Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Engineer's Estimate
PI - NEERengineering CIVIL ENGINEERS LAND PLANNERS LAND SURVEYORS LANDSCAPE ARCHITECTS ENGINEER'S ESTIMATE FOR CAMDEN RIDGE IN CHANHASSEN, MN August 2, 2013 MENDOTA HEIGHTS CORPORATE OFFICE 2422 Enterprise Drive Mendota Heights, MN 55120 phone (651) 681 -1914 fax (651) 681 -9488 CITY OF CHANHASSEN RECEIVED AUG 02 2013 CHANHASSEN PLANNING DEPT Contract Item Unit Unit Price Bid Estimate Quantity Amount Section A - Sanitary Sewer 8" PVC SDR 35, 10' -12' Depth LF $21.00 1177 $24,717.00 8" PVC SDR 35,12'-IV Depth LF $21.00 249 $5,229.00 8" PVC SDR 35,14'-16' Depth LF $21.00 230 $4,830.00 8" PVC SDR. 26, 18' -20' Depth LF $30.00 77 $2,310.00 8" PVC SDR 26, 20' -22' Depth LF $50.00 79 $3,950.00 8" PVC SDR 26, 22' -24' Depth LF $55.00 145 $7,975.00 8" PVC DR 18, 12' -14' Depth LF $23.00 96 $2,208.00 8" PVC DR 18, 14' -16' Depth LF $23.00 105 $2,415.00 8" PVC DR 18, 16' -18' Depth LF $27.00 418 $11,286.00 8" PVC DR 18, 18' -20' Depth LF $32.00 96 $3,072.00 8" PVC DR 18, 20' -22' Depth LF $35.00 35 $1,225.00 8" PVC DR 18, 22' -24' Depth LF $45.00 35 $1,575.00 8" PVC DR 18, 24' -26' Depth LF $45.00 116 $5,220.00 8" PVC DR 18, 26' -28' Depth LF $70.00 116 $8,120.00 8" PVC DR 18, 28' -30' Depth LF $70.00 204 $14,280.00 8" PVC DR 18,30'-3T Depth LF $80.00 37 $2,960.00 8" D.I.P. Class 52 (40' @ <15, Rest@ 2540') LF $150.00 323 $48,450.00 4" PVC SDR 26 Service Pipe LF $14.00 2247 $31,458.00 4" PVC SDR 26 Riser Pipe VF $15.00 76 $1,140.00 8 "x4" PVC Service WYE EA $100.00 58 $5,800.00 Sanitary Sewer Manhole (0' -10' Depth) EA $2,900.00 27 $78,300.00 Sanitary Sewer Manhole Extra Depth VF $95.00 225.36 $21,409.20 Outside Drop Section VF $450.00 20.5 $9,225.00 Connect to Existing Sanitary Sewer EA $12,500.00 1 $12,500.00 Televise Sanitary Sewer LF $1.50 3538 $5,307.00 Total Sanitary Sewer Contract Amount $314,961.20 Contract Item Unit Unit Price Bid Estimate Quantity Amount Section B - Watermain 6" D.I.P. Class 52 LF $30.00 187 $5,610.00 8" D.I.P. C -900 DR -18 LF $32.00 4224 $135,168.00 Fire Hydrant w /6" Gate Valve EA $4,450.00 12 $53,400.00 D.I.P. Fittings LB $3.00 2640 $7,920.00 1" Corporation Stop EA $125.00 58 $7,250.00 1" Curb Stop & Box EA $235.00 58 $13,630.00 1" Copper (Type -K) Service Pipe LF $18.00 2340 $42,120.00 6" Gate Valve & Box EA $32.00 2 $64.00 8" Gate Valve & Box EA $1,600.00 12 $19,200.00 3" Rigid Insulation SF $6.50 45 $292.50 Connect To Existing Watermain EA $800.00 1 $800.00 WatennainTest LS $1,000.00 1 $1,000.00 48" Catch Basin Manhole (0' -10' Depth) EA $1,750.00 23 $40,250.00 48" Catch Basin Manhole (Extra Depth) EA $100.00 6.66 $666.00 Total Watermain Contract Amount $286,454.50 Contract Item Unit Unit Price Bid Estimate Quantity Amount Section C - Storm Sewer 15" RCP Class 