HomeMy WebLinkAboutWPO202100022 Bond Estimates 2022-09-23Project Name: Southwood PHA Blocks 11 & 12 - WPO Plan (WP02021-00022)
WPO file number: WP0202100022
TMP(s): 09000-00-00-001A0, 07600-00-00-051A0, 090A1-00-00-001DO
Date Estimate Completed: 8/17/2022, rev. TG, 9/23/22; chk,9/23/22-j.anderson
Stormwater Management Bond Estimate
Item Item
Number
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
permanent diversion or ditch
standard manhole frame top (not inlet)
drop inlet or grate
ADS inlet
manhole structure (per ft. rise)
pipe: hdpe
8.0 in d
12.0 in d
15.0 in d
18.0 in d
21.0 in d
24.0 in d
1 ES-1,2
30.0 in d
1 ES-1,2
pipe: pvc
12.0 in d
24.0 in d
pipe, rcp, cmp (15 to 48")
0.0 in d
0 ES-1,2
aggregate base or drainage stone
8.3 in d
291.0
ft L
3.0 ft W
earthwork for trap/basin
height of dam at toe
0 ft
cut at high side
ft
height of fill at face
0 ft
cut at face
ft
Ift
length of dam
0 ft
length of cut
ft
lop width
0 ft
width of cut
(area above transitio
0 sf
(area below transitic
0 sf
(total width of dam)
0 ft
(total width of cut)
0 ft
(height below transit i
0 ft
(depth below transit
0 ft
(area below transitio
0 at
(area above transitir
0 sf
(total fill volume)
0.0 cy
(total fill volume)
0.0 cy
length of spillway
0 ft
JOAL CY estimate;
0 cy
width of spillway
0 ft
(spillway stone tons;
0 tons
structures for basin
No. Unit
Unit Cost
Cost
(installed)
0 ft
$13.00
$0.00
1 ea
$500.00
$500.00
4 ea
$3,500.00
$14,000.00
2 ea
$1,000.00
$2,000.00
14 ft
$450.00
$6,300.00
0.0 ft
$35.00
$0.00
43.0 ft
$40.00
$1,720.00
25.0 ft
$50.00
$1,250.00
92.0 ft
$80.00
$7,360.00
131.0 ft
$100.00
[$225.00
$13,100.00
0.0 ft
$110.00
$500.00
0.0 ft
$120.00
$500.00
0.0 ft
$25.00
$0.00
0.0 ft
$0.00
0 EC-1 ft
$0.00
$0.00
42.0 ton
$35.00
$1,470.46
$13.00 $0.00
$50.00 $0.00
riser height
0 ft
riser diameter
0 in
(riser unit price)
$0.00
$0.00
barrel length
0 ft
base plate or fdn
$200.00 $0.00
barrel diameter
0 in
(barrel unit price)
$0.00
$0.00
barrel collars
0
$200.00 $0.00
baffle length
0 ft
$50.00 $0.00
9/23/2022
Project Name: Southwood PHA Blocks 11 & 12 - WPO Plan (WP02021-00022)
WPO file number: WP0202100022
TMP(s): 09000-00-00-001A0, 07600-00-00-051A0, 090A1-00-00-001DO
Date Estimate Completed: 8/17/2022, rev. TG, 9/23/22; chk,9/23/22-j.anderson
Stormwater Management Bond Estimate
Item Item
Number
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
trees
shrubs
seedlings
underdrain (LF)
biofilter soil mix (CY)
trash rack/ anti vortex devices
maintenance access road (LF)
rip -rap 1, placed
depth
width
rip -rap 2, placed
depth
width
survey and layout (price per 0.1 mi.)
acres
mobilization
as -built drawings (per facility)
materials testing (per facility)
compaction testing (per dam)
No. Unit
Unit Cost
Cost
(installed)
6 ea
$275.00
$1,650.00
135 as
$50.00
$6,750.00
678 as
$5.00
$3,390.00
120 ft
$5.00
$600.00
172 cy
$45.00
$7,750.00
1 ea
$1,500.00
$1,500.00
0 ft
$50.00
$0.00
0 ft
length
0.0 ft
0.0
(tons)
0
$60.00
$0.00
0 ft
length
0.0 ft
0.0
(tons)
0
$60.00
$0.00
4.7
basins
0
$2,350.00
$2,500.00
2 ea
$2,000.00
$4,000.00
1 ea
$2,000.00
$2,000.00
0 ea
$3,000.00
$0.00
manufactured facilities (attach manufacturer's or contractor's price as a base)
Detention Systems - SWM facilities, arch pipe detention, vortechnic structures, filtering practice
WPO202100022_SWM_ES Bord Southwood PHA_ blk_11-12_D81722_TG-092322ja chk.xlsx
0 ea
cost sum
$81,190.46
contingency
$8,119-05
Total
$89,310
9/23/2022