Loading...
02-118100 - The Park 2nd Add Utility - EstimateItem # Contract Item Unit Unit Price Quantity Amount SS-1 8" PVC SDR 35, 0'-10' Depth w/Sand Bedding LF $50.00 9 $450.00 SS-2 8" PVC SDR 35, 10'-12' Depth w/Sand Bedding LF $50.00 1,557 $77,850.00 SS-3 8" PVC SDR 35, 12'-14' Depth w/Sand Bedding LF $50.00 582 $29,100.00 SS-4 8" PVC SDR 35, 14'-16' Depth w/Sand Bedding LF $50.00 43 $2,150.00 SS-5 8" PVC SDR 26, 12'-14' Depth w/Sand Bedding LF $58.00 25 $1,450.00 SS-6 8" PVC SDR 26, 14'-16' Depth w/Sand Bedding LF $58.00 121 $7,018.00 SS-7 8" PVC SDR 26, 16'-18' Depth w/Sand Bedding LF $58.00 111 $6,438.00 SS-8 8" PVC SDR 26, 18'-20' Depth w/Sand Bedding LF $61.00 108 $6,588.00 SS-9 8" PVC SDR 26, 20'-22' Depth w/Sand Bedding LF $63.00 162 $10,206.00 SS-10 8" PVC SDR 26, 22'-24' Depth w/Sand Bedding LF $78.00 22 $1,716.00 SS-11 8" PVC C900, 22'-24' Depth w/Sand Bedding LF $107.00 243 $26,001.00 SS-12 8" PVC C900, 24'-26' Depth w/Sand Bedding LF $117.00 25 $2,925.00 SS-13 6" PVC SDR 26 Service Pipe LF $20.00 2,468 $49,360.00 SS-14 6" PVC SDR 26 Riser Pipe VF $35.00 98 $3,430.00 SS-15 8"x6" PVC Service WYE EA $280.00 63.0 $17,640.00 SS-16 Sanitary Sewer Manhole (0'-10' Depth) EA $3,500.00 18.0 $63,000.00 SS-17 Sanitary Sewer Manhole Extra Depth VF $235.00 57 $13,489.00 SS-18 Televise Sanitary Sewer LF $2.50 3,008 $7,520.00 SS-19 Sanitary Sewer Test LS $2,300.00 1 $2,300.00 SS-20 Connect to Existing EA $15,000.00 2 $30,000.00 Total Sanitary Sewer Estimate Amount $358,631.00 November 1, 2019 Bid Estimate Section A - Sanitary Sewer ENGINEER'S ESTIMATE FOR THE PARK 2ND ADDITION IN CHANHASSEN, MN UTILITY AND STREET CONSTRUCTION Item # Contract Item Unit Unit Price Quantity Amount WM-1 6" PVC C-900 WM w/Sand Bedding LF $30.00 84 $2,520.00 WM-2 8" PVC C-900 WM w/Sand Bedding LF $40.00 3,357 $134,280.00 WM-3 Fire Hydrant w/6" Gate Valve EA $5,610.00 7 $39,270.00 WM-4 D.I.P. Fittings LB $10.00 4200 $42,000.00 WM-5 1" Corporation Stop EA $205.00 62 $12,710.00 WM-6 1" Curb Stop & Box EA $315.00 62 $19,530.00 WM-7 4" Gate Valve & Box (Irrigation Service) EA $600.00 1 $600.00 WM-8 1" PE Service Pipe LF $18.00 2321 $41,778.00 WM-9 4" PVC C-900 Irrigation Service Pipe LF $24.00 41 $984.00 WM-10 8" Gate Valve & Box EA $2,120.00 13 $27,560.00 WM-11 14"x8" Wet Tap with 8" Gate Valve & Box EA $10,000.00 1 $10,000.00 WM-12 Connect To Existing Watermain EA $1,000.00 2 $2,000.00 WM-13 Watermain Test LS $2,300.00 1 $2,300.00 WM-14 4" Rigid Insulation SF $8.00 384 $3,072.00 Total Watermain Estimate Amount $338,604.00 Item # Contract Item Unit Unit Price Quantity Amount ST-1 15" HDPE w/Sand Bedding LF $42.00 820 $34,440.00 ST-2 15" RCP Class 5 LF $48.00 1,229 $58,992.00 ST-3 18" HDPE w/Sand Bedding LF $44.00 177 $7,788.00 ST-4 21" RCP Class 4 LF $57.00 441 $25,137.00 ST-5 24" RCP Class 3 LF $65.00 413 $26,845.00 ST-6 27" RCP Class 3 LF $75.00 265 $19,875.00 ST-7 42" RCP Class 3 LF $150.00 24 $3,600.00 ST-8 15" FES w/Trash Guard EA $1,220.00 1 $1,220.00 ST-9 42" FES w/Trash Guard EA $3,586.00 