Laserfiche WebLink
Exhibit E - Subconsultant Cost Computation <br />2.5185 <br />Pr <br />i <br />n <br />c <br />i <br />p <br />a <br />l <br />Pr <br />o <br />j <br />e <br />c <br />t <br /> <br />M <br />a <br />n <br />a <br />g <br />e <br />r <br />Sr <br />. <br /> <br />P <br />r <br />o <br />j <br />e <br />c <br />t <br /> <br />C <br />o <br />n <br />t <br />r <br />o <br />l <br /> <br />Sp <br />e <br />c <br />i <br />a <br />l <br />i <br />s <br />t <br />Sr <br />. <br /> <br />R <br />i <br />g <br />h <br />t <br /> <br />o <br />f <br /> <br />W <br />a <br />y <br /> <br />Ag <br />e <br />n <br />t <br />Ri <br />g <br />h <br />t <br /> <br />o <br />f <br /> <br />W <br />a <br />y <br /> <br />A <br />g <br />e <br />n <br />t <br />Sr <br />. <br /> <br />R <br />O <br />W <br /> <br />Te <br />c <br />h <br />n <br />i <br />c <br />i <br />a <br />n <br />Pr <br />o <br />g <br />r <br />a <br />m <br /> <br />M <br />a <br />n <br />a <br />g <br />e <br />r <br />Total <br />Hours Direct Labor Cost <br />Total Cost Per <br />Work Element <br />direct rate $125.00 $87.00 $68.00 $81.00 $50.00 $68.00 $125.00 <br />Work Element 14 - Right-of-Way 33,416.00$ 84,158.20$ <br />14.1 Project Management and Administration 8 28 36 72 5,884.00$ <br />14.2 Acquisition Services 24 36 128 144 18 350 23,328.00$ <br />14.3 Project Close-Out and Certification 24 12 12 8 56 4,204.00$ <br />0 -$ <br />Total Staff Hours 8 52 96 140 156 18 8 0 478 <br />Total Direct Labor Cost $1,000.00 $4,524.00 $6,528.00 $11,340.00 $7,800.00 $1,224.00 $1,000.00 $0.00 33,416.00$ 84,158.20$ <br />$33,416.00 <br />Reimbursable Expenses Subtotal (Labor) 33,416.00$ <br />Overhead @ 121.85%40,717.40$ <br />Fee @ 30.00%10,024.80$ <br />Travel expenses (mileage)450 $0.725 $326.25 <br />Appraisal 6 $6,000.00 $36,000.00 Reimbursable Expenses 50,076.25$ <br />Appraisal Review 6 $2,250.00 $13,500.00 <br />Reproduction, Postage, and Delivery 1 $250.00 $250.00 <br />Total Reimbursable Expenses $ 50,076.25 134,234$ Grand Total: <br />Item Units <br />Cost per <br />Unit Total Cost <br />Full Design Phase <br />City of Everett Commonstreet Consulting <br />Everett Point Industrial Center (EPIC) Bridge Project Project multiplier: