ID 635 Fee Proposal for 100% design Revisions due to ...
Transcript of ID 635 Fee Proposal for 100% design Revisions due to ...
B = Project Manager
C = Senior Engineer
D = Project Engineer
E = Design Engineer
F = LIT
G = Sr. Engineer Technician
H= Sr. CADD Technician
I = CADD Technician
J = Admin/Clerical
K=Aceountant
INUI-
Amend 1 W01-
will-
Amend 2 WIJ1-
Amend 3
WIJI1-
Amend 4
i■ {131-
Amend 5 I ontract
Total
GORRONDONA $ 33,660.00 5 35,380.00 .5 69,040.00 HUB FIRM
CRIADO 5 61,039.00 S 117,100.00 5 (20,572.00) $ 41,077.14 $ 198,644.14 HUB FIRM
URBAN 5 26,092.00 5 45,520.00 5 (10,676.00) 5 60,936.00 HUB FIRM
TERRACON $ 4,250.00 1/4, 6,670.00 S 10,920.00
HDR Engineering $ 49,838.46 5 301,978.00 5 44,795.28 5 220,67331 $ 31,248.00 $ 75,466.49 5 723,999.74
Total $ 49,838.46 5 422,769.00 I $ 49,045.28 1 5 425,343.51 I $ -I $ 116,543.63 I S 1,063,539.88
Total HDR Labor and Expenses $ 75,466.49
Total W01-Amendment 5
116,543.63
Criado Amount $48,117.5-$7,040.36 ( Previously unearned fee) = $41,077.14
1-IDR Expenses
SEGMENT 5 (95%-100%)
SEGMENT 2 (95%400%)
SEGMENT 3 (95%-100%)
SIDEWALK (95%-100%)
TOTAL HDR EXPENSES
$1,000.00
$1,000.00
$1,000.00
$3,000.00
IH 35 East (from Loop 12 to So. of ID 635 Interchange) - Service Roads
HDR ENGINEERING - MANHOUR BREAKDOWN
CONSTRUCTION PLANS, SPECIFICATIONS AND ESTIMATES
Fee Proposal for 100% design Revisions due to revised TxDOT Specification and Drainage Standards
DIRECT
LAB, OH
& PROFIT
% Total
per
Task
TOTAL
A
$165.97 $148.59 5128.30 596.43 $116.71 $96.43 576.14 573.25 590.63 DRS
Work Description (Contract Rates)
5192.05 $171.77
SEGMENT 5
6
40
60
40
25
2
173
$22,289.02
30.76%
SEGMENT 2
7
40
70
40
25
2
2
186
$23,925.08
33.02%
SEGMENT 3
7
52
70
45
25
2
201
$26,252.39
36.23%
SIDEWALK
0.00%
TOTAL HDR DIRECT LABOR COST
0
20
132
0
200
125
75
0
0
4
4
560 $ 72,466.49
% of Total Hours by Labor Classification 0.00% I 3 - 57% I 23.57% I 0.00% I 35 :71 % I 22.32% I 13.39% I 0.00% 0.00% I 0.71% I 0.71%
SUBCONTRACTS - TOTAL PROJECT
"Labor Categories"
A — Principal
CRIADO 4141 Blue Lake Circle, Suite 133
Client: HDR
Dallas, TX 752441972.392.9092
ATTACHMENT "A" Work Order 5, Task Order I - 95% Re-submittal, and Final Sealed Drainage Plans for 1-35E SB Frontage Road from Manana Drive to Walnut Hill Lane -1112/15
Milestones/Tasks Principal Senior PM/QAQC PE EIT CADD/EIT Admin
Total $300.00 $205.00 $150.00 $105.00 $90.00 $80.00
Hours Cost Hours Cost Hours Cost Hours Cost Hours Cost Hours Cost
A. Utility Coordination Meetings 0 $0.00 0 $0.00 6 $900.00 0 $0.00 0 $0.00 0 $0.00 $900.00
B. Roadway/Drainage Coordination Meetings 0 $0.00 0 $0.00 3 $450.00 0 $0.00 0 $0.00 0 $0.00 $450.00 C. Finalize 95% on-site Drainage Plans for submittal (including update plans for TxDOT Statewide Precast Inlet/MH Stds.), address all comments 0 $0.00 0 $0.00 40 $6,000.00 80 $8,400.00 40 $3,600.00 4 $320.00 $18,320.00
D. Finalize 95% Culvert Plans and Hydraulic Data Sheets 0 $0.00 0 $0.00 24 $3,600.00 40 $4,200.00 16 $1,440.00 2 $160.00 $9,400.00
E. Finalize Hydraulic Report Document/Analysis/Exhibits 0 $0.00 0 $0.00 16 $2,400.00 20 $2,100.00 4 $360.00 8 $640.00 $5,500.00
F. Finalize Cost Estimate/Quantities/Specifications 0 $0.00 0 $0.00 16 $2,400.00 8 $840.00 0 $0.00 0 $0.00 $3,240.00
G. QA/QC Review 0 $0.00 6 $1,230.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 $1,230.00
H. Incorporate District Comments/Prepare Final Signed and SealedDrainage Plans and estimate Submit Final Signed and sealed plans to TxDOT Receive final comments from TxDOT Austin Incorporate TxDOT final comments and produce final revised sealed plans and estimate Submit Final Signed and Sealed Plans from TxDOT 0 $0.00 0 $0.00 20 $3,000.00 40 $4,200.00 8 $720.00 1 $80.00 $8,000.00
I. QA/QC Review 0 $0.00 4 $820.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 $820.00
Total Hourly Not to Exceed 0.0 $0.00 10 $2,050.00 125 $18,750.00 188 $19,740.00 68 $6,120.00 15 $1,200.00 $47,860.00