|
COMMONWEALTH -
<br />ENGINEERS, INC.
<br />AwVY, 01 r.WaMY OC mubr.OYMW Y.LL
<br />ENGINEERING FEE ESTIMATION
<br />PROJECT NAME/DESCRIPTION:
<br />ESTIMATE DATE:
<br />Water Utility Impro
<br />6/30/2025
<br />PROJECT MANAGER: Jeremy Hardy
<br />RATE YEAR WORK WILL BE COMPLETED: July 1, 2025 - June 30, 2026
<br />START DATE: 7/7/2025
<br />DURATION (MONTHS):
<br />Design/Permit (7 months) ; Bidding/Award (2
<br />months); Construction Eng (8 months)
<br />TASK\HOUR SUMMARY
<br />Total
<br />EMPLOYEE NAME
<br />TASK
<br />Project
<br />Manager III
<br />Project
<br />Manager II
<br />Sr Electrical
<br />Engineer
<br />Project
<br />Engineer II
<br />Engineer
<br />Intern II
<br />Engineer
<br />Intern I
<br />Designer
<br />Grade IV
<br />Designer
<br />Grade III
<br />Designer
<br />Grade II
<br />CADD
<br />Specialist II
<br />Clerical
<br />Grade II
<br />Reproduct.
<br />Project
<br />Surveyor
<br />Total
<br />Hours
<br />Direct
<br />Labor
<br />Sub-
<br />Consultant
<br />Expenses
<br />Cost
<br />w. Multiplier
<br />Wetzel
<br />Hardy
<br />Miranda
<br />Mendoza
<br />Wisman/Dill
<br />Girdham /
<br />Salazar
<br />Dugan
<br />Waterman
<br />Means
<br />Higbie
<br />Dustman
<br />Marsh
<br />Chris
<br />TASK 1 - MEETINGS, PM, & QA / QC
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />1.1 Kickoff Meeting
<br />2
<br />3
<br />4
<br />9
<br />$494
<br />$25
<br />$1,677
<br />1.2 50% Design Meeting
<br />2
<br />3
<br />4
<br />9
<br />$494
<br />$25
<br />$1,677
<br />1.3 90% Design Meeting
<br />2
<br />3
<br />4
<br />9
<br />$494
<br />$25
<br />$1,677
<br />1.4 Project Management
<br />16
<br />16
<br />$1,224
<br />$4,083
<br />1.5 50% Submittal QA/QC
<br />4
<br />1
<br />2
<br />7
<br />$580
<br />$1,934
<br />1.6 90% Submittal QA/QC
<br />4
<br />1
<br />2
<br />7
<br />$580
<br />$1,934
<br />1.7 Final _Submittal QA/QC
<br />--Task1 Sub-total------------------------------------------------------------
<br />4
<br />-------12
<br />------- 22
<br />1
<br />---------3
<br />_
<br />-------- 9
<br />2
<br />---------0
<br />_7
<br />-------64
<br />$580
<br />------- $�
<br />-------$75-------
<br />$1,934
<br />$14,914
<br />0
<br />12
<br />0
<br />6
<br />0
<br />0
<br />0
<br />0
<br />$4,444
<br />TASK 3 - 50% DESIGN
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />2.1 50% Drawings
<br />0
<br />$0
<br />$0
<br />Sheets 1-4 General Sheets
<br />1 1
<br />2
<br />2
<br />21
<br />4
<br />1
<br />11
<br />$534
<br />$1,783
<br />Sheets 5-6 Erosion Control and Demolition Sheets
<br />2
<br />4
<br />4
<br />2
<br />12
<br />24
<br />$1,1061
<br />$3,689
<br />Sheets 7-11 New Well Construction, Details, and Piping/Site Improvements
<br />2
<br />10
<br />101
<br />6
<br />16
<br />44
<br />$2,074
<br />$6,919
<br />Sheets 12-16 New Well Building Mechanical & Plumbing Sheets
<br />2
<br />2
<br />2
<br />4
<br />4
<br />2
<br />8
<br />2
<br />26
<br />$1,351
<br />$4,508
