HomeMy WebLinkAboutWPO201800088 Bond EstimateProject Name: VSMP Major Amendment Plan for Pantops Corner WP0201800088
WPO file number: WP0201800088
TMP(s): 07800-00-00-058G1, 07800-00-00-005Ap, 07800-00-00-005B0, 07800-00-00-005E0
Date Estimate Completed: 07-09-19, K.Rucker ; rev. JA, 07-16-19
Erosion and Sediment Control Bond Estimate
Item Item
Number
t stablization (PS, TS)
2 silt fence (SF) -
3 safety fence (SAF)
4 diversion (DD, FD, RWD)
5 temporary slope drain (TSD) pipe length Oft pipe diameter 0 in
6 Sediment Basin - N/A
7 earthwork for Sediment Basin #1
8 structures for Sediment Basin41
9 Sediment Trap #1
10 earthwork for trap/basin
height of dam at toe ft cut at high sideoft
ft
12 height of fill at face ft cut at faceft
13 length of dam It length of cutft
14 top width ',34 ft width of cut
15 tarea above transition 15 st !area below transits, 124 sf
16 (total width of dam) 6 ft (total width of cut) 50 ft
17 (height below transitio 1 ft (depth below transit 5.5 ft
18 (area below transition 2 sf (area above transiti 107.25 sf
19 (total fill volume) 116.7 cy (total fill volume) 1199.1 cy
20 length of spillway =ft (TOAL CY estimate 1238 cy
21 width of spillway ft (spillway stone tons 54A tons
22 structures for basin
23 riser height ft
24 riser diameter il'. in (riser unit price) $0.00
25 barrel length 0 ft base plate or fdn
26 barrel diameter 0 in barrel unit price) $0.00
27 barrel collars
28 baffle length Mft
29 Sediment Trap #2
30 earthwork for trap/basin
31 height of dam at toe ft cut at high side ft
32 height of fill at face . It cut at face ft
33 length of dam It length of cut ft
34 top width ft width of cut ft
35 (area above transition 6 sf (area below transitot 230 sf
36 (total width of dam) 4 ft (total width of cut) 82 ft
37 (height below transitio 1 ft (depth below transit 13 ft
38 (area below transition 1 sf (area above transiti 364 sf
39 (total fill volume) - (total fill volume) 550.0 cy
40 length of spillway 28 ft (TOAL Cy estimate 558 cy
41 width of spillway 17.4 ft :spillway stone tons 28 tons
42 structures for basin
43 riser height {� 0 ft
44 riser diameter 0 in (riser unit price) $0.00
No. Unit Unit Cost
(installed)
`acres $5,000.00
ft $5.00
ft $5.00
ft $13.00
Reduction Date: 12/26/19
Cost % Complete Costs Remaining
$36,250.00
$7,580.00
$5,730.00
$13,221.00
$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
$13.00 $7,254.00
$50.00 $1,400.00
$0.00
20% $29,000.00
20% $6,064.00
50% $2,865.00
50% $6,610.50
20% $12,875.20
20% $2,164.00
0% $7,254.00
0% $1,400.00
1 /6/2020
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, 07800-00-00-005E0
Date Estimate Completed: 07-09-19, K.Rucker ; rev. JA, 07-16-19
Erosion and Sediment Control Bond Estimate
Item Item
Number
45 barrel length
0 ft base plate or fdn
46 barrel diameter
- -. 0 in �.-i unitpmt*) --$0-.400
47
barrel collars
48
baffle length ft
49
50 silt fence inlet protection (IP)
51 stone inlet protection (IP)
52 outlet protection (OP)-Trap#1 length
56 ft width ft
No. Unit Unit Cost
(installed)
$200.00
$200.00
$50.00
$100.00
$200.00
14 $4,233.60
Reduction Date: 12/26/19
Cost % Complete Costs Remaining
$0
$0.00
$0
$0
$0.00
$5,200.00 20% $4,160.00
$4,233.60 20 % $3,386.88
3
iIL7F3rYzil