HomeMy WebLinkAboutWPO201700038 Bond Reduction 2019-04-11Project Name: University of Virginia Foundation Squash Facility at Boar's Head Addition
WPO file number: WP0201700038
TM P(s): 059D2-01-00-01500
Date Estimate Completed: 04/09/19
Stormwater Management Bond Estimate
%
Cost
Item Item
No. Unit
Unit Cost
Cost
complete
Remaining
Number
installed
permanent diversion or ditch
ft
$13.00
$1,456.00
100
$0.00
standard manhole frame top (not inlet)
ea
lea
$500.00
$1,500.00
100
$0.00
drop inlet or grate
$3,500.00
$28,000.00
100
$0.00
manhole structure (per ft. rise)
0 ft
$450.00
$0.00
100
$0.00
pipe, rcp, cmp (15 to 48")
15.0 in d
4 EC-1
600.5 ft
$35.00
$24,517.50
100
$0.00
pipe, rcp, cmp (15 to 48")
24.0 in d
ES-1,2
F 0 EC-1
15.6 ft
$50.00
$1,280.00
0
$1,280.00
pipe, rcp, cmp (15 to 48")
JES-1,2
48.0 in d
r
ES-1,2
0 EC-1
8§d§ft
$150.00
$12,750.00
100
$0.00
aggregate base or drainage stone
0.0 in d
ft L
`0.0 ft W
0.0 ton
$35.00
$0.00
bioretention #1
height of dam at toe 0 ft
cut at high side
ft
height of fill at face 0 ft
length of dam Oft
cut at face
length of cutoft
ft
ft
top width ft
width of cut
(area above transiti( 0 sf
(area below transiti,
0 sf
(total width of dam) 0 ft
(total width of cut)
0 ft
(height below transil 0 ft
(depth below transit
0 ft
(area below transitic 0 sf
(area above transiti
0 sf
(total fill volume) 0.0 cy
(total fill volume)
369.0 cy
length of spillway ft
JOAL CY estimate
369 cy
$13.00
$4,797.00
100
$0.00
width of spillway ft
W
(spillway stone tons
0 tons
$50.00
$0.00
bioretention #2
height of dam at toe ft
cut at high sideoft
ft
height of fill at faceft
cut at face
ft
length of damft
Lft
length of cutft
top width
width of cut
(area above transiti( 0 sf
(area below transiti,
0 sf
(total width of dam) 0 ft
(total width of cut)
0 ft
(height below transil 0 ft
(depth below transit
0 ft
(area below transitic 0 sf
(area above transiti
0 sf
(total fill volume) 0.0 cy
(total fill volume)
67.0 cy
length of spillway
JOAL CY estimate
67 cy
$13.00
$871.00
100
$0.00
=ft
width of spillway ft
(spillway stone ton:
0 tons
$50.00
$0.00
100
$0.00
trees
F 4 ea
$275.00
$1,100.00
100
$0.00
shrubs
137 ea
$50.00
$6,850.00
100
$0.00
seedlings
60 ea
$5.00
$300.00
100
$0.00
biofilter mix (per acre)
1 ea
$70.00
$70.00
100
$0.00
underdrain (LF)
99 ft
$5.00
$495.00
100
$0.00
biofilter soil mix (CY)
120 cy
$45.00
$5,400.00
100
$0.00
trash rack/ anti vortex devices
ft
$1,500.00
$0.00
100
$0.00
maintenance access road (LF)
=ft
$50.00
$9,000.00
100
$0.00
rip -rap, placed
depth ft
length
_ft
100
$0.00
width
(tons)
37.5
$60.00
$2,250.00
100
$0.00
survey and layout (price per 0.1 mi.) acres
basins
$1,700.00
100
$0.00
mobilization
$500.00
0
$8,603.00
as -built drawings (per facility)
$2,000.00
$2,000.00
50
$1,000.00
materials testing (per facility)
Mea
ea
$2,000.00
$4,000.00
100
$0.00
compaction testing (per dam)
ea
$3,000.00
$0.00
100
$0.00
manufactured facilities (attach manufacturer's or contractor's price as a base)
$0.00
$0.00
4/11/2019
Project Name: University of Virginia Foundation Squash Facility at Boar's Head Addition
WPO file number: WP0201700038
TM P(s): 059D2-01-00-01500
Date Estimate Completed: 04/09/19
Stormwater Management Bond Estimate
Item Item
Number
JA 040919,rev 041119
checked with A. Kilmer files, 11.6.18
No. Unit Unit Cost Cost
(installed)
cost sum $108,836.50
contingency $10,883.65
Total $119,730
Cost
complete Remaining
$10,883.00
$1,088.30
$11,973
4/11 /2019