Loading...
HomeMy Public PortalAbout2006 AgreementRESOLUTION NO 2006-13 A RESOLUTION OF THE VILLAGE COUNCIL OF THE VILLAGE OF KEY BISCAYNE, FLORIDA, APPROVING PROFESSIONAL SERVICES AGREEMENT BETWEEN THE VILLAGE OF KEY BISCAYNE AND DAVISLOGIC, INC , D/B/A ALL HANDS CONSULTING, CONCERNING PROVISION OF PROFESSIONAL EMERGENCY MANAGEMENT PLANNING SERVICES, PROVIDING FOR IMPLEMENTATION, PROVIDING FOR AN EFFECTIVE DATE WHEREAS, the Village Council, pursuant to the recommendation of the Village Manager, Police Chief and Fire Chief, desires to enter into an Agreement for Professional Services (the "Agreement") with Davislogic, Inc , doing business as All Hands Consulting, a Maryland corporation which is authonzed to do business in the State of Flonda ("Consultant"), and WHEREAS, upon advice of the Village Attorney, the Village Council finds that this Agreement is exempt from competitive bidding as a professional service contract pursuant to Village Code Section 2-87(2) and is also exempt from competitive bidding pursuant to Village Code Section 2-86, as a contract which is based on a competitive bid entered into by another governmental entity, to -wit the City of Miami, and WHEREAS, the Village Council finds that the approval of the Agreement is in the best interest of the Village NOW, THEREFORE, IT IS HEREBY RESOLVED BY THE VILLAGE COUNCIL OF THE VILLAGE OF KEY BISCAYNE, FLORIDA, AS FOLLOWS Section 1 Recitals Adopted That each of the recitals stated above is hereby adopted and confirmed Section 2 Agreement Approved That the Agreement between Consultant and Village is hereby approved and the Village Manager is hereby authorized to execute the Agreement, on behalf of the Village, once approved by the Village Attorney as to form and legal sufficiency Section 3 Implementation That the Village Manager is hereby authorized to take any and all action which is necessary to implement the Resolution and Agreement Funding for the Agreement shall be provided as indicated in the Village Manager's Memorandum which accompanies this Resolution Section 4 Effective Date That this Resolution shall be effective immediately upon adoption hereof PASSED AND ADOPTED this 25th day of April, 2006 71.0(cote.a,vL„: MAYOR ROBERT OLDAKOWSKI CONCHITA H ALVAREZ, CMC, VILLAGE CLE APPROVED AS TO FARM ANDJ7EGAL SUFFIC VILLAGE ATTORNEY 103 001/Resolutions/Professonal Services Agreement with Davislogic Inc for emergency management planning 4 10 06 2 VILLAGE OF KEY BISCAYNE Village Council Robert Oldakowski Mayor Robert L Vernon [Vice Mayor Enrique Garcia Steve Liedman Jorge E Mendia Thomas Thornton Patricia Weinman Chief of Fire Rescue John C Gilbert Department of Fire Rescue DT April 17, 2006 TO Horto able Ma •r FR ell Me nd bers of the Village Council Ilage Manager RE Agreement for Professional Services concerning Emergency Management Planning RECOMMENDATION It is recommended that the Village Council approve the Agreement between Davislogic Inc, doing business as All Hands Consulting and the Village for Comprehensive Emergency Management Planning (CEMP) services BACKGROUN D Local authorities, not federal, have the primary responsibility for preventing, responding to, and recovering from emergencies and disasters The overwhelming majority of emergency incidents are handled on a daily basis by a single jurisdiction at a local level It is critically important that all jurisdictions comply with the NIMS because the challenges we face as a nation are far greater than the capabilities of any one jurisdiction, they are not, however greater than the sum of all of us working together through mutual support Homeland Security Presidential Directive 5 (HSPD-5), Management of Domestic Incidents, requires all federal departments and agencies to adopt and implement the NIMS, and requires state and local jurisductions to implement the NIMS to receive federal preparedness funding This includes all emergency response plans in support of the Village CEMP and any internal emergency plans Modification includes departmental testing, refinement, and implementation of plans, procedures requiring NIMS integration, and will develop an integration strategy and identify expected phased -in milestone dates for each plan and procedure by September 30, 2006 Funding for the agreement is not to exceed $61,300 00 nattoo 560 Crandon Boulevard • Key Biscayne, Florida 33149 • (305) 365 8989 • Fax (305) 365 8933 \IMIO\ `,1 \1 I A11 \I- 10 I RO\ II)1 A \I F OUAI I0 COM ZUNI n I N\ IRONDII N1 1 OR All 151 ANDFRS IIIROU( 11 RI SI ONSIBLF ( ON 1 RNAI1 NT u wu key bzscayne fl gov VILLAGE OF KEY BISCAYNE AGREEMENT FOR