HomeMy WebLinkAboutWPO201800088 Bond Estimate (2)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
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")
15.0 in
0 ES-1,2 -
0 EC-1
6
18.0'.in
0 ES-1,2
0 EC-1
7
24.0!.in
0 ES-1,2
0 EC-1
' 8
30.0'in
0 ES-1,2
1 EC-1
9
aggregate base or drainage stone
0.0 in d
0.0 ft L
0.0 ft W
10
11
earthwork for UG detention system
12
height of dam at toe
0 ft
cut at high side
ft
13
height of fill at face
0 ft
cut at face
ft
14
length of dam
0 ft
length of cutoft
ft
15
top width
0 ft
width of cut
16
(area above transition;
....,
(area below transition
0 sf
17
(total width of dam)
0 ft
(total width of cut)
0 ft
18
(height below transttoor
0 ft
(depth below transitio.. 0 ft
19
(area below transition)
0 sf
(area above transitior 0 sf
20
(total fill volume)
0.0 cy
(total fill volume)
0.0 cy
21
length of spillway ft
JOAL CY estimate)
0 cy
22
width of spillway
ft
(spillway stone tons)
0 tons
23
structures for basin
24
riser height ft
25
riser diameter
in
- (riser unit price)
$0.00
26
barrel length
ft
base plate or fdn
_
27
barrel diameter
' in
,t nncel
$0.00
28
barrel collars
29
baffle length
.ft
30
31
trees
32
shrubs
33
seedlings
34
underdrain (LF)
35
biofilter soil mix (CY)
36
trash rack/ anti vortex devices
37
maintenance access road (LF)
38
rip -rap, placed
depth
5ft
length
ft
39
width
,'*o
(tons)
60
40
survey and layout (price per 0.1 mi.)
acres
'l
basins
0
Reduction Date 12/26/2019
No. Unit
Unit Cost
Cost
% Complete Cost Remaining
(installed
0 ft
$13.00
$0.00
1. ea
$500.00
MOM
80% $100.00
0 ea
$3,500.00
$0.00
21 ft
$450.00
$9,450.00
60% $3,780.00
0.0 ft
$35.00
$0.00
0.0 ft
$40.00
$0.00
0.0 ft
$50.00
$0.00
8.0 ft
$65.00
$1,020,00
50% $510.00
0.0 ton
$35.00
$0.00
$0.00
$13.00 $0.00
$50.00 $0.00
$0.00
$200.00 $0
$0.00
$200.00 $0
$50.00 $0
Jeo $275.00 $0.00
ea $50.00 $0.00
ea $5.00 $0.00
ft $5.00 $0.00
cy $45.00 $0.00
ft $1,500.00 $0.00
ft $50.00 $0.00
$60.00 $3,600.00
$3,625.00
80% $720.00
80% $725.00
1 /6/2020
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
Number
41 mobilization
42 as -built drawings (per facility)
43 materials testing (per facility)
44 compaction testing (per dam)
45
46 Manufactured facilities (attach manufacturer's or contractor's price as a base)
Contech 0 -Underground detention system
Underground Detention System: Famish and install 96" corrugated metal piping with all
excavation and backfill and #57 stone per manufacturer's specificatrons-
I
261,717-�
WP0201800088 Pantops Corner_ SWM_bond_est_09-27-17_071619 KR
E
Reduction Date 12/26/2019
No. Unit
Unit Cost
Cost
% Complete Cost Remaining
(installed)
$2,500.00
50%
$1,250.00
....9 ea
$2,000.00
$2,000.00
50%
$1,000.00
1 ea
$2,000.00
$2,000.00
50%
$1,000.00
0 ea
$3,000.00
$0.00
$261,717.00
60%
$104,686.80
cost sum
$286,412.00
$113,771.80
contingency
$28,641.20
$11,377.18
Total
$315,060
$1251150
40%
1 /6/2020