|
BAINBRIDGE,GEE,MILANSKI ASSOCIATES EXHIBIT A
<br /> MAY 3, 2013
<br /> CITY OF DECATUR
<br /> UNION STREET SEWER REHABILITATION
<br /> ENGINEERING DESIGN ESTIMATE
<br /> SUMMARY
<br /> CONFINEDSPACE
<br /> TASK ENGINEER TECHNICIAN 1 TECHNICIAN II DRAFTSMAN SURVEY CREW ENTRY TEAM DIRECT TOTAL TOTAL
<br /> HOURS COST HOURS COST HOURS COST HOURS COST HOURS COST HOURS COST COST HOURS COST
<br /> PROJECT ADMINISTRATION 74 $11,455 0 $0 0 $ 1 0 $0 0 $0 0 $0 $3,150 74 $14,605
<br /> SPECIFICATIONS 128 $19,814 0 $0 0 $0 0 $0 0 $0 0 $0 $0 128 $19,814
<br /> PERMITS&SIGNOFFS 32 $4,954 0 $0 0 $0 0 $0 0 $0 0 $0 $0 32 $4,954
<br /> IEPA LOAN APPLICATION 86 $13,313 0 $0 0 $0 0 $0 0 $0 0 $0 $0 86 $13,313
<br /> UNION STREET SEWER DESIGN 316 $48,917 114 $9,528 28 $1,767 300 $28,767 92 $11,071 16 $5,920 $20,011 866 $146,014
<br /> TOTALS 636 $98,453 114 $9,528 28 $1,767 300 $28,767 92 $11,071 16 $5,920 $23,161 1186 $198,700
<br /> CONFINED SPACE
<br /> PHASE TASK ENGINEER TECHNICIAN I TECHNICIAN II DRAFTSMAN SURVEY CREW ENTRY TEAM DIRECT TOTAL TOTAL
<br /> HOURS COST HOURS COST HOURS COST HOURS COST HOURS COST HOURS COST COST HOURS COST
<br /> PROJECT ADMINISTRATION 796
<br /> e.._.__....._..... - .._ ..._ _........_.........-__........_.................... ... .................. .................. _--............... -......._..................I._...._ ...................................
<br /> :SETUP FILES 4 $619 4 i $334 4 $384 T 12 : $1,337-
<br /> ___ _ ..._ .............................«...............................................
<br /> € $1,238....,..._......4..........:i................................................... « ......_...........1...........................«..........
<br /> :ORGANIZE WORK AND SCHEDULE i 8 € $334 : _..._. _.-- I......$3.000..............12.........«......$4,573......
<br /> ._.�.. _... _ _�... ............................................................................................_._.............................._............................;_._.....................,......._
<br /> REPORTS TO OWNER 8 $1,238 € j $_.......:......51,238.....
<br /> _.__......_.__....................« .......... _................;__._.................i......
<br /> .............
<br /> i...........................1..........
<br /> :MEETINGSWITHOWNER $..........?.....$1,238 € € € ! I ......................
<br /> _..............._._._.._...........................„.............. ............:.....__.._._..,................._..._........................_.........
<br /> ...........................1.........
<br /> MEETINGS WITH IDOT : 2 ! $310 € € : _.r. _. _ .......................................................310
<br /> ..__...... ........._�_.._..._........_.._._. ...................-_._............ ................. ................... .._.............. ....._...__. _........._
<br /> ;.
<br /> ;....
<br /> MEETINGS WITH TELESCAN _-` _.....
<br /> $1,238 € : 8... $1,238...
<br /> __.. _._............................................„. ............«........._.................«_._._..r.__.....«......................-1-..................__..................i..........................1...........................1.........._.......... _ .................. ........................................................
<br /> €MEETINGS WITH SDD 4 $619 4 $619
<br /> .................. ..........._.._. ....... .......__.. ...................
<br /> _._..._..............................................................:................................. ...................1............._...........:_.........._........._.,.._......................;..........................:...........
<br /> ;9096 Design Review ;........_16........ $2,477 8 : $669 i € 8 € $767 € 32 $3,913
<br /> ...............................................................1. 1........._.................«...........__... «--.._..................:........................
<br /> .........................:......................................................i........_....._..._.._i..........
<br /> :PEER REVIEW 16 i $2,477 8 i $669 1..................... ..........24.........;.......53,145.....
<br /> TOTALS 74 $11,455 $3,150 74 $14,605
<br /> SPECIFICATIONS10%
<br /> _................................................................................................................................................._..........................................................................._..........................................................................................
<br /> :FRONT END SPECIFICATIONS i 16 : $2,477 i : : : 16.......:_.....$2,477_....
<br /> :................................_._............._........................................_.........._.............................._......._..........................................................
<br /> ::. .................._...._........................._...._......................1I,..........................;;,. 1 ................................._.....
<br /> .....................................
<br /> ...............4..8..__................._....
<br /> IBID PROPOSAL 32 $4,954 _.....,
<br /> .........$4,95532
<br /> .........._......................................................................................................__................................................................................................_I.............. . r-...................:-.._..................•,..........................,.......................
<br /> EPA REQUIRED SPECIFATIONS 4 $619 4i $619
<br /> .........................................:...........................:..........................i...................................... € € i i € i
<br /> GENERALCONDITIONS..............................................................................................._. $619
<br /> $7,430:SPECIAL CONDITIONS 48 $7,430
<br /> .............................................................................................._ ..........................;..........................;.................................................._.................................._._......................................_...................................... .
<br /> ...._...........
<br /> ......................
<br /> :TE ............................................................................................_..._...._...
<br /> TOTALS 128 $19,814 128 $19,814
<br /> PERMITS&SIGNOFF S 296
<br /> ...........................
<br /> :IEPA&IDOT 32 $4,954 [ 32 $4,954
<br /> IEPA LOAN
<br /> C._A�.._0._P.5_PT. _..... . _........_........._.............._.......................... ............. «..................... ............. 1 _..........................
<br /> LOAN FORMS 16fi2,47
<br /> 7
<br /> _.___._._._.._..._.._........................................:............. ....................................................................................__.................. ;.......................... _...................... .
<br /> ........
<br /> :RESOLUTIONS $1,858 1251,858
<br /> _._.......__......._..._...._..............i. ............................,..............._....._.,........................._«.........................;.._..._..............._I.........._......... ................... .................. .................. I..............._...._...i..........................1.........._._.......... ... -;...._. _...:SCHEDULES 18 $2,786 ...................................................... _ _...... ...... !DBE ............................ ..........................1...........................I..........................€...................................................,. _..............................................................................:......... ...._81,238
<br /> :PROJECT SCHEDULE 24 $3,715 i453,715
<br /> .................................................. .........
<br /> _............................._...........i..........................1..........................;........................... .................. ................................_.................. .................. ................... .... .......
<br /> 8 $1,238
<br /> __........................................_..... .
<br /> TOTALS 86 $13,313 86 $13,313
<br /> BGM 13-058 PAGE 1 OF 2
<br />
|