HomeMy WebLinkAboutWPO201800044 Bond Estimates 2022-06-02 (2)Project Name: VSMP Plan Amendment ABC Block 1 Mass Grading
Major Amendment for Multifamily, Amendment #2 to WP02018-00044
WPO file number: WP02018-00044 Amendment #2
TM P(s ): 07600-00-00-046AA
Date Estimate Completed: 05-23-2022 /revised, K.Rucker (Shimp Engr.); chk. by J. Anderson, 6/2/22
Stormwater Management Plan Bond Estimate
Item Item
Number
1
permanent diversion or ditch
2
standard manhole frame top (not inlet)
3
drop inlet or grate
4
manhole structure (per ft. rise)
5
pipe, rcp, cmp (15 to 48")
6
7
8
9
aggregate base or drainage stone
10
1 1
earthwork for ADS Stormtech system 1
12
13
14
15
16
17
18
19
20
21
22
23
earthwork for ADS Slonntech system 2
24
25
26
27
28
29
30
31
15.0 in
0 ES-1,2
18.0 in
0 ES-1,2
24.0 in
0 ES-1,2
42.0 in
1 ES-1,2
48.0 in d
Ml�ftL
height of dam at toe
ft
height of fill at face
0 ft
length of dam
ft
top width
ft
_ove transition)
0 sf
(total width of dam)
0 ft
(height below transition
0 ft
(area below transition)
0 sf
(total fill volume)
0.0 cy
length of spillway =ft
width of spillway ft
height of dam at toe
ft
height of fill at face
ft
length of dam
tap width
�ft
ft
__ --ove transition)
0 st
(total width of dam)
0 ft
(height below transition
0 ft
(area below transition)
0 sf
50.0 ft W
cut at high side ft
cut at face
ft
length of cutIft
ft
width of cut
transition)
120 at
(total width of cut)
44 ft
(depth below transition
5 ft
(area above transition)
85 at
(total cut volume)
1047.8 cy
(TOAL CY estimate)
1048 cy
(spillway stone tans)
0 tons
cut at high side ft
cut at face
ft
length of cutoft
ft
width of cut
. , transition)
490 at
(total width of cut)
77 ft
(depth below transition
4 ft
(area above transition)
138 at
No. Unit
Oft
8 ea
13 ea
154.0 ft
0 EC-1
139.0 ft
0 EC-1
197.0 ft
0 EC-1
188.0 ft
0 EC-1
68.0 ft
2016.0 ton
Unit Cost
(installed)
$13.00
$500.00
$3,500.00
$450.00
$35.00
$40.00
$50.00
$75.00
$35.00
$13.00
$50.00
Cost
$0.00
$4,000.00
$45,500.00
$69,300.00
$4,865.00
$7,880.00
$9,400.00
$5,600.00
$70,560.00
$13,624.00
$0.00
6/2/22
Project Name: VSMP Plan Amendment ABC Block 1 Mass Grading
Major Amendment for Multifamily, Amendment #2 to WP02018-00044
WPO file number: WP02018-00044 Amendment #2
TM P(s ): 07600-00-00-046AA
Date Estimate Completed: 05-23-2022 /revised, K.Rucker (Shimp Engr.); chk. by J. Anderson, 6/2/22
Stormwater Management Plan Bond Estimate
Item
Number
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
Item
trees
shrubs
seedlings
underdrain(LF)
trash rack/ anti vortex devices
maintenance access road (LF)
rip -rap, placed
survey and layout (price per 0.1 mi.)
mobilization
as -built drawings (per facility)
materials testing (per facility)
compaction testing (per dam)
Survey and platting of Open Space
r
length of spillway ft
width of spillway ft
depth
width
acres
Manufactured facilities
156 ADS Stormtech Chambers @ $900/chamber
Includes remainder of stormtech raw materials (fabric, manifolds, etc)
(total cut volume) 3837.8 cy
(TOAL CY estimate) 3838 cy
(spillway stone tons) 0 tons
length _ft
(tons) 0
basins_
No. Unit
Unit Cost
Cost
(installed)
$13.00
$49,894.00
$50.00
$0.00
F 0 ea
$275.00
$0.00
0 ea
$50.00
$0.00
0 ea
$5.00
$0.00
300 ft
$5.00
$1,500.00
4 ft
$1,500.00
$6,000.00
0 ft
$50.00
$0.00
$60.00
$0.00
$3,700.00
$2,500.00
2 ea
$2,000.00
$4,000.00
2 ea
$2,000.00
$4,000.00
0 ea
$3,000.00
$0.00
0 ea
$2,500.00
$0.00
$140,400.00
cost sum $442,723.00
contingency $44,272.30
Total $487,000
6/2/22