Loading...
HomeMy WebLinkAboutWPO202000037 Bond Estimates 2020-10-15Project Name: VSMP Plan for Galaxie Farm Subdivision WP0202000037 WPO file number: WP0202000037 TMP(s): 09100-00-00-01500,09100-00-00-00900 Date Estimate Completed: 10-14-2020, K.Rucker Stormwater Management Plan Bond Estimate Item Item No. Unit Unit Cost Cost Number installed 1 permanent diversion or ditch 103 ft $13.00 $1,339.00 2 standard manhole frame top (not inlet) 2 ea $500.00 $1,000.00 3 drop inlet or grate 0 ea $3,500.00 $0.00 4 manhole structure (per ft. rise) 22.5 ft $450.00 $10,125.00 5 pipe, rcp, cmp (15 to 48") 15.0 in 0 ES-1,2 EC-1 0.0 ft $35.00 $0.00 6 18.0 in 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 7 24.0 in 1 ES-1,2 EC-1 0.0 ft $50.00 $500.00 8 36.0 in 1 ES-1,2 EC-1 20.0 ft $70.00 $2,400.00 9 aggregate base or drainage stone 42.0 in d &92.0 ft L PW 1825.7 ton $35.00 $63,900.90 10 11 earthwork for UG detention system 12 height of dam at toe ft cut at high sideoft ft 13 height of fill at faceWft ft cut at face ft 14 length of damft length of cutft 15 top width width of cut 16 (area above transition; 0 sf (area below transition 1260 sf 17 (total width of dam) 0 ft (total width of cut) 141 ft 18 (height below transitioi 0 ft (depth below transitio 6 ft 19 (area below transition) 0 sf (area above transition 387 at 20 (total fill volume) 0.0 cy (total cut volume) 5612.0 cy 21 length of spillway ft JOAL CY estimate) 5612 cy $13.00 $72,956.00 22 width of spillway =ft (spillway stone tons) 0 tons $50.00 $0.00 23 24 trees 0 ea $275.00 $0.00 25 shrubs 0 ea $50.00 $0.00 26 seedlings 1750 ea $5.00 $8,750.00 27 underdrain (LF) 0 ft $5.00 $0.00 28 biofiller soil mix (CY) 0 cy $45.00 $0.00 29 trash rack/ anti vortex devices 0 ft $1,500.00 $0.00 10/15/2020 Project Name: VSMP Plan for Galaxie Farm Subdivision WP0202000037 WPO file number: WP0202000037 TMP(s): 09100-00-00-01500,09100-00-00-00900 Date Estimate Completed: 10-14-2020, K.Rucker Stormwater Management Plan Bond Estimate Item Item No. Unit Unit Cost Cost Number installed 30 maintenance access road (LF) ft 50.00 0.00 31 rip -rap, placed depth ft length ft 32 width (tons) 0 60.00 0.00 33 survey and layout (price per 0.1 mi.) acres basins 6,500.00 34 mobilization 2,500.00 35 as -built drawings (per facility) as 2,000.00 2,000.00 36 materials testing (per facility) as 2,000.00 2,000.00 37 compaction testing (per dam) asMae 3,000.00 0.00 38 Survey and platting of Open Space 2,500.00 2,500.00 39 40 Manufactured facilities (attach manufacturer's or contractor's price as a base) 82,000.00 41 ADS ® - Stormtech BMP 42 82,000 43 44 45 cost sum 258,470.90 46 contingency 25,847.09 47 WP0202000037 Galaxie Farm SWM Bond_est_KRucker-101520.xlsx 48 Total 284,320 10/15/2020