|
WSP USA, Environment & Infrastructure PROJECT: Modular Wetlands Baywood Data Recovery of Site 45-SN-877CLIENT: City of EverettDate: 10/02/23DIRECT LABORDISCIPLINE NAME RATETASKHOURS AMOUNTHOURS AMOUNTHOURS AMOUNTHOURS AMOUNTHOURS AMOUNTHOURS AMOUNTX-14 Technical EditorH. McKelway$210.00QA / QC0 $0 0 $0 0 $0 8 $1,680 4 $8408 2,520$ P-10 Senior Archaeologist J. Huddleston $150.00Project Manager8 $1,200 0 $0 2 $300 0 $0 4 $6006 2,100$ P-10 Staff Archaeologist L. Huddleston $130.00Analysis0 $0 40 $5,200 40 $5,200 40 $5,200 8 $1,040128 16,640$ P-10 Staff Archaeologist/GIS E. Anderson $140.00Lead Archaeologist/GIS20 $2,800.00 40 $5,600.00 40 $5,600 40 $5,600 8 $1,120128 20,720$ T-5 Archaeologist A. Duran-Rios $85.00Fieldwork/Analysis0 $0 40 $3,400 40 $3,400 24 $2,040 0 0104 8,840$ A-8 Project Administrator R. Malloch $155.00Budget Administration8 $1,240 0 $0 0 $0 0 $0 4 $6204 1,860$ A-6 Administrative A. Lukasheva $65.00Word Processing0 $0 0 $0 0 $0 4 $260 2 $1306 390$ TOTAL LABOR14 $5,240 120 $14,200 122 $14,500 116 $14,780 30.0 $4,350 384.0 53,070$ MATERIALS & SUBCONTRACTS Senior ArcaheologistMichelle Parvey $140.00 Artifact Anaylysis/Catalogue0 $0 40 $5,600 40 $5,600 20 $2,800 0 $0 0 14,000$ SUBTOTAL M & S15% Markup15.00% $0.00 $840.00 $840.00 $420.00 $0.002,100$ TOTAL M & S0 $0 40 $6,440 40 $6,440 20 $3,220 0 $0 0 16,100$ OTHER DIRECT COSTS:Direct AMS Radiocarbon Dating $220.00Dating0 $0 2 $440 2 $440 0 $0 0 $0880$ Mileage $0.63Fieldwork/Travel0 $0 1,500 $938 0 $0 0 $0 0 $0938$ Equipment Use Fee $200.00Fieldwork/Daily0 $0 5 $1,000 0 $0 0 $0 0 $01,000$ Lab analysis $400.00Beta Analytics0 $0 0 $0 2 $800 0 $0 0 $0800$ Archive/Curation Supplies $2,000.00WSP Approved Vandors0 $0 0 $0 1 $2,000 0 $0 0 $02,000$ Misc. Field Supplies (i.e., buckets, screens) $1,000.00WSP Approved Vendors0 $0 0 $0 1 $1,000 0 $0 0 $01,000$ SUBTOTAL ODC's$0 $2,378 $4,240 $0 $015% Markup15.00% $0.00 $356.63 $636.00 $0.00 $0.00993$ TOTAL ODC's$0 $2,734 $4,876 $0 $0 7,610$ TOTAL ESTIMATE5,240$ 23,374$ 25,816$ 18,000$ 4,350$ 76,780$ TOTAL PROGRAMWSP USA, Environment & Infrastructure reserves the right to move budget between phases.Data Recovery / FieldworkAnalysis, Catalog, and CurationDraft Data Recovery ReportFinal Data Recovery Report and Agency ConsultationProject AdministrationTIME AND MATERIALS NOT TO EXCEED COST
|