HomeMy WebLinkAboutWPO201900035 Bond Estimates 2019-07-17Project Name: VSMP /WP0201900035 2265 Decca Lane
WPO file number: WP0201900035
TM P(s): 04200-00-00-059BO
Date Estimate Completed: 07-17-19, K. Gloeckner
Stormwater Management Plan Bond Estimate
Item Item
Number
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
permanent diversion or ditch
standard manhole frame top (not inlet)
drop inlet or grate
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 48") 0.0 in d 0 ES-1,2
aggregate base or drainage stone 12.0 in d 40.0 ft L
Earthwork for Wet Pond; direct entry
No. Unit
Unit Cost
Cost
installed
0 ft
$13.00
$0.00
0 ea
$500.00
$0.00
0 ea
$3,500.00
$0.00
0 ft
$450.00
$0.00
0 EC-1 0.0 ft
$0.00
$0.00
Elft 14.0 ton
$35.00
$490.00
height of dam at toe
12.39 ft
cut at high side ft
height of fill at face
9 ft
cut at face ft
length of dam
285 ft
ft
length of cutoft
top width
� ft
width of cut
(area above transition)
270 sf
(area below transition; 902 sf
(total width of dam)
24.78 ft
(total width of cut) 110 ft
(height below transitior
3.39 ft
(depth below transitior 3 ft
(area below transition)
30.51 sf
(area above transition 156 sf
"^'^' {°' „^' ^`
3172.1 cy
(total fill volume) 6661.5 cy
length of spillway
(TOAL CY estimate) 7719 cy
$13.00
$3,792.10
width of spillway
-ft
ft
(spillway stone tons) 40.3 tons
$50.00
$2,015.00
structures for basin
riser height
ft
riser diameterrin
in
(riser unit price) $0.00
$0.00
barrel lengthft
base plate or fdn
$200.00
$0
barrel diameter
:e) $0.00
$0.00
barrel collars
$200.00
$0
baffle length ft
$50.00
$0
trees
0 ea
$275.00
$0.00
shrubs
0 ea
$50.00
$0.00
seedlings
0 ea
$5.00
$0.00
underdrain (LF)
0 ft
$5.00
$0.00
biofilter soil mix (CY)
0 cy
$45.00
$0.00
trash rack/ anti vortex devices
0 ft
$1,500.00
$0.00
maintenance access road (LF)
0 ft
$50.00
$0.00
7/17/2019
Project Name: VSMP /WP0201900035 2265 Decca Lane
WPO file number: WP0201900035
TM P(s): 04200-00-00-059BO
Date Estimate Completed: 07-17-19, K. Gloeckner
Stormwater Management Plan Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed
35 rip -rap, placed depth 0 ft length 0.0 ft
36 width 0.0 (tons) 0
$60.00
$0.00
37 survey and layout (price per 0.1 mi.) acres 3.2 basins 1
$2,100.00
38 mobilization
1 ea
$2,500.00
$2,500.00
39 as -built drawings (per facility)
1 ea
$2,000.00
$2,000.00
40 materials testing (per facility)
1 ea
$2,000.00
$2,000.00
41 compaction testing (per dam)
1 ea
$3,000.00
$3,000.00
42
43 Manufactured facilities (attach Mfr. or contractor's price as a base)
$0.00
cost sum
$17,897.10
contingency
$1,789.71
WP0201900035 2265 Decca Lane _SWM_bond_est_o9-27-17_KG 071719
Total
$19,690
7/17/2019