HomeMy WebLinkAboutWPO202100054 Bond Estimates 2021-11-24Project Name: Keswick Family Pool, WPO-2021-00054
WPO file number: WP02021-00054
TM P(s): 08000-00-00-008ZO
Date Estimate Completed: 11-24-21
Stormwater Management Plan Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
permanent diversion or ditch
ft
$13.00
$0.00
z
standard manhole frame lop (not inlet)
ea
$500.00
$0.00
3
drop inlet or grate
ea
$3,500.00
$0.00
4
manhole structure (per ft. rise)
ft
$450.00
$0.00
5
pipe, rcp, cmp (15 to 48")
15.0 in
2 ES-1,2
2 EC-1
ft
$35.00
$12,185.00
6
12", assume cost = 15' DIA Pipe
15.0 in
0 ES-1,2
0 EC-1Ift
ft
$35.00
$5,320.00
7
24.0 in
0 ES-1,2
0 EC-1ft
$50.00
$0.00
8
36.0 in
0 ES-1,2
0 EC-1
$70.00
$0.00
9
aggregate base or drainage stone
0.0 in d
0.0 ft L 0.0 ft W
0.0 ton
$35.00
$0.00
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)
$50.00
$0.00
31
rip -rap, placed
depth
ft length _ft
-Aft
32
(only Outfall Rip -Rap from BMP incl
width
(tons) 0
$60.00
$0.00
33
survey and layout (price per 0.1 mi.)
acres
basins _
$1,840.00
34
Permeable Pavement (typ.)
35
Materials
see sheet C6.3: 328, 2171,745,821,817,1465,1057
at
7404 sf
$26.40
$195,465.60
36
Note: permeable pvmnt estimate'
Earthwork
= 7,404sf
547 cy
$13.00
$7,105.01
37
based on Timmons, A. Allison
Labor
101285 Is
$101,285.31
34
mobilization
$2,500.00
35
as -built drawings (per facility)
ea
$2,000.00
$4,000.00
36
materials testing (per facility)
ea
$2,000.00
$4,000.00
37
compaction testing (per dam)
ea
nea
$3,000.00
$3,000.00
38
Survey and platting of Open Space
$2,500.00
$0.00
Rid van Niekerk (Timmons) email, November 12, 2021 9:18 AM, Lane Enterprises Material quote, 11-12-2021
1.0 LS
$65,642.00
Engineering estimate: LABOR =0.5 x Lane
Enterprises Material quote, 11-12-2021
1.0 LS
$32,821.00
cost sum
$336,700-92
11/24/2021
Project Name: Keswick Family Pool, WPO-2021-00054
WPO file number: WP02021-00054
TM P(s): 08000-00-00-008ZO
Date Estimate Completed: 11-24-21
Stormwater Management Plan Bond Estimate
Item Item
Number
Estimate based on Timmons Group 5110/19 permeable pvmnt estimate for Kesvrick Hall Spa • 1.2 (inflation /pandemic)
WPO202100054 Keswick Family Pool_SWM_bond_112421ja
No. Unit Unit Cost Cost
(installed)
contingency $33,670.09
Total $370,380
11/24/2021