Laserfiche WebLink
Project Cost Estimate �� HWA Ref: 2021-P141-21 <br /> Everett WFP Portal 4 Wed GCoSc1ENCEC INC` Date: 1-Nov-21 <br /> Everett,Washington ` VLLf 1.1L1Vl.rLD i1Vl.r <br /> DBE/MWBE Prepared By: SKS/SRBBS <br /> PROPOSED WORK SCOPE: <br /> See Scope document for details and assumptions. <br /> ESTIMATED IIWA LABOR: <br /> 2021 PERSONNEL&BILLING RATES <br /> Principal IX Geolechnical Geotxhnical Geologist V Geologist III Geologist II Contracts Clerical <br /> Engineer VII Engineer V Admin <br /> WORK TASK TQT,V. TOTAL <br /> DESCRIPTION $207.25 $245.00 $187 00 $140.00 $110.(10 $90.00 $125.D0 $87 D0 ?;0) '0 AMOUNT <br /> Project Management , <br /> Piolect Management QC re ier.mdrepo tin: - 4 1� SiJ9S <br /> Aggregate&linertagArion and Testing <br /> Sample Natice Material from site 3 3 $270 <br /> Sampling of imported backfill aggregate(assume one source) 3 3 $270 <br /> Observation/testing of footing or compacted aggregate leveling pad for vaults(3 partial visits) 9 9 $1,260 <br /> Inspection and testing of backfill for vaults(assume 2 full days per vault) 48 48 $5,280 <br /> Responding RFI ans Submittals(assume 4 each) 6 8 14 $2,966 <br /> 10 l AL LABOR: 0 8 12 13 48 6 tl 0 87 $11,844 <br /> LABORATORY'TESTING ESTIMATE: ESTIMATED DIRECT EXPENSES: <br /> ,,.;,.' Tests for Geotechnical borings Est.No. Unit Test Total Mileage IRS Rate:60 miles,10 trips r1$0.56/mile $336 <br /> Tests Cost Cost Mileage for aggregate sampling at quarry $35 _ <br /> Backlrrll Import Aggregate Acceptance Testing(01',SE,Gradation)at WSDOT sampling rate(1 scurc,) I S340 S340 Nuclear Density Gauge($40/day,9 days) $360 <br /> Acceptance testing of Native Material for possible use on site(GS,SE 1 $160 $160 TOTAL DIRECT EXPENSES: $731 <br /> Proctor tests on all materials to be compacted 2 $255 $510 <br /> Total: $1,010 <br /> ESTIMATED PROJECT TOTALS AND SUMMARY: <br /> Total Labor Cost $11,844 <br /> Laboratory Testing $1,010 <br /> Direct Expenses $731 <br /> ESTIMATED TOTAL: $13,585 <br /> Assumptions: <br /> 1.These estimates may require adjustment due to the Contractor's rate of construction,weather delays,night work and/or other factors beyond our control. <br /> 2.The HWA PM reserves the right to shift hours between the various subtasks as required. <br /> 3.The HWA work scope does not include safety assessment nor work pertaining to any environmental issues. <br /> 4.This cost estimate was prepared with the understanding that the Client will schedule inspection as needed.HWA asks 48-hour notice for inspection requests. <br /> 5.All night work is charged at an 8 hour minimum segment.Night work cancelled within 12 hrs of scheduled time will be charged 4 hrs. <br /> 6.This work scope assumes concrete/concrete aggregate will not be tested. <br /> B„dv., 1,,,1 HWA GaoS�m...ham. <br />