Laserfiche WebLink
EXHIBIT B2 <br /> Project Cost Estimate LAI Ref: <br /> Geotechnical Engineering Services Date: 21-Mar-16 <br /> Chaplain Creek Culverts Replacement Revised: <br /> at Diversion Dam Road Prepared By: CE <br /> ESTIMATED LABOR: <br /> PERSONNEL&2016 HOURLY RATES <br /> WORK TASK Prin. Sr.Assoc. Sr Eng. Sr.Proj. CADD Admin. TOTAL TOTAL <br /> DESCRIPTION $225 $205 $165 $135 $107 $98 HOURS AMOUNT <br /> Data Compilation and Review 2 2 4 $600 <br /> Site Recon/Locate Bonngs/Util Clearance 8 8 $1,080_ <br /> Coor.Field Activities/Prep for field work 6 6 $810 <br /> Borehole Logging 8 8 <br /> $1,080 $3,798.00 <br /> Borehole Log Prep 4 4 $540 <br /> Engineering Analysis 12 12 $1,980 <br /> Draft Technical Memorandum 2 12 4 4 22 $3,250 <br /> Final Technical Memorandum 1 4 1 1 7 $1,090 <br /> Meetings 2 4 6 $1,110 <br /> Project Management 6 2 8 $1,186 $9,410.00 <br /> LABOR: 5 0 40 28 5 7 85 $12,726.00 $12,726.00 <br /> LABORATORY TEST SUMMARY: ESTIMATED DIRECT EXPENSES: <br /> Est.No. Unit Total Mileage 4$0.56/mile $108.00 <br /> Test Tests Cost Cost Ferry Toll $0.00 <br /> Moisture Content 2 $12 $24 Daily Field Equipment Charge $20.00 <br /> Grain Size $80 $0 Digital Camera $0.00 <br /> Combined Analysis 0 $180 $0 GPS $0.00 <br /> Thermal Resistivity(3 pt set) 0 $700 $0 Water Level Indicator $0.00 <br /> Proctor 0 $190 $0 Field Disposables $100.00 <br /> Organic Matter Content 0 $55 SO Misc.(copies.combs&covers,etc) $254.00 <br /> GSA or Atterberg Limits 4 595 $380 Laboratory Testing $404.00 <br /> Collapse Potential 0 $600 $0rl',O'PfAli DIRECT EXPENSES: $886.00 <br /> LAB TOTAL: $404 <br /> SUBCONTRACTOR COSTS: <br /> Description QTY RATE TOTAL Drilling Subcontractor $1,998.00 <br /> Excavation Subcontractor $0.00 0 <br /> Mobe/Demobe 1 $550.00 $550 Private Locator $0.00 <br /> Drill&Sample,HAS Hard 50 $18.50 $925 TOTAL SUB COSTS: $1,998.00 <br /> Installation 0 $165.00 $0 <br /> Move,Set-Up,Clean Up 0 $185.00 $0 PROJECT TOTALS AND SUMMARY: <br /> Extra Samples 4 $25.00 $100 Total Labor Cost $12,726.00 <br /> ATV Gator 0 $175.00 $0 Direct Expenses $886.00 <br /> Standby/Cleanup 2 $165.00 $330 Subcontractor Costs+no markup $1,998.00 <br /> Bentonite Chips 6 $15.50 $93 T TOTAL: $15,610.00 <br /> Redimix 0 $11.00 $0 T <br /> Shelby Tubes with Caps,30" 0 $32.50 $0 T Assumptions: <br /> Monuments 0 $135.00 $0 T 2 Borings to 25 ft <br /> Colorado Sand 0 $20.00 $0 T 1 day of field work <br /> 2"PVC Casing o $6.00 $o T TCP and permit not needed <br /> 2"PVC Screen 0 $7.00 $0 T Leave cuttings on site <br /> Cap and Plug 0 $40.00 $0 T <br /> DOE Fees 0 $25.00 $0 T <br /> Drums/Soil Removal 0 $110.00 $0 T <br /> Subsistence-Per Crew 0 $325.00 $0 <br /> Sales Tax 0 $0.00 <br /> TOTAL $1,998 <br /> s:\sharedoc\000proposal\4/4/2016Chaplain Creek Bridge Geotech Costs <br />