CN-370000-HW681-DC21BCO2.pdf
PDF 3 MB Posted
- Contract number
- HW681
- Issued by
- Florida
View the file
Other files
Show 40 more
50 files listed here. See the rest on GovTribe.
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Funding Information:
Org. Code E.O. Object Code Budget Entity Appropriation
Category Grant # Project # Year Amount
☐ Additional Funding Information attached on separate page.
Rev. 8/17/2020
STATE OF FLORIDA
DEPARTMENT OF ENVIRONMENTAL PROTECTION
Task Assignment Change Order This Change Order is entered into between the Parties named below and amends the Task Assignment (TA) and any previous TA Change Orders (TACO) as follows:
1. TA Number: TACO Number: Contract Number:
TACO Description:
2. Parties State of Florida Department of Environmental Protection (Department)
Department’s Project Manager: Department’s Project Manager Phone:
Contractor Name: (Contractor ) ntractor’st ’s Project Manager: ontractor’s t’s Project Manager Phone:
3. Project Number:
(If different from TA Number) Project Name:
4. ☐ There are no changes to the TA compensation.
☐ The compensation of the TA is changed to the amounts indicated below:
Amended Price Price Prior to TACO ☐ Fixed Price:
☐ Fixed Unit Rate: (Extended Price)
☐ Cost Reimbursement:
Total TA Value:
5. ☐ There are no changes to the TA Expiration Date.
☐ The TA Completion Date is changed from ______________ to ______________ (a total of ______ days).
6. ☐ There are no changes to the Attachments.
☐ Attachment ___ is replaced with Attachment -____.
7. ☐ No Additional Changes.
☐ Additional Changes:
8. All other terms and conditions of the TA remain in effect. If and to the extent that any inconsistencies may appear between the TA and this TACO, the provisions of this TACO shall control.
IN WITNESS WHEREOF, this TACO shall be effective on the last date signed below.
State of Florida Department of Environmental Protection
CONTRACTOR Department Name:
Title: Secretary or Designee
(Authorized Signature) (Authorized Signature) Date:
☐ Additional signatures attached on separate page.
DC021B 2 HW681
Benjamin Aoki 850-245-7527 Contractor Contractor
Contractor Contractor
Contractor
CDM Smith Inc.
Jacob Ruffing 704-208-2239
ERIC_4613
Star Cleaners Depot
✔ $ 59,909.83 $ 62,882.79
$ 59,909.83 $ 62,882.79 ✔ Completion
Completion 11/30/2024 11/30/2024 0
✔ 1 1 2
CDM Smith Inc.
Leslie Samel
CDM Contract Manager
Leslie Samel Digitally signed by Leslie Samel Date: 2024.06.04 10:26:40 -04'00'
Jennifer Farrell
Digitally signed by Jennifer Farrell Date: 2024.05.27 09:51:06 -04'00'
This Task Assignment Change Order authorizes a cost reduction and change in personnel for the CDM Smith Inc. scope of work as requested on 08MAY2024
Task Assignment Notification/Change Order Deliverables and Invoice Schedule Attachment
WCP TAFORM 01_18
Contract Number:
Task Assignment #:
Change Order #:
Deliverables:
Deliverable Deliverable Due Date
Invoice Schedule:
Requirements for Invoice Submittal Amount to be Invoiced
TOTAL COST
HW681
DC021B
$ 59,909.83
Subtask 2: Laboratory Reports, Field Notes
Subtasks 3 & 4: Semi-Annual Remedial Action Status Report, including Groundwater Monitoring
Subtasks 1, 5, & 6: Annual Remedial Action Status Report; Project Management
Subtask 7: Paid Utility Invoices first half not to exceed $4,260; Handling fee not to exceed $60
Subtask 8: Paid Utility Invoices second half not to exceed $4,260; Handling fee not to exceed $60
Subtask 2: Laboratory Reports, Field Notes
Subtasks 1, 5, & 6: Annual Remedial Action Status Report; Project Management
Subtask 7: Paid Utility Invoices first half not to exceed $4,260; Handling fee not to exceed $60
Subtask 8: Paid Utility Invoices second half not to exceed $4,260; Handling fee not to exceed $60
Subtasks 3 & 4: Semi-Annual Remedial Action Status Report, including Groundwater Monitoring
10/31/2023
03/29/2024
10/31/2024
04/30/2024
10/31/2024
$ 23,131.23
$ 4,639.63
$ 23,498.97
$ 4,320.00
$ 4,320.00
FLORIDA DEPARTMENT OF
Environmental Protection
Bob Martinez Center 2600 Blair Stone Road
Tallahassee, FL 32399-2400
Ron DeSantis Governor
Jeanette Nuñez Lt. Governor
Shawn Hamilton Secretary
Memorandum
TO:
FROM:
SUBJECT:
DATE:
HW681 Contract File Benjamin Aoki, Project Manager Star Cleaners Depot; Task Assignment Change Order – DC021B-2 23 May, 2024
This Task Assignment Change Order authorizes a reduction in cost and change in personnel in accordance with the CDM Smith scope of work and cost estimate received on 08MAY2024.
The total decrease is $2,972.96.
There are no changes to Subtask 2, 3, 5, 6, 7, and 8.
Subtask 1: Project Management Project Management is calculated at 13% of the direct labor.
Subtask 3 & 5: SVE System O&M and Optimization Change in fieldwork personnel in subtask 5. Labor rates adjusted to reflect on-site personnel.
No IDW management was required, therefore reduced labor by one (1) hour and removed the cost for IDW removal and one (1) IDW drum.
