HomeMy WebLinkAboutWPO201400037 Bond Estimates 2014-05-13Project Name: Albemarle Place Stormwater Management Plan
WPO file number: WPO201400037
Stormwater Management Plan Bond Estimate
Item Item
Number
permanent diversion or ditch
standard manhole frame top (not inlet)
drop inlet or grate
4' manhole strucure (per ft. rise)
5' manhole structure (per ft. rise)
6' manhole structure (per ft. rise)
8' manhole structure (per ft. rise)
138" Deteefl- Pipes
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
pipe, rop, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48")
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48")
pipe, rcp, cmp (15 to 48 ")
aggregate base or drainage stone
Vortechs Made 7000
Stone Filter Vault
underground Vault
trees
shrubs
seedlings
rvey and layout (price per 0.1 mi.) acres
mobiliution
as -buift drawings (per facility)
materials testing (per facility)
138 in d
$13.00
$0.00
15.0 in d
0 ES-1,4
0 EC-5
18.0 in d
0 ES -1,3
0 EC4
24.0 in d
0 ES -1,2
0 EC-3
30.0 in d
0 ES -1,1
0 EC -2
36.0 in d
0 ES -1,0
0 EC -1
42.0 in d
0 ES -1,1
0 EC-0
48.0 in d
0 ES -1,2
0 EC -1
140.0 in d
3000.0 ft L
&0 ft W
1 basins 0
No. Unit Unit Cost Cost
installed
0 ft
$13.00
$0.00
40 ea
$500.00
$20,000.00
3-
$3,500.00
$10,500.00
146 ft
$450.00
$65,700.00
72 ft
$500.00
$36,000.00
191 ft
$550.0
$105,050.00
32 ft
$700.00
$22,400.00
2035 ft
$300.00
$610,500.00
487.0 ft
$35.00
$17,045.00
315.0 ft
$40.00
$12,600.00
45.0 ft
$50.00
$2,250.00
560.0 ft
$65.00
$36,400.00
294.0 ft
$70.00
$20,580.00
714.0 ft
$75.00
$53,550.00
85.0 ft
$150.00
$12,750.00
12250.0 tan
$35.00
$428,750.00
1 as
$72;700.00
$72,700.00
1 ea
553000
$553,000.00
1
$1,380,700.00
$1,380,700.00
0-
$150.00
$0.00
o se
$50.00
$0.00
0 ea
$5.00
$0.00
$500.00
$500.00
1 ea
$2,000.00
$2,000.00
1 ea
$2,000.00
$2,000.00
cost sum $3,485,475.00
prof mgmt $519,821.25
contingency $398,529.83
Total $4,383,830
Page 1 SWIM _bond_est_131Vay2014
Om
Project Name: Albemarle Place mwater Management Plan
WPO file number: W12020 7
Stormwater Manage t Plan Bond Estimate
Item Ism,
Number
pem+w+ divmagn.tliCn
0 h
$1300 $000
marmdn ole beets tap ina nlet)
40 ea
$500.00 $20,00000
dap nlm or vme
3 ea
$3,50000 $10,50000
4- mmlllole stumur 4w ft nse)
146h
545000 $65,70000
6mnholestOCture Wxtt —)
72 n
550000 $36,00000
6' ma+hde SY t" (per» nee)
191 h
$55000 $105,06000
amenrld4 avaaare {porn nse)
3211
$70000 $22,40000
138' Det Iw Ppm
138 in d
$30000 $610,50000
ppe, rCP, amp(15 b 48')
550+sd
0ES -1,4
ppe,mp,cnip 5041n
80
0ES -1,3
ppe, mp. Crrp 05 w 4')
240md
0ES -1,2
ppe, rcp, a (15 fo 48')
300 in d
0 ES.,"
ppa, mp,C V(15 048)
3&0nd
0ES -1,0
ppe, rCP. amp (15 W 4T)
420 m d
0 ES -1,5
pipe, r . amp (15 p 481
480 an d
0 ES -12
.ggre9me base ar k—w sbne
1400 m d
3000.0 n L
VW9Chs MOCbI 7000
10ea
$72,70000 $72,70000
F SIOrm FiM1er Vmm
10-
553000 $Yi:`W99"
o as
$15000
$brans
0-
$5000 $000
seedwVS
survey and layal (pots per01 m) acres
0.
