Escrow receipt and fee breakdownCITY OF CHANHASSEN
P O BOX 147
CHANHASSEN MN 55317
08/05/2016 11:20 AM
Receipt No. 00322588
CLERK: AshleyM
PAYEE: Chick -Fill -A
5200 Buffington Road
Atlanta GA 30349
-------------------------------------------------------
Stormwater Connection Fee 39,994.68
Security Escrow 156,500.00
Total
Cash
Check 976945
Change
196,494.68
0.00
196,494.68
0.00
HRGreen
ENGINEER'S OPINION OF PROBABLE COSTS
CHICK-FIL-A, CHANHASSEN, MN
Chick-fil-A-Chanhassen, MN
PREPARED BY: HR Green, Inc.
JOB NUMBER: 86150413
DATE: 06114116
ITEM #
DESCRIPTION
UNITS
UNIT COST
QUANTITY
COST
EROSION CONTROL
1
SILT FENCE
LF
$
4.00
369
$ 1,476.00
2
INLET PROTECTION
EA
$
300.00
7
$ 2,100.00
3
CONSTRUCTION ENTRANCE
EA
$
3,500.00
1
$ 3,500.00
4
CONCRETE WASHOUT
EA
$
1,000.00
1
$ 1,000.00
EROSION CONTROL TOTAL
$ 8,076.00
LANDSCAPE & SITE RESTORATION
5
APPLE SERVICEBERRY
EA
Is
400.00
6
Is 2,400.00
6
PAPER BIRCH
EA
$
450.00
3
$ 1,350.00
7
GINKGO
EA
$
550.00
8
$ 4,400.00
8
SKYLINE HONEYLOCUST
EA
$
550.00
3
$ 1,650.00
9
CRIMSON SPIRE OAK
EA
$
650.00
6
$ 3,900.00
10
DWARF BURNING BUSH
EA
$
65.00
38
$ 2,470.00
11
INCREDISALL HYDRANGEA
EA
$
65.00
23
$ 1,495.00
12
FRAGRANTSUMAC
EA
$
65.00
106
$ 6,890.00
13
SPIREA
EA
$
65.00
54
$ 3,510.00
14
JUNIPER
EA
$
65.00
53
$ 3,445.00
15
DWARF MOUNTAIN PINE
EA
$
65.00
23
$ 1,495.00
16
TECHNITO ARBORVITAE
EA
$
65.00
12
$ 780.00
17
LESSER CALAMINT
EA
$
18.75
141
$ 2,643.75
18
DAYLILY
EA
$
18.75
120
$ 2,250.00
19
DAYLILY
EA
$
18.75
117
$ 2,193.75
20
HOSTA
EA
$
18.75
47
$ 881.25
21
FOUNTAIN GRASS
EA
$
22.50
58
1 $ 1,305.00
22
BLUE SWITCH GRASS
EA
$
22.50
55
$ 1,237.50
23
SOD
SY
$
5.00
979
$ 4,895.00
24
MULCH
CY
$
75.00
59
$ 4,425.00
25
ROCK
CY
$
120.00
5
$ 600.00
LANDSCAPE & SITE RESTORATION TOTAL
$ 54,216.25
TOTAL OPINION OF PROBABLE COSTS
$ 62,292.?S
Project AssumptionsMotee/Comments:
HRG is not a construction cost estimator or comwction contractor, nor should HRG'S rendering an opinion of probable concoction costs he considered equivalent to Ne nature
and cancer of N. a cooswction coat esdmner or constructum contractor would provide. HRG'S opinion will be based solely upon his or her own expenence with concoction.
This requhes HRG to make a number of amumptiom as no scomi corundums that will be enroanmmd onsite; Ne specie. decisions of ome, design prmos,boal, engaged; We means
and methods of conswcUon the connector will emplor. Ne cost and extent of labor, equipment and materiels Ne contractor, will employ, contractor's techniques m detemdning
prices and market continues at Ne time, and her facers over which HRG has no control. Given the accomplices which must Inc made, HRG cannot guarantee 0e amrat of his
or her opmiotu of cost, and to reco@tinon of that fan, the CLIENT waives any claim against HRG relanre to the accuracy of HRG'S opinion of probable construction cant.
HRGreen
ENGINEER'S OPINION OF PROBABLE COSTS
CHICK-FIL-A, CHANHASSEN, MN
Chick-fil-A-Chanhassen, MN
PREPARED BY: HR Green, Inc.
