|
REV: 12-20-23 VR
<br />Total Hours 286 616 108 476 202 90 154 162 72 20 340 70 14 338 232 410 34 14 136 168 192 60 340 715 148 46 5,443
<br />Billing Rate
<br />Labor Cost
<br />$275
<br />$78,650
<br />$210
<br />$129,360
<br />$185
<br />$19,980
<br />$135
<br />$64,260
<br />$110
<br />$22,220
<br />$295
<br />$26,550
<br />$215
<br />$33,110
<br />$170
<br />$27,540
<br />$235
<br />$16,920
<br />$180
<br />$3,600
<br />$150
<br />$51,000
<br />$115
<br />$8,050
<br />$330
<br />$4,620
<br />$285
<br />$96,330
<br />$265
<br />$61,480
<br />$165
<br />$67,650
<br />$120
<br />$4,080
<br />$120
<br />$1,680
<br />$275
<br />$37,400
<br />$210
<br />$35,280
<br />$195
<br />$37,440
<br />$175
<br />$10,500
<br />$304
<br />$103,360
<br />$211
<br />$150,865
<br />$185
<br />$27,380
<br />$124
<br />$5,704
<br />Total Firm Labor Cost $314,470 $87,200 $79,570 $235,840 $120,620 $287,309 $ 1,125,009
<br />FIRM LABOR COST EIR SUBCONSULTANTS
<br />Illingworth & Rodkin $110,975 $ 110,975
<br />Cornerstone Group $14,136 $ 14,136
<br />HT Harvey Associates $49,975 $ 49,975
<br />Archaeological/Cultural Consultant $3,864 $ 3,864
<br />$178,950 $178,950
<br />EXPENSES
<br />Project/Sub Management (7%)$56,738 $ 56,738
<br />Translation/Interpretation $5,000 $ 5,000
<br />Printing/Materials $10,000 $975 $1,456 $ 12,431
<br />Traffic Counts $8,000 $ 8,000
<br />Travel $5,000 $200 $500 $ 5,700
<br />Office Expenses (3%)$9,434 $146 $ 9,580
<br />Total Expenses $86,172 $1,121 $200 $8,500 $0 $1,456 $97,449
<br />TOTAL PER FIRM $400,642 $88,321 $79,770 $244,340 $120,620 $467,715
<br />GRAND TOTAL $1,401,408
<br />Additional Studies (as needed)$140,141
<br />ATTY/AGR.2023.318/Raimi + Associates (Redwood Life Precise Plan) (Page 38 of 45)
|