HomeMy WebLinkAboutWPO201900060 Bond Estimates 2020-10-30Project Name: UVA Foundation - Discovery Drive Development VSMPIWPO 2019-00060
WPO file number: WP0201900060
TMP(s): 03200-00-00-019E0,03200-00-00-006R0,03200-00-00-019H0,03200-00-00-019H1
Date Estimate Completed: 10-30-2020
Erosion and Sediment Control Bond Estimate
Item Item
Number
i
z
3
4
5
6
7
8
0
ii
12
13
14
15
16
17
18
19
20
21
zz
23
24
25
26
27
28
29
30
31
32
33
34
stablization (PS, TS)
silt fence (SF)
safety fence (SAF)
tree protection (TP)
diversion (DID, FD, RWD)
temporary slope drain (TSD)
Sediment Trap #1
earthwork for trap/basin
pipe length ft
pipe diameter 0 in
hei ht of dam at toe ft cut at high sideoff
ft
9 9
height of fill at face ft
length of dam ft
top width Mft
(area above transition;
25.5 sf
(total width of dam)
4 ft
(height below transitio
-1 ft
(area below transition;
-3 sf
(total fill volume)
36.7 cy
length of spillway _ft
width of spillway
ft
Sediment Trap #2 (excavated drop inlet sediment trap)
earthwork for trap/basin
height of dam at toe
height of fill at face
length of dam
top w dth
(area above transition;
(total width of dam)
(height below transitio
(area below transition;
(total fill volume)
length of spillway
width of spillway
1 J
0 sf
2ft
ift
0 at
0.0 cy
cut at face
ft
length of cut
ft
width of cut
(area below transiti(
230.625 sf
(total width of cut)
74 it
(depth below transit
2.5 ft
(area above transiti,
86.25 sf
(total cut volume)
880.2 cy
(TOAL CY estimate
892 cy
(spillway stone tons
4 tons
cut at high side
cut at face
length of cut
width of cut
(area below transiti(
(total width of cut)
(depth below transit
(area above transiti,
(total fill volume)
(TOAL CY estimate
(spillway stone tons
78.8 sf
47.4 ft
2ft
43.4 sf
366.6 cy
367 cy
8.6 tons
No. Unit Unit Cost Cost
(installed)
J3. acres $5,000.00 $17,050.00
616. ft $5.00 $3,480.00
886. ft $5.00 $4,430.00
585 ft $5.00 $2,925.00
ft $13.00 $8,957.00
$0.00 $0.00
$13.00 $11,596.00
$50.00 $200.00
$13.00 $4,771.00
$50.00 $430.00
10/30/2020
Project Name: UVA Foundation - Discovery Drive Development VSMPIWPO 2019-00060
WPO file number: WP0201900060
TMP(s): 03200-00-00-019E0,03200-00-00-006R0,03200-00-00-019H0,03200-00-00-019H1
Date Estimate Completed: 10-30-2020
Erosion and Sediment Control Bond Estimate
Item Item
Number
35
Pump -around diversion for stream crossing
0 it
36
silt fence inlet protection (IP)
37
stone inlet protection (IP)
3
outlet protection
length
channel (SCC, matteatte d)
length
Eftk39
it40
check dam
depth in channel
41
construction entrance (CE)
42
wash rack
43
paved construction entrance
44
rip -rap, placed
depth
0 it
45
width
0.0
46
47
survey and layout (price per 0.1 mi.)
acres OL
a
48
mobilization
49
Temporary Access road - CRS access road, $500 if applicable
50
Temporary Culvert
WP0201900060, WA Foundation 1725 Discovery Dnve_103020.xlsx
No. Unit
Unit Cost
Cost
(installed)
Iq
.00
$0.00
$10000.00
$0.00
$200.00
$2,600.00
width
0 k
0
$0.00
$0.00
width
0 k
0
$0.00
channel width
0 It
$0.00
$0.00
1
$2,500.00
$2,500.00
1
$2,000.00
$2,000.00
ftL 1
$3,500.00
$3,500.00
length
-ft
(tons)
0 tons
$60.00
$0.00
traps and basins $2,705.00
$2,500.00
$0.00
$0.00
cost sum $69,644.00
contingency $6,964.40
Total $76,610
10/30/2020