PROFESSIONAL SERVICES THIS AGREEMENT, made and entered into thi y of Apnl, 2006, by and between the VILLAGE OF KEY BISCAYNE (the "VILLAGE") and DAVISLOGIC, INC , domg busmess as ALL HANDS CONSULTING, a Maryland corporation which is authonzed to do business m the State of Flonda (the "CONSULTANT") RECITALS The VILLAGE wants to engage the CONSULTANT to perform for the VILLAGE certain professional emergency management planzung services (the "Specified Services"), which are within CONSULTANTs expertise, as specifically descnbed m the March 28, 2006 Proposal (the "Proposal"), a copy of which Proposal is attached hereto and incorporated herein as Exhibit "A" The CONSULTANT wants to provide such Specified Services as descnbed m the Proposal In consideration of the mutual covenants set forth in this Agreement, the parties agree as follows 1 SCOPE OF SERVICES A CONSULTANT agrees to perform the Specified Services upon wntten request from the Village Manager B CONSULTANT shall expend all necessary efforts to competently and professionally complete all tasks m accordance with a schedule to be approved by the Village Manager C CONSULTANT shall perform additional services beyond the Specified Services, but within its expertise, if requested by the Village Manager, at compensation which is first mutually agreed to m wnting 2 FEES FOR SERVICES A As full compensation for satisfactory performance of the Specified Services, the CONSULTANT agrees to charge and shall be paid by the Village m accordance with the fee schedule and accompanying chart set forth m paragraph (10) of the Proposal, for a total fee not to exceed Fifty Six Thousand Eight Hundred ($56,800 00) Dollars Fees shall be paid m arrears each month, pursuant to monthly invoice, based upon the percentage of work completed for each task invoiced Invoices shall be promptly processed for payment pursuant to the Flonda Prompt Payment Act B VILLAGE shall reimburse CONSULTANT for its direct and reasonable expenses for document production and reproduction, postage, long distance telephone charges, photographic services, authorized travel and other cost items which are first approved by the Village Manager, all m a total amount which, unless first otherwise authonzed in wntmg by the Village Manager, is not to exceed $4,500 00 3 TERM The duration of the term of this Agreement shall commence upon execution hereof and shall expire upon completion of the performance of the Specified Services, unless extended by the Village Manager or earlier terminated pursuant to paragraph 8 4 RECORDS All details, guidelines, reports, work papers and other documents and plans that result from the CONSULTANT providing Specified Services or any additional services hereunder shall be the property of the VILLAGE Upon termination of this Agreement or upon request of the VILLAGE during the term of this Agreement, any and all such documents shall be delivered to the VILLAGE by the CONSULTANT All work products shall be provided to VILLAGE m paper and digital 5 INSURANCE A The CONSULTANT shall at all times carry comprehensive general liability and contractual liability msurance, workers' compensation insurance (if apphcable), and automotive liability insurance, with minimum policy limits for each coverage in the amount of at least Five Hundred Thousand ($500,000 00) Dollars per occurrence, combined smgle limit, for property damage and bodily mjury, mcludmg death, except that the dollar amount of workers compensation coverage shall be as provided by Chapter 440, Fla Stat The VILLAGE shall be named as an additional insured on all of the above insurance policies, to the extent permitted by law Each insurance policy shall state that it is not subject to cancellation or reduction m coverage without written notice to the VILLAGE 30 days pnor to the effective date of cancellation or reduction of coverage B CONSULTANT shall indemnify and hold harmless the VILLAGE, its officers and employees, from liabilities, damages, losses and costs, including, but not limited to, reasonable attorneys' fees, to the extent caused by the neghgence, recklessness or intentional wrongful conduct of the CONSULTANT and persons employed or utilized by the CONSULTANT in the performance of the Agreement, except that neither the CONSULTANT nor persons employed or utilized by the CONSULTANT will be liable under this paragraph for habilities, damages, losses, or costs to the extent that they directly result from the negligent acts, errors, or omissions of the VILLAGE or any of VILLAGE's officers, agents, or employees during the performance of this Agreement 6 ASSIGNMENT This