Laserfiche WebLink
FEE DEVELOPMENT <br /> Proposal No. 16-71 Prepared By CWG Date 12/5/2016 Revision No: 2 <br /> Project No. 0 Checked By <br /> Billing Group Reviewed By With Attachments <br /> Class E 0 E 0 E 0 T 0 ET 0 <br /> Total <br /> Grade VI 0 V 0 III 0 III 0 II 0 <br /> 1 Estimated Manhours 97.0 0.0 646.0 0.0 1202.0 0.0 1872.0 0.0 0.0 0.0 3817.0 <br /> See Form #210-10 Dated 11/29/2016 <br /> 2.A. Hourly Salary Rate $49.54 $41.36 $30.29 $23.50 <br /> 2.6. Per Hour Charge Rate <br /> 3 Salary/Wage Cost(SC) $4,805.38 $0.00 $26,718.56 $0.00 $36,40858 $0.00 $43,992.00 $0.00 $0.00 $0.00 $111,924.52 <br /> Line 1 x Line 2.A. <br /> 4 Plus Salary/Wage Overhead $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 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* $13,695.33 $0.00 $76,147.90 $0.00 $103,764.45 $0.00 $125,377.20 $0.00 $0.00 $0.00 $318,984.88 <br /> Line 3 x SC Factor @ r 2.85 <br /> 6 B TCP x Factor Method B* $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 $13,695.33 $0.00 $76,147.90 $0.00 $103,764.45 $0.00 $125,377.20 $0.00 $0.00 $0.00 $318,984.88 <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) $318,984.88 <br /> 10. Plus Direct Reimbursable Expenses $0.00 <br /> 11. Subtotal Without Estimate Adjustment or Contingency $318,984.88 <br /> 12. Plus Estimate Adjustment or Contingencies @ %of Total Estimate(Line 11) $0.00 <br /> 13. Subtotal $318,984.88 <br /> 14. Plus Market Adjustment and/or Programmed Profit <br /> 15. Grand Total Fee $318,985 <br /> 'Compute only one(1)method(Salary Cost,Technical Payroll Cost or Per Hour Charge Method)per sheet. <br /> Notes: <br /> BWc#210-24(01/05) 7 of 7 12/6/2016,3:22 PM <br />