Subtask 6: SVE System O&M and Optimization Change in fieldwork personnel, labor rates adjusted to reflect expected on-site personnel.
The final cost associated with this Task Assignment is $59,909.83 with 295.6 labor hours.
FDEP COST ESTIMATEContractor: CDM Smith, Inc.
Date: 5/1/2024
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10 Labor Rate Category
$63.58 Project Manager 21.6 21.6 $0.00 Senior Officer 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$71.37 Senior Technical Expert SC 20.0 4.0 3.0 5.0 3.0 5.0 0 0 0 0 $63.58 Project Technical Leader KF 8.0 0.0 0.0 4.0 0.0 4.0 0 0 0 0
$0.00 Senior Professional 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $43.05 Professional II KT 84.0 0.0 4.0 32.0 8.0 40.0 0 0 0 0 $34.34 Professional I LM 84.0 0.0 32.0 40.0 0.0 12.0 0 0 0 0 $24.04 Professional I MW 56.0 0.0 0.0 0.0 28.0 28.0 0 0 0 0 $34.34 Professional I LM 6.0 6.0 0.0 0.0 0.0 0.0 0 0 0 0 $36.06 Professional II WT 16.0 16.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Senior Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 Staff Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
Total Hours 295.6 21.6 26.0 39.0 81.0 39.0 89.0 0 0 0 0
Direct Labor $11,939.63 $1,373.59 $1,068.48 $1,485.19 $3,362.37 $1,231.63 $3,418.37 $0.00 $0.00 $0.00 $0.00
Overhead 135.00% $16,118.51 $1,854.35 $1,442.45 $2,005.01 $4,539.20 $1,662.70 $4,614.80 $0.00 $0.00 $0.00 $0.00 Gen & Admin 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Fringe 37.70% $4,501.24 $517.84 $402.82 $559.92 $1,267.61 $464.32 $1,288.73 $0.00 $0.00 $0.00 $0.00 Total Labor $32,559.38 $3,745.78 $2,913.75 $4,050.12 $9,169.18 $3,358.65 $9,321.90 $0.00 $0.00 $0.00 $0.00
Star Cleaners Depot
CEF CDM Smith Page 1
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10
Star Cleaners Depot
Travel Vehicle Rental $1,560.00 $120.00 $360.00 $360.00 $360.00 $360.00 $0.00 $0.00 $0.00 $0.00 Mileage Costs $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Air Fare $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Per diem + Hotel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Travel $1,560.00 $120.00 $360.00 $360.00 $360.00 $360.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Equipment Procurement) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Procurement Fee $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Subcontractor Cost $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Services Procurement) Drilling (Conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Drilling (Non-conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Mobile Laboratory $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Surveying $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
IDW $125.00 $125.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Utilities $8,400.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,200.00 $4,200.00 $0.00 $0.00 RSI - Blower Repair $4,000.00 $0.00 $0.00 $4,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal $12,525.00 $125.00 $0.00 $4,000.00 $0.00 $0.00 $4,200.00 $4,200.00 $0.00 $0.00 Handling Fee $652.50 $12.50 $0.00 $400.00 $0.00 $0.00 $120.00 $120.00 $0.00 $0.00 Total Subcontractor Cost $13,177.50 $137.50 $0.00 $4,400.00 $0.00 $0.00 $4,320.00 $4,320.00 $0.00 $0.00
Laboratory Analytical Costs $2,184.00 $584.00 $200.00 $200.00 $200.00 $1,000.00 $0.00 $0.00 $0.00 $0.00 Fast Turnaround Charges $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Sample Shipping $1,043.00 $163.00 $110.00 $110.00 $110.00 $550.00 $0.00 $0.00 $0.00 $0.00 Total Laboratory $3,227.00 $747.00 $310.00 $310.00 $310.00 $1,550.00 $0.00 $0.00 $0.00 $0.00
Field Expenses Personal Protection $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Expendables $520.00 $40.00 $120.00 $120.00 $120.00 $120.00 $0.00 $0.00 $0.00 $0.00 Equipment (Drilling related) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Analytical related) $290.00 $290.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (IDW related) $100.00 $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Other) $5,220.00 $0.00 $1,305.00 $1,305.00 $1,305.00 $1,305.00 $0.00 $0.00 $0.00 $0.00 Total Field Expenses $6,130.00 $430.00 $1,425.00 $1,425.00 $1,425.00 $1,425.00 $0.00 $0.00 $0.00 $0.00
Subtotal $56,653.88 $3,745.78 $4,348.25 $6,145.12 $15,664.18 $5,453.65 $12,656.90 $4,320.00 $4,320.00 $0.00 $0.00 Completion Fee $3,255.95 $374.58 $291.38 $405.01 $916.92 $335.87 $932.19 $0.00 $0.00 $0.00 $0.00
Total Estimated Cost $59,909.83 $4,120.36 $4,639.63 $6,550.13 $16,581.10 $5,789.52 $13,589.09 $4,320.00 $4,320.00 $0.00 $0.00
Cost from Prior C $62,882.79 Manual Entry Cost from Delta C ($2,972.96) Manual Entry Cost (Prior + Delt $59,909.83 Auto-Calculated Rounding Error: $0.00 Auto-Calculated Final Total Cost: $59,909.83 Auto-Calculated
CEF CDM Smith Page 2
SITE :
SUBTASK: 2 Groundwater Monitoring
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert Technical Evaluation of Data/trend analysis 4
Professional II D. Taylor Travel (1 trip) 1
Annual Groundwater Sampling - 8 wells 12
Field Preparation (Annual Sampling) 1
Sample Kit Coordination 1
IDW Management 1
Professional I L. Mueller Data Package, Updated Data Tables (Annual Sampling) 6
Total Hours:
S. Cobert 4
D. Taylor 16
L. Mueller 6
TOTAL LABOR 26
VEHICLE TYPE RATE UNIT USEAGE
Truck $120 each 1 $120.00
TOTAL VEHICLE $120.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM #REF!
