|
DocuSign Envelope ID: FC9986C3-F179-4A3D-BACO-D8CA9F8B93A7
<br /> Budget Estimate Page 1 of 1
<br /> Hillsborough Dump
<br /> Remedial Investigation-Install&Sample New Monitor Wells&Landfill Gas Probes
<br /> Site ID:NONCD0000483
<br /> Task Order:483DP-23
<br /> NCDEQ Contact:Zi-Qiang Chen,PhD
<br /> S&ME Project No.4306-17-061G
<br /> S&ME Proposal No.43-20000048,CO-2 Prepared:March 10,2022
<br /> Totals
<br /> Subtask A:Monitoring Well Installations(9)&Gas Probe Installations(12),Sampling and Surveying(11 Field Days)
<br /> S&ME Drilling Fees(See attached Parratt-Wolff drilling proposal) 1 cost at $ 33,627.00 I cost $33,627.00
<br /> Utility Clearing 1 cost at $ 2,800,00 / cost $ 2,800.00
<br /> Staff Professional(travel&on-site logging,sampling,prep,follow-up) 96 hours at $ 95.00 / hour $ 9,120.00
<br /> Technician(travel,sampling,gauging wells,prep,follow-up,meet surveyor) 36 hours at $ 80.00 / hour $ 2,880.00
<br /> Technician(travel,sampling,gauging wells,prep,follow-up,meet surveyor) 36 hours at $ 80.00 / hour $ 2,880.00
<br /> Staff Professional(data tabulation and verification,report tables,maps,logs, 24 hours at $ 95.00 / hour $ 2,280.00
<br /> text
<br /> CAD Operator(pre-load GPS unit&prepare maps for report) 12 hours at $ 75.00 / hour $ 900.00
<br /> Mileage(1 roundtrip and 1,one-way for staff and 1 roundtdp for tech&daily 1050 miles at $ 0.555 I mile $ 582.75
<br /> site mileage)
<br /> Global Positioning System(GPS)Unit(Trimble GeoXT 2008) 10.5 days at $ 150.00 / day $ 1,575.00
<br /> Field Expendables 10.5 days at $ 30.00 / day $ 315.00
<br /> Water Level Meter(owned by S&ME) 1.5 day at $ 30.00 / day $ 45.00
<br /> LaMotte Turbidity Meter(owned by S&ME) 1.5 day at $ 30.00 / day $ 45.00
<br /> Peristaltic pump and tubing for GW sampling(owned by S&ME) 1.5 day at $ 50.00 I day $ 75.00
<br /> pH/Conductivity/Temperature Meter(owned by S&ME) 1.5 day at $ 30.00 / day $ 45.00
<br /> Photo-Ionization Detector(PID)(owned by S&ME) 1.5 day at $ 100.00 / day $ 150.00
<br /> $71,908.25
<br /> Landfill Gas Meter(GEM2000 Plus)(owned by S&ME) 1.5 day at $ 150.00 / day $ 225.00
<br /> Mercury Analyzer-Jerome 431X 1.5 day at $ 160.00 I day $ 240.00
<br /> Thermohygrometer(owned by S&ME) 1.5 day at $ 15.00 / day $ 22.50
<br /> Teflon Tubing(owned by S&ME) 120 feet at $ 3.00 / foot $ 360.00
<br /> Utility Vehicle(UTV)(owned by S&ME) 10.5 day at $ 150.00 / day $ 1,575.00
<br /> Summa Canister&Flow Control Valve 14 each at $ 70.00 / each $ 980.00
<br /> Volatile Organic Compounds by TO-15(landfill gas) 14 samples at $ 138.00 / sample $ 1,932.00
<br /> Mercury by NIOSH 6009(landfill gas)(EMSL Lab) 14 samples at $ 45.00./ sample $ 630.00
<br /> Volatile Organic Compounds by Method 8260 13 samples at $ 66.00 / sample $ 858.00
<br /> Semi-Volatile Organic Compounds by Method 8270 13 samples at $ 138.00 / sample $ 1,794.00
<br /> 1,4-Dioxene by Method 8260 SIM 13 samples at $ 75.00 / sample $ 975.00
<br /> 14 Metals by Methods 6020/7471/7470 13 samples at $ 130.00 / sample $ 1,690.00
<br /> Ammonia by Method 350.1 13 samples at $ 13.00 / sample $ 169.00
<br /> Nitrate and Sulfate by Method 9056 13 samples at $ 26.00 / sample $ 33&00
<br /> Monitor Well(9)Survey Fee(McKim&Creed) 1 cost at $ 2,800.00 / cost $ 2,800.00
<br /> Above samples include:2 groundwater&2 landfill gas(duplicates,equipment &trip and blanks).Lab is Pace National&EMSL
<br /> Subtask B-Project Management,Coordination and Support(11 Field Days)
<br /> Senior Professional 6 hours at $ 130.00 / hour $ 780.00
<br /> Project Professional(HASP Prep,Daily Follow-Up with Field Crews and County and Unit 44 hours at $ 115.00 / hour $ 5,060,00 $6,170.00
<br /> PM,project management and involcing)
<br /> Administration 6 hours at $ 55.00 / hour $ 330,00
<br /> Total Proposed Task Order 483DP-23 Budgetâ–º $78,078.26
<br />
|