Laserfiche WebLink
Table 4 <br />BUDGET ESTIMATE <br />PHASE 1 - SITE PREPARATION FOR CELL 3 CONSTRUCTION <br />CLASS I LANDFILL - SEGMENT 3 EXPANSION <br />INDIAN RIVER COUNTY, FLORIDA <br />PHASE 6: MINOR MODIFICATION PERMIT APPLICATION <br />ITEM <br />BASIS <br />RATE <br />QUANTITY <br />ESTIMATED <br />COST <br />A. <br />Professional Services <br />a. Senior Principal <br />Hr <br />$260.00 <br />12 <br />$3,120.00 <br />b. Principal <br />Hr <br />$245.00 <br />0 <br />$0.00 <br />c. Senior Professional <br />Hr <br />$225.00 <br />0 <br />$0.00 <br />d. Project Professional <br />Hr <br />$203.00 <br />0 <br />$0.00 <br />e. Professional <br />Hr <br />$176.00 <br />12 <br />$2,112.00 <br />f. Senior Staff Professional <br />Hr <br />$154.00 <br />0 <br />$0.00 <br />g. Staff Professional <br />Hr <br />$132.00 <br />0 <br />$0.00 <br />Subtotal Professional Services <br />$5,232.00 <br />B. <br />Technical/Administrative Services <br />a. Senior Designer <br />Hr <br />$165.00 <br />8 <br />$1,320.00 <br />b. Designer <br />Hr <br />$143.00 <br />0 <br />$0.00 <br />c. Senior Drafter/Senior CADD Operator <br />Hr <br />$126.00 <br />0 <br />$0.00 <br />d. Project Administrator <br />Hr <br />$71.00 <br />0 <br />$0.00 <br />e. Clerical <br />Hr <br />$55.00 <br />0 <br />$0.00 <br />Subtotal Technical/Administrative Services <br />$1,320.00 <br />C. <br />Indirect Expenses <br />a. Subcontractor Services <br />Each <br />$0.00 <br />1 0.00 <br />$0.00 <br />Subcontractor Services <br />$0.00 <br />D. <br />Direct Expenses <br />a. Lod in <br />Da <br />$150.00 <br />0 <br />$0.00 <br />b. Per Diem <br />Da <br />$55.00 <br />0 <br />$0.00- <br />c. Communications Fee <br />3% Labor <br />$0.03 <br />$6,552 <br />$196.56 <br />d. CADD Computer System <br />Hr <br />$15.00 <br />8 <br />$120.00 <br />e. Vehicle Rental & Fuel <br />Da <br />$150.00 <br />0 <br />$0.00 <br />f. 8"x11" Photocopies <br />Each <br />$0.12 <br />0 <br />$0.00 <br />g. CADD Drawings <br />Each <br />$3.00 <br />0 <br />$0.00 <br />Subtotal Reimbursables <br />$316.56 <br />TOTAL ESTIMATED BUDGET: PHASE 4 <br />$6,868.56 <br />