Loading...
Engineer's Estimate 8-31-07 ENGINEER'S ESTIMATE LOTUS WOODS Chanhassen, Minnesota Bob Amick Otto Job No. 2-05-0190 August 31, 2007 SCHEDULE A - SANITARY SEWER EST UNIT CONTRACT ITEM UNITS QUANT PRICE TOTAL 8" pvc PiDe Sewer SDR 35 LF 381 32.00 12,192.00 Standard 4' Sanitarv Sewer MH EACH 4 2,400.00 9,600.00 Connect to Existino Sanitarv Sewer Stub EACH 1 1,500.00 1,500.00 8" x 6" Saddle EACH 3 200.00 600.00 8" x 6" PVC WYE EACH 4 150.00 600.00 Connect to Existina Sanitarv Service EACH 1 1,000.00 1,000.00 6" PVC Pi De Sewer SDR 26 Service Pi De LF 288 14.00 4,032.00 6" PVC Pi De Sewer SDR 26 Riser Pi De LF 32 14.00 448.00 Outside DroD LF 5.98 100.00 598.00 Televisina Inspection LF 381 2.00 762.00 Granular Bedding (CV) CY 85 10.00 850.00 TOTAL 32,182.00 SCHEDULE B - WATERMAIN EST UNIT CONTRACT ITEM UNITS QUANT PRICE TOTAL 8" C-900 DR18 WM llncl. Tracer Wire) LF 466 25.00 11,650.00 6" Watermain Duct Iron CI. 52 (Hvd. Leads) LF 27 21.00 567.00 8" Gate Valve EACH 2 1,200.00 2,400.00 Hvdrant w/6" Gate Valve and Box EACH 2 3,200.00 6,400.00 1" Curb StoD and Box EACH 8 150.00 1,200.00 1" Corporation Stop EACH 8 150.00 1 ,200.00 1" Tvpe K CODner Pine LF 244 15.00 3,660.00 Granular Beddina CY 100 10.00 1,000.00 Connect to Existina Watermain Stub EACH 1 1,800.00 1,800.00 Connect to Existina Watermain (Wet Tan\ EACH 1 1,800.00 1,800.00 Connect to Existing Water Service EACH 1 1,000.00 1,000.00 TOTAL 32,677.00 SCHEDULE C - STORM SEWER EST UNIT CONTRACT ITEM UNITS QUANT PRICE TOTAL 12" RCP Storm Sewer LF 28 30.00 840.00 15" RCP Storm Sewer LF 451 33.00 14,883.00 15" RCP FES with Trash Guard (Includes Class IV RiD RaD\ EACH 2 1,200.00 2,400.00 Construct Catch Basin 24" x 36" (ComDlete\ EACH 1 1,300.00 1,300.00 Inlet Protection - Street CB's EACH 2 350.00 700.00 Construct Catch Basin Manhole, 48" Dia. EACH 2 1 ;800.00 3,600.00 Construct Manhole 48" Dia. EACH 1 1,800.00 1,800.00 Outlet Control Structure (Includes PVC Inlet Pipe) EACH 1 3,000.00 3,000.00 TOTAL m 28,523.00 CITY OF CHANHASSEN RECEIVED SEP 2 0 2007 CHANHASSEN PLANNING DEPT ENGINEER'S ESTIMATE LOTUS WOODS Chanhassen, Minnesota Bob Amick Otto Job No. 2.05-0190 August 31, 2007 SCHEDULE D - STREET CONSTRUCTION EST UNIT CONTRACT ITEM UNITS QUANT PRICE TOTAL Subarade Preparation{1' Depth) RS 4.8 500.00 2,400.00 Select Granular Borrow Subbase (24", CV), 1.5' Bevond Back of Curb CY 1,100 24.00 26,400.00 MnDOT 2211 Agg. Base CI. 5, 100% Crushed, In Place 12" Inc. l' Bevond Back of Curb SY 1,600 12.00 19,200.00 MnDOT 2350 Bit Wear LVWE35030B 711/2") SY 1,250 8.00 10,000.00 MnDOT 2350 Bit Base L VNW35030B (2") SY 1.250 9.00 11,250.00 Tack Coat GAL 70 5.00 350.00 Concrete Curb and Gutter LF 960 12.00 11,520.00 4" PE Draintile LF 870 8.00 6,960.00 Draintile Cleanout EACH 8 100.00 800.00 StoP Sian EACH 2 250.00 500.00 Street Sian EACH 2 250.00 500.00 Park Sian EACH 7 250.00 1,750.00 Saw Cut Existina Bituminous LF 300 5.00 1,500.00 Street Restoration SY 380 60.00 22,800.00 Inlet Protection (In Streetl EACH 2 350.00 700.00 Inlet Protection (Green Area) EACH 1 350.00 350.00 TOTAL 116,980.00 SCHEDULE E - GRADING EST UNIT CONTRACT ITEM UNITS QUANT PRICE TOTAL Tree Protection Fence LF 840 3.00 2,520.00 Rock Construction Entrance EACH 2 1,000.00 2,000.00 Restoration (Seed and Mulch) ACRE 0.9 700.00 630.00 Sod (Install 2' Behind Curb) SY 215 3.50 752.50 Restoration after private utilities (Seed and Mulch) ACRE 0.6 600.00 360.00 Silt Fence LF 1,190 2.25 2,677.50 Grading (Includes Hold-downs, Topsoil Strip, Topsoil Respread, and Material Export) LS 1 41,000.00 41,000.00 Subarade Correction (Below Top 2' To Be Field Verified) CY 500 2.00 1,000.00 Clearina and Grubbina LS 1 4,000.00 4,000.00 Retainina Wall SF 1,260 19.00 23,940.00 Remove Existina Bituminous Drivewavs SY 1,645 15.00 24,675.00 Demolition (Two Sheds) LS 1 2,000.00 2,000.00 Street Sweepina HR 10 125.00 1,250.00 Private Utility Crossing (Excavate for Conduit) EACH 2 250.00 500.00 TOTAL 107,305.00 CONTRACT ITEMS SCHEDULE A - SANITARY SEWER 32,182.00 SCHEDULE B - WATERMAIN 32,677.00 SCHEDULE C - STORM SEWER 28,523.00 SCHEDULE D - STREET CONSTRUCTION 116,980.00 SCHEDULE E - GRADING 107,305.00 TOTAL 317,667.00 NOTE: Estimate does not include landscaping/tree planting, street lighting, private utility installation, City fees, or consulting fees.