Loading...
Engineer's Cost EstimatesPROJECT • Arbor Glen - ` - LOCATION:CHANHASSEN,MINNESOTA PREPARED FOR :Tom Giamatti PREPARED BY: SATHRE-BERGOUIST, INC. DATE: July 19, 2016 Revised: December 5, 2016 Description Unit Mobilization - Grading L.S. Rock Entrance Berm EACH Boulder Retaining Wall Retaining A S.F. Boulder Retaining Wall Retaining B S.F. Boulder Retaining Wall Retaining C S.F. 4' Black Vinyl Chain Link Fence in accordance with MnDot Spec 2557 L.F. Demolition - Removal of all Buildings, Fence, Foundations, Driveways, etc. L.S. Clearing & Grubbing - All Trees, Vegetation L.S. Silt Fence Before Grading L.F. Silt Fence After Grading L.F. Silt Fence Repair and Cleaning L.F. Topsoil Stripping C.Y. Common Excavation C.Y. Subcut Unsuitable Material in Stmctural Fill Areas C.Y. Respread Topsoil C.Y. Import Material - If needed 1.3 x in place volume C.Y. Woodfiber Blanket S.Y. 5' Bio -Rolls - (as needed in swales) L.F. Restoration (Seed and Mulch) ACRE Sanitary Sewer - Mobilization - Utility L.S. Permits & Bonds L.S. Remove 10' Stub L.S. 8" PVC SDR 35 0-15' L.F. 8" PVC SDR 2615'to 26' L.F. Manhole 0-8' EACH Manhole Extra Depth L.F. Furnish & Install Castings EACH 8" x 6" Wyss SDR 26 EACH 6" PVC Service SDR 26 EACH Improved Pipe Fndtn L.F. Televise L.F. Connect to Existing EACH Directional Drill 8" Sanitary Sewer - All inclusive(road patch, pipe, connection, etc.) L.F. All Testing L.S. :I"f Y OF CHANHA,SSEP! RECE>rED JAN z e zu1i CHANHASSEN PLANNING DEPT Estimated Unit Bid Ouanti Price Amount 1.0 $3,942.00 $3,942.00 1.0 $3,075.31 $3,075.31 920.0 $23.00 $21,160.00 1,532.0 $23.00 $35,236.00 1,103.0 $23.00 $25,369.00 285.0 $20.81 $5,930.85 1.0 $0.00 $0.00 1.0 $6,986.10 $6,986.10 3,030.0 $3.16 $9,574.80 330.0 $3.16 $1,042.80 400.0 $3.16 $1,264.00 2,000.0 $3.29 $6,580.00 26,000.0 $3.83 $99,580.00 8,000.0 $3.83 $30,640.00 4,000.0 $6.02 $24,080.00 7,500.0 $3.00 $22,500.00 1,200.0 $1.64 $1,968.00 250.0 $5.48 $1,370.00 2.8 $1,040.25 $2,912.70 Site Grading Total: $303,211.56 1.0 1.0 1.0 537.0 $2,628.00 $0.00 $492.75 $30.59 $2,628.00 $0.00 $492.75 $16,426.83 202.0 $30.59 $6,179.18 9.0 $328.50 $2,956.50 64.3 $41.06 $2,640.16 9.0 $607.31 $5,465.79 21.0 $325.63 $6,838.23 21.0 $567.79 $11,923.59 739.0 $6.68 $4,936.52 1,057.0 $1.15 $1,215.55 1.0 $49,275.00 $49,275.00 318.0 $339.46 $107,948.28 1.0 $2,537.66 $2,537.66 Sanitary Sewer Total: $221,464.04 PROJECT: Arbor Glen' LOCATION: CHANHASSEN, MINNESOTA PREPARED FOR :Tom Gianetti PREPARED BY: SATHRE-BERGQUIST, INC. DATE: July 19, 2016 Revised: December 5, 2016 Description Unit Watennain 6'C-900 PVC L.F. Watennain 8" C-900 PVC L.F. Connect to Existing EACH 6" Valves EACH B" Valves EACH 8" x 6' Tee EACH 8" x 6" Red EACH 8" x 8" Tee EACH 8" Bends EACH Hydrants (WB 67) EACH 0.5' Hydrant Extension EACH 1" Services EACH 1.5" Irrigation Services EACH Improved Pipe Fndtn L.F. Estimated Unit Bid Quanti Price Amount 54.0 $35.64 $1,924.56 955.0 $27.75 $26,501.25 2.0 $1,097.97 $2,195.94 5.0 $1,860.13 $9,300.65 2.0 $2,370.94 $4,741.88 3.0 $584.24 $1,752.72 1.0 $395.02 $395.02 1.0 $656.99 $656.99 20.0 $369.75 $7,395.00 4.0 $3,884.34 $15,537.36 1.0 $719.73 $719.73 21.0 $927.46 $19,476.66 1.0 $1,294.25 $1,294.25 1,009.0 $6.68 $6,740.12 Watemiain Total: $98,632.13 PROJECT: Arbw Glen LOCATION: CHANHASSEN, MINNESOTA PREPARED FOR :Tom Gianetti PREPARED BY: SATHRE-BERGOUIST, INC. DATE: July 19, 2016 Revised: December 5, 2016 Estimated Unit Bid Description Unit Quanti Price Amount Stone Sewer - 12"RCP -CI5 L.F. 