HomeMy WebLinkAbout101-79 RESOLUTION•
•
RESOLUTION NO. 0o0 -1q
40.
A RESOLUTION AMENDING THE COMMUNITY DEVELOPMENT BUDGET
FOR THE YEARS 1975, 1976 and 1977.
BE IT RESOLVED BY THE BOARD OF DIRECTORS OF THE CITY OF
FAYETTEVILLE, ARKANSAS:
That the Community Development Budget for the years
1975, 1976 and 1977 is hereby amended as reflected on
Exhibit A attached hereto and made a part hereof. T
PASSED AND APPROVED this iiD s day of C2cterky'
1979.
ATTEST!
par..
;CITY
ter.
ti
b
LERK ti .=
APPROVED:
ct V
MAYOR
MICROFILMED
DATE JAN 3 1980
REEL
ADJUSTMENTS
0
0
O 1 01 O 10 O'O 00 0 0 0 0 0 0 0 .y I N'61
O O N O t. O O CA 0 0 0 O O O O N 0 O N
• I I
M ., M <t'7 V 00FOti to0ti1nV Mu)
N M ul N M M M V N O M N O 10 O Ol CA
IN N u1 N 1O O rt ti 10 M u) M 01 r1 01 Cl u)
N 171 O1 N M N N CO r1 N r-1 In 01 N r1
✓ H N N N M CO r1 r1 rA r-1 r4 V OO O In
r4
vs
M V M O C
r1 Ch O N I+ M
101 NIS O1M �7
CO V N 0 0 V V'
O N N [\ r1 in N
00 01 O OO n t- W
r. ri r, v rA
O M I V O O M O O O
N O1 1. c1 1'- co 10 0 0 0
M Nt N O N O AD LI O O
N O1 un M <T 00 CO M O O
O CO to 01 V O 1O h 0 r -I
N 01 M CO to 0101 u)M
r-1 N N r1 rA r1
N O
O O
M O
01 O
d' O
n In
In r-1
+ 1 1 1 1 1 1 1 1 1 + +
o I CA O 10 0 0 00 0 0 0 0 0 0 o rA I I rA
O O N O IN O O Cl OOOOOOOIN O O W
I I •
M rA CI v7 N7 t7 00I-Oti Ln O rA IJI NT In
N MI un N. MM M V NOMNO AD CD 01
V+ N tnN MOO d r110M to M CA r101 CA
I-1 01 O1 N M In N V 00 ry N r1 to O1 N
.ti N N N M CO 11 ry r -i .y .ti V 00 N
E4
• rT N 10 O t`
• • r-1 N O O t+ M
O 01 V O NtICO_
r1 V 00 000 IN r-
00 In C N M .-1 In
O O1 000 n O r -I
.-1 M V r•1 n In
64
O 0 0 0 0 0 0
O 0 0 0 0 0 0
M u) .D 00 Cr) CD rA
r1 rA rA r1 r1 N N
1 1 1 1 1 1
N N N N N N N
O 000000
N u) In to In V) to
00 M IN d' O O M O rA O
• ▪ Ch • N • O O O . O
M r1 I+ N r O IN O Nt O
.ti n M N 0 CO 0 0 0
NI"
. O r-1 N Q1 7 r to O) 01 A
M N 00 I\ ri ri V M
00 M M rA rA 1D 0 M to o O .--I
N
O 0 0 0 0 0 0 0 0
O 0 0 0 0 0 0 0 0
r-4Or1 N M a to10O
Nt AD AD AD AD AD AD MD CO
1 1 1 1 1 1 1 1
N N N N N N N CA 't 0)
O 00000 o O r1 E
10 .D .D 10 10 10 10 10 10 0
0
H
• . +.1 O
F K ++ 6
+.1 CD In 0) 0 0 0) 00 O N F
K V) C F 0) 0 �' G' h F 0D
0) x r1 a+ F F b .rl N 0 0
U rM LID .♦ In 4-1 +A CD 0 ++ 0 ..g D. N F F
OS 0) CO In G V) 1 1n t 0. 0
.0 3 V) 0 00 V) 0) 0 0) r -I 0) h1 00 C E rl
to a+ 0 x u O C .4 N x F 0) 3 ,b 3 0 C •r1 1D N- O •E
0) 0 11 F +-• O G +1 0 F O r1 00 F O E C n> E
O O •N td r1 +1 M a td 11 -r1 rl • O N b 01 Ol >.'C
•-1>-.0)04E V)01-1 r1p. W C01n21nO VJ¢r1 rlcn¢
•
+ 220,711.09
1980 Program
•
Principal Engineer
Project Engineer
Engineering
Supervisor
Party Chief
Instrument Man
Rodman/Chainman
Draftsman
Clerical
APPENDIX A
ENGINEERING ESTIMATE
20 hr.
230 hr.
Technician 25 hr.
200 hr.
190 hr.
190 hr.
190 hr.
300 hr.
90 hr.
64/nru2-"wiL
$20.00
8.68
6.42
7.54
5.45
4.15
3.50
3.80
3.55
B ase
Base
B ase
Rate
Rate
Rate
B ase Rate.
B ase Rate
amlin
B ase Rate =
B ase Rate =
Base Rate
B ase Rate
$ 400.00
1,996.40
160.50
1,508.00
1,035.50
788.50
665.00
1,140.00
319.50
Total Estimated Base Salaries* $ 8,013.40
Payroll Expense @ 23% $ 1,843.08
Total Direct Labor $ 9,856.48
General Overhead @ 95% $ 9,363.66
$19,220.14
%1'$ 2,883.00
Total Labor and Overhead
Profit (Lump Sum)
Total Estimated Preliminary
Engineering Cost
$22,103.14
*Above rates shown are averages for persons assigned to this project.