Laserfiche WebLink
CITY OF EVERETT, LEGION GOLF COURSE STORMWATER DETENTION PROJECT, UP3620 - EXHIBIT D-2 Date: 29-Mar-18 <br /> PROJECT LABOR, EXPENSES AND FEE ESTIMATE <br /> HOURS FOR EACH TASK(Whole Hours Only) <br /> Labor,$ Task 13 Total Hours Cost <br /> Construction Management Support <br /> Total Labor Cost, $ 57,669 $ 57,669 <br /> Task 13 <br /> Expenses,$ ----- Expenses <br /> Construction Management Support <br /> Total Expenses, $ 200 $ 200 <br /> TOTAL LABOR AND EXPENSES 57,869 $ 57,869 <br /> Subconsultant Expenses,$ Task 13 Sub Expenses <br /> Construction Management Support <br /> 1 iConGolf Studio 39,680 $39,680 <br /> TOTAL SUBCONSULTANTS 39,680 $39,680 <br /> Subconsultant Admin Mark-up, % 5.00% 1,984 $1,984 <br /> Subtotal Cost by Task 99,533 $ 99,533 <br /> Fee/Profit(as% of Total DSC&Overhead) 11.00% 6,344 $ 6,344 <br /> Less remaining Budget as of 1-31-2018 (20,000;, $ (20,000) <br /> Task 13 <br /> TOTAL ESTIMATED COST AND FEE,$ Construction Management Support Total <br /> 85,877 $ 85,877 <br /> 100.00% <br /> Enter data in yellow&green shaded <br /> Overall Project Multiplier 3.32 <br /> Fee/Profit as a%of DSC Only 32.95% <br /> H:\EVT_Projects\15\1701 Everett NWSS\201-Project Management Final Design\Addtl Engineering Svcs 2017\Sent to City\3-29-18\Legion GC Storm Detention Amendment-Consultant Fee <br /> Estimate 2018-3-29 <br />