SUBCONTRACTOR COSTS
NAME PURPOSE UNIT COST
Erwin Remediation IDW Removal 1 $125 $125.00
TOTAL $125.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
VOH 8021/8260 $73.00 8 $584.00
Shipping (Large Cooler) $150.00 1 $150.00
Ice $6.50 2 $13.00
TOTAL LAB $747.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Shallow Groundwater Sampling Kit $290 Day 1 $290.00
Expendables $40.00 day 1 $40.00
Drums $100.00 each 1 $100.00
TOTAL EQUIPMENT $430.00
SUBTASK: 3 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert System Operation Deliverable 3
Professional I L.Mueller Travel to/from site (3 trips) 3
3 O&M Trips 24
Sample Kit Coordination (air sample) 1
IDW Management (moisture separator) 0
Updated Data Tables 4
Professional II K. Turner O&M Quarterly Report, Updated Data Tables 4
Total Hours:
S. Cobert 3
L. Mueller 32
K. Turner 4
TOTAL LABOR 39
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 3 $360.00
$0.00
TOTAL VEHICLE $360.00
PER DIEM STAFF RATE UNIT USEAGE
$0.00
$0.00
$0.00
$0.00
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
Erwin Remediation IDW Removal 0 $125 $0.00
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 1 $200.00
Small Cooler $110.00 1 $110.00
$0.00
TOTAL LAB $310.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
$0.00
Construction/O&M/Pilot kit $360.00 day 3 $1,080.00
Construction/O&M Supplies $75.00 day 3 $225.00
Expendables $40.00 day 3 $120.00
Drums $100.00 each 0 $0.00
$0.00
TOTAL EQUIPMEN $1,425.00
StartCleaners Depot
SUBTASK: 4 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical ExpertS. Cobert System Operations Deliverable 3
Author Engineering section of RASR/GWMR 2
Project Manager K. Fincham Prepare/Submit RASR/GWMR 4
Professional I L. Mueller Travel to/from site (3 trips) 3
Sample Kit Coordination (air sample) 1
3 O&M Trips 24
Assisting with RASR Reports 12
Professional II K. Turner Remedial Action Status Report (including GWM), Semi-Annual 32
Total Hours:
S. Cobert 5
L. Mueller 40
K. Fincham 4
K. Turner 32
TOTAL LABOR 81
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 3 $360.00
TOTAL VEHICLE $360.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
RSI Blower Repair 1 4000 $4,000.00
TOTAL $4,000.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 1 $200.00
Small Cooler $110.00 1 $110.00
TOTAL LAB $310.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Construction/O&M/Pilot kit $360.00 day 3 $1,080.00
Construction/O&M Supplies $75.00 day 3 $225.00
Expendables $40.00 day 3 $120.00
SUBTASK: 5 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical ExpS. Cobert System Operation Deliverable 3
Professional I L. Mueller Travel to/from site (3 trips) 0
3 O&M Trips 0
Sample Kit Coordination (air sample) 0
IDW Management (moisture separator) 0
Professional I M. Wines Travel to/from site (3 trips) 3
3 O&M Trips 24
Sample Kit Coordination (air sample) 1
IDW Management (moisture separator) 0
Professional II K. Turner O&M Quarterly Report, Updated Data Tables 8
Total Hours:
S. Cobert 3
L. Mueller 0
M. Wines 28
K. Turner 8
TOTAL LABOR 39
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 3 $360.00
TOTAL VEHICLE $360.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
Erwin Remediation IDW Removal 0 $125 $0.00
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 1 $200.00
Small Cooler $110.00 1 $110.00
TOTAL LAB $310.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
$0.00
Construction/O&M/Pilot kit $360.00 day 3 $1,080.00
Construction/O&M Supplies $75.00 day 3 $225.00
Expendables $40.00 day 3 $120.00
Drums $100.00 each 0 $0.00
SUBTASK: 6 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Exp S. Cobert System Operations Deliverable 3
Author Engineering section of RASR 2
Project Manager K. Fincham Prepare/Submit RASR 4
Professional I L. Mueller Travel to/from site (3 trips) 0
3 O&M Trips 0
Sample Kit Coordination (air sample) 0
Assisting with RASR; Figures 12
Professional I M. Wines Travel to/from site (3 trips) 3
3 O&M Trips 24
Sample Kit Coordination (air sample) 1
Professional II K. Turner Remedial Action Status Report , Annual 40
Total Hours:
S. Cobert 5
L. Mueller 12
M. Wines 28
K. Fincham 4
K. Turner 40
TOTAL LABOR 89
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 3 $360.00
TOTAL VEHICLE $360.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 5 $1,000.00
Small Cooler $110.00 5 $550.00
TOTAL LAB $1,550.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Construction/O&M/Pilot kit $360.00 day 3 $1,080.00
Construction/O&M Supplies $75.00 day 3 $225.00
Expendables $40.00 day 3 $120.00
SUBTASK: 7 Utilities
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
FIELD EXPENSES ITEM RATE COSTING UNIT USEAGE TOTALS
O&M Quarter 9 Utilities Utility Charges (Electric) $700.00 month 3 $2,100.00 Quarter 9 Handling Fee Utility Handling Fee $20.00 Month 3 $60.00
O&M Quarter 10 Utilites Utility Charges (Electric) $700.00 month 3 $2,100.00 Quarter 10 Handling Fee Utility Handling Fee $20.00 Month 3 $60.00
TOTAL EQUIPMEN $4,320.00
SUBTASK: 8 Utilities
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
FIELD EXPENSES ITEM RATE COSTING UNIT USEAGE TOTALS
O&M Quarter 11 Utilities Utility Charges (Electric) $700.00 month 3 $2,100.00 Quarter 11 Handling Fee Utility Handling Fee $20.00 Month 3 $60.00
O&M Quarter 12 Utiliites Utility Charges (Electric) $700.00 month 3 $2,100.00 Quarter 12 Handling Fee Utility Handling Fee $20.00 Month 3 $60.00
TOTAL EQUIPMEN $4,320.00
FDEP COST ESTI MATEContractor: CDM Smith, Inc.
