|
EXHIBIT B
<br />ESTIMATE FOR ENGINEERING SERVICES
<br />PROJECT: IRCUFloridan WellS-1RRe lacement
<br />SHEEP 1
<br />OF 1
<br />CLIENT: Indian River County Utilities
<br />FILE NO.
<br />ESTIMATOR MDM
<br />DATE: 12/03/21
<br />DESCRIPTION:
<br />Floridan Well S -1R Replacement
<br />Design, permitting, construction phase
<br />DIRECT LABOR MAN-HOURS
<br />PRINC
<br />SEN
<br />PROF
<br />REG
<br />PROF
<br />DES/
<br />P2 (JPF)
<br />CLK
<br />EXP
<br />SUB
<br />Dir Exp
<br />(4.6%)
<br />LINE
<br />TOTAL
<br />JUFH
<br />NO. TASK
<br />1 PREPARE DESIGN DOCS
<br />Review Well #S-1&sitin
<br />4
<br />2
<br />2
<br />$60
<br />1,362
<br />Prepare drawings & specs
<br />4
<br />20
<br />88
<br />6
<br />$631
<br />14,347
<br />1001/o review set
<br />4
<br />8
<br />12
<br />6
<br />$200
<br />$181
<br />4 317
<br />iLentzSurve
<br />2
<br />4
<br />$1,500
<br />$48
<br />2,598
<br />C& W
<br />2
<br />4
<br />$12,000
<br />$48
<br />13,098
<br />JLA
<br />2
<br />4
<br />2
<br />$5,120
<br />$57
<br />6,419
<br />2 PREPARE DESIGN DOCS - RWM
<br />Evaluate proposed RWM, hydraulic analysis
<br />2
<br />8
<br />12
<br />$129
<br />2,931
<br />Prepare exhibit of RWM pipe route
<br />4
<br />8
<br />$77
<br />1,745
<br />Prepare drawian s for 901%submittal
<br />4
<br />8
<br />90
<br />12
<br />$584
<br />13,28
<br />90% Design meeting (1- meetinplanned)
<br />2
<br />4
<br />$48
<br />1,098
<br />Detail sheets 3 Cover/Ke Ma /Notes
<br />4
<br />4
<br />20
<br />4
<br />$183
<br />4,167
<br />Prepare final drawings
<br />4
<br />4
<br />52
<br />12
<br />$373
<br />8,485
<br />Final Review Meeting I- tweting planned)4
<br />6
<br />8
<br />$121
<br />2,761
<br />Opinion ofprobable construction cost
<br />2
<br />12
<br />4
<br />$96
<br />2,190
<br />Technical Specification Preparation
<br />2
<br />6
<br />24
<br />$168
<br />3,822
<br />SOFTDlGS(I0(dS250/sanr'.%
<br />81
<br />8
<br />12
<br />$2,500
<br />5147
<br />5,839
<br />SURVEYwellsRe&RW-NU
<br />2
<br />4
<br />$1,500
<br />$48
<br />2,598
<br />3 PERMITTING
<br />SJRW M D
<br />4
<br />4
<br />$188
<br />1,472
<br />FDEP peraita &RAI
<br />8
<br />10
<br />12
<br />$184
<br />4,186
<br />JLA
<br />S'.730
<br />2,730
<br />4 BIDDING
<br />Coordination with contractor
<br />2
<br />101
<br />8
<br />$125
<br />2,843
<br />Review change order
<br />2
<br />8
<br />6
<br />$88
<br />2,3141
<br />JLA
<br />$1,886
<br />1,886
<br />C& W
<br />$1,500
<br />1,500
<br />5 CONSTRUCTION PHASE
<br />Coordination/Observation - well
<br />18
<br />100
<br />20
<br />54,493
<br />$758
<br />21,721
<br />Coordination/Observation - RWM
<br />121
<br />80
<br />20
<br />$599
<br />13,619
<br />Shop Dw s
<br />10
<br />30
<br />12
<br />$301
<br />6 853
<br />Meetings 8
<br />12
<br />24
<br />24
<br />$346
<br />7,8
<br />JLA onsite Drill #S-1
<br />4
<br />4
<br />4
<br />$40,358
<br />$78
<br />42,140
<br />JLA Well Cornpletion Report
<br />$5,430
<br />$66
<br />5,496
<br />Startup & Operationaltestin wellhead FO
<br />10
<br />4
<br />8
<br />30
<br />1
<br />$302
<br />6,872
<br />C&W
<br />$6,000
<br />6,000
<br />Final FDEP Release
<br />6
<br />4
<br />20
<br />$76
<br />3,946
<br />TOTALHOURS
<br />136
<br />118
<br />548
<br />264
<br />$85,217
<br />$6,110
<br />222,511
<br />LABOR $/HOUR 235
<br />225
<br />150
<br />105
<br />961
<br />1
<br />SUBTOTAL
<br />530,600
<br />S17,7001
<br />$57,5401
<br />$25,3441
<br />1 $131,184
<br />181
<br />K:\WPB_Civil\General\Black\Florida\IRCU\WelI S1R\IRCU Floridan Well S-1 Replacement WO Jill REV 1.4.22.docx Page 9 of 9
<br />$42,141
<br />$48,922
<br />$8,388
<br />$8,543
<br />$114,517
<br />$222,511
<br />
|