1 besets
mob$ =mbn
$,50000
.-tIA drmwnps (W I..Ati)
5500 w
matenms teean9(perfa6w)
1 ea
52,00000 $2,00000
menuIe and lacisUes {asecn manulac 5lrefs or cOnsaabYS P—asa betel �,�A '
1`i ✓
3 n1 una Cos Q=
6'D?-,-7dl4U3`T
w-pa 20 t evv e�'l
a� /,-"J
"/2014
�#�"trYGS
0 h
$1300 $000
40 ea
$500.00 $20,00000
3 ea
$3,50000 $10,50000
146h
545000 $65,70000
72 n
550000 $36,00000
191 h
$55000 $105,06000
3211
$70000 $22,40000
2035 M1
$30000 $610,50000
0 EC 5
487 0 n
$3500 $17,045.3
0 EC 4
3150 n
$4000 512,60000
0 EC-3
450n
$5000 $2,250.00
0 EC-2
560.0 n
$6500 $36.400.00
0 EC -s
294.0 n
$7000 $20,580.00
0 EC
7140 fl
$7500 $53,550,00
0 EC-1
850h
$150.00 $12,75000
50nW
122500 fan
$3500 $428,75000
10ea
$72,70000 $72,70000
10-
553000 $Yi:`W99"
o as
$15000
0-
$5000 $000
0.
$500 $000
0
$,50000
5500 w
1 ea
52,00000 $2,00000
I -
52,00000 52,00000
5000 '
coal sum
$2,084,77500
prol m9"
5312,71625
—.0—Y
$239,74913
Total
3*b�o
6'D?-,-7dl4U3`T
w-pa 20 t evv e�'l
a� /,-"J
"/2014
�#�"trYGS
Project Name: Albemarle Place Stormwater Management Plan
WPO file number: WP0201400037
Stormwater Management Plan Bond Estimate
Item Item
Number
permanent diversion or ditch
standard manhole frame top (not inlet)
$13.00
drop inlet or grate
4' manhole structure (per ft. rise)
40 ea
5 manhole structure (per ft. rise)
$20,000.00
6' manhole structure (per ft. rise)
8' manhole structure (per ft. rise)
$3,500.00
138" Detention Pipes
138 in d
pipe, rcp, cmp (15 to 48')
15.0 in of
pipe, rcp, cmp (15 to 48 ")
18.0 in d
pipe, rcp, cmp (15 to 48')
24.0 in of
pipe, rcp, cmp (15 to 48 ")
30.0 in d
pipe, rcp, cmp (15 to 48')
36.0 in of
pipe, rcp, cmp (15 to 48 ")
42.0 in d
pipe, rcp, cmp (15 to 48')
48.0 in of
aggregate base or drainage stone
140.0 in d
Vartechs Model 7000
$700.00
Stone Filter Vault
underground Vault
2035 ft
Vass
$610,500.00
shrubs
0 EC -5
seedlings
$35.00
survey and layout (price per 0.1 mi.) acres
1
mobilization
315.0 ft
as -built drawings (per facility)
$12,600.00
materials testing (per facility)
0 EC -3
manufactured facilities (attach manufacture's or contractors price as a base
No. Unit Unit Cost Cost
(installed)
Total $2,637,250
5/9/2014
0 ft
$13.00
$0.00
40 ea
$500.00
$20,000.00
3 ea
$3,500.00
$10,500.00
146 ft
$450.00
$65,700.00
72 ft
$500.00
$36,000.00
191 ft
$550.00
$105,050.00
32 ft
$700.00
$22,400.00
2035 ft
$300.00
$610,500.00
0 ES -1,4
0 EC -5
487.0 ft
$35.00
$17,045.00
0 ES -1,3
0 EC -4
315.0 ft
$40.00
$12,600.00
0 ES -1,2
0 EC -3
45.0 ft
$50.00
$2,250.00
0 ES -1,1
0 EC -2
560.0 ft
$65.00
$36,400.00
0 ES -1,0
0 EC -1
294.0 ft
$70.00
$20,580.00
0 ES -1,1
0 EC -0
714.0 ft
$75.00
$53,550.00
0 ES -1,2
0 EC -1
85.0 ft
$150.00
$12,750.00
3000.0 ft L
5.0 ft w
12250.0 ton
$35.00
$428,750.00
1.0 ea
$72,700.00
$72,700.00
1.0 ea
553000
$553,000.00
###########
$0.00
0 ea
$150.00
$0.00
0 ea
$50.00
$0.00
0 ea
$5.00
$0.00
basins
0
$500.00
$500.00
1 ea
$2,000.00
$2,000.00
1 ea
$2,000.00
$2,000.00
$0.00
costsum
$2,084,775.00
pal mgmt
$312,716.25
contingency
$239,749.13
Total $2,637,250
5/9/2014