Agreement shall not be assignable by the CONSULTANT CONSULTANT is authonzed to utilize its subconsultants, if any, as identified m the Proposal 7 PROHIBITION AGAINST CONTINGENT FEES The CONSULTANT warrants that it has not employed or retained any company or person, other than a bona fide employee working solely for the CONSULTANT, to solicit or secure this Agreement, and that it has not paid or agreed to pay any person(s), company, corporation, individual or firm, other than a bona fide employee working solely for the CONSULTANT any fee, commission, percentage, gift, or any other consideration, contingent upon or resulting from the award or making of this Agreement 8 TERMINATION This Agreement may be terminated by the VILLAGE upon thirty (30) days advance written notice with or without cause and by the CONSULTANT upon sixty (60) days advance wntten notice with or without cause If this Agreement is terminated, the CONSULTANT shall be paid in accordance with the provisions of paragraph 2 for all acceptable work performed up to the date of termination 9 NONEXCLUSIVE AGREEMENT The services to be provided by the CONSULTANT pursuant to this Agreement shall be nonexclusive and nothing herein shall preclude the VILLAGE from engagmg other firms to perform the same or similar services for the benefit of the VILLAGE within the VILLAGE's sole and absolute discretion 10 ENTIRE AGREEMENT The parties hereby agree that this is the entire agreement between the parties This Agreement cannot be amended or modified without the express written consent of the parties The Village Manager shall act for VILLAGE hereunder, subject to budgetary limitations 11 WARRANTIES OF CONSULTANT The CONSULTANT hereby warrants and represents that at all times during the term of this Agreement it shall maintain m good standmg all required licenses, certifications and permits required under Federal, State and local laws necessary to perform the Specified Services for Village as an mdependent contractor of the Village 12 NOTICES All notices and communications to the VILLAGE or CONSULTANT shall be in wntmg and shall be deemed to have been properly given if transmitted by registered or certified mail or hand delivery All notices and communications shall be effective upon receipt Notices shall be addressed as follows VILLAGE Jacquelme R Menendez Village Manager Village of Key Biscayne 88 West McIntyre Street Key Biscayne, FL 33149 With a copy to CONSULTANT Village Attorney c/o Weiss Serota Helfman Pastonza Cole & Bomske, PA 2665 South Bayshore Dnve, Suite 420 Miami, Florida 33133 Steven C Davis Davislogic, Inc , d/b/a All Hands Consulting 10025 Maple Avenue Columbia, MD 21046 With a copy to Steven C Davis Davislogic, Inc , d/b/a All Hands Consultmg 3250 Mary Street, Suite 401 Miami, Flonda 33133 13 GOVERNING LAW, LITIGATION This Agreement shall be construed m accordance with the laws of the State of Flonda Venue for any litigation hereunder shall be m Miami -Dade County, Flonda The parties voluntanly waive the nght to any trial by jury in any litigation hereunder between the parties 14 MISCELLANEOUS A CONSULTANT represents and warrants to the VILLAGE that CONSULTANT does not and will not engage m discnnunatory practices and that there shall be no discnmmation in connection with CONSULTANT's performance under this Agreement on account of race, color, sex, religion, age, handicap, marital status, sexual preference or sexual orientation, or national ongm CONSULTANT further covenants that no otherwise qualified individual shall, solely by reason of his or her race, color, sex, religion, age, handicap, marital status, sexual preference or sexual onentation, or national ongm, be excluded from participation in, be demed services, or be subject to discnmmation under any provision of this Agreement B CONSULTANT is renunded and hereby recogmzes that all work under this Agreement must comply with any applicable county, state and federal regulations Any mandatory clauses which are required by such county, state or federal regulations shall be deemed to be incorporated herem immediately upon VILLAGE's written request IN WITNESS WHEREOF, the parties hereto have accepted, made and executed this Agreement upon the terms and conditions above stated on the day and year first above written. CONSULTANT DAVISLOGIC, INC d/b/a All Hands Consulting 10025 Maple Avenue Columbia, MD 21046 By Name Title ;t1't4S✓T VILLAGE VILLAGE OF KEY BISCAYNE 88 West McIntyre Street Key Biscayne, FL 33149 By r; ue me R Mel: • e ill M. ager Village Clerk \\L IA Afe Oga ursuant to Council Resolution No as to Form and Legal