HomeMy WebLinkAboutWPO202000051 Bond Estimates 2021-05-13 (2)Project Name: Boys and Girls Club - Driver's Ed Site, VSMP/WPO Submission - WP0202000051
WPO file number: WP02020-00051
TM P(s): 06000-00-00-078AO
Date Estimate Completed: 5/13/2021
Stormwater Management Plan Bond Estimate
Item Item
Number
No. Unit Unit Cost Cost
(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) 64.0 ft $450.00 $28,800.00
5 pipe, rep, cmp (15 to 48")&24
in 0 ES-1,2 0 EC-1 41.0 ft $35.00 $1,435.00
6 in 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00
7 in 0 ES-1,2 0 EC-1 148.0 ft $50.00 $7,400.00
8 in 0 ES-1,2 0 EC-1 175.0 ft $65.00 $11,375.00
9 aggregate base or drainage stonein d 0.0 ft L 0.0 ft W 0.0 ton $35.00 $0.00
10
11 earthwork for underground systems covered with Mfr. estimate
12 height of dam at toe 0 ft cut at high side ft
13 included with Mfr. estimate height of fill at faceaft
ft cut at face ft
14 length of damft length of cutoft
ft
15 top width width of cut
16 above transition) C nsition Oat
17 (total width of dam) 0 ft (total width of cut) 0 ft
18 (height below transitioi 0 ft (depth below transitioi 0 ft
19 (area below transition) 0 sf (area above transition 0 at
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 bioflter 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
5/13/2021
Project Name: Boys and Girls Club - Driver's Ed Site, VSMP/WPO Submission - WP0202000051
WPO file number: WP02020-00051
TM P(s): 06000-00-00-078AO
Date Estimate Completed: 5/13/2021
Stormwater Management Plan Bond Estimate
Item Item
Number
No. Unit Unit Cost Cost
(installed)
31
rip -rap, placed depth 0 ft length 0.0 ft
j2
(,..., Outfall R p Rap from RKAP .... width 0.0 (tons) 0
$60.00
$0.00
33
survey and layout (price per 0.1 mi.) acres 0 basins 0
$0.00
34
mobilization
$2,500.00
35
as -built drawings (per facility)
2 ea
$2,000.00
$4,000.00
36
materials testing (per facility)
2 ea
$2,000.00
$4,000.00
37
compaction testing (per dam)
2 ea
$3,000.00
$6,000.00
38
Survey and platting of Open Space
0 ea
$2,500.00
$0.00
39
Mfr. underground detention system: estimate: Timmons Group email, 4/15/2021 2:53 PM
1 LS
$200,000.00
$200,000.00
Lane TM Storm Storage, sheets C6 3 - C65 ( two (2) underground systems: SWMI - 48`; SWM2 - 96")
cost sum
$268,510.00
J. Anderson, 5/1321
contingency
$26,851.00
WP0202000051_Boys and Girls_SWM Bond_051321ja
Total
$295,370
5/13/2021