Sample Cost Analysis Worksheet
Sample Cost Analysis Worksheet
Principle-in-Charge *** Jane Doe 100 x $ 57.69 = $ 5,769.00 $ 120,000.00 ÷ 2080 = $ 57.69 $0.00 $57.69 $5,769.23
Project Manager John Doe 76 x $ 50.00 = $ 3,800.00 $ 51,000.00 ÷ 1000 = $ 51.00 $0.00 $50.00 $3,800.00
Sr. Civil Engineer 50 x $ 47.00 = $ 2,350.00 $ 92,000.00 ÷ 2080 = $ 44.23 $2.77 $44.23 $2,211.54
Envir. Scientist 50 x $ 45.00 = $ 2,250.00 $ 91,520.00 ÷ 2080 = $ 44.00 $1.00 $44.00 $2,200.00
Jr. Highway Engineer 50 x $ 42.00 = $ 2,100.00 $ 4,200.00 ÷ 100 = $ 42.00 $0.00 $42.00 $2,100.00
Inspector 50 x $ 38.00 = $ 1,900.00 $ 79,040.00 ÷ 2080 = $ 38.00 $0.00 $38.00 $1,900.00
Admin. Staff ***** 15 x $ 15.00 = $ 225.00 $ 55,000.00 ÷ 2080 = $ 26.44 $0.00 $0.00 $0.00
Technician 50 x $ 35.00 = $ 1,750.00 $ 54,000.00 ÷ 1600 = $ 33.75 $1.25 $33.75 $1,687.50
Total Labor $ 20,144.00 $19,668.27
ICR: The Consultant's Certification of Indirect Costs and Financial Management System for Indirect Cost Rate (ICR) Yes and documented in No ICR applied to
for the most recent fiscal year signed and dated?
project files contract
ICR: Documentation supporting the acceptance of the ICR for the most recent fiscal year to be applied to the contract? Yes and documented in No ICR applied to
(Per 23 CFR 172.11) project files contract
Fee (profit) %: Negotiated per applicable requirements and reasonable and supportable? Yes and documented in No fee applied to
project files contract