HomeMy WebLinkAboutWPO201800020 Bond Estimates 2018-10-18Project Name: Keswick Hall Additions and Site Improvements VSMP - WP0201800020
WPO file number: WP0201800020
Erosion and Sediment Control Bond Estimate
Date Estimate Completed: 10/18/18
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
Item
stablization (PS, TS)
super silt fence (SSF)
silt fence (SF)
safety fence (SAF)
silt sock (SS)
turbidity curtain (TC)
diversion (DID, FD, RWD)
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 48"), Old Trail Drive (SWl\ 0.0 in d, $/LF: Loudon
pipe, lack & bore, 42" HDPE 0.0 in d
42" EW-2 cast -in -place endwall, Upper Ballard Pond
temporary slope drain (TSD) pipe length
earthwork for trap/basin
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
structures for basin
riser height
riser diameter
0 ES-1,2
0 ES-1,2
0 ft pipe diameter
0 EC-1
0 EC-1
0 in
0 ft
cut at high side
0 ft
0 ft
cut at face
ft
0 ft
length of cut
ft
0 ft
width of cut
ft
0 sf
(area below transition
0 sf
0 ft
(total width of cut)
0 ft
0 ft
(depth below transitio
0 ft
0 sf
(area above transitior
0 sf
0.0 cy
(total fill volume)
0.0 cy
34.5 ft
(TOAL CY estimate)*
522 cy
15 ft
(spillway stone tons)
29.8 tons
0 ft
0 in
(riser unit price)
$0.00
No. Unit
Unit Cost
Cost
installed
9.9 acres
$5,000.00
$49,500.00
1305.0 ft
$6.00
$7,830.00
1744.0 ft
$5.00
$8,720.00
0.0 ft
$5.00
$0.00
0.0 ft
$0.00
$0.00
0.0 ft
$0.00
$0.00
410 ft
$13.00
$5,330.00
0 ea
$500.00
$0.00
0 ft
$450.00
$0.00
0.0 ft
$113.99
$0.00
0.0 ft
$666.00
$0.00
0.0
$4,723.00
$0.00
$0.00
$0.00
*Used
provided
volume $13.00 $6,786.00
$50.00 $1,490.00
$0.00
10/18/2018
Project Name: Keswick Hall Additions and Site Improvements VSMP - WP0201800020
WPO file number: WP0201800020
Erosion and Sediment Control Bond Estimate
Date Estimate Completed: 10/18/18
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
29
barrel length
0 ft
base plate or fdn
0
$200.00
$0
30
barrel diameter
0 in
(barrel unit price)
$0.00
$0.00
31
barrel collars
0
$200.00
$0
32
baffle length
0 ft
$50.00
$0
33
34
tree protection
3168 ft
$5.00
$15,840.00
35
silt fence inlet protection (IP)
8
$100.00
$800.00
36
stone inlet protection (IP)
41
$200.00
$8,200.00
37
outlet protection (OP)
length
9 ft
width
9 ft
8
$364.50
$2,916.00
38
channel (SCC, matted)
length
ft
width
ft
$0.00
39
check dam
depth in channel
1 ft
channel width
3 ft
3
$67.50
$202.50
40
construction entrance (CE)
$2,000.00
$0.00
41
wash rack
3
$2,000.00
$6,000.00
42
paved construction entrance
3
$3,500.00
$10,500.00
43
rip -rap, placed (42" SWM apron)
depth
ft
length
ft
44
width
(tons)
0 tons
$60.00
$0.00
45
survey and layout (price per 0.1 mi.)
acres
1.5
traps and basins
3
$2,250.00
46
mobilization
$500.00
47
stream crossing (computed independently)
$0.00
48
49
cost sum
$126,864.50
50
proj mgmt
$0.00
51
10/10/2018, A Allison, Timmons; chk-rev. J.
Anderson (10/18)
contingency
$12,686.45
WP0201800020 -Keswick Site Improve ESC_bond 101418 timmons
101818ja.xlsx
Total
$139,560
10/18/2018