HomeMy WebLinkAboutWPO202000030 Bond Estimates 2021-03-24Project Name: 2415 Ivy Road Commercial Redevelopment - VSMP
WPO file number: WP0202000030
TM P (s): 06000-00-00-025AO
Date Estimate Completed: 3/24/2021
Stormwater Management Plan Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed
1 permanent diversion or ditch 0 . $13.00 $0.00
2 standard manhole frame top (not inlet) 6 ea $500.00 $3,000.00
3 drop inlet or grate 0 ea $3,500.00 $0.00
4 manhole structure (per ft. rise) 36.0 ft $450.00 $16,200.00
5 pipe, rcp, cmp (15 to 48") 15.0 in 0 ES-1,2 0 EC-1 382.8 ft $35.00 $13,396.25
6 18.0 in 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00
7 .0in 0 ES-1,2 0 EC-1 869.3 ft $50.00 $43,467.00
8 360 in 0 ES-1,2 0 EC-1 0.0 ft $70.00 $0.00
9 aggregate base or drainage stoneL024
in d 0.0 ft L 0.0 ft W 0.0 ton $35.00 $0.00
10
11 earthwork for detention basin covered with ESC bond estimate, sediment trap 1
12 height of dam at toe ft cut at high sideaft
ft
13 height of fill at face ft cut at face ft
14 length of dam ft length of cutft
15 top width ft width of cut
16 above transition; G ansltion 0sf
17 (total width of dam) 0 ft (total width of cut) 0 ft
18 (height below transitioi 0 ft (depth below transitio 0 ft
19 (area below transition) 0 sf (area above transition 0 sf
20 (total fill volume) 0.0 cy (total cut volume) 0.0 cy
21 length of spillway ft JOAL CY estimate) 0 cy $13.00 $0.00
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 0 ea $5.00 $0.00
27 underdrain (LF) 0 ft $5.00 $0.00
28 biofilter soil mix (CY) 0 cy $45.00 $0.00
29 trash rack/ anti vortex devices 0 ft $1,500.00 $0.00
30 maintenance access road (LF) 0 ft $50.00 $0.00
3/24/2021
Project Name: 2415 Ivy Road Commercial Redevelopment - VSMP
WPO file number: WP0202000030
TM P (s): 06000-00-00-025AO
Date Estimate Completed: 3/24/2021
Stormwater Management Plan Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
31
rip -rap, placed depth 0 ft length 0.0 ft
j2
(only n try o. Rap from RMP width 0.0 (tons) 0
$60.00
$0.00
33
survey and layout (price per 0.1 mi.) acres 2.86 basins 1
$1,930.00
34
mobilization
$2,500.00
35
as -built drawings (per facility)
3 ea
$2,000.00
$6,000.00
36
materials testing (per facility)
0 ea
$2,000.00
$0.00
37
compaction testing (per dam)
0 ea
$3,000.00
$0.00
38
Survey and platting of Open Space
0 ea
$2,500.00
$0.00
39
cost sum
$86,493.25
I_ Anderson, 3/24/21
contingency
$8,649.33
WP0202000030_Ivy Road Commercial Redev_SWM Bond_032421ja.xlsx
Total
$95,150
3/24/2021