HomeMy WebLinkAboutWPO201900057 Bond Estimates 2020-03-13Project Name: VSMP Plan for Proffit Rd TH North WP0201900057
WPO file number: WP0201900057
T MP(s): 032AO-02-00-00200
Date Estimate Completed: 02-28-2020, K.Rucker
Stormwater Management Plan Bond Estimate
Item Item No. Unit
Number
1 permanent diversion or ditch 100 ft
2 standard manhole frame top (not inlet) 3 ea
3 drop inlet or grate 0 ea
4 manhole structure (per ft. rise) 38.6 ft
5 pipe, rcp, cmp (15 to 48")Ein
in JES-1,2 JEC-1 0.0 ft
6 in ES-1,2 ECA ft
7 in ES-1,2 EC-1 ft
8 in ES-1,2 EC-1 ft
9 aggregate base or drainage stone d ft L 0.0 ft W 0.0 ton
10
11 earthwork for UG detention system
12
9
height of dam at toeMf!
ft
cut at 9 Side
0 it
13
height of fill at face
high
cut at face
014
length of damft
length of out
it15
top widthft
width of cut
ft
16
(area above transition;
0 si
(area below transition
0 sf
17
(total width of dam)
0 ft
(total width of cut)
0 ft
18
(height below transitio 0 ft
(depth below iransitio 0 11
19
(area below transition)
0 at
(area above transitior
0 at
20
(total fill volume)
0.0 cy
(total fill volume)
0.0 cy
21
length of spillway
�ft
(TOAL CY estimate) 0 cy
22
width of spillway
0 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
0 ft
base plate or fdn
27
barrel diameter
Min
(barrel unit price)
$0.00
28
barrel collars
29
baffle length
W.
30
31 trees
32 shrubs
33 seedlings
34 underdrain (LF)
35 biofilter soil mix ICY)
36 trash rack/ anti vortex devices
37 maintenance access road (LF)
38 rip -rap, placed
depth
length
�h
39
width
.ft
(tons)
0
40 survey and layout (price per 0.1 mi.)
acres
basins
41 mobilization
42 as -built drawings (per facility)
43 materials testing (per facility)
44 compaction testing (per dam)
45 Survey and platting of Open Space
46
47 Manufactured facilities (attach manufacturers or contractors
price as a base)
48 ADS ® - Stormtech BMP
49 Materials Quote: $80,365.30
50
51
52
53
54 WP0201900057 Proffit Rd TH North _SWM_bond_est_09-27-17
55
Unit Cost
(installed)
$13.00
$500.00
$3,500.00
$450.00
$35.00
$40.00
$50.00
$70.00
$35.00
Cost
$1,300.00
$1,500.00
$0.00
$17,370.00
$0.00
$0.00
$3,200.00
$1,000.00
$0.00
$13.00 $0.00
$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
$60.00 $0.00
$2,800.00
$2,500.00
a"$2,000.00 $2,000.00
ea $2,000.00 $2,000.00
ea $3,000.00 $0.00
ea $3,500.00 $3,500.00
$80,365.30
cost sum $117,535.30
contingency $11,753.53
Total $129,290
2/28/2020