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10 Labor Rate Category
$63.58 Project Manager -1.3 -1.3 $0.00 Senior Officer 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$71.37 Senior Technical Expert SC 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $63.58 Project Technical Leader KF 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Senior Professional 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $43.05 Professional II KT 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $34.34 Professional I LM -58.0 0.0 -1.0 0.0 -29.0 -28.0 0 0 0 0 $24.04 Professional I MW 56.0 0.0 0.0 0.0 28.0 28.0 0 0 0 0 $34.34 Professional I LM 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $36.06 Professional II WT 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Senior Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 Staff Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
Total Hours -3.3 -1.3 0.0 -1.0 0.0 -1.0 0.0 0 0 0 0
Direct Labor ($729.39) ($83.91) $0.00 ($34.34) $0.00 ($322.74) ($288.40) $0.00 $0.00 $0.00 $0.00
Overhead 135.00% ($984.68) ($113.28) $0.00 ($46.36) $0.00 ($435.70) ($389.34) $0.00 $0.00 $0.00 $0.00 Gen & Admin 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Fringe 37.70% ($274.98) ($31.63) $0.00 ($12.95) $0.00 ($121.67) ($108.73) $0.00 $0.00 $0.00 $0.00 Total Labor ($1,989.05) ($228.82) $0.00 ($93.65) $0.00 ($880.11) ($786.47) $0.00 $0.00 $0.00 $0.00
FDEP COST ESTI MATEContractor: CDM Smith, Inc.
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10
Star Cleaners Depot
Travel Vehicle Rental $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Mileage Costs $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Air Fare $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Per diem + Hotel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Travel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Equipment Procurement) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Procurement Fee $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Subcontractor Cost $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Services Procurement) Drilling (Conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Drilling (Non-conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Mobile Laboratory $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Surveying $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
IDW ($250.00) $0.00 ($125.00) $0.00 ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00
Utilities $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 RSI - Blower Repair $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal ($250.00) $0.00 ($125.00) $0.00 ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00 Handling Fee ($25.00) $0.00 ($12.50) $0.00 ($12.50) $0.00 $0.00 $0.00 $0.00 $0.00 Total Subcontractor Cost ($275.00) $0.00 ($137.50) $0.00 ($137.50) $0.00 $0.00 $0.00 $0.00 $0.00
Laboratory Analytical Costs ($200.00) $0.00 $0.00 $0.00 $0.00 ($200.00) $0.00 $0.00 $0.00 $0.00 Fast Turnaround Charges $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Sample Shipping ($110.00) $0.00 $0.00 $0.00 $0.00 ($110.00) $0.00 $0.00 $0.00 $0.00 Total Laboratory ($310.00) $0.00 $0.00 $0.00 $0.00 ($310.00) $0.00 $0.00 $0.00 $0.00
Field Expenses Personal Protection $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Expendables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Drilling related) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Analytical related) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (IDW related) ($200.00) $0.00 ($100.00) $0.00 ($100.00) $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Other) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Field Expenses ($200.00) $0.00 ($100.00) $0.00 ($100.00) $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal ($2,774.05) ($228.82) $0.00 ($331.15) $0.00 ($1,117.61) ($1,096.47) $0.00 $0.00 $0.00 $0.00 Completion Fee ($198.91) ($22.88) $0.00 ($9.37) $0.00 ($88.01) ($78.65) $0.00 $0.00 $0.00 $0.00
Total Estimated Cost ($2,972.96) ($251.70) $0.00 ($340.52) $0.00 ($1,205.62) ($1,175.12) $0.00 $0.00 $0.00 $0.00
SUBTASK: 3 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert System Operation Deliverable 0
Professional I L.Mueller Travel to/from site (3 trips) 0
3 O&M Trips 0
Sample Kit Coordination (air sample) 0
IDW Management (moisture separator) -1
Updated Data Tables 0
Professional II K. Turner O&M Quarterly Report, Updated Data Tables 0
Total Hours:
S. Cobert 0
L. Mueller -1
K. Turner 0
-1
TOTAL LABOR -1
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
$0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
$0.00
$0.00
$0.00
$0.00
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
Erwin Remediation IDW Removal -1 $125 ($125.00)
TOTAL ($125.00)
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 0 $0.00
Small Cooler $110.00 0 $0.00
$0.00
TOTAL LAB $0.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
$0.00
Construction/O&M/Pilot kit $360.00 day 0 $0.00
Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
Drums $100.00 each -1 ($100.00)
$0.00
TOTAL EQUIPMEN ($100.00)
SUBTASK: 5 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical ExpS. Cobert System Operation Deliverable 0
Professional I L. Mueller Travel to/from site (3 trips) -3
3 O&M Trips -24
Sample Kit Coordination (air sample) -1
IDW Management (moisture separator) -1
Professonal I M. Wines Travel to/from site (3 trips) 3
3 O&M Trips 24
Sample Kit Coordination (air sample) 1
IDW Management (moisture separator) 0
Professional II K. Turner O&M Quarterly Report, Updated Data Tables 0
Total Hours:
S. Cobert 0
L. Mueller -29
M. Wines 28
K. Turner 0
-1
TOTAL LABOR -1
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