256.0 $29.22 $7,480.32 15"RCP -CI5 L.F. 820.0 $32.42 $26,584.40 24'RCP -CI5 L.F. 49.0 $45.93 $2,250.57 Concrete FES (15') EACH 0.0 $516.23 $0.00 Concrete FES (24"') EACH 2.0 $733.29 $1,466.58 Catchbasin (27" Dia) EACH 1.0 $654.52 $654.52 Catchbasin (2'X3') EACH 2.0 $915.43 $1,830.86 Catchbasin/Manhole (4' Dia) EACH 10.0 $1,150.28 $11,502.80 Manhole Extra Depth (4'structures) L.F. 2.4 $166.16 $398.78 Furnish & Install Castings EACH 13.0 $475.11 $6,176.43 Outlet Structures EACH 1.0 $1,693.11 $1,693.11 Install Wier in Outlet Structure (4' Dia) L.S. 1.0 $638.37 $638.37 Storm Sewer Inlet Protection (wimco's) EACH 11.0 $178.49 $1,963.39 Improved Pipe Fndtn L.F. 1,076.0 $6.68 $7,187.68 Finish Grading Dozer Work HE 10.0 $219.00 $2,190.00 Rip Rap/Overflow - C.V. 21.0 $109.50 $2,299.50 Enkamat S.F. 120.0 $3.00 $360.00 Televise L.F. 1,096.0 $1.15 $1,260.40 Storm Sewer Total: $75,937.71 PROJECT: Arbor Glen LOCATION: CHANHASSEN, MINNESOTA PREPARED FOR :Tom Gianetti PREPARED BY: SATHRE-BERGOUIST, INC. DATE: July 19, 2016 Revised: December 5, 2016 Description Street Construction Mobilization - Streets Permits & Bonds Subgrade Preparation Street Subcut Streets - Disc & Dry Subgrade Curb & Gutter Surmountable Curb & Gutter B618 Backfill Curb & Gutter 5' W ide - 6" Concrete Walk Incl. 4" Cl 5 Ped Ramps 24" Select Granular 12" Class 5 Base 2.0" Bit Base Coarse 2350/2360 Leveling Course 1.5' Bit Wear Course 2350/2360 Tack Coat Regrade Boulevards after Small Utilities Restoration Blvd Sod & Silt Fence Adjust Castings -Base Course Adjust Castings - Wear Course Adjust Gate Valves - Base Course Adjust Gate Valves - Wear Course All Street - Draintile w/wrap See Detail Steet Draintile Cleanouts See Detail Draintile Sump Pump stub Conduit Crossings (estimated, materials by others) Remove Apron & Replace wiith B624 Curb 10' Bituminous Trail, 3' MNDOT 2350 LVWE45030B, 6" Class 5 Base Pedestrian Ramp Trail Excavation (Boulder Retaining Wall Retaining D 4' Black Vinyl Chain Link Fence in accordance with MnDot Spec 2557 Estimated Unit Bid Unit Quanti Price Amount L.S. 1.0 $2,628.00 $2,628.00 EACH 1.0 $958.13 $958.13 L.S. 1.0 $500.00 $500.00 S.Y. 3,000.0 $0.82 $2,460.00 C.Y. 250.0 $6.57 $1,642.50 HRS. 40.0 $131.40 $5,256.00 L.F. 1,715.0 $19.98 $34,265.70 L.F. 90.0 $15.50 $1,395.00 L.F. 1,805.0 $1.64 $2,960.20 L.F. 195.0 $34.77 $6,780.15 EACH 1.0 $958.13 $958.13 TONS 4,555.0 $12.00 $54,660.00 TONS 2,125.0 $16.97 $36,061.25 TONS 320.0 $77.67 $24,854.40 TONS 50.0 $111.69 $5,584.50 TONS 240.0 $83.35 $20,004.00 GALS 140.0 - $4.38 $613.20 L.F. 1,805.0 $2.31 $4,169.55 L.S. 1.0 $10,950.00 $10,950.00 L.F. 1,805.0 $2.96 $5,342.80 EACH 10.0 $202.58 $2,025.80 EACH 10.0 $202.58 $2,025.80 EACH 1.0 $164.25 $164.25 EACH 1.0 $164.25 $164.25 L.F. 1,560.0 $14.24 $22,214.40 EACH 8.0 $350.00 $2,800.00 EACH 21.0 $20.00 $420.00 EACH 4.0 $459.90 $1,839.60 L.S. 1.0 $2,069.55 $2,069.55 Street Base Total: $254,809.03 L.F. 690.0 $32.69 $22,556.10 EACH 1.0 $958.13 $958.13 C.Y. 230.0 $10.95 $2,518.50 S.F. 2,241.0 $23.00 $51,543.00 L.F. 250.0 $20.81 $5,202.50 Bituminous Trail $82,778.23 PROJECT: Arbor Glen LOCATION: CHANHASSEN, MINNESOTA PREPARED FOR :Tom Gianetti PREPARED BY: SATHRE-BERGQUIST. INC. DATE: July 19, 2016 Revised: December 5, 2016 Description SUMMARY: Site Grading - Sanitary Sewer - Watermain - Stonn Sewer - Street Construction Bituminous Trail Estimated Unit Bid Unit Quanti Price Amount $303,211.56 $221,464.04 $98,632.13 $75,937.71 $254,809.03 $82,778.23 Total- $1,036,832.70