HomeMy WebLinkAboutWPO201900018 Bond Estimates 2019-06-06Project Name: Peabody School - VSMP/WPO Plan WP0201900018
WPO file number: WP0201900018
TM P(s): 0761V11-00-00-01500
Date Estimate Completed: 15-30 06-06-19; checked o6-05-19 by CDD/Engineering
Stormwater Management Bond Estimate
Item Item
Number
1 permanent diversion or ditch
2 standard manhole frame top (not inlet)
3 drop inlet or grate
4 manhole structure (per ft. rise)
5 pipe, rcp, cmp (15 to 48") 36.0 in d 0 ES-1,2
6 aggregate base or drainage stone 0.0 in d 0.0 ft L
7
8 earthwork for UG detention system
No. Unit
Unit Cost
Cost
installed
Oft
$13.00
$0.00
2 ea
$500.00
$1,000.00
0 ea
$3,500.00
$0.00
16 ft
$450.00
$7,200.00
EC-1 115.0 ft
$70.00
$8,050.00
p0
ftwk- 0.0 ton
$35.00
$0.00
9
height of dam at toe
0 ft
cut at high side
ft
10
height of fill at face
0 ft
cut at face
ft
u
length of dam
ft
length of cutoft
ft
12
top widthwidth
Mft
of cut
13
(area above transition)
0 sf
(area below transition;
0 sf
14
(total width of dam)
0 ft
(total width of cut)
0 ft
15
(height below transitior
0 ft
(depth below transitior
0 ft
16
(area below transition)
0 sf
(area above transition
0 sf
17
(tr' ' '" '
0.0 cy
(total fill volume)
0.0 cy
18
length of spillway
�ft
(TOAL CY estimate)
0 cy
19
width of spillway
ft
(spillway stone tons)
0 tons
20
structures for basin
21
riser height
ft
22
riser diameter
0 in
(riser unit price)
$0.00
23
barrel length
0 ft
base plate or fdn
'
24
barrel diameter
0 in
$0.00
25
barrel collars
26
baffle length
ft
27
28
trees
29
shrubs
30
seedlings
31
underdrain (LF)
32
biofilter soil mix (CY)
33
trash rack/ anti vortex devices
34
maintenance access road (LF)
$13.00 $3,792.10
$50.00 $0.00
$0.00
$200.00 $0
$0.00
$200.00 $0
$50.00 $0
0 ea
$275.00
$0.00
0 ea
$50.00
$0.00
0 ea
$5.00
$0.00
0 ft
$5.00
$0.00
0 cy
$45.00
$0.00
0 ft
$1,500.00
$0.00
0 ft
$50.00
$0.00
6/6/2019
Project Name: Peabody School - VSMP/WPO Plan WP0201900018
WPO file number: WP0201900018
TM P(s): 076M 1-00-00-01500
Date Estimate Completed: 15-30 06-06-19; checked o6-05-19 by CDD/Engineering
Stormwater Management Bond Estimate
Item Item
Number
35 rip -rap, placed depth 0 ft length
36 width 0.0 (tons)
37 survey and layout (price per 0.1 mi.) acres 0 basins
38 mobilization
39 as -built drawings (per facility)
40 materials testing (per facility)
41 compaction testing (per dam)
42
43 bonded value of 0.75 Ac. Forest /Open Space Easement (=0.26 lb.) at $15,000 lb. total P nutrient credits
ref. Collins Engineering proj. Calc. packet, April 22, 2019, pp. 3, 6 - VaRRM re -development .xls, 'U soils
0.0 ft
0
0
WP0201900018 Peabody School -CE 053019_SWM_bond_est_060619-jarev-Forest_Open Space-point26_lb_nutrient
No. Unit
Unit Cost
Cost
installed
$60.00
$0.00
$0.00
$2,500.00
ea
$2,000.00
$2,000.00
ea
$2,000.00
$2,000.00
ea
$3,000.00
$0.00
0.26lb
$15,000.00
$3,900.00
cost sum
$30,442.10
contingency
$3,044.21
Total
$33,490
6/6/2019