HomeMy WebLinkAboutWPO201800072 Bond Estimates 2019-06-06 St. Francis Ave
WPO file number:WP0201800072
TMP(s): 03100-00-00-00700,03100-00-00-012B0
Date Estimate Completed:616119
Erosion and Sediment Control Bond Estimate
Item Item No. Unit Unit Cost Cost
Number (installed)
stablization(PS,TS) acres $5,000.00 $12,000.00
silt fence(SF) ft $5.00 $5,400.00
safety fence(SAF) ft $5.00 $800.00
diversion(DD,FD,RWD) ft $13.00 $2,340.00
temporary slope drain(TSD) pipe length -ft pipe diameter _in $0.00 $0.00
earthwork for trap/basin
height of dam at toe ft cut at high side ft
height of fill at face ft cut at face ft
length of dam ft length of cut ft
top width ft width of cut ft
(area above transition 0 sf (area below transiti< 28 sf
(total width of dam) 4 ft (total width of cut) 26 ft
(height below transitio 2 ft (depth below transit 4 ft
(area below transition; 0 sf (area above transitic 36 sf
(total fill volume) 0.0 cy (total fill volume) 474.1 cy
length of spillway ft (TOAL CY estimate 474 cy $13.00 $6,162.00
width of spillway -ft (spillway stone tons 3.5 tons $50.00 $175-00
structures for basin
riser height ft
riser diameter in (riser unit price) $0.00 $0.00
barrel length ft base plate or fdn $200.00 $0
barrel diameter in (barrel unit price) $0.00 $0.00
barrel collars $200.00 $0
baffle length ft $50.00 $0
silto fence inlet eaten (IP) ■ $200.00 $0.00
stone inlet protection(IP) $200.00 $200.00
outlet protection(OP) length ft width ft $0.00 $0.00
channel(SCC,matted) length ft width ft $0.00
check dam depth in channel ft channel width ft $0.00 $0.00
construction entrance(CE) $2,500.00 $2,500.00
wash rack $2,000.00 $2,000.00
paved construction entrance $3,500.00 $3,500.00
rip-rap,placed depth NM ft length _ft
width 0 tons $60.00 $0.00
survey and layout(price per 0.1 mi.) acres IIIIIIIIIIPJ traps and basins < $1,700.00
mobilization $2,500.00
stream crossing(computed independently) $0.00
cost sum $39,277.00
contingency $3,927.70
6/6/2019
St. Francis Ave
WPO file number:WP0201800072
TMP(s): 03100-00-00-00700,03100-00-00-01260
Date Estimate Completed: 6/6/19
Erosion and Sediment Control Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed)
Total $43,210
6/6/2019
r St. Francis Ave
WPO file number:WPO201800072
TMP(s): 03100-00-00-00700, 03100-00-00-012B0
Date Estimate Completed: 6/6/19
Stormwater Management Bond Estimate
Item Item No. Unit Unit Cost Cost
Number (installed)
permanent diversion or ditch 420 ft $13.00 $5,460.00
standard manhole frame top(not inlet) 0 ea $500.00 $0.00
drop inlet or grate 0 ea $3,500.00 $0.00
manhole structure(per ft.rise) 0 ft $450.00 $0.00
pipe,rcp,cmp(15 to 48") WINIIPOINOW in d In ES-1,2 EC-1 0.0 ft $0.00 $0.00
aggregate base or drainage stone 0.0 in d ft L ft W 0.0 ton $35.00 $0.00
earthwork for trap/basin
height of dam at toe 0 ft cut at high side ft
height of fill at face pf 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
IN ESC PORTION (area above transit* 0 sf (area below transitic U sf
(total width of dam) 0 ft (total width of cut) 0 ft
(height below transiti 0 ft (depth below transiti 0 ft
(area below transitioi n sf (area above transitic 0 sf
d,,me) _ (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 2.5 ft
riser diameter 24 in (riser unit price) $50.00 $125.00
barrel length 22 ft base plate or fdn $200.00 $200
barrel diameter 15 in (barrel unit price) $35.00 $770.00
barrel collars $200.00 $0
baffle length 111.ft $50.00 $0
trees 0 ea $275.00 $0.00
shrubs 0 ea $50.00 $0.00
seedlings 0 ea $5.00 $0.00
underdrain(LF) 0 ft $5.00 $0.00
biofilter soil mix(CY) 0 cy $45.00 $0.00
trash rack/anti vortex devices 0 ft $1,500.00 $0.00
maintenance access road(LF) 0 ft $50.00 $0.00
rip-rap,placed depth 0.75 ft length 8.0 ft
width 2.5 (tons) 0.8438 $60.00 $50.63
survey and layout(price per 0.1 mi.) acres i• 2.4 basins $1,700.00
mobilization $2,500.00
as-built drawings(per facility) ■ea $2,000.00 $2,000.00
materials testing(per facility) ea $2,000.00 $2,000.00
compaction testing(per dam) ea $3,000.00 $3,000.00
manufactured facilities(attach manufacturers or contractor's price as a base) $0.00
6/6/2019
St. Francis Ave
WPO file number:WPO201800072
TMP(s): 03100-00-00-00700, 03100-00-00-012B0
Date Estimate Completed: 6/6/19
Stormwater Management Bond Estimate
Item Item No. Unit Unit Cost col
Number (installed)
cost sum $17,805.63
contingency $1,780.56
Total $19,590
6/6/2019