JOB NUMBER: 86160413
DATE: 07IM116
fTEMB
DESCRIPTION
UNITS
UNIT COST
QUANTITY
DOST
STORM SEWER
1
4' DIA. MANHOLE
EA
$
2.50000
1
$ 2,500.00
2
5- DLA. MANHOLE CONNECT ONLI NE OF EXIST. STORM SEWER
EA
$
3,50000
1
$ 3,500.00
3
2' DIA CATCH BASIN
EA
$
1,500.00
2
$ 3,000.00
4
2.25' DIA. MnDOT CATCH BASIN
EA
$
2,00000
3
$ 6,000.00
5
4' DIA. CATCH BASIN
EA
$
2,500.00
2
$ 5,000.00
6
15" NYLOPLAST DRAIN BASIN
EA
$
1,000.00
1
$ 1,000.00
7
R4996C TRENCH DRAIN
LF
$
120.0
246
$ 29,520.00
8
12" RCP STORM SEWER
LF
$
30.00
148
$ 4,440.00
9
15" RCP STORM SEWER
LF
$
35001
77
$ 2,695.00
10
:IT CMP STORM SEWER
LF
$
30.00
25
E 750.00
11
IT ADS W12 WT STORM SEWER
LF
$
35W
78
E 2,730.00
12
6" PVC STORM SEWER
LF
$
20.00
3
$ 60.00
13
8" PVC STORM SEWER
LF
$
2500
254
$ 6,350.00
14
10" PVC STORM SEWER
LF
30.W
86
$ 2,5.00
80
15
12" CMP FES
EA
$
1000.00
2
$ 2,000.00
16
15'RCP FES WI GRATE
EA
$
1,500.00
2
$ 3,000.00
17
PVC CLEANOUT
EA
$
200.003
$ 600.00
18
TRENCH BACKFILL
CY
$
30.00
171
$ 5,130.00
19
STORMTRAP DETENTION SYSTEM
LSUM
$
305,00000
1
$ 305,0110.00
STORM SEWER TOTAL
$ 386,865.00
EROSION CONTROL
20
SILT FENCE
LF
$
4.00
369
$ 1,476.00000
21
INLET PROTECTION
EA
$
300:00
4
$ 1,20
22
CONSTRUCTION ENTRANCE
EA
$
3,500.0111
$ 3,500.00
23
CONCRETE WASHOUT
EA
$
1,000.00
1
$ 1.000.00
EROSION CONTROL TOTAL
$ 7,176.00
LANDSCAPE 8 SITE RESTORATION
24
APPLE SERVICEBERRY
EA
$
400.00
6
$ 2,40000
25
PAPER BIRCH
EA
$
45000
3
$ 1,350.00
26
GINKGO
EA
$
550.00
8
$ 4,40000
27
SKYLINE HONEYLOCUST
EA
$
550.003
$ 1,650.00
28
CRIMSON SPIRE OAK
EA
$
650.00
6
$ 3,800.00
29
DWARF BURNING BUSH
EA
$
6500
3B
$ 2,470.00
30
INCREDIBALL HYDRANGEA
EA
$
65.00
23
$ 1,49500
31
FRAGRANT SUMAC
EA
$
65.00
106
$ 6,890.00
32
SPIREA
EA
$
6500
m
$ 3,510.00
33
JUNIPER
EA
$
65.00
53
$ 3,445.00
34
DWARF MOUNTAIN PINE
EA
$
65,00
23
$ 1,495.00
35
TECHNITOARBORVITAE
EA
$
65.00
12
$ 780.00
36
LESSER CALAMINT
EA
$
18.75
141
$ 2,643.75
37
DAYLILY
EA
$
18.75
120
$ 2,250.00
38
DAYLILY
EA
$
18.75
117
$ 2,10.75
39
HOSTA
EA
$
18.75
47
$ 881.25
40
FOUNTAINGRASS
EA
$
22.50
5B
$ 1,30500
41
BLUE SWITCH GRASS
EA
$
22.50
55
$ 1,237.50
42
SOD
SY
$
5.00
979
$ 4,895.00
43
MULCH
CY
$
7500
59
$ 4,425.00
44
ROCK
CY
$
120.00
5
$ 600.00
LANDSCAPE d SITE RESTORATION TOTAL
$ 64,21636
TOTAL OPINION OF PROBABLE COSTS -__ _ _ _
3 44T :2d
b• P sKJ
p eo 1L.St .-V
/44 z#7, '
Project AssunVtionslNotes/Cotmne :
13RG's mn a wmuvuwn mtaumnor n mvevunuv mebvnm, vm dwld MLO'8 rtvduag m opai® Mpvb.W -.W.v d a®, d
m®mvve4wvouldrywiin HRd3 vpoivv NllhbmW wklyupav humhu awv a d;6. wiW mp,Wmipv. Ih¢epvim H0.Gwm@e
vumbec alaimplcvsybvNal mvdtivm,hat qy betvmavweetl carie, Wei dedtl®sof a0n tletigo pro(vd®ele mgegetl�Wemmeevtl meNa@of vmMm4g We motrgm
MO ®gby, We aA mdmmsof46x. egvµmmlmdmetaiek We mvinMs WI wplq, rmvacYvk le<bvigvaiv deNsmwagpnm mtlmvYO mvAumr LL We e'®4®tl otty f
vGid lniGhm vv cwOvt Gvmlbeasaa®t9ivve sgvd mu46c me3G FIXGee®m Neem4e 0e wyseq of hu w Lb opaam o(wl, mtliv reogp'ry'm o(Nelyq ihe.djgryl
tla®aygpu lY(GNNNpblhev®eryollRCggp�nv afpeabeble�epuetivp wsL `( ®(i! - 'j �'
s