 415 00Rtth n'!.(r;nL ani Aid.ddt <br />s 1.425.00 <br />5 5 <br />$I 425 005 <br />0 0 0 5 6,750.0025205Tark Total <br />Conlrruction Support5.0 <br />s1; Ar s.6n.d rv S'n$lenr.nlrl Aprenrcnl <br />30.00000000Trsk Total <br />t 274,725.00340{05 195 l5l3?5 42nIOTAL OF ESTIMATED HOURS & FEE (PRIME) <br />Ardurra Crotrp. Inc.