Erwin Remediation IDW Removal -1 $125 ($125.00)
TOTAL ($125.00)
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 0 $0.00
Small Cooler $110.00 0 $0.00
TOTAL LAB $0.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
$0.00
Construction/O&M/Pilot kit $360.00 day 0 $0.00
Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
Drums $100.00 each -1 ($100.00)
TOTAL EQUIPMEN ($100.00)
SUBTASK: 6 SVE System O&M and Optimization
DATE: 5/1/2024
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical ExpS. Cobert System Operations Deliverable 0 Author Engineering section of RASR 0
Project Manager K. Fincham Prepare/Submit RASR 0
Professional I L. Mueller Travel to/from site (3 trips) -3 3 O&M Trips -24 Sample Kit Coordination (air sample) -1 Assisting with RASR; Figures 0
Professional I M. Wines Travel to/from site (3 trips) 3 3 O&M Trips 24 Sample Kit Coordination (air sample) 1
Professional II K. Turner Remedial Action Status Report , Annual 0
Total Hours:
S. Cobert 0 L. Mueller -28 M. Wines 28 K. Fincham 0 K. Turner 0
TOTAL LABOR 0
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 -1 ($200.00)
Small Cooler $110.00 -1 ($110.00)
TOTAL LAB ($310.00)
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Construction/O&M/Pilot kit $360.00 day 0 $0.00 Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
TOTAL EQUIPMEN $0.00
Date: 5/18/2023
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10 Labor Rate Category
$63.58 Project Manager 22.9 22.9 $0.00 Senior Officer 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$71.37 Senior Technical Expert SC 20.0 4.0 3.0 5.0 3.0 5.0 0 0 0 0 $63.58 Project Technical Leader KF 8.0 0.0 0.0 4.0 0.0 4.0 0 0 0 0
$0.00 Senior Professional 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $43.05 Professional II KT 84.0 0.0 4.0 32.0 8.0 40.0 0 0 0 0 $34.34 Professional I LM 142.0 0.0 33.0 40.0 29.0 40.0 0 0 0 0
$0.00 Professional I 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $34.34 Professional I LM 6.0 6.0 0.0 0.0 0.0 0.0 0 0 0 0 $36.06 Professional II WT 16.0 16.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Senior Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 Staff Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 $0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
Total Hours 298.9 22.9 26.0 40.0 81.0 40.0 89.0 0 0 0 0
Direct Labor $12,669.02 $1,457.50 $1,068.48 $1,519.53 $3,362.37 $1,554.37 $3,706.77 $0.00 $0.00 $0.00 $0.00
Overhead 135.00% $17,103.19 $1,967.63 $1,442.45 $2,051.37 $4,539.20 $2,098.40 $5,004.14 $0.00 $0.00 $0.00 $0.00 Gen & Admin 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Fringe 37.70% $4,776.22 $549.48 $402.82 $572.86 $1,267.61 $586.00 $1,397.45 $0.00 $0.00 $0.00 $0.00 Total Labor $34,548.43 $3,974.61 $2,913.75 $4,143.76 $9,169.18 $4,238.77 $10,108.36 $0.00 $0.00 $0.00 $0.00
Date: 5/18/2023
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10
Star Cleaners Depot
Travel Vehicle Rental $1,560.00 $120.00 $360.00 $360.00 $360.00 $360.00 $0.00 $0.00 $0.00 $0.00 Mileage Costs $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Air Fare $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Per diem + Hotel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Travel $1,560.00 $120.00 $360.00 $360.00 $360.00 $360.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Equipment Procurement) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Procurement Fee $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Subcontractor Cost $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Services Procurement) Drilling (Conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Drilling (Non-conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Mobile Laboratory $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Surveying $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
IDW $375.00 $125.00 $125.00 $0.00 $125.00 $0.00 $0.00 $0.00 $0.00 $0.00
Utilities $8,400.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,200.00 $4,200.00 $0.00 $0.00 RSI - Blower Repair $4,000.00 $0.00 $0.00 $4,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal $12,775.00 $125.00 $125.00 $4,000.00 $125.00 $0.00 $4,200.00 $4,200.00 $0.00 $0.00 Handling Fee $677.50 $12.50 $12.50 $400.00 $12.50 $0.00 $120.00 $120.00 $0.00 $0.00 Total Subcontractor Cost $13,452.50 $137.50 $137.50 $4,400.00 $137.50 $0.00 $4,320.00 $4,320.00 $0.00 $0.00
Laboratory Analytical Costs $2,384.00 $584.00 $200.00 $200.00 $200.00 $1,200.00 $0.00 $0.00 $0.00 $0.00 Fast Turnaround Charges $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Sample Shipping $1,153.00 $163.00 $110.00 $110.00 $110.00 $660.00 $0.00 $0.00 $0.00 $0.00 Total Laboratory $3,537.00 $747.00 $310.00 $310.00 $310.00 $1,860.00 $0.00 $0.00 $0.00 $0.00
Field Expenses Personal Protection $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Expendables $520.00 $40.00 $120.00 $120.00 $120.00 $120.00 $0.00 $0.00 $0.00 $0.00 Equipment (Drilling related) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Analytical related) $290.00 $290.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (IDW related) $300.00 $100.00 $100.00 $0.00 $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 Equipment (Other) $5,220.00 $0.00 $1,305.00 $1,305.00 $1,305.00 $1,305.00 $0.00 $0.00 $0.00 $0.00 Total Field Expenses $6,330.00 $430.00 $1,525.00 $1,425.00 $1,525.00 $1,425.00 $0.00 $0.00 $0.00 $0.00
Subtotal $59,427.93 $3,974.61 $4,348.25 $6,476.26 $15,664.18 $6,571.27 $13,753.36 $4,320.00 $4,320.00 $0.00 $0.00 Completion Fee $3,454.86 $397.46 $291.38 $414.38 $916.92 $423.88 $1,010.84 $0.00 $0.00 $0.00 $0.00
Total Estimated Cost $62,882.79 $4,372.07 $4,639.63 $6,890.64 $16,581.10 $6,995.15 $14,764.20 $4,320.00 $4,320.00 $0.00 $0.00
From: Ruffing, Jacob M.
