Sublolal <br />Note; FY12 Fed Ind Rate was 51,7246. OK wl Lacey to bill FY12 expenses all at FY13 rate because ills a more conservalive approach. <br />Billed to ODOT for expe throug M0113 <br />�� <br />-���� <br />-- <br />--_ <br />Salary <br />2,601.45 <br />Pa o11 costs <br />S 1,416.04 <br />Contracted Services <br />$ <br />City Equipmenl & Materials <br />Subtotal <br />58.930% <br />5 53773 <br />Contracted Services <br />$ 4,555.22 <br />$ 4,018.00 <br />Ovekad @ FY 13 Fed Indirect Rate <br />51.510 °6 <br />$ 2,349.13 <br />$ 81.48 <br />Total billed to ODOT <br />Subtotal Phase 1 <br />Phase 2 <br />Payroll costs <br />Is 6,904.35 <br />$ 15,205.51 <br />$ 11,006.50 <br />FYI <br />Billed to ODOT for expenses through 9130113 <br />�� <br />-���� <br />-- <br />--_ <br />Phase 1 <br />Sala <br />$ 4,322.61 <br />Pa oll costs <br />$ 2,66539 <br />Overhead @ FY 14 Fed Indirect Rate <br />58.930% <br />$ 4,1103 <br />Contracted Services <br />$ 4,018.00 <br />City Equipment & Materials <br />$ 81.48 <br />Subtotal Phase 1 <br />Phase 2 <br />Payroll costs <br />$ 15,205.51 <br />$ 11,006.50 <br />ConlmoledServices <br />$ 23,250.20 <br />BOLT Fee <br />$ 250.00 <br />Ci E ui ment &Materials <br />$ 867.44 <br />Sublolal <br />$ 35,174.14 <br />Total billed to NOT <br />-- <br />��� <br />$ 50,379.65 <br />--_ <br />, , , •, � 111 <br />•, , 111' • , • , 1 <br />�� <br />-���� <br />-- <br />--_ <br />«. r •, , 111 <br />-- <br />��� <br />--_ <br />, , , •, � 111 <br />- <br />� <br />: • � , 111 , , • , r <br />�- <br />_ <br />-- <br />--_ <br />«. r •, , 111 <br />-- <br />��� <br />--_ <br />Fed Indirecl Rale Is not charged to Phase 2 (Capital) <br />Fed Indirect Rate is not charged to Phase 2 (Capital) <br />'Only Diane's Ume is reflected here. Time for Paul Gordon will be corrected to be billed <br />to Phase 2 (GJN 4892) <br />" Only $465.58 remaining in Phase f <br />Fed Indirecl Rale Is not charged to Phase 2 (Capital) <br />