5 LF $24.00 1623 $38,952.00 18" RCP Class 5 LF $27.00 220 $5,940.00 21" RCP Class 4 LF $29.50 314 $9,263.00 24" RCP Class 3 LF $31.00 129 $3,999.00 15" FES w/Trash Guard EA $750.00 1 $750.00 18" FES w/Trash Guard EA $1,100.00 1 $1,100.00 21" FES w/Trash Guard EA $1,400.00 1 $1,400.00 24" FES w/Trash Guard EA $1,650.00 3 $4,950.00 27" Diameter Catch Basin EA $1,000.00 6 $6,000.00 24 "x3B' Catch Basin EA $1,225.00 10 $12,250.00 48" Manhole (0' -]0' Depth) EA $1,900.00 4 $7,600.00 48" Manhole (Extra Depth) VF $100.00 5.22 $522.00 48" Catch Basin Manhole (0' -10' Depth) EA $1,750.00 23 $40,250.00 48" Catch Basin Manhole (Extra Depth) EA $100.00 6.66 $666.00 60" Manhole EA $2,750.00 1 $2,750.00 Pond Outlet Control Structure (See Detail) EA $3,000.00 2 $6,000.00 RIP RAP Class III CY $95.00 65.2 $6,194.00 4" HOPE Perforated Draintile LF $14.00 6937 $97,118.00 6" HDPE Perforated Draintile LF $16.00 1187 $18,992.00 8" HDPE Perforated Draintile LF $18.00 267 $4,806.00 4" HDPE Draintile Cleanout EA $150.00 13 $1,950.00 6" HDPE Draintile Cleanout EA $200.00 13 $2,600.00 48 "X44" SAIL BAFFLE EA $2,800.00 3 $8,400.00 Catch Basin Inlet Protection EA $125.00 39 $4,875.00 Total Storm Sewer Contract Amount $287,327.00 Contract Item Unit Unit Price Bid Estimate Quantity Amount Section D - Streets Mobilization LS $3,000.00 1 $3,000.00 Subgrade Preparation SY $0.60 17660 $10,596.00 24" Granular Borrow (MnDOT 3149) SY $11.75 16799 $197,388.25 12" Class 5 100% Crushed (MnDOT 3138) SY $9.00 15498 $139,482.00 Tack Coat (MnDOT 2357) GL $3.70 821 $3,037.08 1.5" Bituminous Wear (MnDOT 2350LVWE35030B) SY $5.40 12256 $66,181.20 2" Bituminous Base (MnDOT 2350 LVNW35030B) SY $6.45 12256 $79,049.77 Concrete Surmountable Curb & Gutter LF $8.80 6831 $60,112.80 Concrete B618 Curb & Gutter LF $10.00 680 $6,800.00 Adjust Gate Valve Box EA $275.00 10 $2,750.00 Adjust Catch Basin Casting EA $150.00 25 $3,750.00 Adjust Manhole Casting EA $400.00 28 $11,200.00 Backfill Curb & Gutter, Grade, restore and final stabilize Boulevard LS $15,000.00 1 $15,000.00 Sx6" concrete Sidewalk w /4" Granular Bedding SY $38.25 3340 $127,755.00 Sod Y Behind Back of Curb SY $3.00 2504 $7,511.00 Concrete Pedestrian Ramp EA $400.00 7 $2,800.00 Subgrade Preparation for Path SY $1.00 3195 $3,195.00 15" CMP Culvert/FES and Rip Rap under path EA $1,800.00 2 $3,600.00 6" Class 5 for Bituminous Path SY $6.00 3195 $19,172.67 3" Bituminous Path (MnDOT 2350 LV WE45030B) SY $12.00 2659 $31,904.00 Backfill, restore and final stabilization along Path LS $7,500.00 1 $7,500.00 Total Street Contract Amount $801,784.76 Total Sanitary Sewer Contract Amount $314,961.20 Total Watermain Contract Amount $286,454.50 Total Storm Sewer Contract Amount $287,327.00 Total Street Contract Amount $801,784.76 TOTAL CONTRACT AMOUNT $1,690,527.46