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