Laserfiche WebLink
PHASE 4: Semi -Annual Sampling Activities <br />2025 BUDGET ESTIMATE <br />SOUTH GIFFORD ROAD LANDFILL <br />ITEM <br />BASIS <br />RATE <br />QUANTITY <br />ESTIMATED <br />BUDGET <br />A.' Professional Services <br />Senior Principal <br />hr <br />$310 <br />2 <br />$620 <br />Senior Professional <br />hr <br />$265 <br />16 <br />$4,240 <br />Senior Staff Professional <br />hr <br />$184 <br />196 <br />$36,064 <br />Subtotal Professional Services <br />$40,924 <br />B. Technical/Administrative Services <br />Designer <br />hr <br />$165 <br />2 <br />$330 <br />Project Administrator <br />hr <br />$90 <br />4 <br />$360 <br />Subtotal Technical/Administrative Services <br />$690 <br />C.. Subcontractors' <br />Drum Transport/Disposal <br />each <br />$290 <br />3 <br />$870 <br />Laboratory Analysis for VOCs <br />each <br />$92 <br />36 <br />$3,312 <br />Laboratory Analysis for RCRA Metals <br />each <br />$60 <br />1 <br />$60 <br />Laboratory Analysis for Mercury <br />each <br />$35 <br />1 1 <br />$35 <br />Brush Clearing Contractor <br />each <br />$5,434 <br />1 1 <br />$5,434 <br />Subtotal Subcontractor Services <br />$9,711 <br />D.. Reimbursables <br />Communications Fee <br />3% labor <br />0.03 <br />$41,614 <br />$1,248.42 <br />Miscellaneous Supplies - Summer (2), Winter 4), Brush Clearing (1) <br />da <br />$50 <br />7 <br />$350 <br />PDBs for Winter 2025 and June 2026 event <br />each <br />$40 <br />30 <br />$1,200 <br />PDB Harness <br />each <br />$60 <br />2 <br />$120 <br />Drum for Pure Water <br />each <br />$55 <br />1 <br />$55 <br />Lodging - Summer 2xl), Winter (2x3) <br />da <br />$259 <br />8 <br />$2,072 <br />Per Diem - Summer (2x2), Winter (2x4), Brush Clearing 1) <br />da <br />$74 <br />13 <br />$962 <br />Utility Task Vehicle Rental(daily rate plus delivery fee) <br />day <br />$250 <br />4 <br />$1,000 <br />Field Vehicle - Summer (2x2), Winter (2x4), Brush Clearing (1), IDW (1) <br />da <br />$100 <br />14 <br />$1,400 <br />Groundwater Sampling Equipment - Summer <br />each <br />$500 <br />1 <br />$500 <br />Groundwater Sampling Equipment - Winter <br />each <br />$1,500 <br />1 <br />$1,500 <br />PDB Deployment Kit - Summer 1), Winter 1) <br />da <br />$50 <br />2 <br />$100 <br />Equipment Shi ing - Summer 1), Winter 1) <br />each <br />$75 <br />2 <br />$150 <br />Subtotal Reimbursables <br />$10,657.42 <br />TOTAL ESTIMATED BUDGET: PHASE 4 <br />$61,982.42, <br />Notes: <br />1. Lodging and per diem rates were taken from the GSA website for the Vero Beach area. <br />(https://www.gsa.gov/travel/plan-book/per-diem-rates/per-diem-rates-results?action=perdiems_ret)ort&fiscalyear=2025 &state=FL). <br />2. Groundwater Sampling Equipment includes the following: water level indicator, peristaltic pump, water quality meter (pH, temperature, <br />conductivity, dissolved oxygen, and oxidation reduction potential), turbidity meter, tubing, and nitrile gloves. <br />3. PDB Deployment Kit includes: miscellaneous field supplies necessary to suspend and deploy PDBs. <br />XR25016 Page 5 of 6 Geosyntec Consultants <br />