HomeMy WebLinkAboutExhibit 5ESTIMATE OF WORE( EFFORT AND COST - PRIME CONSULTANT
Name of Project: Civic Towers
Description;
Project B#: -- Source Removal
Job Clas9ifrcatian
Staff
Applicable Rai.°
Work Acilr)
Source Removal Feld Actrlees
S ource Removal Report
3
4
5
6
7
8
9
10
12
13
14
Total Staff Hours
Total Staff Cost
PosiSon 1
Principal
Rafe: $46.65
Man
boors
18
0
0
0
a
a
0
0
0
0
0
0
0
Cosa
4My
S840
SO
SO
SO
So
SO
SO
SO
SO
SO
SD
30
SD
90
Position 2
Prolecf M ager
Rate: S34,81
Man
hours
100
13
0
0
0
0
0
0
a
0
0
Position 3
Registered
Engineer
Rate, 331.72
Man
Cost/ Achrty hours
S3.483
5453
SD
So
S0
SO
SD
5C
50
50
S0
SO
SO
18
Total % of Work by Classification 47%
Form Revved 1118/.j4
N otes:
1 This Sheets lb be used by Prime Consultant to calculate the Grand Total Fee
2 Manually enter tee from each subcorts Wtaei Unused s ubc000urtdr4 rows may be lrOden
3 The laas'is for work activ4y 4escripuons St1aL be the FtCE/FDOT Standard Scope
and SOO Hour Estimabon ? tandbook.
SO39.70
113
53.935 79
29 2%
Survey r.e1d Days for Subconseilant
3 - Person Crew
-Person Crew
Svvey (3 man crew) ft 00
Survey (4 man crew) 000
0
0
0
0
0
0
0
0
0
0
0
0
0
00%
3-man crew clays {']
4-m 3n crnv days
Cast/
AGtvy
10
So
50
SO
50
5O
SD
SO
50
50
50
S0
50
SO OD
STAFF CLASSIFICATION
POS4ion 4
000 O9l51
Rate- S24,83
Van
hours
120
40
0
0
0
0
0
0
0
160
413%
Cost/
Army
52.980
5993
30
SO
30
30
10
s0
SO
s0
SO
SO
30
SO
Pos,I1on 5
C onslruction
manager
Rate: 33 t-72
Wan
hok s
BO
0
0
0
0
0
0
0
0
0
0
0
0
BO
S3 972,80
20.7%
• /day 10 OS
- rday S000
Cast/
Actvry
S7.538
SO
SO
SO
fa.
SO
f0
SO
SO
SO
SO
SO
SO
S0
52.S37.Go
Cor'LAtant Name
CorlSultai9 No.:
Date:
Estimator.
Posit ion 6 POSithOn 7
CLDD Operator Clenced
Rate: S21.72 Rate: 314.83
Man
hours
0
8
0
0
0
0
0
0
0
0
0
0
a
2.1%
Cost/ Man
Ac my fours
SO 0
S174 8
SO 0
SO C
SD 0
SD
SO 0
f0 0
SD 0
90 0
SO 0
SO 0
SO 0
0
5173 76
2.1%
CoS1/
Acyrh'
SO
5119
S0
SO
10
S0
SO
SO
SO
SO
SO
SO
SO
SO
f 118.64
NEGOTIATED FEE
ADJUSTED FEE (tivCLuuNG 2 9 SFULTIPLIERi
Staff Hours
gy
xlir
318
69
0
3
0
0
0
0
0
0
a
D
0
0
387
Check =
Check
PE1C0
Alesarlder D. Acosta
Salary
CosI By
ACtiv
19.940
11738
SD
30
SO
3-0
SO
So
S0
SC
to
so
s0
s0
111.ITd21
10001E
It1.S78 29
SUBTOTAL EST9BATED FEE
SJbconsc+lani:
SubcorsrJranr.-
Subconsulrarn:
SUCK ons IJIanI-
5lbconsullarlt
Suboonsultare:
SUBTOTAL ESTIMATED FEE'
Equipment and Materials
Survey Fee
SUBTOTAL, ESTIMATED FEE:
Additional SerrCeo (AAowance}
Rermbursabtea (Allo4rance)
GRAND TOTAL ESTIMATED FEE_
r
Average
Rate Poi
Task
S30.94
S25.19
•DNA!
0DNl0'
#ON70
1tohna
vow),
CONlO.,
IttDivrar
,auvro,
a-0N1Dr
4I5Nlly
sj%/MI
529.92
411 578 29
513 577.94
333.577-04
30.00
S0 DO
0.030
50.00
S0 00
la DO
533,577. 04
566,3D0 66
5000
S99,877.70
510000
S000
399.971.70
LA)