Loading...
Galpin - U&S Eng Est 072420PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice AmountSanitary Sewer -Mobilization - UtilityL.S. 1.0 $2,500.00 $2,500.00Permits & BondsL.S. 1.0 $250.00 $250.008" PVC SDR 35 0-15'L.F. 2,070.0 $38.00 $78,660.008" PVC C900L.F. 50.0 $60.00 $3,000.00Manhole 0-8' (48" dia)EACH 9.0 $2,500.00 $22,500.00Manhole Extra Depth (48" dia)L.F. 47.0 $210.00 $9,870.00Manhole 0-8' (60" dia)EACH 1.0 $3,500.00 $3,500.00Manhole Extra Depth (60" dia)L.F. 19.6 $250.00 $4,900.00Manhole Inside Drop (see detail plate) L.F. 16.5 $125.00 $2,062.50Furnish & Install CastingsEACH 10.0 $500.00 $5,000.008" x 6" Wyes (SCH. 40)EACH 31.0 $210.00 $6,510.006" PVC Service (SCH. 40)EACH 31.0 $700.00 $21,700.00Improved Pipe FndtnL.F. 4,190.0 $2.00 $8,380.00Televise L.F. 4,190.0 $1.50 $6,285.00Connect to Existing MCES MH(core drill) EACH 1.0 $2,500.00 $2,500.00Connect to Existing StubEACH 1.0 $500.00 $500.00Insulate (-4x8x2 Sheets, 2sheets) EACH 1.0 $250.00 $250.00Sanitary Sewer Total:$178,367.50 PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice AmountWatermain -Watermain 6" C-900 PVCL.F. 60.0 $24.00 $1,440.00Watermain 8" C-900 PVCL.F. 2,370.0 $28.00 $66,360.00Directional Drill 10" HDPE Watermain (w/poly-cam adaptors) L.F. 90.0 $75.00 $6,750.008" Watermain Lowering (included 4 - 45 degree bends) EACH 1.0 $2,500.00 $2,500.00Wettap Existing 20" Watermain (w/gv) EACH 1.0 $3,500.00 $3,500.00Connect to Existing 8" (R&D Hyd or Plug) EACH 3.0 $1,000.00 $3,000.006" ValvesEACH 6.0 $1,100.00 $6,600.008" ValvesEACH 4.0 $1,250.00 $5,000.00Valve Box Apaptor II #6 Base - By Adaptor Inc. (On All 6"-12" GV's) EACH 10.0 $125.00 $1,250.008" BendsEACH 14.0 $325.00 $4,550.008" x 6" TeeEACH 4.0 $500.00 $2,000.008" x 6" ReducerEACH 2.0 $450.00 $900.00Hydrants (see detail plate)EACH 6.0 $3,250.00 $19,500.00Hydrant ExtensionsEACH 1.0 $125.00 $125.001" ServicesEACH 31.0 $750.00 $23,250.001.5" Irr Service (w/blow-off and tail) EACH 1.0 $1,500.00 $1,500.00Improved Pipe FndtnL.F. 60.0 $2.00 $120.00Remove and Repair Existing Street and Trail (wettap) L.S. 1.0 $2,500.00 $2,500.00Off-Site Restoration (wettap)L.S. 1.0 $250.00 $250.00Traffic Control (wettap)L.S. 1.0 $1,500.00 $1,500.00Watermain Total:$148,225.00 PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice Amount15" HDPEL.F. 1,400.0 $28.00 $39,200.0015" RCP - Cl 5L.F. 1,880.0 $40.00 $75,200.0018" RCP - Cl 4L.F. 263.0 $52.00 $13,676.0024" RCP - Cl 4L.F. 83.0 $65.00 $5,395.0027" RCP - Cl 4L.F. 470.0 $85.00 $39,950.0030" RCP - Cl 4L.F. 62.0 $125.00 $7,750.0015" RCP APRON w/TrashguardEACH 1.0 $750.00 $750.0018" RCP APRON w/TrashguardEACH 1.0 $850.00 $850.0024" RCP APRON w/TrashguardEACH 1.0 $1,200.00 $1,200.0027" RCP APRON w/TrashguardEACH 1.0 $1,500.00 $1,500.0030" RCP APRON w/TrashguardEACH 1.0 $2,500.00 $2,500.0036" RCP APRON w/TrashguardEACH 2.0 $3,500.00 $7,000.00Catchbasin (2' x 3' and 27")EACH 8.0 $1,200.00 $9,600.00Catchbasin Manhole (4' Dia)EACH 26.0 $1,550.00 $40,300.00Storm Manhole (5' Dia)EACH 1.0 $2,500.00 $2,500.00Furnish & Install Castings EACH 35.0 $500.00 $17,500.00Manhole Extra Depth (48" dia)L.F. 9.1 $200.00 $1,820.00Manhole Extra Depth (60" dia)L.F. 4.5 $225.00 $1,012.50Storm Sewer Inlet Protection (wimco's) EACH 34.0 $200.00 $6,800.00Improved Pipe FndtnL.F. 4,158.0 $2.00 $8,316.006" Rear Yard Draintile L.F. 465.0 $10.00 $4,650.00Storm Sewer - PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice Amount6" Rear Yard Draintile WyesEACH 4.0 $125.00 $500.006" Rear Yard Draintile Clean-outs EACH 4.0 $125.00 $500.00Outlet Control Structure (4' Dia)EACH 2.0 $3,500.00 $7,000.00Infiltration Basin/Pond Sand (80% Sand, 20% Compost) (1.3 LV) C.Y. 3,170.0 $27.50 $87,175.00Pond Draintile (6" Rigid Perfrated No Sock) L.F. 1,120.0 $12.50 $14,000.00Pond Draintile CleanoutsEACH 12.0 $125.00 $1,500.00Rip RapC.Y. 63.0 $100.00 $6,300.00Cable Concrete OverflowS.Y. 57.0 $22.00 $1,254.00Televise L.F. 4,158.0 $2.00 $8,316.00Storm Sewer Total:$414,014.50 PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice AmountStreet Construction - Mobilization - StreetsL.S. 1.0 $2,500.00 $2,500.00Permits & BondsL.S. 1.0 $500.00 $500.00Subgrade PreparationS.Y. 10,260.0 $1.25 $12,825.00Curb & Gutter (B618)L.F. 400.0 $14.00 $5,600.00Curb & Gutter Surmountable (28") L.F. 4,430.0 $12.00 $53,160.00Backfill Curb & Gutter L.F. 4,830.0 $1.00 $4,830.00Concrete Walk (per city detail)L.F. 2,275.0 $25.00 $56,875.00Bituminous Trail (per city detail)L.F. 1,220.0 $22.00 $26,840.00Ped RampsEACH 5.0 $1,250.00 $6,250.0024" Select GranularTONS 15,575.0 $10.00 $155,750.0012" Class 5 BaseTONS 7,800.0 $12.50 $97,500.002.0" Bit Base Coarse TONS 1,175.0 $70.00 $82,250.002.0" Bit Wear Course TONS 1,175.0 $80.00 $94,000.00Tack CoatGALS 600.0 $2.00 $1,200.00Regrade Boulevards after Small Utilities L.F. 4,830.0 $1.00 $4,830.00RestorationL.S. 1.0 $3,500.00 $3,500.00Blvd Sod & Silt FenceL.F. 4,830.0 $2.50 $12,075.00Adjust Castings-Base CourseEACH 10.0 $250.00 $2,500.00Adjust Castings - Wear CourseEACH 10.0 $250.00 $2,500.00Adjust Gate Valves-Base Course EACH 2.0 $125.00 $250.00Adjust Gate Valves - Wear Course EACH 2.0 $125.00 $250.00 PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice AmountAll Street - 4" Draintile w/wrapL.F. 3,330.0 $5.00 $16,650.00All Street - 4" CleanoutsEACH 16.0 $100.00 $1,600.00Conduit Crossings (estimated)EACH 10.0 $200.00 $2,000.00Off-Site (Ruby Lane) - Street, Curb, Sidewalk Removal L.S. 1.0 $4,000.00 $4,000.00Off-Site (Ruby Lane) - Street Work - Mill, New Curb, Patch L.F. 75.0 $32.00 $2,400.00Off-Site (Ruby Lane) - Install New Storm Sewer Castings EACH 2.0 $750.00 $1,500.00Off-Site (Ruby Lane) - Import Topsoil, Grade and Shape L.S. 1.0 $1,500.00 $1,500.00Off-Site (Ruby Lane) - Irr Extension and Sod L.S. 1.0 $1,500.00 $1,500.00Off-Site (Topaz Drive) - Street & Curb Removal L.S. 1.0 $2,000.00 $2,000.00Off-Site (Topaz Drive) - Install New Storm Sewer Castings EACH 1.0 $750.00 $750.00Off-Site (Topaz Drive) - Import Topsoil, Grade and Shape L.S. 1.0 $1,000.00 $1,000.00Off-Site (Topaz Drive) - Irr Extension and Sod L.S. 1.0 $1,000.00 $1,000.00Off-Site (Lucy Ridge) - Street & Curb Removal L.S. 1.0 $2,500.00 $2,500.00Off-Site (Lucy Ridge) - Import Topsoil, Grade and Shape L.S. 1.0 $1,000.00 $1,000.00Off-Site (Lucy Ridge) - Irr Extension and Sod L.S. 1.0 $1,500.00 $1,500.00Galpin Blvd - Remove Driveway, Shape Ditch L.S. 1.0 $500.00 $500.00Street Total:$667,385.00 PROJECT : THE BLUFFS AT LAKE LUCYEngineers EstimateLOCATION : CHANHASSEN, MINNESOTAPREPARED FOR : CHAN THREE DEVELOPMENT, INC.DATE: JULY 24, 2020PREPARED BY : SATHRE-BERGQUIST, INC.Estimated Unit BidDescriptionUnitQuantityPrice AmountSUMMARY : Sanitary Sewer -$178,367.50Watermain -$148,225.00Storm Sewer -$414,014.50Street Construction - $667,385.00Total - $1,407,992.00