HomeMy WebLinkAboutWPO201500004 Bond Estimates 2015-07-28Charlottesville Catholic School - VSMP Application, WPO- 2015 -04
WPO file number: 2015 -00004
Stormwater Management Plan Bond Estimate
BASIN - Bioretention
Item
Item
Unit
Unit Cost
Cost
Number
Total
$75,740
installed
1
permanent diversion or ditch (bball court, grass)
ft
$13.00
2
matting, EC -2 or 3
0.0
sy
0.0 ft L
$0.00
earthwork for trap /basin
3
Oft
height of dam at toe
0 ft
cut at high side
4
Oft
height of fill at face
0 ft
cut at face
5
Oft
length of dam
0 ft
length of cut
6
0 sf
top width
0 ft
width of cut
7
Oft
(area above transition)
0 sf
(area below transition
8
Oft
(total width of dam)
0 ft
(total width of cut)
9
0 sf
(height below transitior
0 ft
(depth below transitioi
10
40'y
(area below transition)
0 sf
(area above transition
11
'volume analysis performed in Civil3D
(total fill volume)
196.5 cy
(total cut volume)
12
0 tons
length of spillway
0 ft
(TOAL CY estimate)
13
width of spillway
0 ft
(spillway stone tons)
14
trees
12
ea
$50.00
15
shrubs
0
ea
$5.00
16
seedlings
216
ft
$5.00
17
underdrain (LF)
211
cy
$38.00
18
biofilter soil mix (CY)
0
ft
$1,500.00
19
trash rack/ anti vortex devices
398
ft
$50.00
20
maintenance access road (LF)
21
rip -rap, placed
depth
0 ft
length
22
52.0 ft
width
0.0
(tons)
23
gravel /pea gravel (biofitter /jea)
depth
1.25 ft
length
24
1
width
38.0
(tons)
23
survey and layout (price per 0.1 mi.)
acres
0.22
basins
24
mobilization
1
ea
$2,000.00
25
as -built drawings (per facility)
1
ea
$2,000.00
26
materials testing (per facility)
1
ea
$5,000.00
27
compaction testing (per dam)
SWM_bond CCS_ A- Long _071615_072815ja_WP0201500004
cost sum
No.
Unit
Unit Cost
Cost
$6,884.91
Total
$75,740
installed
125
ft
$13.00
$1,625.00
0.0 ft W
0.0
sy
$2.00
$0.00
Oft
Oft
Oft
Oft
0 sf
Oft
Oft
0 sf
40'y
202 cy
$13.00
$2,626.00
0 tons
$50.00
$0.00
4
ea
$150.00
$600.00
12
ea
$50.00
$600.00
0
ea
$5.00
$0.00
216
ft
$5.00
$1,080.00
211
cy
$38.00
$8,018.00
0
ft
$1,500.00
$0.00
398
ft
$50.00
$19,900.00
0.0 ft
177.975
$60.00
$10,678.50
52.0 ft
185.25
$25.00
$4,631.25
1
$610.00
$500.00
1
ea
$2,000.00
$2,000.00
1
ea
$2,000.00
$2,000.00
1
ea
$5,000.00
$5,000.00
cost sum
$59,868.75
proj mgmt
$8,980.31
contingency
$6,884.91
Total
$75,740
7/28/2015
7/28/2015
Charlottesville Catholic School - VSMP Application, WPO- 2015 -04
WPO file number: 2015 -00004
Erosion and Sediment Control 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
37
38
39
40
stablization (PS, TS)
tree protection
silt fence (SF)
safety fence (SAF)
diversion (DD, FD, RWD)
temporary slope drain (TSD)
earthwork for trap (1)
earthwork for trap /basin (trap #1)
structures for basin (trap, n /a)
silt fence inlet protection (IP)
stone inlet protection (IP)
pipe length
height of dam at toe
height of fill at face
length of dam
top 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
outlet protection (OP)'
length
channel (SCC, matted)
length
check dam
depth in channel
construction entrance (CE)
cut at face
wash rack
80 ft
paved construction entrance
150 ft
rip -rap, placed
depth
65 ft
width
survey and layout (price per 0.1 mi.) acres
mobilization
stream crossing (computed independently)
* -per A.Long stone qty: ads email - 7/16/2015 10:38 AM
stone (13.1 cy) $: tons x $25.00 /ton
ESC-bond CCS_ A- Long _071615_072815ja_WP0201500004
0 ct.
0 ft
pipe diameter
0 in
6.5 ft
cut at high side
5.4 ft
4 ft
cut at face
1 ft
80 ft
length of cut
150 ft
10 ft
width of cut
65 ft
72 sf
(area below transition
67 sf
13 ft
(total width of cut)
77.8 ft
2.5 ft
(depth below transitio
4.4 ft
10 sf
(area above transitior
151.8 sf
243.0 cy
(total fill volume)
1215.6 cy
33.5 ft
(TOAL CY estimate)
1297 cy
12.4 ft
(spillway stone tons)
23.9 tons
ft
$3,500.00
$3,500.00
in
(riser unit price)
$0.00
ft
base plate orfdn
J
in
(barrel unit price)
$0.00
barrel collars
$0.00
cost sum
baffle length
ft
ft
width
ft
0 ft
width
0 ft
0 ft
channel width
0 ft
0 ft
length
0 ft
0
(tons)
3.6
traps and basins
1
No. Unit
Unit Cost
Cost
installed
$0
3.6 acres
$5,000.00
$18,000.00
1878 ft
$5.00
$9,390.00
1902 ft
$5.00
$9,510.00
0 ft
$5.00
$0.00
268 ft
$13.00
$3,484.00
$0.00
$0.00
$13.00 $16,861.00
$50.00 $1,195.00
7/28/2015
$0.00
$200.00
$0
$0.00
$200.00
$0
$50.00
$0
6
$100.00
$600.00
7
$200.00
$1,400.00
$0.00
$663.19
$0.00
0
$0.00
$0.00
$2,000.00
$0.00
1
$2,000.00
$2,000.00
1
$3,500.00
$3,500.00
$60.00
$0.00
$2,300.00
$500.00
$0.00
cost sum
$69,403.19
proj mgmt
$10,410.48
contingency
$7,981.37
Total
$87,800
7/28/2015