HomeMy WebLinkAboutWPO201400074 Bond Estimates Bond Estimate 2015-01-28Project Name: Riverside Village
WPO file number: wpo201400074
Stormwater Management Plan Bond Estimate
Item Item
No. Unit
Unit Cost
Cost
Number
installed
permanent diversion or ditch
0 ft
$13.00
$0.00
standard manhole frame top (not inlet)
0 ea
$500.00
$0.00
drop inlet or grate
2 ea
$3,500.00
$7,000.00
manhole structure (per ft. rise)
18 ft
$450.00
$8,100.00
pipe, rcp, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
100.0 ft
$0.00
$0.00
aggregate base or drainage stone
12.0 in d
100.0 ft L
30.0 ft W
210.0 ton
$35.00
$7,350.00
earthwork for trap /basin
height of dam at toe
0 ft
cut at high side
0 ft
height of fill at face
0 ft
cut at face
0 ft
length of dam
0 ft
length of cut
0 ft
top width
0 ft
width of cut
0 ft
(area above transition
0 sf
(area below transition
0 sf
(total width of dam)
0 ft
(total width of cut)
0 ft
(height below transitioi
0 ft
(depth below transitio
0 ft
(area below transition)
0 sf
(area above transitior
0 sf
(total fill volume)
(total fill volume)
0.0 cy
length of spillway
0 ft
(TOAL CY estimate)
0 cy
$13.00
$0.00
width of spillway
0 ft
(spillway stone tons)
0 tons
$50.00
$0.00
structures for basin
riser height
0 ft
riser diameter
0 in
(riser unit price)
$0.00
$0.00
barrel length
0 ft
base plate or fdn
0
$200.00
$0
barrel diameter
0 in
(barrel unit price)
$0.00
$0.00
barrel collars
0
$200.00
$0
baffle length
0 ft
$50.00
$0
Infiltration Tank D
$560,000
Detention A46
barrel length
110 ft
barrel diameter
72 in
$500.00
$55,000
trees
7 ea
$150.00
$1,050.00
shrubs
12 ea
$50.00
$600.00
seedlings
0 ea
$5.00
$0.00
underdrain (LF)
75 ft
$5.00
$375.00
biofilter soil mix (CY)
708 cy
$38.00
$26,904.00
trash rack/ anti vortex devices
2 ft
$1,500.00
$3,000.00
maintenance access road (LF)
0 ft
$50.00
$0.00
rip -rap, placed
depth
0 ft
length
0.0 ft
width
0.0
(tons)
0
$60.00
$0.00
survey and layout (price per 0.1 mi.)
acres
12
basins
3
$7,500.00
mobilization
$500.00
as -built drawings (per facility)
3 as
$2,000.00
$6,000.00
materials testing (per facility)
3 as
$2,000.00
$6,000.00
compaction testing (per dam)
3 as
$5,000.00
$15,000.00
manufactured facilities (attach manufacturer's or contractor's price as a
base)
$0.00
1/28/2015
Project Name: Riverside Village
WPO file number: wpo201400074
Stormwater Management Plan Bond Estimate
Item Item
Number
No. Unit Unit Cost Cost
(installed)
cost sum $704,379.00
proj mgmt $105,656.85
contingency $81,003.59
Total $891,040
1/28/2015
Project Name: Riverside Village
WPO file number: WP0201400074
Erosion and Sediment Control Bond Estimate
Item Item
Number
stal lization (PS, TS)
all fence (SF)
safety fence(SAF)
diversion (DD, FD, RW D)
temporary slope drain (TSD)
earthwork for trap /basin
structures for basin
earthwork for trap /basin
sift fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP)
channel (SCC, matted)
check dam
construction entrance (CE)
wash rack
awed construction entrance
pipe length
height of dam at toe
height of fill at face
length of dam
lap width
(area above transition)
(total width of dam)
(height below transition
(area below transition)
(total fill volume)
length of spillway
width of spillway
riser height
riser diameter
barrel length
barrel diameter
height of dam at ice
height of fill at face
length of dam
lap width
(area above transition)
(total width of tlam)
(height below transition)
(area below transition)
(total fill volume)
length of spillway
width of spillway
riser height
riser diameter
barrel length
barrel diameter
length
length
depth in channel
rip-rap, placed depth
width
survey and layout (price par 0.1 mi.) acres
mobilization
stream crossing (computed independently)
0 ft