To: Aoki, Benjamin Cc: Grubbs, Benjamin; Fincham, Kara E.
Subject: Task Assignment Change Order #2, Star Cleaners Depot ERIC_4613 Date: Wednesday, May 8, 2024 4:08:07 PM Attachments: Star OM HW681 DC021B Cost Estimate Form Delta.xls
Star OM HW681 DC021B Cost Estimate Form Final.xls Star OM HW681 DC021B Cost Estimate Form Original.xls
EXTERNAL MESSAGE
This email originated outside of DEP. Please use caution when opening attachments, clicking links, or responding to this email.
Benjamin, CDM Smith Inc. (CDM Smith) is pleased to provide the Florida Department of Environmental Protection (FDEP) Task Assignment Change Order (TACO) #2 for O&M activities at the Star Cleaners Depot site under Contract Number HW681, Task Assignment DC021B. When this TACO is approved, I would like to request an approval to invoice for subtask 3&4.
The revisions to the subtasks associated with this Task Assignment Change Order request are described below.
Subtask 1 - Project Management Costs associated with this subtask are automatically calculated.
Subtask 2 - Groundwater Monitoring There was no change to this subtask.
Subtasks 3 and 5 - SVE System O&M and Optimization There will be a change in the fieldwork personnel in subtask 5. This TACO adjusts labor rates to reflect on-site personnel. Additionally, no IDW management was required so CDM Smith labor was reduced by one (1) hour and the subcontractor cost for IDW removal and one (1) IDW drum were removed.
The cost reduction associated with these changes is $340.52 (ST3) and $1,205.62 (ST5).
Subtasks 6 - SVE System O&M and Optimization There was a change in the fieldwork personnel. This TACO adjusts labor rates to reflect expected on-site personnel.
The cost reduction associated with these changes is $1,175.12.
Subtasks 7 and 8 - Utilities There were no changes to these subtasks.
Please feel free to reach out to me if you have any questions. Thank you.
Jacob Ruffing, PG | Project Manager | 4600 Park Rd., Suite 240 | Charlotte, NC 28209 | T: 704-208-2239 |C: 704-654-7451| mailto:ruffingjm@cdmsmith.com mailto:Benjamin.Aoki@FloridaDEP.gov mailto:Benjamin.Grubbs@FloridaDEP.gov mailto:finchamke@cdmsmith.com
Cost Estimate
Contractor: CDM Smith, Inc.
Date: 5/1/24
Task #: SubTask 1 Project Management SubTask 6 SVE System O&M and Optimization
Site: Star Cleaners Depot SubTask 2 Groundwater Monitoring SubTask 7 Utilities
Activity/Phase: O&M SubTask 3 SVE System O&M and Optimization SubTask 8 Utilities
Project Manager: Kara Fincham SubTask 4 SVE System O&M and Optimization SubTask 9
SubTask 5 SVE System O&M and Optimization SubTask 10
Totals 1 2 3 4 5 6 7 8 9 10
Labor Rate Category
$63.58 Project Manager -1.3 -1.3
$0.00 Senior Officer 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$71.37 Senior Technical Expert SC 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$63.58 Project Technical Leader/Project Manager KF 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Senior Professional 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$43.05 Professional II KT 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$34.34 Professional I LM -58.0 0.0 -1.0 0.0 -29.0 -28.0 0 0 0 0
$24.04 Professional I MW 56.0 0.0 0.0 0.0 28.0 28.0 0 0 0 0
$34.34 Professional I LM 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$36.06 Professional II WT 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Senior Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 Staff Support Services 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
$0.00 0.0 0.0 0.0 0.0 0.0 0.0 0 0 0 0
Total Hours -3.3 -1.3 0.0 -1.0 0.0 -1.0 0.0 0 0 0 0
Direct Labor ($729.39) ($83.91) $0.00 ($34.34) $0.00 ($322.74) ($288.40) $0.00 $0.00 $0.00 $0.00
Overhead 135.00% ($984.68) ($113.28) $0.00 ($46.36) $0.00 ($435.70) ($389.34) $0.00 $0.00 $0.00 $0.00
Gen & Admin 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Fringe 37.70% ($274.98) ($31.63) $0.00 ($12.95) $0.00 ($121.67) ($108.73) $0.00 $0.00 $0.00 $0.00
Total Labor ($1,989.05) ($228.82) $0.00 ($93.65) $0.00 ($880.11) ($786.47) $0.00 $0.00 $0.00 $0.00
Travel
Vehicle Rental $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Mileage Costs $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Air Fare $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Per diem + Hotel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Travel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Equipment Procurement)
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Procurement Fee $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Subcontractor Cost $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor (Services Procurement)
Drilling (Conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Drilling (Non-conventional) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Mobile Laboratory $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Surveying $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
