Laserfiche WebLink
EXHIBIT 10 -H COST PROPOSAL <br />Consultant: LSA Associates Inc. Contract No.: 14.011 Data: 10 /7/2014 <br />DIRECT LABOR <br />Class Ificatloarrltle <br />Name <br />Hours <br />Actual Hourly Rate <br />Total <br />Principal (CC) <br />Rob MoCann <br />26 <br />$98.44 <br />$2,461.00 <br />Principal(Biology) <br />Art HOmnghausen <br />22 <br />$69,71 <br />$1,533.62 <br />Principal (Cultural) <br />Deborah McLean <br />12 <br />$5625 <br />$675.00 <br />Associate (Env Lead) <br />Lisa Williams <br />204 <br />$50.89 <br />$10,373,40 <br />Associate <br />Ingri Coon <br />70 <br />$40.00 <br />$2,800.00 <br />Senior Technical Specialist <br />Tarr! Fulton <br />74 <br />538.62 <br />$2,857.88 <br />Senior Technical Specialist <br />Chris Melon[ <br />52 <br />$32.69 <br />$1,699.88 <br />Senior Technical Specialist <br />Josiah Lui <br />40 <br />$37,02 <br />$1,480,80 <br />Environmental Specialist <br />Erin Martinelll <br />60 <br />$29.33 <br />$1,759.80 <br />Enivronmental Planner <br />Carman to <br />170 <br />$27,76 <br />$4,719.20 <br />Assistant Environmental Planner <br />Janet Cutler <br />34 <br />$20.43 <br />$694.62 <br />GIS <br />Justin Rocs <br />109 <br />$41,03 <br />$4,472.27 <br />WP /Clerical <br />Lauren Johnson <br />67 <br />$26,34 <br />$2,204,58 <br />Office Assistant <br />Litia Makakauf9kl <br />12 <br />$19.10 <br />$229.20 <br />LABOR COSTS <br />a) Subtotal of Direct Labor Costs <br />b) Anticipated Salary Increases (3 0lolyr, 5 year duration) <br />FRINGE BENEFITS <br />d) Fringe Benefits (Rate: 91.85% <br />INDIRECT COSTS <br />f) Overhead (Rate: 42.35 %) <br />h) General and Administrative (Rate: 46.68 %) <br />FIXED FEE (Profit) <br />(Rota: 10 %) <br />OTHER DIRECT COSTS (ODC) <br />1) Travel /Mlleage Caste <br />m) Equipment Rental and Supplies (Including Mailing and Reproductions) <br />n) Permit Fees <br />o) Records Searches <br />LPP 13 -01 <br />$37,961.25 <br />$1,149.75 <br />c) TOTAL DIRECT LABOR COSTS $39,111.00 <br />e) TOTAL FRINGE BENEFITS $35,923.45 <br />g) Overhead $16,564 <br />1) Gen and Admin $19,039 <br />J) TOTAL INDIRECT COSTS $35,603 <br />k) TOTAL PROFIT $11,064 <br />$520 <br />$'1,395 <br />$12,900 <br />$1,200 <br />p) TOTAL OTHER DIRECT COSTS $16,115 <br />TOTAL COST $136,816 <br />25C -61 <br />