Loading...
Cost EstimatesCITY OF CHANHASSEN RECEIVED BID FORM AUG 2 0 2010 DATE: August 20, 2010 CHANHASSEN PLAAJNING DEPT PROJ: PIONEER PASS OWNER: RYLAND HOMES DESC.: SANITARY SEWER ENGINEERS ESTIMATE ITEM NO. CONTRACT ITEM UNIT QTY UNIT PRICE AMOUNT 1. 8 PVC SDR 35 (0' -12') L.F. 1,618 $25.00 $40,450.00 2. 8 'PVCSDR35(12' -14'0 L.F. 59 $27.00 $1,593.00 3. 8 PVC SDR (14'-16') LF. 61 $29.00 $1,769.00 4. 8 'PVC SDR35 (16' -18') L.F. 56 $31.00 $1,736.00 5. 8' PVC SDR (18 -20') LF 436 $34.00 $14,824.00 6. 8 PVC SDR (20 -22) LF 395 $37.00 $14,615.00 7. 8 PVC SDR 26 (22 -24) LF 149.00 $40.00 $5,960.00 8. 4' DIA W/ CASTING E0. 19 $2,000.00 $38,000.00 9. ADDITIONAL MH DEPTH VF 51.18 $150.00 $7,677.00 120. OUTSIDE DROP CONNECTION 0 -5' EACH 1 $550.00 $550.00 121. ADDITIONAL OUTSIDE DROP V.F. 228.0 $120.00 $27,360.00 122. 8 "X6" WYE EACH 44 $120.00 $5,280.00 123. 6' PVC SDR 26 SERVICE LF 1,788 $17.00 $30,396.00 124. 6' PV C SDR 26 RISER VF 172 $17.00 $2,924.00 15. CONNECT TO EXISTING EA 1 $1,000.00 $1,000.00 16 FOUNDATION MATERIAL TON 100 $20.00 $2,000.00 17 SEWERTEST LS 1 1 $3,500.00 BID FORM DATE: August 20, 2010 PROJ: PIONEER PASS OWNER: RYLAND HOMES DESC.: WATERMAIN TOTAL = $ 187,360.25 TOTAL = $ TOTAL = $0.00 ENGINEERS ESTIMATE CONTRACT TO DATE ACTUAL AMOUNT ITEM NO. CONTRACT ITEM UNIT QTY UNIT PRICE AMOUNT QTY UNIT PRICE AMOUNT QTY AMOUNT 1. 6" DIP CL. 52- W /POLYWRAP L.F. 75 $24.50 $1,837.50 2. 8" DIP CL. 52- W /POLYW RAP L.F. 2,160 $26.50 $57,240.00 3. 12" DIP CL. 52- W /POLYW RAP L.F. 1,700 $32.50 $55,250.00 4. 8" GV & BOX EA. 4 $900.00 $3,600.00 5. 12" GV & BOX EA. 2 $1,300.00 $2,600.00 6. HYD & GV LBS. 6 $3,150.00 $18,900.00 7. DI FITTINGS W /MEGA LUGS EA. 5,195 $2.25 $11,688.75 8. 1 "X1 " CORP EA. 44 $100.00 $4,400.00 9. 1" CURB STOP & BOX L.F. 44 $100.00 $4,400.00 10. 1" COPPER TYPE "K" L.S. 1,688 $13.00 $21,944.00 11. CONNECT TO EXIST. 2 $1,000.00 $2,000.00 12. WATER TEST EA. 1 $3,500.00 1 $3,500.00 TOTAL = $ 187,360.25 TOTAL = $ TOTAL = $0.00 BID FORM DATE: August 20, 2010 PROJ: PIONEER PASS OWNER: RYLAND HOMES DESC.: STORM SEWER TOTAL = $ 165,738.00 TOTAL = $ TOTAL = $0.00 ENGINEERS ESTIMATE CONTRACT TO DATE ACTUAL AMOUNT ITEM NO. CONTRACT ITEM UNIT QTY UNIT PRICE AMOUNT QTY UNIT PRICE AMOUNT QTY AMOUNT 1. 12" RCP L.F. 1,062 $25.00 $26,550.00 2. 15" RCP L.F. 85 $27.00 $2,295.00 3. 18" RCP L.F. 267 $29.00 $7,743.00 4. 21" RCP L.F. 168 $31.00 $5,208.00 5. 24" RCP L.F. 83 $34.00 $2,822.00 6. 127 RCP L.F. 158 $38.00 $6,004.00 7. 112" HOPE L.F. 761 $20.00 $15,220.00 8. 15" HDPE L.F. 158 $22.00 $3,476.00 9. 18" HDPE LF 105 $24.00 $2,520.00 10. 