Laserfiche WebLink
FEE DEVELOPMENT <br /> Proposal No. 15-61 prepared By �� Date 10/23/2015 Revision No: � <br /> Project No. 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 /> i Estimated Manhours 2ss.o aso.o 222.o i�s.o �os.o 411.0 0.0 0.0 0.0 0.0 1607.0 <br /> See Form#210-10 Dated lo/z3/zois <br /> 2.A. Hourly Salary Rate $48.53 $40.16 329.41 $22.50 $22.50 g19.31 <br /> 2.6. Per Hour Charge Rate <br /> 3 Salary/Wage Cost(SC) $��.453.08 $18,473.60 $6,529.02 $3,937.50 $2,317.50 $7,936.41 $0.00 $0.00 $�AO $0.00 $rjQ,647.11 <br /> Line 1 x Line 2.A. <br /> 4 Plus Salary/Wage Overhead go.00 go.00 $o.00 ao.00 go.00 $o.00 go.00 $o.00 $o.00 go_oo $0.00 <br /> Line 3 x Overhead @ <br /> 5 Technical Payroll Cost(TCP) go.00 go.00 $o.no $o.00 go.00 go.00 go.00 50.00 $o_oo $o.00 $0.00 <br /> Line 3+Line 4 <br /> 6 A SC x Factor Method ` g3z,sa�za �z,sas.�s $�e,so�.�i $i�,zz�.es ss,soa.ss $z2,s�s.�� �o.00 $o.00 $o.00 so.00 $144,34426 <br /> Line 3 x SC Factor Co� 2.85 <br /> 6 B TCP x Factor Method B'= $o.00 $o.00 go.00 So.00 $o.00 $o.00 So.00 $o.00 $o.00 $o.00 $0.00 <br /> Line 5 x TPC Factor @ <br /> 6.C. Per Hour Charge Method go.00 $o.00 $o.00 $o.00 $o.00 $o.00 $o.00 $o.00 $o.00 $o.00 $0.00 <br /> Line 1 x Line 2.8. <br /> � Subtotal Labor �z,641.28 $52,649.76$18,607.71 $11,221.88 $s,soa.sa $zz,s�s.�� $o.00 $o.00 $o.00 $o.00 $144,34426 <br /> Line 6.A.or 6.6. or 6.C. <br /> 8. Consultant Cost or Outside Contract Personnel Costs $0.00 <br /> 9. Total Labor(tine 7+�ine 8) $144,34426 <br /> l0. Plus Direct Reimbursable Expenses $2,502.68 <br /> 11. Subtotal Without Estimate Adjustment or Contingency $146,846.94 <br /> 12. Plus Estimate Adjustment or Contingencies @ %of Total Estimate(Line 11) $0.00 <br /> is. Subtotal $146,846.94 <br /> 1a. Plus Market Adjustment and/or Programmed Profit <br /> 15. Grand Totai Fee $146,847 <br /> ��.� ;�-,7 �; ��:r�(i)methad(S2tar,�f�acC, ?'^s�dpraica!PayroflC�=�, . �_ t� ,.,;=,r,�� „��;��a£. <br /> Notes: <br /> ewc azto-za�ovo5) �`�i� 10/27/2015,11:48 AM <br /> A-14 <br />