Engineer's EstimateENGINEER'S ESTIMATE
WYNSONG
Chanhassen, Minnesota
GALPIN BLVD PARTNERS, LLC
Otto Project No. 2 -12 -0191
December 19, 2012
CITY OF CHANHASSEN
RECEIVED
DEC 2 1 ZU17
CHANHASSEN PLANNING DEP?
SCHEDULE A - SANITARY SEWER
CONTRACT ITEM
UNITS
EST
QUANT
UNIT
PRICE
TOTAL
8" PVC Pipe Sewer SDR 35 with Granular Bedding
LF
272
$ 26.00
$ 7,072.00
Standard Sanitary Sewer MH 0' -12' , 48" Dia.
EACH
2
$ 3,500.00
$ 7,000.00
Connect to Existing MH Core Drill
EACH
1
$ 1,200.00
$ 1.200.00
8" x 6" PVC WYE
EACH
4
$ 200.00
$ 800.00
6" PVC Pipe Sewer SDR 26 Service Pipe with Granular Bedding
LF
110
$ 18.00
$ 1.980.00
6" Cleanout
EACH
1
$ 300.00
$ 300.00
Televising Inspection
LF
1 272
$ 2.00
$ 544.00
Connect New Services to Existing Home Services
LS
1
$ 600.00
$ 600.00
Remove Existing 6" Pipe and Cleanouts (Plug End
LF
1
$ 500.00
$ 500.00
TOTAL
$ 19,996.00
SCHEDULE B - WATERMAIN
CONTRACT ITEM
UNITS
EST
QUANT
UNIT
PRICE
TOTAL
6" C -900 DR -18 Watermain with Tracer Wire and Granular Bedding
LF
550
$ 25.00
$ 13.750.00
Fire Hydrant w /6" Gate Valve and Box
EACH
1
$ 4,000.00
$ 4,000.00
1" Corporation Stop
EACH
4
$ 135.00
$ 540.00
1" Curb Stop and Box (Including Extensions
EACH
4
$ 210.00
$ 840.00
1" Type K Copper Pie
LF
105
$ 23.00
$ 2,415.00
Shut Off Existing 2" Water Service at Corp.
EACH
1
$ 500.00
$ 500.00
18" x 6" Wet Tap (Incl. 6" GV)
LS
1
$ 5,000.00
$ 5,000.00
TOTAL
$ 27,045.00
ENGINEER'S ESTIMATE
WYNSONG
Chanhassen, Minnesota
GALPIN BLVD PARTNERS, LLC
Otto Project No. 2 -12 -0191
December 19, 2012
SCHEDULE C - STORM SEWER
CONTRACT ITEM
UNITS
EST
QUANT
UNIT
PRICE
TOTAL
12" CMP Culvert 30 LF (Inc]. FES)
LS
1
$ 650.00
$ 650.00
12" RCP Culvert 77 LF (Incl. FES )
LS
1
$ 2,500.00
$ 2,500.00
12" RCP Culvert 52 LF (Incl. FES)
LS
1
$ 2,000.00
$ 2,000.00
Remove Existing CMP Culverts
EACH
2
$ 300.00
$ 600.00
4" Perforated PE Draintile with Geotextile Fabric & Filter Aggregate
LF
216
$ 8.00
$ 1,728.00
TOTAL
$ 7,478.00
SCHEDULE D - GRADING AND STREET CONSTRUCTION
CONTRACT ITEM
UNITS
EST
QUANT
UNIT
PRICE
TOTAL
Clearing and Grubbing
LS
1
$ 2,500.00
$ 2,500.00
Grading
LS
1
$ 10,000.00
$ 10,000.00
Sub grade Preparation (I' Depth)
RS
6.4
$ 300.00
$ 1,920.00
Agg. Base Cl. 5, In Place 10" Inc. P Beyond Edge of Bituminous,
100% Crushed
SY
1560
$ 9.00
$ 14,040.00
1 1/2" MnDOT LVWE35030B
SY
1421
$ 8.00
$ 11,368.00
2" MnDOT LVNW35030B
SY
1421
$ 12.00
$ 17,052.00
Geotextile Fabric (If Needed)
SY
800
$ 1.00
$ 800.00
Tack Coat
GAL
85
$ 5.00
$ 425.00
Utility Conduit Crossing
EACH
1
$ 300.00
$ 300.00
Remove and Dispose of Existing Bituminous
SY
775
$ 3.50
$ 2,712.50
Bituminous Trail/Driveway
SY
30
$ 35.00
$ 1,050.00
F &I No Parking Fire Lane Signs
EACH
5
$ 150.00
$ 750.00
F &I Stop Sin
EACH
1
$ 300.00
$ 300.00
F &I Street Sin
EACH
1
$ 300.00
$ 300.00
F &1 Development Sin
EACH
1
$ 500.00
$ 500.00
TOTAL
$ 64,017.50
ENGINEER'S ESTIMATE
WYNSONG
Chanhassen, Minnesota
GALPIN BLVD PARTNERS, LLC
Otto Project No. 2 -12 -0191
December 19, 2012
SCHEDULE E - EROSION AND SEDIMENT CONTROL
CONTRACT ITEM
UNITS
EST
QUANT
UNIT
PRICE
TOTAL
Rock Construction Entrance (Install and Maintain )
EACH
1
$ 1,200.00
$ 1,200.00
Restoration Seed, Fertilizer & Mulch, MnDOT 270 GR
ACRE
0.5
$ 2,750.00
$ 1,375.00
Wetland Buffer Restoration MnDOT 310
SF
1700
$ 0.40
$ 680.00
Silt Fence (Including Maintenance
LF
560
$ 2.00
$ 1,120.00
Tree Protection Fence with Metal T -Posts
LF
665
$ 1.50
$ 997.50
Erosion Control Blanket
SY
1000
$ 1.00
$ 1,000.00
Retaining Wall Modular Block
SF
73
$ 16.00
$ 1,168.00
CL. III RipRap with Filter
CY
16
$ 75.00
$ 1,200.00
Flared End Sediment Trap Install and Maintain
EACH
2
$ 200.00
$ 400.00
TOTAL
$ 9,140.50
CONTRACT ITEMS
SCHEDULE A - SANITARY SEWER
$ 19,996.00
SCHEDULE B - WATERMAIN
$ 27,045.00
SCHEDULE C - STORM SEWER
$ 7,478.00
SCHEDULE D - GRADING AND STREET CONSTRUCTION
$ 64,017.50
SCHEDULE E - EROSION & SEDIMENT CONTROL
$ 9,140.50
SUBTOTAL
$ 127,677.00
ENGINEERING, SURVEYING, AND INSPECTION (15 %)
$ 19,151.55
TOTAL
$ 146,828.55