Laserfiche WebLink
COMMONWEALTH - <br />ENGINEERS, INC. <br />AwVY, 01 rM'aMY 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 5 - FINAL DESIGN <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 />--- <br />Direct <br />Labor <br />--- <br />Sub- <br />Consultant <br />--- <br />Expenses <br />--- <br />Cost <br />w. Multiplier <br />--- <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 />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />4.1 Final Drawings <br />I <br />I <br />I <br />1 <br />0 <br />$0 <br />$0 <br />Sheets 1-4 General Sheets <br />0.5 <br />0.5 <br />0.5 <br />0.5 <br />1 <br />3 <br />$153 <br />$510 <br />Sheets 5-6 Erosion Control and Demolition Sheets <br />0.5 <br />1 <br />1 <br />1 <br />2 <br />5.5 <br />$267 <br />$891 <br />Sheets 7-11 New Well Construction, Details, and Piping/Site Improvements <br />1 <br />2 <br />2 <br />2 <br />4 <br />11 <br />$534 <br />$1,783 <br />Sheets 12-16 New Well Building Mechanical & Plumbing Sheets <br />1 <br />2 <br />1 <br />2 <br />2 <br />1 <br />4 <br />1 <br />14 <br />$734 <br />$2,450 <br />Sheets 17-28 Electrical Plans <br />1 <br />1 <br />1 <br />41 <br />2 <br />1 <br />4 <br />1 <br />15 <br />$8061 <br />$2,689 <br />Sheets 29-31 Miscellaneous Details <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />5 <br />$269 <br />$896 <br />Sheets 32-37 Structural Plans (CE Solutions) <br />1 <br />1 <br />1 <br />1 <br />0 <br />1 <br />5 <br />$269 <br />$896 <br />4.2 Final Contract Book <br />1 <br />4 <br />1 <br />6 <br />4 <br />16 <br />$730 <br />$2,435 <br />4.3 Final Bid Form & Cost Estimate <br />2 <br />2 <br />4 <br />8 <br />$435 <br />$1,452 <br />4.4 Final Submittal Assembly <br />4 TSub-total <br />0 <br />1 <br />10 <br />1 <br />1 <br />15.5 <br />2 <br />1 <br />1 <br />2 <br />8 <br />$373 <br />$1,243ask <br />2 <br />23.5 <br />4 <br />8.5 <br />8 <br />12 <br />6 <br />0 <br />0 <br />90.5 <br />$4,569 <br />$0 <br />$0 <br />$15,245 <br />TASK 6 - GEOTECHNICAL FIELD WORK <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />5.1 Geote_ch_nic_al Field Work (SME) <br />-Task5Sub-total ------------------------------ <br />----0 <br />0.5 <br />-----0.5 <br />-----0------0.5 <br />0.5 <br />1 <br />2 <br />$109 <br />$9,900 <br />$11,748 <br />0 <br />1 <br />0 <br />0 <br />0------0 <br />0 <br />0 <br />0 <br />2 <br />$109 <br />$9,900 <br />$0 <br />$11,748 <br />TASK 7 - PERMITS <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />6.1 IDEM Construction Permit <br />0 <br />3 <br />3 <br />0 <br />8 <br />8 <br />12 <br />1 <br />4 <br />4 <br />4 <br />32 <br />$1,522 <br />$250 <br />$5,365 <br />Task 6 Sub -total <br />0 <br />12 <br />0 <br />1 <br />0 <br />4 <br />0 <br />0 <br />32 <br />$1,522 <br />$0 <br />$2501 <br />$5,365 <br />TASK 8 - BIDDING & NEGOTIATING <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />-- <br />7.1 Pre -Bid Meeting <br />2 <br />3 <br />3 <br />8 <br />$453 <br />$20 <br />$1,534 <br />7.2 Contractor Questions and Addenda <br />2 <br />6 <br />2 <br />12 <br />4 <br />2 <br />2 <br />8 <br />4 <br />12 <br />54 <br />$2,309 <br />$2,200 <br />$10,234 <br />7.3 Certified Bid Tabulation <br />-Task 7 Sub -total - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - <br />- - - -0 <br />1 <br />- - - - 5 <br />- - - - 0 <br />2 <br />----- - 11 <br />2 <br />---- - - 8 <br />4 <br />9 <br />$402 <br />$100 <br />$1,457 <br />2 <br />17 <br />4 <br />2 <br />2 <br />8 <br />12 <br />0 <br />71 <br />$3,164 <br />$2,200 <br />$120 <br />$13,225 <br />TASK 9 - CONSTRUCTION SERVICES <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />8.1-3 Construction Engineering <br />-Task8Sub-total------------------------------ <br />2 <br />----2 <br />16 <br />--- 16 <br />-----0-----40 <br />40 <br />6 <br />80 <br />12 <br />156 <br />---156 <br />$8,052 <br />$15,000 <br />$280 <br />-- $280 <br />$442437 <br />--- $44,437 <br />6 <br />80 <br />12 <br />0 <br />0------0 <br />0 <br />0 <br />0 <br />$8,052 <br />$15,000 <br />TASK 2 - WELL HYDROGEOLOGICAL DESIGN AND PERMITTING COORDINATION <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />--- <br />2.1 New Well Site Survey Permitting <br />2 <br />4 <br />6 <br />2 <br />14 <br />$709 <br />$2,365 <br />2.2 Test Drilling Field Work and Water Quality Analysis <br />1 <br />6 <br />6 <br />13 <br />$676 <br />$2,256 <br />2.3 Pinhook Wells 1, 2, and 4 Relocation Plan <br />1 <br />2 <br />6 <br />2 <br />11 <br />$515 <br />$1,717 <br />2.4 IDEM Construction Permit Attachment B <br />0 <br />0.5 <br />4.5 <br />0 <br />1 <br />13 <br />0 <br />2 <br />20 <br />0 <br />0 <br />0 <br />4 <br />3.5 <br />$179 <br />$598 <br />Task 2 Sub -total <br />0 <br />0 <br />0 <br />41.5 <br />$2,079 <br />$0 <br />$0 <br />$6,935 <br />GRAND TOTAL <br />14 <br />96.5 <br />8 <br />181 <br />16 <br />306.5 <br />36 <br />54.5 <br />32 <br />109 <br />34 <br />12 <br />34 <br />933.5 <br />$47,192 <br />$42,600 <br />$745 <br />$207,301 <br />