Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
01-118100 - The Park - Estimate
Item # Contract Item Unit Unit Price Quantity Amount SS-1 8" PVC SDR 35, 0'-10' Depth w/Sand Bedding LF $43.00 137 $5,891.00 SS-2 8" PVC SDR 35, 10'-12' Depth w/Sand Bedding LF $43.00 948 $40,764.00 SS-3 8" PVC SDR 35, 12'-14' Depth w/Sand Bedding LF $43.00 516 $22,188.00 SS-4 8" PVC SDR 35, 14'-16' Depth w/Sand Bedding LF $43.00 278 $11,954.00 SS-5 8" PVC SDR 26, 10'-12' Depth w/Sand Bedding LF $43.00 76 $3,268.00 SS-6 8" PVC SDR 26, 12'-14' Depth w/Sand Bedding LF $43.00 145 $6,235.00 SS-7 8" PVC SDR 26, 14'-16' Depth w/Sand Bedding LF $43.00 200 $8,600.00 SS-8 8" PVC SDR 26, 16'-18' Depth w/Sand Bedding LF $43.00 319 $13,717.00 SS-9 8" PVC SDR 26, 18'-20' Depth w/Sand Bedding LF $53.00 72 $3,816.00 SS-10 8" PVC SDR 26, 20'-22' Depth w/Sand Bedding LF $53.00 45 $2,385.00 SS-11 8" PVC SDR 26, 22'-24' Depth w/Sand Bedding LF $53.00 20 $1,060.00 SS-12 8" PVC C-900, 22'-24' Depth w/Sand Bedding LF $75.00 28 $2,100.00 SS-13 8" PVC C-900, 24'-26' Depth w/Sand Bedding LF $75.00 101 $7,575.00 SS-14 8" PVC C-900, 26'-28' Depth w/Sand Bedding LF $75.00 51 $3,825.00 SS-15 6" PVC SDR 26 Service Pipe LF $16.00 2,360 $37,760.00 SS-16 6" PVC SDR 26 Riser Pipe VF $30.00 25 $750.00 SS-17 6" PVC C-900 Riser Pipe VF $40.00 34 $1,340.00 SS-18 8"x6" PVC Service WYE EA $200.00 49 $9,800.00 SS-19 8"x6" DIP Service WYE EA $1,000.00 3 $3,000.00 SS-20 Sanitary Sewer Manhole (0'-10' Depth) EA $3,500.00 17 $59,500.00 SS-21 Sanitary Sewer Manhole Extra Depth VF $165.00 79 $13,084.50 SS-22 Televise Sanitary Sewer LF $3.00 2,936 $8,808.00 SS-23 Sanitary Sewer Test LS $1,000.00 1 $1,000.00 SS-24 Connect to Existing EA $5,000.00 1 $5,000.00 SS-25 1.5" Aggregate for Pipe Foundation Improvement TON $30.00 20 $600.00 Total Sanitary Sewer Estimate Amount $274,020.50 Item # Contract Item Unit Unit Price Quantity Amount WM-1 6" PVC C-900 WM w/Sand Bedding LF $33.00 67 $2,211.00 WM-2 8" PVC C-900 WM w/Sand Bedding LF $35.00 2,487 $87,045.00 WM-3 Fire Hydrant w/6" Gate Valve EA $5,500.00 7 $38,500.00 WM-4 D.I.P. Fittings LB $10.50 1840 $19,320.00 WM-5 1" Corporation Stop EA $240.00 50 $12,000.00 WM-6 1" Curb Stop & Box EA $260.00 50 $13,000.00 WM-7 1" Copper (Type-K) Service Pipe LF $18.00 2356 $42,408.00 WM-8 8" Gate Valve & Box EA $1,990.00 9 $17,910.00 WM-9 24"x8" Wet Tap with 8" Gate Valve & Box EA $8,000.00 1 $8,000.00 WM-10 20" HDPE Casing Pipe - Directional Drill LF $200.00 85 $17,000.00 WM-11 Watermain Test LS $1,000.00 1 $1,000.00 WM-12 4" Rigid Insulation SF $6.50 96 $624.00 Total Watermain Estimate Amount $259,018.00 Section B - Watermain May 22, 2019 Bid Estimate Section A - Sanitary Sewer Bid Estimate ENGINEER'S ESTIMATE FOR THE PARK 1ST ADDITION IN CHANHASSEN, MN UTILITY AND STREET CONSTRUCTION Item # Contract Item Unit Unit Price Quantity Amount ST-1 15" RCP Class 5 LF $48.00 731 $35,088.00 ST-2 15" HDPE w/Sand Bedding LF $34.00 231 $7,854.00 ST-3 18" RCP Class 5 LF $52.00 1,043 $54,236.00 ST-4 18" HDPE w/Sand Bedding LF $36.00 149 $5,364.00 ST-5 21" RCP Class 4 LF $52.00 788 $40,976.00 ST-6 27" RCP Class 3 LF $66.00 215 $14,190.00 ST-7 30" RCP Class 3 LF $70.00 637 $44,590.00 ST-8 36" RCP Class 3 LF $80.00 79 $6,320.00 ST-9 42" RCP Class 3 LF $95.00 