HomeMy WebLinkAboutWPO201800078 Bond Estimates Stormwater 2019-05-16Project Name: Keswick Hall Spa
WPO file
number: WP0201800078
TMP(s):
08000-00-00-008ZO
Date Estimate Completed: 05-10-19*
Stormwater Management Bond Estimate
Item
Item
Number
1
permanent diversion or ditch
2
earthwork for traps/basins (bioretention)
3
height of dam at toe
4
height of fill at face
5
length of dam
6
top width
7
(area above transition)
8
(total width of dam)
9
(height below transition)
10
(area below transition)
11
(total fill volume)
12
length of spillway
13
width of spillway
pipe, rep, cmp (15 to 48")
pipe, rep, cmp (15 to 48")
21
standard manhole frame top (not inlet)
22
manhole structure (per ft. rise)
23
trees
24
shrubs
25
seedlings
26
underdrain (LF)
27
biofilter soil mix (CY) - (4,400 SF X 2 FT)/27
28
trash rack/ anti vortex devices
29
Maintenance Access road (LF)
30
rip -rap, placed (OP STIR. #1)
depth
31
width
32
rip -rap, placed (OP STIR. #7)
depth
33
width
34
rip -rap, placed (sediment forebay Vol. -ref bioretention detail)
depth
35
width
36
3" depth choker stone (biofilter) VDOT No.8
depth
37
width
38
biofilter 27" stone depth
depth
39
width
40
survey and layout (price per 0.1 mi.)
acres
41
SWIM 3 54" CMP(Materials & Labor)
42
SWIM 4 48 CMP (Materials & Labor)
43
Permeable Pavement (typ.)
44
Materials
45
Earthwork
46
Labor
47
mobilization
48
as -built drawings (per facility)
(* by Timmons Group; chkd by ja/Alb. Co.)
0 ft
cut at high side
0 ft
0 ft
cut at face
0 ft
0 ft
length of cut
0 ft
0 ft
width of cut
0 ft
0 sf
(area below transition
0 sf
0 ft
(total width of cut)
0 ft
0 ft
(depth below transitioi
0 ft
0 sf
(area above transition
0 sf
0.0 cy
(total cut volume)
0.0 cy
0 ft
(TOAL CY estimate)
0 cy
0 ft
(spillway stone tons)
0 tons
15.0 in d
0 ES-1,2
0 ECA
18.0 in d _ES-1,2
1 EC-1
0 ft
length
0.0 ft
0.0
(tons)
0
ft
length
ft
(tons)
0
ft
length
ft
(tons)
0
0 ft
length
0.0 ft
0.0
(tons)
0
0 ft
length
0.0 ft
0.0
(tons)
0
0
basins
0
No. Unit
Oft
75.0 ft
260.0 ft
3 each
'"ft
0 ea
0 ea
0 ea
Oft
0 cy
0 ea
Oft
Use VDOT 57
ROAD Plan per unit, $35
155 ft
110 ft
11515 sf
850 cy
132190 Is
Unit Cost Cost
installed
$13.00 $0.00
$13.00 $0.00
$50.00 $0.00
$35.00 $2,625.00
$40.00 $11,400.00
$500.00 $1,500.00
$450.00 $10,350.00
$150.00 $0.00
$50.00 $0.00
$5.00 $0.00
$5.00 $0.00
$38.00 $0.00
$1,500.00 $0.00
$50.00 $0.00
$60.00 $0.00
$60.00 $0.00
$60.00 $0.00
$25.00 $0.00
$35.00 $0.00
$350.00 $54,250.00
$300.00 $33,000.00
$22.00 $253,330.00
$13.00 $11,050.00
$132,190.00
1
2 ea $2,000.00
$0.00
$2,500.00
$4,000.00
5/31 /2019
TM P(s): 08000-00-00-008Z0
Date Estimate Completed: 05-10-19*
Stormwater Management Bond Estimate
Item Item
Number
49 materials testing (per facility)
50 compaction testing (per dam)
5/10/2019, A Allison, Timmons -rev 051619 ja /Alb. County
WPO201800078 -Keswick Spa SWM_bond 051019 -Timmons-revl 051619
(* by Timmons Group; chkd by ja/Alb. Co.)
No. Unit Unit Cost Cost
installed
0 ea $2,000.00 $0.00
0 ea $5,000.00 $0.00
cost sum
$516,195.00
proj mgmt
$0.00
contingency
$51,619.50
Total
$567,820
5/31 /2019