pipe diameter
0 in
8 ft
cut at high side
14 ft
8 ft
cut at face
6 ft
80 it
length of cut
50 ft
8 ft
width of cut
50 ft
192 at
(area below transition)
372 sf
16 ft
(total width of cut)
90 ft
0 ft
(depth below lransilior
8 ft
0 sf
(area above transition)
296 sf
51 cy
(total fill volume)
1237.0 cy
55 ft
(TOAL CV estimate)
1427 cy
8 ft
(spillway stone tons)
253 tans
3.4 ft
$2,000.00
$0.00
30 in
(ris unit price)
$6500
47 ft
base plate or fdn
1
24 in
(barrel unit price)
$50.00
barrel collars
1
baffle length
120 ft
6.6 ft
cut at high all
7 ft
5.6 ft
cut at face
3 ft
50 ft
length of cut
120 ft
8 ft
width of mt
40 ft
107.52 at
(area below transition)
138 at
13.2 ft
(total width of cut)
60 ft
1 ft
(depth below lransilior
4 ft
5.6 at
(area above transition)
104 at
209.5 cy
(total fill volume)
1075.6 cy
60 ft
(TOAL CV estimate)
1145 cy
8 ft
(spillway stone tons)
27.6 tons
2.5 ft
30 in
(riser unit price)
$65.00
41 ft
base plate or fdn
1
24 in
(barrel unit price)
$50.00
barrel collars
1
baffle length
140 ft
30 it
width
10 ft
260 it
width
20 ft
0 it
channel width
0 ft
0 it
length
0 ft
0
(tons)
0 tans
12
traps and basins
2
No. Unit Unit Cost cost
(installed)
12.11 acres $5,000.00 $60,550.00
1800 ft $5.00 $9,000.00
960 ft $5.00 $4,800.00
1350 ft $13.00 $17,550.00
$0.00 $0.00
$13.00 $18,551.00
$50.00 $1,265.00
$221.00
$200.00 $200
$2,350.00
$200.00 $200
$50.00 $6,000
112 812 01 5
$13.00
$14,885.00
$50.00
$1,380.00
$162.50
$200.00
$200
$2,050.00
$200.00
$200
$50.00
$7,000
0
$100.00
$0.00
21
$200.00
$4,200.00
2
$1,350.00
$2,700.00
$6,760.00
0
$0.00
$0.00
0
$2,000.00
$0.00
1
$2,000.00
$2,000.00
1
$3,500.00
$3,500.00
$60.00
$0.00
$7,000.00
$500.00
$0.00
cost sum
$173,224.50
proj mgmt
$25,983.68
contingency
$19,920.82
Total
$219,130
112 812 01 5
. q-c.,.gils 7 ,._,
F
Internal Use Only
''r.r
Date Received: t I Z3)l Fee Paid: Sp0.O O A p° 14,., ,„ t ..,(., ,c
Received by: p 2 � ,i i I .,, �,
Intake: Forward to Management Analyst ti
17 r11P
REQUEST TO ESTABLISH A BOND
APPROVED PLAN# \J J C) 20 I y 00 07 L
PROJECT NAME: ` ,l V E11,5 1 9 E V l L L AAG E
(As listed on the approved plan)
All parcels in the project,including any off-site work if easements are not provided, and current owners. Use a
separate sheet if more owners are required. Owner and tax map information must be correct,and plans must be
approved prior to bond estimates being prepared.
l TAX MAPs/PARCELs: 7$- 5% OWNER'S NAME: H I V l.5 I D E Vit_t.AGIE PR.01EiKl 1ES 3 Inc
SIGNATURE-vi/011r! date: I AVIS
TAX MAPs/PARCELs: OWNER' • .
SIGNATURE: date:
TAX MAPs/PARCELs: OWNER'S NAME:
SIGNATURE: date:
TAX MAPs/PARCELs: OWNER'S NAME:
SIGNATURE: date:
TAX MAPs/PARCELs: OWNER'S NAME:
SIGNATURE: date:
NOTE: If ownership of the property is in the name of any type of legal entity or organization
including,but not limited to the name of corporation,partnership,limited liability company,
trust,association, etc., documents acceptable to the County must be submitted certifying that
the person signing above has the authority to do so.
The requested estimates are;
❑ VESCP Erosion&Sediment Control per Water Protection Ordinance section 17-207; $0 fee
VVSMP Erosion and Sediment Control, Stormwater Management and Mitigation per Water
Protection Ordinance section 17-208;$250 fee required
E' Subdivision(roads,drainage,etc.)per Subdivision Ordinance section 14-435;
&Water& Sewer per Subdivision Ordinance section 14-435;$250 fee required
A bond estimate will be prepared by the plan reviewer. The estimate must be sent to the owner. Please provide
contact information. LL
EMAIL: C L)r►/_DIyk c."f) . C O n•-■
OR REGULAR MAIL ADDRESS: ? o,p &`-,./,,0.- Si , S,,M p
(L,/0 Aks v:11,, 4 4 229 02.
Revised 6/20/2014 o r; 4 �`
eL