Loading...
Engineer's Estimate 5-4-09 ..., ~ Engineer's Estimate -for- APPLE TREE ESTATES May 4, 2009 CITY OF CHANHASSEN RECEIVED MAY 0 5 2009 CHANHASSEN PLANNING DEPT Item Contract Item Engineer's Estimate No. (To Furnish and Install) Qnty. Unit Unit Price Amount SANITARY SEWER 2 8" PVC SDR 35 (10'-12') 5 LF $ 26.00 $ 130.00 3 8" PVC SDR 35 (12'-14') 142 LF $ 28.00 $ 3,976.00 4 8" PVC SDR 35 (14-16') 63 LF $ 30.00 $ 1,890.00 5 8" PVC SDR 26 (0'-10') 77 LF $ 28.00 $ 2,156.00 6 8" PVC SDR 26 (10'-12') 50 LF $ 30.00 $ 1,500.00 7 8" PVC SDR 26 (12'-14') 10 LF $ 32.00 $ 320.00 8 8" PVC SDR 26 (14-16') 38 LF $ 34.00 $ 1,292.00 9 8" PVC SDR 26 (16-18') 48 LF $ 36.00 $ 1,728.00 10 4"X8" PVC wye and bend 6 EA $ 100.00 $ 600.00 11 Connect to Existing Manhole 1 LS $ 5,000.00 $ 5,000.00 12 Standard Manhole (0-8') 2 LS $ 2,500.00 $ 5,000.00 13 Manhole Extra Depth (over 8') 11.53 EA $ 150.00 $ 1,729.50 14 4" PVC SDR 26 231 SY $ 30.00 $ 6,930.00 Subtotal $ 32,251.50 Item Contract Item Engineer's Estimate No. (To Furnish and Install) Qnty. Unit Unit Price Amount WATERMAIN 1 6" DIP 410 LF $ 30.00 $ 12,300.00 2 Connect to Existing Stub 1 LS $ 1,500.00 $ 1,500.00 3 Salvage and Re-install Existing Hydrant 1 LS $ 1,000.00 $ 1,000.00 4 Hydrant and Gate Valve 1 EA $ 2,000.00 $ 2,000.00 5 6" Gate Valve 1 EA $ 900.00 $ 900.00 6 1" Corporation 5 EA $ 95.00 $ 475.00 7 1" Curb Stop and Box 5 EA $ 145.00 $ 725.00 8 1" Copper Service Pipe 248 LF $ 20.00 $ 4,960.00 6 1.25" Corporation 2 EA $ 115.00 $ 230.00 7 1.25" Curb Stop and Box 2 EA $ 170.00 $ 340.00 8 1.25" Copper Service Pipe 638 LF $ 23.00 $ 14,674.00 Subtotal $ 39,104.00 Item Contract Item Engineer's Estimate No. (To Furnish and Install) Qnty. Unit Unit Price Amount STORM SEWER 1 12" RCP 79 LF $ 28.00 $ 2,212.00 2 15" RCP 734 LF $ 30.00 $ 22,020.00 3 18" RCP 54 LF $ 33.00 $ 1,782.00 4 24" RCP 145 LF $ 36.00 $ 5,220.00 5 Catch Basin Manhole 4 EA $ 2,300.00 $ 9,200.00 6 Manhole 4 EA $ 2,800.00 $ 11,200.00 7 12" RC Apron wI Trashguard 1 EA $ 1,100.00 $ 1,100.00 8 15" RC Apron wI Trashguard 3 EA $ 1,250.00 $ 3,750.00 9 18" RC Apron wI Trashguard 1 EA $ 1,500.00 $ 1,500.00 10 24" RC Apron wI Trashguard 1 EA $ 2,000.00 $ 2,000.00 11 Pond Outlet Structure (includes inleUoutlet pipes) 1 EA $ 3,000.00 $ 3,000.00 12 4" Subsurface Draintile (complete) 200 LF $ 6.00 $ 1,200.00 Subtotal $ 64,184.00 Item Contract Item Engineer's Estimate No. (To Furnish and Install) Qnty. Unit Unit Price Amount STREETS 1 Subgrade Preparation 2039 SY $ 1.25 $ 2,548.75 2 1-1/2" Wear Course - LVWE35030B 1692 SY $ 6.25 $ 10,575.00 3 2" Base Course - L VNW35030B 1692 SY $ 7.00 $ 11,844.00 4 12" Class 5, Aggregate Base 100% Crushed 2039 SY $ 13.50 $ 27,526.50 5 24" Select Granular Borrow 2039 SY $ 15.00 $ 30,585.00 6 Tack Coat 85 GAL $ 2.50 $ 212.50 7 Concrete Curb and Gutter 918 LF $ 13.00 $ 11,934.00 $ 95,225.75 Subtotal Item Contract Item Engineer's Estimate No. (To Furnish and Install) Onty. Unit Unit Price Amount GRADING AND EROSION CONTROL 1 Common Excavation 14800 CY $ 5.00 $ 74,000.00 2 Export (truck yards) 9744 CY $ 3.50 $ 34,104.00 3 Heavy Duty Silt Fence 1656 LF $ 2.00 $ 3,312.00 4 Tree Protection Fence 763 LF $ 2.00 $ 1,526.00 5 Combination Tree and Heavy Duty Silt Fence 687 LF $ 2.00 $ 1,374.00 6 Concrete Washout Area 1 LS $ 1,500.00 $ 1,500.00 7 Sediment Trap 5 EA $ 100.00 $ 500.00 8 Enkamat 37 SY $ 10.00 $ 370.00 9 Wood Fiber Blanket 4182 SY $ 2.25 $ 9,409.50 10 Rock Entrance 1 LS $ 500.00 $ 500.00 11 Retaining Wall 556 SF $ 20.00 $ 11,120.00 12 Sod (full ROW) 1525 SY $ 2.50 $ 3,812.50 13 Pond Seeding 890 SY $ 1.75 $ 1,557.50 14 Wetland Seeding 1670 SY $ 4.00 $ 6,680.00 15 General Site Seed and Mulch 9680 SY $ 1.50 $ 14,520.00 16 Rip-rap wI Geotextile Filter Fabric 30 CY $ 110.00 $ 3,300.00 Subtotal $ 167,585.50 Item Contract Item Engineer's Estimate No. (To Furnish and Install) Onty. Unit Unit Price Amount ENGI NEERING/SURVEY/INSPECTION 1 Engineering/Surveyllnspection Fees 1 LS $ 50,000.00 $ 50,000.00 Subtotal $ 50,000.00 Item Contract Item Engineer's Estimate No. (To Furnish and Install) Onty. Unit Unit Price Amount LANDSCAPE AND LIGHTING 1 Street Light 1 EA $ 3,500.00 $ 3,500.00 2 Street Sign 1 EA $ 500.00 $ 500.00 3 Clearing (includes 40 measurable trees) 1 LS $ 12,000.00 $ 12,000.00 4 Grubbing 1 LS $ 12,000.00 $ 12,000.00 5 Deciduous Tree 20 EA $ 200.00 $ 4,000.00 6 Coniferous Tree 19 EA $ 200.00 $ 3,800.00 Subtotal $ 35,800.00 PROJECT TOTAL $ 484,150.75