HomeMy WebLinkAboutWPO201800088 Bond Estimates 2019-07-16Project Name: VSMP Major Amendment Plan for Pantops Corner WP0201800088
WPO file number: WP0201800088
TMP(s): 07800-00-00-058G1, 07800-00-00-005A0, 07800-00-00-005B0, 07800-00-00-005EO
Date Estimate Completed: 07-16-19, K.Rucker
Stormwater Management Plan 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, cm (15 to 48")
6
7
8
9
aggregate base or drainage stone
10
11
earthwork for UG detention system
12
13
14
15
16
17
18
19
20
21
22
23
structures for basin
24
25
26
27
28
29
No. Unit
Unit Cost
Cost
installed
0 ft
$13.00
$0.00
1 ea
$500.00
$500.00
0 ea
$3,500.00
$0.00
21 ft
$450.00
$9,450.00
15.0 in
0 ES-1,2
0 EC-1
0.0 ft
$35.00
$0.00
18.0 in
0 ES-1,2
0 EC-1
0.0 ft
$40.00
$0.00
24.0 in
0 ES-1,2
0 EC-1
0.0 ft
$50.00
$0.00
30.0 in
0 ES-1,2
1 EC-1
8.0 ft
$65.00
$1,020.00
0.0 in d
0.0 ft L
0.0 ft W
0.0 ton
$35.00
$0.00
height of dam at toe
0 ft
cut at high side
0 ft
height of fill at face 0 ft
length of dam ft
cut at face
length of cut
0 ft
ft
LO
top width
ft
width of cut
ft
(area above transition;
0 sf
(area below transition
0 sf
(total width of dam)
0 ft
(total width of cut)
0 ft
(height below transitioi
0 ft
(depth below transitio
0 ft
(area below transition)
0 sf
(area above transition 0 sf
(total fill volume)
0.0 cy
(total fill volume)
0.0 cy
length of spillway 0 ft
JOAL CY estimate)
0 cy
$13.00
$0.00
width of spillway
0 ft
(spillway stone tons)
0 tons
$50.00
$0.00
riser height
0 ft
riser diameter
0 in
riser unit price)
$0.00
$0.00
barrel length
0 ft
base plate or fdn
i
$200.00
$0
barrel diameter
0 in
(barrel unit price)
$0.00
$0.00
barrel collars
$200.00
$0
baffle length
Mft
$50.00
$0
7/ 16/2019
Project Name: VSMP Major Amendment Plan for Pantops Corner WP0201800088
WPO file number: WP0201800088
TMP(s): 07800-00-00-058G1, 07800-00-00-005A0, 07800-00-00-005B0, 07800-00-00-005EO
Date Estimate Completed: 07-16-19, K.Rucker
Stormwater Management Plan Bond Estimate
Item Item
No. Unit
Unit Cost
Cost
Number
installed
30
31 trees
0 ea
$275.00
$0.00
32 shrubs
0 ea
$50.00
$0.00
33 seedlings
0 ea
$5.00
$0.00
34 underdrain (LF)
0 ft
$5.00
$0.00
35 biofilter soil mix (CY)
0 cy
$45.00
$0.00
36 trash rack/ anti vortex devices
0 ft
$1,500.00
$0.00
37 maintenance access road (LF)
0 ft
$50.00
$0.00
38 rip -rap, placed depth 0.5 ft length 80.0 ft
39 width 20.0 (tons) 60
$60.00
$3,600.00
40 survey and layout (price per 0.1 mi.) acres 7.25 basins 0
$3,625.00
41 mobilization
$2,500.00
42 as -built drawings (per facility)
1 ea
$2,000.00
$2,000.00
43 materials testing (per facility)
1 ea
$2,000.00
$2,000.00
44 compaction testing (per dam)
0 ea
$3,000.00
$0.00
45
46 Manufactured facilities (attach manufacturer's or contractor's price as a base)
$261,717.00
Contech ® -Underground detention system
Underground Detention System: Furnish and install 96" corrugated metal piping with all 261,717.D0
excavation and backfill and #57 stone per manufacturers specifications.
cost sum
$286,412.00
contingency
$28,641.20
WP0201800088 Pantops Corn er_SWM_bond_est_09-27-17_071619 KR
Total
$315,060
7/ 16/2019