Sufficiency F \1030011Agreements\New Agreement for Professional Services for Emergency Management Plannmg 4 10 06 AHD ALL HANDS CONSULTING GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 305 774 0012 10025 MAPLE AVENUE COLUMBIA MD 21046 March 28 2006 John Gilbert Fire Rescue Chief Village of Key Biscayne 85 West Enid Drive Key Biscayne Flonda 33149 410 730 5677 Re Proposal — Comprehensive Emergency Management Planning Services Dear Chief Gilbert It is a pleasure to provide you with this proposal for Comprehensive Emergency Management Planning Services All Hands Consulting has prepared the enclosed proposal based on our understanding of your requirements We have based this proposal on the terms and conditions of our contract with the City of Miami (RFQ No 04-05-042R) which includes a provision stating that "Other local governments in Flonda, including without limitation, Cities Counties School and Special Distncts may purchase directly, subject to their respective compliance with applicable laws, the Services being provided in this contract, when the Provider and the awarding local govemment agree to enter into a separate, independent contract to that effect Our cost proposal is based on the fee structure included in the Miami contract Based on the fee structure and the services to be provided we have estimated the cost of this proposal to be $61 300 inclusive of travel cost and reimbursable expenses This provides you with a firm fixed pnce for the deliverables proposed I believe that you will find our rates to be very competitive The detailed proposal is enclosed, please let me know if you have any questions Phone (410) 730-5677, E -Mail steve©allhandsconsulting com Sincerely, Steae V4144 Steven C Davis President All Hands Consulting Enclosure Proposal AHC ALL HANDS CONSULTING -- GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 305 774 0012 10025 MAPLE AVENUE COLUMBIA MD 21046 410 730 5677 Proposal - Comprehensive Emergency Management Services 1 THE ALL HANDS CONSULTING ADVANTAGE All Hands Consulting combines the talents of some of the leading emergency crisis and business continuity management firms in North America Our members have an average of over 20 years of experience, including the development of industry standard emergency, cnsis and business continuity management programs We utilize our extensive network of seasoned consultants to provide highly reputable personnel with proven skills that match the requirements of each assignment We work cooperatively with our clients and each other to ensure the best in service delivery All Hands has created a seamless structure, providing a balanced team of personnel who can address a broad spectrum of client needs 2 OUR UNDERSTANDING OF YOUR REQUIREMENTS We understand your requirements to be the development and facilitation of an All -Hazards Comprehensive Emergency Management program to include a Hazards Vulnerability Analysis (HVA) Comprehensive Emergency Management Plan (CEMP) and Continuity of Operation (COOP) Plan 4 PROJECT APPROACH AND DELIVERABLES All Hands will work closely with Village leaders to develop a Comprehensive Emergency Management Plan (CEMP) to include a Hazards Vulnerability Analysis and Continuity of Operations Plan (We are currently providing this service for Miami ) Our subject matter experts will guide local officials in developing a complete and comprehensive emergency management program that will provide the necessary level of protection for the residents of the Village of Key Biscayne and its visitors All Hands will provide best practices content ideas design ideas and options, editing and writing, data entry, facilitation of planning process meetings as necessary provide content, charts diagrams, and graphics for Village review, and provide final copies When working on site in Village of Key Biscayne, All Hands staff will function as emergency management auxiliary staff taking direction from and working closely with local Village and Emergency Management staff All Hands will provide technical support and guidance to the Emergency Management staff through written and verbal guidance, review and critique of completed work and one-on-one meetings All Hands will request that the Village leadership approve content and format review and comment on draft documents, and approve the final layout All Hands will prepare and present a written summary report containing recommendations for any adjustments in the CEMP contents or in its training program AHD ALL HANDS CONSULTING -- GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 305 774 0012 10025 MAPLE AVENUE