HomeMy WebLinkAboutWPO202000037 Bond Estimates 2020-10-15 (3)Project Name: VSMP Plan for Galaxie Farm Subdivision WP0202000037
WPO file number: WP0202000037
TMP(s): 09100-00-00-01500,09100-00-00-00900
Date Estimate Completed: 10-14-2020, K.Rucker
Erosion and Sediment Control Bond Estimate
Item Item
Number
1
stablization (PS, TS)
2
silt fence (SF)
3
safety fence (SAF)
4
diversion (DID, FD, RWD)
5
temporary slope drain (TSD)
pipe length -ft
6
Sediment Basin #1
7
earthwork for trap/basin
8
height of dam at toe ft
9
height of fill at faceoft
ft
10
length of damft
11
top width
12
(area above transition;
56 sf
13
(total width of dam)
12 ft
14
(height below transitio
2 it
15
(area below transition;
8sf
16
(total fill volume)
237.'
17
length of spillway It
18
width of spillway
M It
19
structures for basin
20
riser height
4.5 It
21
riser diameter
48 in
22
barrel length
61 It
23
bane l diameter
24 in
24
25
26
Sediment Trap #1
27
earthwork for trap/basin
28
height of dam at toe
3 It
29
height of fill at face
3 It
30
length of dam
80 It
31
top v L
2 It
32
(area above transition
24 si
33
(total width of dam)
6 ft
34
(height below transitio
0 ft
No. Unit
Unit Cost
Cost
(installed)
12.0 acres
$5,000.00
$60,000.00
4675.0 ft
$5.00
$23,375.00
0.0 It
$5.00
$0.00
196o.4ft
$13.00
$25,480.00
pipe diameter 0 in
$0.00
$0.00
cut at high side ft
ft
cut at faceoft
length of cutft
width of cut
(area below transitir 108 sf
(total width of cut) 66 ft
(depth below transit 4 it
(area above transitio 116 sf
(total cut volume) 630.5 cy
(TOAL CY estimate 710 cy
$13.00
$9,230.00
(spillway stone tons 0 tons
$50.00
$0.00
(riser unit price) $150.00
$675.00
base plate or fdn -cy
$200.00
$280
(barrel unit price) $50.00
$3,050.00
barrel collars
$200.00
$0
baffle length Mft
$50.00
$2,500
cut at high side ft
ft
cut at faceoft
length of cutft
width of cut
(area below transitir 0 sf
(total width of cut) 15 It
(depth below transit 2 It
10/15/2020
Project Name: VSMP Plan for Galaxie Farm Subdivision WP0202000037
WPO file number: WP0202000037
TMP(s): 09100-00-00-01500,09100-00-00-00900
Date Estimate Completed: 10-14-2020, K.Rucker
Erosion and Sediment Control Bond Estimate
Item Item
Number
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
66
67
68
Sediment Trap #2
earthwork for trap/basin
(area below transition;
(total ill volume)
length of spillway
width of spillway
height of dam al toe
height of f ll at face
length of dam
top width
(area above transition;
(total width of dam)
(height below transitio
(area below transition;
(total fill volume)
length of spillway
width of spillway
Pump -around diversion for stream crossing
silt fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP) - basin 1 length
outlet protection (OP) - ph.3 diversion length
outlet protection (OP) Dlw!RPbond)
length
channel (SCC, matted)
length
check dam
depth in channel
construction entrance (GE)
wash rack
paved construction entrance
rip -rap, placed
depth
width
survey and layout (price per 0.1 mi.) acres
0 at (area above transiti, 11 sf
71.1 cy (total cut volume) 12.6 cy
.ft (TOAL CY estimate 75 cy
ft (spillway stone tons 4 tons
III cut at high side ft
ft cut at faceoft
ft
ft length of cutft
ft width of cut
32 sf (area below transiti( 92 sf
1 o ft (total width of cut) 45 ft
1 ft (depth below transit 7 ft
4 at (area above transiti, 108.5 sf
53.3 cy (total fill volume) 289.6 cy
.ft (TOAL CY estimate 307 cy
ft (spillway stone tons 8.6 tons
No. Unit Unit Cost Cost
(installed)
$13.00 $975.00
$50.00 $200.00
$13.00 $3,991.00
$50.00 $430.00
250 ft
$7.00
$1,750.00
$100.00
$0.00
18
$200.00
$3,600.00
21 ft
width
6 ft
1
$567.00
$567.00
220 ft
width
4 ft
1
$3,960.00
$3,960.00
O ft
width
O ft
1
$0.00
$0.00
O ft
width
O ft
1
$0.00
O ft
channel width
O ft
0
$0.00
$0.00
2
$2,500.00
$5,000.00
1
$2,000.00
$2,000.00
1
$3,500.00
$3,500.00
1 ft
length
-ft
-0
(tons)
0 tons
$60.00
$0.00
12
traps and basins
�7
$7,500.00
10/15/2020
Project Name: VSMP Plan for Galaxie Farm Subdivision WP0202000037
WPO file number: WP0202000037
TMP(s): 09100-00-00-01500,09100-00-00-00900
Date Estimate Completed: 10-14-2020, K.Rucker
Erosion and Sediment Control Bond Estimate
Item Item
Number
69 mobilization
70 Temporary Access road - CRS access road
71 Temporary Culvert
72
73
74 WP0202000037 Galaxie Farm ESC Bond_est_KRucker-101520.xlsx
75
76
No. Unit Unit Cost
(installed)
cost sum
contingency
Total
Cost
$2,500.00
$500.00
$0.00
$161,063.00
$16,106.30
$177,170
10/15/2020