117 $11,115.00 ST-10 15" FES w/Trash Guard EA $1,000.00 5 $5,000.00 ST-11 30" FES w/Trash Guard EA $2,400.00 1 $2,400.00 ST-12 36" FES w/Trash Guard EA $3,200.00 2 $6,400.00 ST-13 42" FES w/Trash Guard EA $3,500.00 3 $10,500.00 ST-14 27" Catch Basin EA $1,800.00 2 $3,600.00 ST-15 24"x36" Catch Basin EA $2,800.00 3 $8,400.00 ST-16 48" Catch Basin Manhole (0'-10' Depth) EA $3,200.00 28 $89,600.00 ST-17 48" Manhole (0'-10' Depth) EA $3,200.00 1 $3,200.00 ST-18 48" Manhole Extra Depth VF $165.00 9 $1,485.00 ST-19 60" Catch Basin Manhole (0'-10' Depth) EA $4,500.00 4 $18,000.00 ST-20 72" Manhole (0'-10' Depth) EA $4,500.00 1 $4,500.00 ST-21 60" Pond Control Structure w/ Slotted Weir EA $8,300.00 2 $16,600.00 ST-22 72" Pond Control Structure w/ Slotted Weir EA $10,000.00 1 $10,000.00 ST-23 RIP RAP Class III CY $90.00 110 $9,900.00 ST-24 Catchbasin Inlet Protection (Grass) EA $100.00 14 $1,400.00 ST-25 Catchbasin Inlet Protection (Street) EA $100.00 23 $2,300.00 ST-26 4" Perforated PVC Drain Tile -Street LF $12.00 4,426 $53,112.00 ST-27 4" Drain Tile Clean Out EA $300.00 6 $1,800.00 Total Storm Sewer Estimate Amount $467,930.00 Bid Estimate Section C - Storm Sewer Project: 118100 Date: 04/11/2019 Item # Contract Item Unit Unit Price Quantity Amount RD-1 Mobilization LS $12,500.00 1 $12,500.00 RD-2 Sawcut Bituminous LF $6.00 83 $495.00 RD-3 Subgrade Preparation SY $2.00 12,064 $24,128.10 RD-4 24" Granular Fill (MnDOT 3149.2B) SY $16.00 11,503 $184,052.32 RD-5 12" Class 5 (MnDOT 3138) SY $7.00 10,661 $74,628.89 RD-6 2" Bituminous Base (MnDOT 2360 SPNWB330B) SY $9.00 8,787 $79,081.65 RD-7 Tack Coat (MnDOT 2357) GL $3.00 490 $1,470.00 RD-8 2" Bituminous Wear (MnDOT 2360 SPWEA340B) SY $7.50 8,787 $65,901.38 RD-9 Concrete Mountable Curb & Gutter LF $13.00 3,827 $49,751.00 RD-10 Concrete B618 Curb & Gutter LF $16.00 1,105 $17,680.00 RD-11 Adjust Gate Valve Box EA $375.00 9 $3,375.00 RD-12 Adjust Catch Basin Casting EA $125.00 24 $3,000.00 RD-13 Adjust Manhole Casting EA $485.00 17 $8,245.00 RD-14 Backfill Curb & Gutter and Grade Boulevard LF $1.00 5,029 $5,029.05 RD-15 Sod 3' Behind Back of Curb SY $2.50 1,672 $4,179.68 RD-16 3-4" PVC Conduit X-ing EA $500.00 4 $2,000.00 RD-17 5' Concrete Sidewalk w/ 4" Base SF $6.50 10,044 $65,285.87 RD-18 Ped Ramp EA $750.00 13 $9,750.00 RD-19 3" Bituminous (MnDOT 2360 SPWEA340B) for Trail SY $15.00 2,340 $35,093.40 RD-20 6" Class 5 Aggregate (MnDOT 3138) for Trail SY $11.00 2,810 $30,908.24 RD-21 Street Name Signs EA $550.00 4 $2,200.00 RD-22 Stop Signs EA $375.00 2 $750.00 RD-23 4" Solid Pavement Striping (White) LF $1.50 140 $210.00 RD-24 Type 3 Barricades w/ Future Street Sign EA $320.00 4 $1,280.00 RD-25 Street Lights EA $10,000.00 7 $70,000.00 RD-26 Bituminous Wear (for Patching) TON $100.00 3 $290.00 RD-27 Bituminous Base (for Patching) TON $100.00 3 $290.00 RD-28 Class 5 Aggregate (for Patching) TON $25.00 16 $395.00 RD-29 Traffic Control CR 117 LS $5,000.00 1 $5,000.00 Total Street Estimate Amount $756,969.57 Total Sanitary Sewer Estimate Amount $274,020.50 Total Watermain Estimate Amount $259,018.00 Total Storm Sewer Estimate Amount $467,930.00 Total Street Estimate Amount $756,969.57 TOTAL AMOUNT $1,757,938.07 Bid Estimate Section D - Streets Project: 118100 Date: 04/11/2019