Laserfiche WebLink
Table 4 <br />BUDGET ESTIMATE <br />PHASE 2 - LINER INSTALLATION FOR CELL 3 CONSTRUCTION <br />CLASS I LANDFILL - SEGMENT 3 EXPANSION <br />INDIAN RIVER COUNTY, FLORIDA <br />PHASE 4: CONSTRUCTION MANAGEMENT <br />ITEM <br />BASIS <br />RATE <br />QUANTITY <br />ESTIMATED <br />COST <br />Professional Services <br />a. Senior Principal <br />Hr <br />$294.00 <br />60 <br />$17,640.00 <br />b. Principal <br />Hr <br />$274.00 <br />0 <br />$0.00 <br />c. Senior Professional <br />Hr <br />$254.00 <br />0 <br />$0.00 <br />d. Project Professional <br />Hr <br />$224.00 <br />0 <br />$0.00 <br />e. Professional <br />Hr <br />$198.00 <br />30 <br />$5,940.00 <br />f. Senior Staff Professional <br />Hr <br />$178.00 <br />30 <br />$5,340.00 <br />g. Staff Professional <br />Hr <br />$154.00 <br />0 <br />$0.00 <br />Subtotal Professional Services <br />$28,920.00 <br />B. Technical/Administrative Services <br />a. Site Manager/Construction Manager <br />Hr <br />$142.00 <br />144 <br />$20,448.00 <br />b. Senior Engineering Technician <br />Hr <br />$99.00 <br />0 <br />$0.00 <br />c. Engineering Technician <br />Hr <br />$83.00 <br />0 <br />$0.00 <br />d. Senior Designer <br />Hr <br />$190.00 <br />40 <br />$7,600.00 <br />e. Designer <br />Hr <br />$160.00 <br />0 <br />$0.00 <br />f. Senior Drafter/Senior CADD Operator <br />Hr <br />$145.00 <br />0 <br />$0.00 <br />g. Project Administrator <br />Hr <br />$85.00 <br />8 <br />$680.00 <br />h. Clerical <br />Hr <br />$65.00 <br />24 <br />$1,560.00 <br />Subtotal Technical/Administrative Services <br />$30,288.00 <br />C. Indirect Expenses <br />a. Subcontractor Services <br />Each <br />$0.00 <br />1 1.12 <br />$0.00 <br />Subcontractor Services <br />$0.00 <br />D. Direct Expenses <br />a. Lodging <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 />$59,208 <br />$1,776.24 <br />d. CADD Computer System <br />Hr <br />$15.00 <br />40 <br />$600.00 <br />e. Vehicle Rental & Fuel <br />Da <br />$150.00 <br />30 <br />$4,500.00 <br />f. 8"x11" Photocopies <br />Each <br />$0.09 <br />200 <br />$18.00 <br />g. CADD Drawings <br />Each <br />$3.00 <br />50 <br />$150.00 <br />Subtotal Reimbursables <br />$7,044.24 <br />TOTAL ESTIMATED BUDGET: PHASE 4 <br />$66,252.24 <br />256 <br />