COLUMBIA MD 21046 410 730 5677 5 TEAM ORGANIZATION Charles Erwin, Exercise Branch Chief will lead the AHC team and will be the principle consultant on this project Mr Erwin has extensive expenence in exercise development and facilitation and was a former State Exercise Director Mr Erwin has managed several successful South Flonda Hurricane Exercises The project will be supported by All Hands Consulting s Miami -based team which includes individuals who are intimately familiar with the West Palm Beach Comprehensive Emergency Management Plan and EOC operations Protect Oraanization Project Manager Rick LaValia Planning Team Peter Smalley John Snow Document Management Bobbie Pitsenberger Administrative Support Sandra Ocampo 6 RELATED EXPERIENCE All Hands' principals have previously prepared 17 Comprehensive Emergency Management Plans 12 of which have been developed or updated within the past five years In addition we have extensive expenence in the development of Terrorism Response Plans and Continuity of Operations (COOP) plans as shown below Comprehensive Emergency Management Plans All Hands principals have prepared Comprehensive Emergency Management Plans within the last five years for the following jurisdictions • City of Miami, FL • West Palm Beach, FL • Palm Beach, FL • Deerfield Beach FL • Jefferson County/Birmingham, AL AHD ALL HANDS CONSULTING -- GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 10025 MAPLE AVENUE COLUMBIA MD 21046 410 730 5677 305 774 0012 • Cape Coral, FL • Anchorage AK • Racine County WI • Yakima County WA • Montgomery County/City AL • Hilton Head Island, SC • Oakland Park, FL Continuity of Operations Plans All Hands' principals have prepared Continuity of Operations (COOP) plans within the last five years for the following jurisdictions/agencies • City of Miami FL • Executive Office of the President (The White House) • Lockheed Martin Aeronautics, Fort Worth TX • Fort Lauderdale FL • Hialeah FL • Manatee County, FL • Monroe County, FL • Jefferson County/Birmingham, AL • Department of Veterans Affairs Washington D C 7 QUALIFICATIONS Team Members All Hands Consulting bnngs the best and brightest in the emergency management field to our projects The following table provides a listing of the All Hands consultants who will be assigned to Key Biscayne projects However we can provide additional support and expertise at any time depending on the needs of specific tasks and projects Cc —s, eta : Na.--.7_,, Steve Davis Engagement Manager Pnncipal Consultant Rick LaValla Project Manager Chief Planner John Snow Consultant CEMP Subject Matter Expert Peter Smalley Consultant Search and Rescue and Firefighting Expert Bobbie Pitsenberger Sr Consultant CEMP Documentation Expert Sandra Ocampo Administrative Assistant AHD ALL HANDS CONSULTING — GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 10025 MAPLE AVENUE COLUMBIA MD 21046 305 774 0012 410 730 5677 C "s ,'`ar. Nan -e Other Available Staff ,.. _ * ?.s s Tony Alexiou Consultant Trainer Bill Firestone Sr Consultant Planning Training and Exercises Dianne Wnght Sr Consultant Administration Chief Rick Hood Senior Trainer ICS CERT Diana Gonzalez Sr Consultant Local Govemment Planning Laura Mallet Sr Consultant Planning COOP and COG Bnef biographies of each assigned consultant are provided below Steve Davis served for 28 years in local government and seven years as a consultant He is a subject matter expert in homeland security emergency management, and Continuity of Operations (COOP) He has successfully managed numerous emergency management and COOP projects as well as several emergency operations center design, software design and evaluation, and software implementation projects Steve is currently the lead project manager for the Miami Urban Area Security Initiative project In this capacity he is responsible for delivering to the Miami Urban Area, a comprehensive scope of emergency planning and homeland security services Rick LaValla has 33 years of experience providing emergency management and emergency response services to educational institutions emergency response organizations business and industry, and local state federal and foreign government agencies His competencies include wnting mitigation plans recovery plans, emergency operations center (EOC) plans comprehensive emergency management plans, continuity of operations plans, terrorism plans, standard operating procedures development hazard and risk assessments, training and course development exercise design and presentation, project management, and EOC management John Snow is an experienced and versatile emergency