IDW ($250.00) $0.00 ($125.00) $0.00 ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00
Utilities $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
RSI - Blower Repair $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Subcontractor Subtotal ($250.00) $0.00 ($125.00) $0.00 ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00
Handling Fee ($25.00) $0.00 ($12.50) $0.00 ($12.50) $0.00 $0.00 $0.00 $0.00 $0.00
Total Subcontractor Cost ($275.00) $0.00 ($137.50) $0.00 ($137.50) $0.00 $0.00 $0.00 $0.00 $0.00
Laboratory
Analytical Costs ($200.00) $0.00 $0.00 $0.00 $0.00 ($200.00) $0.00 $0.00 $0.00 $0.00
Fast Turnaround Charges $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sample Shipping ($110.00) $0.00 $0.00 $0.00 $0.00 ($110.00) $0.00 $0.00 $0.00 $0.00
Total Laboratory ($310.00) $0.00 $0.00 $0.00 $0.00 ($310.00) $0.00 $0.00 $0.00 $0.00
Field Expenses
Personal Protection $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Expendables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Equipment (Drilling related) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Equipment (Analytical related) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Equipment (IDW related) ($200.00) $0.00 ($100.00) $0.00 ($100.00) $0.00 $0.00 $0.00 $0.00 $0.00
Equipment (Other) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Field Expenses ($200.00) $0.00 ($100.00) $0.00 ($100.00) $0.00 $0.00 $0.00 $0.00 $0.00
Subtotal ($2,774.05) ($228.82) $0.00 ($331.15) $0.00 ($1,117.61) ($1,096.47) $0.00 $0.00 $0.00 $0.00
Completion Fee ($198.91) ($22.88) $0.00 ($9.37) $0.00 ($88.01) ($78.65) $0.00 $0.00 $0.00 $0.00
Total Estimated Cost ($2,972.96) ($251.70) $0.00 ($340.52) $0.00 ($1,205.62) ($1,175.12) $0.00 $0.00 $0.00 $0.00
&C&"CG Times,Bold"&16FDEP COST ESTIMATE
&C&"Courier New,Bold"&10CEF CDM Smith&R&"Courier New,Bold"&10Page &P
LOE Subtask 2
SITE : Star Cleaners Depot
SUBTASK: 2 Groundwater Monitoring
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert Technical Evaluation of Data/trend analysis 0
Professional II D. Taylor Travel (1 trip) 0
Annual Groundwater Sampling - 8 wells 0
Field Preparation (Annual Sampling) 0
Sample Kit Coordination 0
IDW Management 0
Professional I L. Mueller Data Package, Updated Data Tables (Annual Sampling) 0
Total Hours:
S. Cobert 0
D. Taylor 0
L. Mueller 0
TOTAL LABOR 0
VEHICLE TYPE RATE UNIT USEAGE
Truck $120 each 0 $0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE UNIT COST
Erwin Remediation IDW Removal 0 $125 $0.00
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
VOH 8021/8260 $73.00 0 $0.00
Shipping (Large Cooler) $150.00 0 $0.00
Ice $6.50 0 $0.00
TOTAL LAB $0.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Shallow Groundwater Sampling Kit $290 Day 0 $0.00
Expendables $40.00 day 0 $0.00
Drums $100.00 each 0 $0.00
TOTAL EQUIPMENT $0.00
LOE Subtask 3
SITE : Star Cleaners Depot
SUBTASK: 3 SVE System O&M and Optimization
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert System Operation Deliverable 0
Professional I L.Mueller Travel to/from site (3 trips) 0
3 O&M Trips 0
Sample Kit Coordination (air sample) 0
IDW Management (moisture separator) -1
Updated Data Tables 0
Professional II K. Turner O&M Quarterly Report, Updated Data Tables 0
Total Hours:
S. Cobert 0
L. Mueller -1
K. Turner 0
-1
TOTAL LABOR -1
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
$0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
$0.00
$0.00
$0.00
$0.00
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
Erwin Remediation IDW Removal -1 $125 ($125.00)
TOTAL ($125.00)
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 0 $0.00
Small Cooler $110.00 0 $0.00
$0.00
TOTAL LAB $0.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
$0.00
Construction/O&M/Pilot kit $360.00 day 0 $0.00
Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
Drums $100.00 each -1 ($100.00)
$0.00
TOTAL EQUIPMENT ($100.00)
LOE Subtask 4
SITE : Star Cleaners Depot
SUBTASK: 4 SVE System O&M and Optimization
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert System Operations Deliverable 0
Author Engineering section of RASR/GWMR 0
Project Manager K. Fincham Prepare/Submit RASR/GWMR 0
Professional I L. Mueller Travel to/from site (3 trips) 0
Sample Kit Coordination (air sample) 0
3 O&M Trips 0
Assisting with RASR Reports 0
Professional II K. Turner Remedial Action Status Report (including GWM), Semi-Annual 0
Total Hours:
S. Cobert 0
L. Mueller 0
K. Fincham 0
K. Turner 0
TOTAL LABOR 0
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
RSI Blower Repair 0 4000 $0.00
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 0 $0.00
Small Cooler $110.00 0 $0.00
TOTAL LAB $0.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Construction/O&M/Pilot kit $360.00 day 0 $0.00
Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
TOTAL EQUIPMENT $0.00
LOE Subtask 5
SITE : Star Cleaners Depot
SUBTASK: 5 SVE System O&M and Optimization
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert System Operation Deliverable 0
Professional I L. Mueller Travel to/from site (3 trips) -3
3 O&M Trips -24
Sample Kit Coordination (air sample) -1
IDW Management (moisture separator) -1
Professonal I M. Wines Travel to/from site (3 trips) 3
3 O&M Trips 24
Sample Kit Coordination (air sample) 1
IDW Management (moisture separator) 0
Professional II K. Turner O&M Quarterly Report, Updated Data Tables 0
Total Hours:
S. Cobert 0
L. Mueller -29
M. Wines 28
K. Turner 0
-1
TOTAL LABOR -1
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
Erwin Remediation IDW Removal -1 $125 ($125.00)
TOTAL ($125.00)
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 0 $0.00
Small Cooler $110.00 0 $0.00
TOTAL LAB $0.00
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
$0.00
Construction/O&M/Pilot kit $360.00 day 0 $0.00
Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
Drums $100.00 each -1 ($100.00)
TOTAL EQUIPMENT ($100.00)
LOE Subtask 6
SITE : Star Cleaners Depot
SUBTASK: 6 SVE System O&M and Optimization
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
Sr. Technical Expert S. Cobert System Operations Deliverable 0
Author Engineering section of RASR 0
Project Manager K. Fincham Prepare/Submit RASR 0
Professional I L. Mueller Travel to/from site (3 trips) -3
3 O&M Trips -24
Sample Kit Coordination (air sample) -1
Assisting with RASR; Figures 0
Professional I M. Wines Travel to/from site (3 trips) 3
3 O&M Trips 24
Sample Kit Coordination (air sample) 1
Professional II K. Turner Remedial Action Status Report , Annual 0
Total Hours:
S. Cobert 0
L. Mueller -28
M. Wines 28
K. Fincham 0
K. Turner 0
TOTAL LABOR 0
VEHICLE TYPE RATE UNIT USEAGE
Truck $120.00 day 0 $0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE Unit COST
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
TO-15 $200.00 -1 ($200.00)
Small Cooler $110.00 -1 ($110.00)
TOTAL LAB ($310.00)
EQUIPMENT ITEM RATE COSTING UNIT USEAGE TOTALS
Construction/O&M/Pilot kit $360.00 day 0 $0.00
Construction/O&M Supplies $75.00 day 0 $0.00
Expendables $40.00 day 0 $0.00
TOTAL EQUIPMENT $0.00
LOE Subtask 7
SITE : Star Cleaners Depot
SUBTASK: 7 Utilities
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
VEHICLE TYPE RATE UNIT USEAGE
$0.00
$0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
$0.00
$0.00
$0.00
$0.00
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE COST
$0.00
$0.00
$0.00
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
TOTAL LAB $0.00
FIELD EXPENSES ITEM RATE COSTING UNIT USEAGE TOTALS
O&M Quarter 9 Utilities Utility Charges (Electric) $700.00 month 0 $0.00
Quarter 9 Handling Fee Utility Handling Fee $20.00 Month 0 $0.00
O&M Quarter 10 Utilites Utility Charges (Electric) $700.00 month 0 $0.00
Quarter 10 Handling Fee Utility Handling Fee $20.00 Month 0 $0.00
TOTAL EQUIPMENT $0.00
LOE Subtask 8
SITE : Star Cleaners Depot
SUBTASK: 8 Utilities
DATE: 5/1/24
LABOR CATEGORY *PROVIDE TIME REQUIRED FOR EACH PERSON
STAFF-TITLE WORK DESCRIPTION HOURS
VEHICLE TYPE RATE UNIT USEAGE
$0.00
$0.00
TOTAL VEHICLE $0.00
PER DIEM STAFF RATE UNIT USEAGE
$0.00
$0.00
$0.00
$0.00
TOTAL PER DIEM $0.00
SUBCONTRACTOR COSTS
NAME PURPOSE COST
$0.00
$0.00
$0.00
TOTAL $0.00
LABORATORY COSTS
PARAMETER RATE # SAMPLES #QAQC
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
TOTAL LAB $0.00
FIELD EXPENSES ITEM RATE COSTING UNIT USEAGE TOTALS
O&M Quarter 11 Utilities Utility Charges (Electric) $700.00 month 0 $0.00
Quarter 11 Handling Fee Utility Handling Fee $20.00 Month 0 $0.00
O&M Quarter 12 Utiliites Utility Charges (Electric) $700.00 month 0 $0.00
Quarter 12 Handling Fee Utility Handling Fee $20.00 Month 0 $0.00
TOTAL EQUIPMENT $0.00
Formula Sheet
Project Management
Subtask 1 Subtask 2 Subtask 3 Subtask 4 Subtask 5 Subtask 6 Subtask 7 Subtask 8 Subtask 9 Subtask 10
Labor Costs ($82.65) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 ($34.34) $0.00 ($995.86) ($961.52) $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $673.12 $673.12 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 total labor dollars ($82.65) $0.00 ($34.34) $0.00 ($322.74) ($288.40) $0.00 $0.00 $0.00 $0.00
Project Management ($645.48) = sum of Direct Labor Costs from Subtasks 2 through 10
($83.91) =13% of Direct Labor Costs (Project Management)
-1.320 = Hours of Project Management (based on hourly salary of the Contractor Project Manager)
Subcontractor $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Handling Fee $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.
This is the start of the file's text. The full file is on GovTribe.
File details come from the government source that posted it. Updated .