Laserfiche WebLink
FEE DEVELOPMENT <br /> Proposal No. 31-Dec Prepared By RMD Date 4/16/2012 Revision No: 0 <br /> Project No. 91201 Checked By <br /> Billing Group Reviewed By With Attachments <br /> Class E E E T T ET 0 ET 0 S <br /> Total <br /> Grade VII V III II II III 0 I 0 III <br /> 1 Estimated Manhours 140.0 212.0 162.0 120.0 120.0 138.0 0.0 0.0 0.0 0.0 892.0 <br /> See Form#210-10 Dated 4/8/2012 <br /> 2.A. Hourly Salary Rate $48.53 $38.99 $28.55 $22.50 $22.50 $19.31 <br /> 2.s. Per Hour Charge Rate <br /> 3. <br /> Salary/Wage Cost(SC) $27,749.96 <br /> $6,794.20 $8,285.88 $4,625.10 $2,700.00 $2,700.00 $2,664.78 $0.00 $0.00 $0.00 $0.00 <br /> Line 1 x Line 2.A. <br /> 4 Plus Salary/Wage Overhead $000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br /> Line 3 x Overhead @ <br /> 5 Technical Payroll Cost(TCP) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br /> Line 3+Line 4 <br /> 6.A. SC x Factor Method* $19,363.47$23,557.76$13,181.54 $7,695.00 $7,695.00 $7,594.62 $0.00 $0.00 $0.00 $0.00 $79,087.39 <br /> Line 3 x SC Factor @ 2.85 <br /> 6.13. TCP x Factor Method 13* $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br /> Line 5 x TPC Factor @ <br /> 6.C. Per Hour Charge Method* $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br /> Line 1 x Line 2.8, <br /> 7 Subtotal Labor $19,363.47$23,557,76$13,181.54 $7,695.00 $7,695.00 $7,594.62 $0.00 $0.00 $0.00 $0.00 $79,087.39 <br /> Line 6.A.or 6.8.or 6.C. <br /> 8. Consultant Cost or Outside Contract Personnel Costs $0.00 <br /> 9. Total Labor(Line 7+Line 8) $79,087.39 <br /> lo. Plus Direct Reimbursable Expenses $1,425.94 <br /> 11. Subtotal Without Estimate Adjustment or Contingency $80,513.33 <br /> 12. Plus Estimate Adjustment or Contingencies @ %of Total Estimate(Line 11) $0.00 <br /> 13. Subtotal $80,513.33 <br /> 14. Plus Market Adjustment and/or Programmed Profit <br /> 15. Grand Total Fee $80,513 <br /> 'Compute only one(1)method(Salary Cost,Technical Payroll Cost,or Per Hour Charge Method)per sheet. <br /> Notes: <br /> 5/1/2012,1:26 PM <br /> ewc#210-24)01106) 1 of 1 A-14 <br />