2'X3'CB EA. 8 $1,250.00 $10,000.00 11. 27" CB EA. 2 $1,250.00 $2,500.00 12. 4' CBMH EA. 20 $1,750.00 $35,000.00 13. IT CBMH EA. 3 $2,500.00 $7,500.00 14. 12" RC APRON WITRASHGUARD EA. 1 2 $700.00 $1,400.00 15. 18" RC APRON W/ TRASHGUARD EA. 2 $1,000.00 $2,000.00 16. 24" RC APRON W/ TRASHGUARD EA. 1 $1,400.00 $1,400.00 17. 27" RC APRON W/ TRASHGUARD EA. 1 $1,750.00 $1,750.00 18. RIP RAP CL. 3 W/ FILTER CY 72 $75.00 1 $5,400.00 19' 4" DRAIN TILE ( street) LF 740 $8.00 $5,920.00 20. 4" DRAIN TILE BACKYARD) W/ ROCK LF 1,300 $12.00 $15,600.00 21. 4" CLEAN OUTS EA. 33 $100.00 $3,300.00 22. RC APRON EA. 1 $850.00 $850.00 23. 4" PVC SUMP SERVICE LF 160 $8.00 $1,280.00 TOTAL = $ 165,738.00 TOTAL = $ TOTAL = $0.00 BID FORM DATE: August 20, 2010 PROJ: PIONEER PASS OWNER: RYLAND HOMES DESC.: STREET CONSTRUCTION TOTAL = $692,468.00 TOTAL = $ TOTAL = $0.00 ENGINEERS ESTIMATE CONTRACT TO DATE ACTUAL AMOUNT ITEM NO, CONTRACT ITEM UNIT QTY UNIT PRICE I AMOUNT QTY UNIT PRICE AMOUNT QTY AMOUNT 1. select sand c y 10738 $18.00 $193,284 2. SUBGRADE PREPARATION S.V. 15,252 $0.50 $7,626.00 3. 12'cl.5 100% crushed S.Y. 15,252 $7.50 $114,390.00 4. 2" bit base S.Y. 1 12,988 $6.25 $81,175.00 5. 2" bit binder sy 6,493 $6.25 $40,581.25 6. 1112 "bit. Wear S.Y. 6,495 $5.75 $37,346.25 7. 2" Bit wear Sy 6,493 $6.50 $42,204.50 7. bituminous tack al 1,000 $3.00 $3,000.00 8. B -618 CONCRETE CURB & GUTTER L.F. 2,953 $10.50 $31,006.50 9. surmountable conc. C& G LF 3,742 $10.00 $37,420.00 10. 1 Bituminous trail Sy 1,183 $15.00 $17,745.00 11. Conc. Sidewalk with sand SF 12,146 $3.25 $39,474.50 12. PED Rams EA. 6 $325.00 $1,950.00 13. STD Barricade EA. 2 $250.00 $500.00 14. Sawcut exist. Bit L.F. 100 $5.00 $500.00 15. ADJ MH EA. 19 $300.00 $5,700.00 16. I ADJ GV EA. 6 $300.00 $1,800.00 17. ADJ CB EA. 25 $100.00 $2,500.00 18. SOD W/ TOPSOIL Sy 3,000 $3.25 $9,750.00 19 WIMP CO EA. 33 $325.00 $10,725.00 20. SILT FENCE LF 100 $2.25 $225.00 21. SEED AND MULCH AC 2 $600.00 $900.00 22. EROSION CONTROL BLANKET Sy 4,055 $3.00 $12,165.00 23. 1 STRAW BALE Dams EA. 1 10 $50.00 $500.00 TOTAL = $692,468.00 TOTAL = $ TOTAL = $0.00 BID FORM DATE: August 20, 2010 PROJ: PIONEER PASS OWNER: RYLAND HOMES SUMMARY TOTAL SANITARY SEWER TOTAL WATERMAIN TOTAL STORM SEWER TOTAL STREET CONSTRUCTION ENGINEERING & SURVEYING SERVICES (15 %) GRAND TOTAL UTILITY. STREET, AND EROSION CONTROL ORIGINAL CONTRACT TOTALS $199,634.00 $187,360.25 $165,738.00 $692,468.00 $1,245,200.25 TO DATE TOTALS $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ACTUAL TOTALS $0.00 $0.00 $0.00 $0.00 $0.00