<br />Sheets 17-28 Electrical Plans
<br />21
<br />2
<br />2
<br />32
<br />4
<br />2
<br />6
<br />2
<br />52
<br />$2,499
<br />$8,338
<br />Sheets 29-31 Miscellaneous Details
<br />1
<br />2
<br />2
<br />2
<br />4
<br />11
<br />$534
<br />$1,783
<br />Sheets 32-37 Structural Plans (CE Solutions)
<br />2
<br />2
<br />2
<br />2
<br />2
<br />10
<br />$537
<br />$12,000
<br />$15,592
<br />2.2 Well Pump Design Calculations
<br />1
<br />8
<br />8
<br />17
<br />$8761
<br />$2,923
<br />2.3 50% Contract Book
<br />4
<br />16
<br />2
<br />24
<br />2
<br />8
<br />56
<br />$2,697
<br />$9,000
<br />2.4 50% Bid Form & Cost Estimate
<br />1
<br />4
<br />8
<br />13
<br />$641
<br />$2,138
<br />2.5 50% Submittal Assembly
<br />1
<br />1
<br />2
<br />1
<br />1
<br />2
<br />8
<br />$373
<br />$1,243
<br />Archite_ctu_ral Peer Review
<br />--Task 2 Sub-total------------------------------------------------------------
<br />--------0
<br />1
<br />------- 20
<br />--------- 2
<br />2
<br />------- 55
<br />4
<br />--------47
<br />7
<br />$342
<br />$3,500
<br />$5,165
<br />4
<br />98
<br />10
<br />19
<br />14
<br />10
<br />0
<br />0
<br />279
<br />$13,563
<br />$15,500
<br />$0
<br />$63,079
<br />TASK 4 - 90% DESIGN
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />---
<br />I ---
<br />---
<br />---
<br />3.1 90% Drawings
<br />1
<br />0
<br />$0
<br />$0
<br />Sheets 1-4 General Sheets
<br />1
<br />1
<br />1
<br />1
<br />1
<br />5
<br />$269
<br />$896
<br />Sheets 5-6 Erosion Control and Demolition Sheets
<br />1
<br />2
<br />2
<br />4
<br />8
<br />17
<br />$792
<br />$2,643
<br />Sheets 7-11 New Well Construction, Details, and Piping/Site Improvements
<br />2
<br />5
<br />5
<br />4
<br />12
<br />28
<br />$1,316
<br />$4,391
<br />Sheets 12-16 New Well Building Mechanical & Plumbing Sheets
<br />2
<br />2
<br />2
<br />2
<br />2
<br />2
<br />4
<br />2
<br />18
<br />$949
<br />$3,165
<br />Sheets 17-28 Electrical Plans
<br />2
<br />2
<br />2
<br />8
<br />2
<br />2
<br />4
<br />4
<br />26
<br />$1,365
<br />$4,556
<br />Sheets 29-31 Miscellaneous Details
<br />1
<br />2
<br />21
<br />2
<br />4
<br />11
<br />$534
<br />$1,783
<br />Sheets 32-37 Structural Plans (CE Solutions)
<br />2
<br />2
<br />2
<br />2
<br />21
<br />10
<br />$537
<br />$1,792
<br />3.2 90% Contract Book
<br />2
<br />8
<br />12
<br />2
<br />4
<br />28
<br />$1,364
<br />$4,549
<br />3.3 90% Bid Form & Cost Estimate
<br />1
<br />3
<br />6
<br />10
<br />$500
<br />$1,667
<br />3.4 90% Submittal Assembly
<br />I
<br />1 1
<br />1 1
<br />2
<br />1
<br />1
<br />2
<br />8
<br />$373
<br />$1,243
<br />3.5 Field Work -Surveying
<br />Task 3 Sub -total
<br />0
<br />0.5
<br />15.51
<br />2
<br />1
<br />29
<br />1
<br />1
<br />341
<br />36.5
<br />$1,692
<br />$20
<br />$51667
<br />21
<br />431
<br />6
<br />181
<br />8
<br />34
<br />6
<br />0
<br />1 34
<br />1 197.5
<br />$9,690
<br />$0
<br />$20
<br />1 $32,353
<br />
|