Loading...
2005-02-07 Sanitary Sewer Costs Opinion of Probable Landscape Costs Project Name: Towne Lakes 6th Addition Date: 2/7/2005 Prepared by: Westwood Professional Services, Inc. (CEF) Project Number: 19990360.06 Based on Final Landscape Plans prepared by Westwood Professional Servces, Inc. Quanti 77 16 29 2,780 SizelNotes 2.5"BB 6'BB 2"BB S .Yd. Unit Price $375.00 $400.00 $250.00 $3.00 10%+/- Total Plant Cost TOTAL: Total $28,875.00 $6,400.00 $7,250.00 $8,340.00 $4,252.50 $55,117.50 CLEINT: CPDC PROJECT: Towne Lakes 6th Addition PROJECT NO: 19990360.06 8-Feb-05 Estimated Unit Total Description Unit Quantity Price Price SANITARY SEWER Connect to Existing Sanitary Sewer Stub EACH 1 $3,000.00 $3,000.00 8" PVC SDR 35 Sanitary Sewer (0'-8' Depth) L.F. 502 $18.70 $9,387.40 8" PVC SDR 35 Sanitary Sewer (8'-10' Depth) L.F. 304 $18.70 $5,684.80 8" PVC SDR 35 Sanitary Sewer (10'-12' Depth) L.F. 668 $18.70 $12,491.60 8" PVC SDR 35 Sanitary Sewer (12'-14' Depth) L.F. 141 $18.70 $2,636.70 8" PVC SDR 35 Sanitary Sewer (14'-16' Depth) L.F. 41 $22.00 $902.00 8" PVC SDR 35 Sanitary Sewer (16'-18' Depth) L.F. 31 $25.00 $775.00 8" PVCPlug EACH 2 $33.00 $66.00 Standard 48" Diameter Manhole (0-8' Depth) EACH 11 $1,760.00 $19,360.00 Extra Depth 48" Diameter Manhole V.F. 39 $115.00 $4,485.00 4" x 8" PVC SDR 26 Wye EACH 42 $72.00 $3,024.00 4" PVC SDR 26 Riser Pipe V.F. 40 $13.00 $520.00 4" PVC SDR 26 Sanitary Sewer Service Pipe (Horizontal) L.F. 1470 $10.00 $14,700.00 4" PVC SDR 26 Bend EACH 42 $16.50 $693.00 4" PVC SDR 26 Plug EACH 42 $5.50 $231.00 Trench Stabilization Aggregate (500#/L.F.) TON 422 $24.00 $10,128.00 Televise Sanitary Sewer L.F. 1687 $0.60 $1,012.20 Subtotal Sanitary Sewer $89,096.70 WATER MAIN Remove Plug and Connect to Existing Water Main EACH 2 $1,000.00 $2,000.00 6" C900 Water Main (All Depths) L.F. 41 $14.30 $586.30 8" C900 Water Main (All Depths) L.F. 1571 $16.50 $25,921.50 Hydrant with Auxiliary Valve EACH 5 $2,530.00 $12,650.00 8" Gate Valve & Box EACH 3 $935.00 $2,805.00 Gate Valve Extension EACH 1 $110.00 $110.00 Fittings (Ductile Iron C-153) LB. 1,113 $2.75 $3,060.75 1" Corporation Stop EACH 42 $132.00 $5,544.00 1" Curb Stop with Box EACH 42 $132.00 $5,544.00 1" Copper Water Service (Horizontal) L.F. 1431 $11.00 $15,741.00 Irrigation Assembly EACH 1 $1,000.00 $1,000.00 Subtotal Water Main $74,962.55 STORM SEWER 12" RC Pipe, Class V (all depths) L.F. 926 $24.20 $22,409.20 15" RC Pipe, Class V (all depths) L.F. 289 $26.40 $7,629.60 18" RC Pipe, Class V (all depths) L.F. 135 $29.70 $4,009.50 Standard Cost Form for Developers Agreement 2-8-05 Page 1 of 3 Printed 2/8/2005 , ' 21" RC Pipe, Class III (all depths) L.F. 105 $30.80 $3,234.00 24" RC Pipe, Class III (all depths) L.F. 344 $35.20 $12,108.80 27" RC Pipe, Class III (all depths) L.F. 56 $46.20 $2,587.20 30" RC Pipe, Class III (all depths) L.F. 24 $50.60 $1,214.40 2' x 3" CB EACH 7 $1,210.00 $8,470.00 27"CB EACH 1 $1,100.00 $1,100.00 48" Diameter CBMH/STMH (0-8' Depth) EACH 15 $1,430.00 $21,450.00 60" Diameter CBMH/STMH (0-8' Depth) EACH 1 $2,420.00 $2,420.00 Extra Depth 48" Diameter Manhole V.F. 4 $115.00 $460.00 4" PVC Draintile (Inc. rock and fabric) L.F. 900 $6.00 $5,400.00 6" PVC Draintile (Non-Perforated) L.F. 185 $9.00 $1,665.00 12" RC Flared End Section w/Trash guard EACH 5 $660.00 $3,300.00 24" RC Flared End Section w/Trash guard EACH 1 $1,000.00 $1,000.00 30" RC Flared End Section w/Trash guard EACH 1 $1,320.00 $1,320.00 Turf Restoration (Seed and Mulch MNDOT 50B) L.S. 1 $2,500.00 $2,500.00 Class 3 Rip Rap (Type Limestone, incl. filter fabric) c.Y. 22.5 $88.00 $1,980.00 Inlet Protection (silt fence and hay bales as per detail) EACH 24 $55.00 $1,320.00 Granular Filter Material c.Y. 11.2 $7.00 $78.40 Subtotal Storm Sewer $105,656.10 STREETS Sub grade Preparation (2.0' BOC) (P) S.Y. 10,201 $0.60 $6,120.60 18" Thick Granular Material, MnDOT 3149 .2B S.Y. 10,201 $5.75 $58,655.75 Geotextile - MIRAFI 500X (P) S.Y. 10,201 $1.00 $10,201.00 3" Minus Crushed Quarry Rock Stabilizing Agg. TON 331 $20.00 $6,620.00 6", MnDOT 2211, Class 5 Agg. Base, 100% Crushed (P) S.Y. 9253 $2.50 $23,132.50 Utility Crossings (pipe supplied by others) EACH 6 $330.00 $1,980.00 Irrigation Crossings (Pipe by contractor) EACH 1 $330.00 $330.00 B618 Style Concrete Curb & Gutter L.F. 253 $8.00 $2,024.00 Surmountable Style Concrete Curb & Gutter L.F. 5687 $7.75 $44,074.25 21/2" MnDOT 2331, Type 31B Bit. Base Course (P) S.Y. 7,456 $4.50 $33,552.00 Adjust Manhole Castings EACH 3 $440.00 $1,320.00 Adjust Gate Valve Castings EACH 1 $220.00 $220.00 Street Cleaning For Wear Course Installation L.S. 1 $770.00 $770.00 MnDOT 2357 Tack Coat (P) GAL 416 $1.65 $686.40 1-1/2" MnDOT 2331, Type 41A Bit. Wear Course (yr 2006) (P) S.Y. 7456 $3.00 $22,368.00 5' Wide x 6" Thick Conc. sidewalk inc. 4" Cl. 5, Base L.F. 3,260 $16.00 $52,160.00 Boulevard Restoration (Sod on Entire Boulevard) L.F. 3,260 $8.00 $26,080.00 Traffic Control L.S. 1 $2,000.00 $2,000.00 Traffic Signs (per post) EACH 10 $100.00 $1,000.00 Street Signs (per post) EACH 4 $270.00 $1,080.00 Saw Cut or Mill Existing Pavement L.F. 96 $3.50 $336.00 3' Wide White Striping L.F. 46 $25.00 $1,150.00 Pedestrian Ramps EACH 4 $275.00 $1,100.00 Subtotal Streets $296,960.50 SUMMARY Subtotal Sanitary Sewer $89,096.70 Subtotal Water Main $74,962.55 Standard Cost Form for Developers Agreement 2-8-05 Page 2 of 3 Printed 2/8/2005 Subtotal Storm Sewer Subtotal Streets TOTAL Standard Cost Form for Developers Agreement 2-8-05 $105,656.10 $296,960.50 $566,675.85 Page 3 of 3 Printed 2/8/2005 . ,