1 $3,586.00 ST-10 27" Catch Basin EA $1,295.00 2 $2,590.00 ST-11 24"x36" Catch Basin EA $1,656.00 5 $8,280.00 ST-12 48" Catch Basin Manhole (0'-10' Depth) EA $2,600.00 38 $98,800.00 ST-13 48" Manhole (0'-10' Depth) EA $2,600.00 1 $2,600.00 ST-14 48" Manhole Extra Depth VF $220.00 4 $836.00 ST-15 60" Catch Basin Manhole (0'-10' Depth) EA $3,875.00 3 $11,625.00 ST-16 60" Manhole (0'-10' Depth) EA $3,875.00 1 $3,875.00 ST-17 72" Manhole (0'-10' Depth) EA $6,395.00 1 $6,395.00 ST-18 RIP RAP Class III CY $147.00 12 $1,764.00 ST-19 Catchbasin Inlet Protection (Grass) EA $0.01 13 $0.13 ST-20 Catchbasin Inlet Protection (Street) EA $0.01 35 $0.35 ST-21 Connect to Existing EA $1,000.00 1 $1,000.00 ST-22 4" Drain Tile (Street) LF $12.00 5,572.0 $66,864.00 ST-23 4" Drain Tile Clean Out EA $155.00 3 $465.00 Total Storm Sewer Estimate Amount $386,577.48 Section B - Watermain Bid Estimate Bid Estimate Section C - Storm Sewer Project: 118100 Date: 11/1/2019 Item # Contract Item Unit Unit Price Quantity Amount RD-1 Mobilization LS $25,000.00 1 $25,000.00 RD-2 Sawcut Bituminous LF $5.50 141 $775.50 RD-3 Subgrade Preparation SY $1.55 12,684 $19,660.20 RD-4 24" Granular Fill (MnDOT 3149.2B) SY $22.00 12,055 $265,210.00 RD-5 12" Class 5 (MnDOT 3138) SY $12.75 11,111 $141,665.25 RD-6 2" Bituminous Base (MnDOT 2360 SPNWB330C) SY $8.80 9,135 $80,388.00 RD-7 Tack Coat (MnDOT 2357) GL $4.10 514 $2,107.40 RD-8 2" Bituminous Wear (MnDOT 2360 SPWEA340C) SY $9.20 9,135 $84,042.00 RD-9 Concrete Mountable Curb & Gutter LF $14.70 4,787 $70,368.90 RD-10 Concrete B618 Curb & Gutter LF $20.10 912 $18,331.20 RD-11 Adjust Gate Valve Box EA $300.00 13 $3,900.00 RD-12 Adjust Catch Basin Casting EA $150.00 35 $5,250.00 RD-13 Adjust Manhole Casting EA $400.00 20 $8,000.00 RD-14 Backfill Curb & Gutter and Grade Boulevard LF $1.25 5,699 $7,123.75 RD-15 MnDOT CAT 3 Blanket Back of Curb SY $1.80 9,036 $16,264.80 RD-16 3-4" PVC Conduit X-ing EA $275.00 3 $825.00 RD-17 5' Concrete Sidewalk w/ 4" Base SF $7.65 14,814 $113,327.10 RD-18 Ped Ramp EA $750.00 8 $6,000.00 RD-19 Street Name Signs EA $500.00 5 $2,500.00 RD-20 Stop Signs EA $400.00 5 $2,000.00 RD-21 Type 3 Barricades w/ Future Street Sign EA $550.00 4 $2,200.00 RD-22 Restore Grading, Seed and Mulch after Utility Construction LS $2,500.00 1 $2,500.00 RD-23 Restore Grading, Seed and Mulch after Private Utilities LS $2,500.00 1 $2,500.00 RD-24 Restore Grading, Seed and Mulch after Sidewalks LS $1,500.00 1 $1,500.00 RD-25 Bituminous Wear (for Patching) TON $260.00 12 $2,990.00 RD-26 Bituminous Base (for Patching) TON $260.00 12 $2,990.00 RD-27 Class 5 Aggregate (for Patching) TON $55.00 63 $3,465.00 RD-28 Traffic Control CR 117 LS $4,000.00 1 $4,000.00 Total Street Estimate Amount $894,884.10 Total Sanitary Sewer Estimate Amount $358,631.00 Total Watermain Estimate Amount $338,604.00 Total Storm Sewer Estimate Amount $386,577.48 Total Street Estimate Amount $894,884.10 TOTAL AMOUNT $1,978,696.58 Bid Estimate Section D - Streets Project: 118100 Date: 11/1/2019