HomeMy WebLinkAboutWPO201800088 Bond Estimates 2019-07-16 (2)Project Name: VSMP Major Amendment Plan for Pantops Corner WP0201800088
WPO file number: WP0201800088
TMP(s): 07800-00-00-058G1, 07800-00-00-005A0, 07800-00-00-005B0, 07800-00-00-005EO
Date Estimate Completed: 07-09-19, K.Rucker ; rev. JA, 07-16-19
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
stablization (PS, TS)
silt fence (SF)
safety fence (SAF)
diversion (DID, FD, RWD)
temporary slope drain (TSD) pipe length
Sediment Basin - N/A
earthwork for Sediment Basin #1
structures for Sediment Basin#1
Sediment Trap #1
earthwork for trap/basin
structures for basin
Sediment Trap #2
earthwork for trap/basin
0 ft
height of dam at toe ft
height of fill at face ft
length of dam ft
top width ft
(area above transition
16 sf
(total width of dam)
6 ft
(height below transitio
1 ft
(area below transition;
2 sf
(total fill volume)
116.7 cy
length spillway
ft
width off spillway
16.8 ft
pipe diameter
cut at high side
cut at face
length of cut
width of cut
(area below transitic
(total width of cut)
(depth below transit
(area above transitii
(total fill volume)
(TOAL CY estimate
(spillway stone tons
0 in
9.5 ft
4 ft
140 ft
23 ft
124 sf
50 ft
5.5 ft
107.25 sf
1199.1 cy
1238 cy
54.1 tons
riser height
01ft
riser diameter
0 in
(riser unit price)
$0.00
barrel length
0 ft
base plate or fdn
-
barrel diameter
0 in
(barrel unit price)
$0.00
barrel collars
baffle length
Wft
height of dam at toe
2 ft
cut at high side
18 ft
height of fill at face
1 ft
cut at face
5 ft
length of dam
88 ft
length of cut
25 ft
No. Unit Unit Cost Cost
installed
Jacres $5,000.00 $36,250.00
151 ft $5.00
$7,580.00
114 ft $5.00
$5,730.00
ft $13.00
$13,221.00
$0.00
$0.00
$13.00
$16,094.00
$50.00
$2,705.00
$0.00
$200.00
$0
$0.00
$200.00
$0
$50.00
$0
7/16/2019
Project Name: VSMP Major Amendment Plan for Pantops Corner WP0201800088
WPO file number: WP0201800088
TMP(s): 07800-00-00-058G1, 07800-00-00-005A0, 07800-00-00-005B0, 07800-00-00-005EO
Date Estimate Completed: 07-09-19, K.Rucker ; rev. JA, 07-16-19
Erosion and Sediment Control Bond Estimate
Item Item
Number
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
6o
61
62
63
64
65
structures for basin
silt fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP)-Trap#1
outlet protection (OP)-Trap#2
outlet protection (OP)
channel (SCC, matted)
check dam
construction entrance (CE)
wash rack
paved construction entrance
rip -rap, placed
top width -ft
(area above transition
6 sf
(total width of dam)
4 ft
(height below transitio
1 ft
(area below transition;
1 sf
(total fill volume)
22.8 cy
length of spillway
width of spillway
-ft
ft
riser height
�ft
riser diameter
0 in
barrel length
0 ft
barrel diameter
0 in
width of cut -ft
(area below transitic 230 sf
(total width of cut)
82 ft
(depth below transit
13 ft
(area above transitii
364 sf
(total fill volume)
550.0 cy
(TOAL CY estimate
558 cy
(spillway stone tons
28 tons
(riser unit price) $0.00
base plate or fdn -
e) $0.00
barrel collars
baffle length Mft
length
56 ft
width
16.8 ft
length
28 ft
width
17.4 ft
length
10 ft
width
6 ft
length
0 ft
width
0 ft
depth in channel
0 ft
channel width
0 ft
depth
width
survey and layout (price per 0.1 mi.) acres
mobilization
Temporary Access road
0.667 ft length -ft
8.0 42.3412 tons
7.25 traps and basins
No. Unit Unit Cost Cost
installed
$13.00
$7,254.00
$50.00
$1,400.00
$0.00
$200.00
$0
$0.00
$200.00
$0
$50.00
$0
$100.00
$0.00
$200.00
$5,200.00
$4,233.60
$4,233.60
$2,192.40
$2,192.40
$270.00
$540.00
0 $0.00
$0.00 $0.00
$2,500.00 $0.00
$2,000.00 $4,000.00
$3,500.00 $7,000.00
$60.00 $2,540.47
$4,625.00
$2,500.00
7/16/2019
Project Name: VSMP Major Amendment Plan for Pantops Corner WP0201800088
WPO file number: WP0201800088
TMP(s): 07800-00-00-058G1, 07800-00-00-005A0, 07800-00-00-005B0, 07800-00-00-005EO
Date Estimate Completed: 07-09-19, K.Rucker ; rev. JA, 07-16-19
Erosion and Sediment Control Bond Estimate
Item Item
Number
WP0201800088 Pantops Corner _ESC_bond_est_09-27-17_070919KR rev ja071619
No. Unit Unit Cost
installed
cost sum
contingency
Total
Cost
$123,065.47
$12,306.55
$135,380
7/16/2019