Laserfiche WebLink
CO <br />0 <br />CO <br />$ 9.296 <br />0 <br />N <br />O <br />$ 20,825 <br />$ 10.810 <br />0000 <br />CO <br />0 <br />Ef) <br />CD <br />N <br />Ef) <br />0oN�0 <br />CY) <br />"ct <br />CO <br />$ 109,095I <br />$ 180,741 <br />Expenses <br />Sub Expenses <br />$ 216,477 <br />co <br />'ct <br />I CO <br />o <br />0 <br />1 <br />1 <br />1 <br />O <br />Co <br />N� <br />o000 <br />U) <br />EA <br />0 <br />O <br />U) <br />O <br />O <br />O <br />o <br />10 <br />N <br />r- <br />O <br />CO <br />O) <br />CO <br />CO <br />N- <br />CD <br />0 <br />'cr <br />CO <br />CO <br />0 <br />CO <br />r- <br />CO <br />N <br />0-) <br />.- <br />$ 181 <br />O <br />NI� <br />W <br />+ <br />O <br />EA <br />. - <br />EA <br />U3 <br />r <br />1CO <br />' <br />U <br />o <br />CO <br />= <br />X <br />I-- <br />W <br />Ef) <br />EA <br />U) <br />EA <br />U) <br />EA <br />to) <br />EO <br />U) <br />N <br />N <br />4 <br />12 <br />LC) <br />L) <br />CO <br />N <br />[ 48 <br />'ct <br />' t <br />CO <br />CO <br />N- <br />O <br />0 <br />CT) <br />I O <br />"Cr <br />N <br />0 <br />r- <br />r- <br />1.0 <br />N <br />V <br />r— <br />N--- <br />r- <br />r <br />5,045 <br />ask6 <br />'ask 6 <br />ask 6 <br />as Requested by <br />00 <br />as Requested by <br />0 0 <br />0 <br />0 <br />'Cr <br />0 Co <br />Co <br />''a' <br />O <br />CD <br />N <br />f` <br />0 <br />N <br />CO <br />N M <br />1. <br />to <br />k5 <br />0 <br />0 O <br />0 <br />Services During <br />O O <br />O <br />0 <br />0 <br />O <br />0 <br />O <br />Services During 1 <br />O <br />Tasl <br />Tasl <br />Tasl <br />O <br />CO <br />O <br />N <br />14 <br />O <br />�t <br />c) <br />O <br />N <br />No <br />12,634 <br />Bid Assistance <br />200 <br />12,834 I <br />12,834 1 <br />CO <br />CO <br />03 M <br />0 N <br />0 O <br />O <br />0 <br />Cfl <br />Cfl <br />0 CD <br />1 N` <br />0 <br />N <br />r- <br />LO <br />CO <br />LC) <br />r- <br />Tasl <br />Tasl <br />O <br />u) <br />ti <br />Q <br />0co0 <br />CO <br />205 <br />V <br />[ 100 <br />M0►n0 <br />0 <br />56,870 <br />86,596 <br />143,466 <br />tsk3 <br />Design <br />400 <br />0 0 <br />143,866 <br />tsk3 <br />5,000 [ <br />o <br />250 <br />cD <br />0 <br />6,427 1 <br />IManagement 1 Analysis I Design <br />NI- <br />r-CO <br />N <br />N <br />CO <br />1-1 <br />r- <br />C1� <br />N <br />CON <br />0 <br />Co <br />r- <br />r <br />= <br />C3) <br />v- <br />O <br />r <br />N <br />t~ <br />EL <br />.. <br />cr.o <br />'. <br />.zi <br />r- <br />M <br />Desigr <br />O <br />- <br />(V) <br />Co <br />ai <br />r <br />F. <br />O <br />O O <br />O <br />>k 2 <br />cn <br />O O <br />O <br />;k2 <br />O <br />O <br />O <br />O <br />O <br />= <br />Q. <br />W <br />W <br />u' <br />Z <br />co 0 <br />' <br />W <br />0 <br />� <br />Y <br />W <br />Zcti <br />tu <br />c <br />o rzs <br />Q <br />a)Q <br />CO <br />W <br />a. <br />(NI <br />CO <br />t f) <br />N <br />N <br />0 <br />0 <br />0 <br />O <br />0 <br />0 <br />O <br />0 <br />O <br />7,768 <br />11,828 <br />CO <br />0) <br />Task 1 <br />Management <br />100 <br />O CD <br />0 <br />CD <br />CI) <br />Task 1 <br />O <br />O <br />CO <br />C3) <br />2,352 <br />CO <br />t� <br />El <br />r- <br />r- <br />r- <br />r- <br />r-' <br />C(-) <br />r <br />CD <br />CD <br />CO <br />4-, <br />C <br />CS <br />CA <br />C3) <br />a <br />r- <br />r <br />-n <br />U <br />N <br />a) <br />O is <br />LL. <br />Q, C <br />a <br />al <br />ame <br />O <br />- <br />- <br />- <br />- <br />) <br />_ <br />F— <br />00 <br />rn <br />co <br />coo <br />Efl <br />$ 85.00 <br />$ 85.00 <br />0 <br />Ef) <br />$ 85.00 <br />$ 79.50 <br />0►0n, <br />Efl <br />$ 45.00 [ <br />$ 41.00 <br />0 <br />69 <br />ours <br />Communication Charge (3% of labor) <br />Expense <br />Subconsultant (Surveyor) <br />Subconsultant (Geotechnical Engineering) <br />Subconsultant (Mechanical - HVAC) <br />CONSULTANTS <br />0 <br />o <br />(ri <br />00 <br />00 <br />cv <br />v <br />W <br />U <br />e'CU <br />�+-#� <br />WW <br />U <br />EA <br />cn <br />> <br />O <br />>, 4,4 <br />LLJ <br />p[ <br />a) z <br />O0 <br />CI, <br />O <br />= <br />Principal in Charge / Contract Manager (J. Gross) <br />Project Manager (J. Gillespie) <br />QA (C. Ochiltree) <br />T. Giese) <br />Staff Engineer (S. Krishnamurthy) <br />Electrical Engineer (J. Gibson) <br />Structural Engineer (G. Franco) <br />Sr. Structural Engineer (K. Dahl) <br />tanager (P. Simon) <br />ech <br />Clerical (S.Sifferman) <br />Project Administrator (U. Pierson) <br />Subconsultant Admin Mark-up, % L <br />Subtotal Cost by Task <br />Fee/Profit (as % of Total DSC & Overhead) I <br />I- <br />0 <br />Labor Category <br />Subconsultant (ADS Utility Locates) <br />Per Labor Hr. Tech. Charge <br />I Expenses, $ <br />la! Labor Cost, $ <br />Expenses, $ <br />Subconsultant Expense: <br />3 <br />c <br />O <br />cv <br />RI <br />0 <br />co <br />Lt.! <br />Next Year's Labor I <br />Project I <br />r- <br />N <br />M <br />CO <br />N� <br />N <br />'[t <br />0) <br />0 <br />r- <br />N <br />M <br />ir-' <br />N <br />r- <br />r <br />r- <br />(B <br />a) <br />a) <br />C <br />.O <br />a) <br />a) <br />Q <br />E <br />O <br />U <br />a) <br />0 <br />3 <br />O <br />a) <br />4- <br />0 <br />abor escalation was calculated assuming <br />cells only. Other formula cells are locked to prevent accidental changes. There is no password protection. <br />ow & green shaded <br />Enter data in yel <br />CO <br />CO <br />N <br />L <br />0) <br />Overall Project Multip <br />O <br />M <br />Fee/Profit as a % of DSC Only <br />Bar Screen\BHC\Design\BHC Everett WVCECI^FI Bar Screen Design Bid Svcs Budget 071422.xlsx <br />S:\1Common\PLANT & FAC ENGR\Projects\WPCF\UP 3770 - WPCF TF <br />