HomeMy WebLinkAboutWPO201800027 Bond Estimates 2020-06-24Project Name : Martha Jefferson Hospital Apartments VSMP Plan (Amendment #1 to WP0201800027)
WPO file number: WP0201800027
TMP(s): 07800-00-00-020M6, 07800-00-00-020M5
Date Estimate Completed: 06-24-20, CE, ckd.JA A1b.Coo6zazo
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
41
42
43
44
45
stablization (PS, TS)
silt fence (SF)
safety fence (SAF)
diversion (DID, FD, RWD)
temporary slope drain (TSD)
Sediment Basin #1
earthwork for Sediment Basin #1
structures for Sediment Basin#1
Sediment Basin #2
earthwork for trap/basin
structures for basin
pipe length 1111OL 0 ft
height of dam at toe
height of fill at faceOft
ft
length of damft
top width
ft
(area above transition;
48 sf
(total width of dam)
36 ft
(height below transitioi
15 ft
(area below transition)
45 sf
(total fill volume)
964.4 cy
length spillway
width off spillway
_ft
ft
riser height
8.757ft
riser diameter
48 in
barrel length
101 ft
barrel diameter
_Ain
height of dam at toe
height of fill at faceOft
ft
length of damft
top width
ft
(area above transition;
28 sf
(total width of dam)
12 ft
(height below transitioi
4 ft
(area below transition)
8 sf
(total fill volume)
253.3 cy
length spillway
width off spillway
_ft
ft
riser heightF48in
ft
riser diameter
barrel length
ft
barrel diameterin
pipe diameter lft&__O in
■
cut at high side
cut at faceOft
ft
length of cutft
width of cutft
(area below transitic
364 sf
(total width of cut)
80 ft
(depth below transit
7 ft
(area above transitic
231 sf
(total fill volume)
4848.1 cy
(TOAL CY estimate
5170 cy
(spillway stone tons
264.5 tons
(riser unit price) $150.00
base plate orfdn -
(barrel unit price) $65.00
barrel collars
baffle length WRft
cut at high side ft
cut at faceOft
ft
length of cutft
width of cut
(area below transitic 372 sf
(total width of cut) 78 ft
(depth below transit 2 ft
(area above transitic 74 sf
(total fill volume) 3303.7 cy
(TOAL CY estimate 3388 cy
(spillway stone tons 63.3 tons
(riser unit price) $150.00
base plate or fdn -
(barrel unit price) $50.00
barrel collars -
No. Unit Unit Cost Cost
(installed)
In acres $5,000.00 $86,000.00
4340.0 ft $5.00 $21,700.00
1320.0 ft $5.00 $6,600.00
2850 ft $13.00 $37,050.00
$0.00 $0.00
$13.00 $67,210.00
$50.00 $13,225.00
$1, 312.50
$200.00 $200
$6,565.00
$200.00 $400
$50.00 $5,500
$13.00 $44,044.00
$50.00 $3,165.00
$1, 800.00
$200.00 $200
$9,500.00
$200.00 $400
6/24/2020
Project Name : Martha Jefferson Hospital Apartments VSMP Plan (Amendment #1 to WP0201800027)
WPO file number: WP0201800027
TMP(s): 07800-00-00-020M6, 07800-00-00-020M5
Date Estimate Completed: 06-24-20, CE, &d. JA, Atb.CO. 062420
Erosion and Sediment Control Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
46
baffle length
100 ft
$50.00
$5,000
47
Sediment Trap #1
48
earthwork for trap/basin
49
height of dam at toe
4 ft
cut at high side
12 ft
50
height of fill at face
1 ft
cut at face
loft
51
52
length of dam
top width
85 ft
ft
length of cut
width of cut
150 ft
"ft
53
ove transition'
7 sf
glow transitic
300 sf
54
(total width of dam)
8 ft
(total width of cut)
54 ft
55
(height below transitioi
3 ft
(depth below transit
2 ft
56
(area below transition)
3 sf
(area above transitic
50 sf
57
(total fill volume)
31.5 cy
(total fill volume)
1944.4 cy
58
length of spillway 8 ft
or
(TOAL CY estimate
1955 cy
$13.00
$25,415.00
59
width of spillway
8 ft
(spillway stone tons
3.7 tons
$50.00
$185.00
60
structures for basin
61
riser height or
0 ft
62
riser diameter
0 in
(riser unit price)
$0.00
$0.00
63
barrel length
0 ft
base plate or fdn
$200.00
$0
64
barrel diameter
0 in
$0.00
$0.00
65
barrel collars
$200.00
$0
66
baffle length
=ft
$50.00
$0
67
68
silt fence inlet protection (IP)
$100.00
$100.00
69
stone inlet protection (IP)
$200.00
$9,000.00
70
outlet protection (OP)-Trap#1
length
28 ft
width
loft
$1,260.00
$2,520.00
71
outlet protection (OP)-Basin#1
length
18 ft
width
12 ft
$972.00
$1,944.00
72
outlet protection (OP)-Basin#2
length
18 ft
width
15 ft
$1,215.00
$2,430.00
73
outlet protection (OP)
length
12 ft
width
6 ft
$324.00
$648.00
74
channel (SCC, matted)
length
0 ft
width
0 ft
$0.00
75
check dam
depth in channel
2 ft
channel width
4 ft
$180.00
$180.00
76
construction entrance (CE)
$2,500.00
$2,500.00
77
wash rack
$2,000.00
$2,000.00
78
paved construction entrance
$3,500.00
$3,500.00
79
rip -rap, placed
depth
0 ft
length
0.0 ft
80
width
0.0
$60.00
$0.00
81
82
survey and layout (price per 0.1 mi.)
acres
12.77
traps and basins
3
$7,885.00
83
mobilization
$2,500.00
84
Temporary Access road - CRS access road
$35,000.00
85
Temporary Culvert
$2,500.00
cost sum
$408,178.50
contingency
$40,817.85
WP0201900027 MJH Apts Amend 1 WPO ESC bond Estim 062420-CE
Total
$449,000
6/24/2020