management professional who has worked twenty-three years in local government as well as twenty years as a Naval Officer He prepared Comprehensive Emergency Management Plans for West Palm Beach and Oakland Park and is currently prepanng a CEMP for Hialeah A former Flonda Emergency Manager of the Year, John possesses strong leadership work ethic and project management skills and has the ability to motivate and influence individuals as well as to work with citizen groups, local government and the military Peter Smalley manages the All Hands Miami Project management office and is responsible for planning and training coordination He is a recognized subject matter expert in the field of consequence management relative to weapons of mass destruction for the National Disaster Response Urban Search and Rescue program He has developed, coordinated evaluated, and managed program plans and operational procedures relative to WMD to effectively AHD ALL HANDS CONSULTING -- GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 305 774 0012 10025 MAPLE AVENUE COLUMBIA MD 21046 410 730 5677 respond to a threat or act of terrorism at the national, regional, state, and local level Responsible to conduct studies and prepare project reports and consolidate findings Serves as FEMA representative to the US&R Advisory Committee WMD Working Group Pnmary staff member responsible for developing, implementing, coordinating and evaluating policies and procedures pertinent to the US&R WMD preparedness program Diana Gonzalez has extensive experience in Miami -Dade County operations including Capital Improvements and Facilities Management As a consultant, she is expenenced with serving the public and non-profit sectors in facilities development, process review and improvement facilitation and strategic planning Bobbie Pitsenberger serves as All Hands' Director of Publications Ms Pitsenberger has 14 years of relevant expenence She is an expert in emergency planning and plan writing (including CEMPs and terrorism plans), standard operating procedures development hazard and nsk assessments, technical wnting, training and course development exercise design consulting, and project management Sandra Ocampo is the Office Manger for the Miami Project Management Office and is an experience Administrative Assistant She provides a variety of administrative tasks in support of the Miami UASI project 8 REFERENCES A comprehensive work history is attached that includes a reference for each project 9 ASSUMPTIONS In order for this project to achieve the required deliverables and remain within budget, the following assumptions need to be agreed upon from both the Village of Key Biscayne and All Hands Consulting • Resources from All Hands Consulting shall be given reasonable and timely access to required documentation needed for this project • Village of Key Biscayne shall not require All Hands Consulting to be on -site other then the day of the exercise, which will deplete the available budget resources for the project • If additional simulators, evaluators, actors or observers are desired, Village of Key Biscayne shall provide staff to serve in these roles dunng the exercise (All Hands Consulting will provide documentation on their duties ) Also a brief onentation would be given the day before or on the same day of the exercise) 10 PROJECT COST INFORMATION The Comprehensive Emergency Management Plan should take approximately six months to complete depending on the time required for Village officials to review and comment on draft plans We estimate that we can perform the services required for this project at a cost of $61,300 00 based on current contract rates This is a time and matenals quote for the deliverables proposed Included in these costs estimates are all related travel expenses and other expresses related to this project AHD ALL HANDS CONSULTING -- GLOBAL EMERGENCY MANAGEMENT 3250 MARY STREET SUITE 401 MIAMI FL 33133 10025 MAPLE AVENUE COLUMBIA MD 21046 305 774 0012 410 730 5677 All Hands Cost Proposal for Key Biscayne HVA Hours Rate Cost Planners 20 $ 90 $ 1 800 Document Management 40 $ 120 $ 4 800 Project Management 20 $ 140 $ 2 800 Travel and Expense $ 1 500 Sub -Total $ 10,900 CEMP Planners Hours Rate Cost John Snow 60 $ 70 $ 4 200 Peter Smalley 60 $ 90 $ 5 400 Document Management Bobbie 120 $ 120 $ 14 400 Project Management Rick 60 $ 140 $ 8 400 Travel and Expense $ 1 500 Sub -Total $ 33 900 COOP Hours Rate Cost Planners 40 $ 90 $ 3 600 Document Management 60 $ 120 $ 7 200 Project Management 30 $ 140 $ 4 200 Travel and Expense $ 1 500 Sub -Total $ 16 500 TOTAL $ 61 300