HomeMy WebLinkAboutWPO202000040 Bond Estimates 2020-11-03Project Name: True Heritage Tasting Room at Merrie Mill Farm, VSMP, WP02020-00040
WPO file number: 202000040
TM P(s): 06500-00-00-084BO
Date Estimate Completed: 11-03-2020
Erosion and Sediment Control Bond Estimate
Item Item
Number
1
3
4
5
6
7
0
rr
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
slablization (PS, TS)
silt fence (SF)
safety fence (SAF)
diversion (DID, FD, RWD)
temporary slope drain (TSD)
Sediment Trap #1
earthwork for trap/basin
Sediment Trap #2
earthwork for trap/basin
pipe length -ft pipe diameter IMF' 0 in
height of dam at toeoft
ft cut al high side 3.5 ft
9 9
height of fill at faceft cut at face 2.5 ft
length of damft length of cut 91 ft
lop width width of cut oft
(area above transition 9 sf (area below transitir 47.5 sf
(total width of dam) 4 ft (total width of cut) 26 ft
(height below transitio 0.5 ft (depth below transit 1 ft
(area below transition; 0.75 sf (area above transitir 12 sf
(total fill volume) 13.4 cy (total cut volume) 200.5 cy
length of spillway -R (TOAL CY estimate 205 cy
width of spillway ft (spillway stone tons 4 tons
height of dam at lee oft
ft
Pump -around diversion for stream crossing 0 ft
height of fill at face
ft
length of dam
ft
top width
(area above transition
5 sf
(total width of dam)
8 fl
(height below transitio
3 ft
(area below transition;
3 sf
(total fill volume)
16.6 cy
length of spillway ft
width of spillway
R
cut at high side 4.5 ft
cut at face Lft
ftlength of cutftwidth of cut
(area below transitir
60 sf
(total width of cut)
29 ft
(depth below transit
1.5 ft
(area above transitir
19.5 sf
(total fill volume)
270.9 cy
(TOAL CY estimate
276 cy
(spillway stone tons
8.6 tons
No. Unit Unit Cost Cast
(installed)
1.
acres
$5,000.00
$8,750.00
397.
ft
$5.00
$1,985.00
0.
ft
$5.00
$0.00
355.
ft
$13.00
$4,615.00
$0.00
$0.00
$13.00 $2,665.00
$50.00 $200.00
$13.00 $3,588.00
$50.00 $430.00
$7.00 $0.00
11/3/2020
Project Name: True Heritage Tasting Room at Merrie Mill Farm, VSMP, WP02020-00040
WPO file number: 202000040
TM P(s): 06500-00-00-084BO
Date Estimate Completed: 11-03-2020
Erosion and Sediment Control Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
35
silt fence inlet protection (IP)
0
$100.00
$0.00
36
stone inlet protection (IP)
0
$200.00
$0.00
37
outlet protection (OP) length
0 ft
0
$0.00
$0.00
38
channel (SCC, matted) length ft
Eftft
wdth
vridth
0 ft
0
$0.00
39
check dam depth in channel
channel width
mdftft
0
$0.00
$0.00
40
construction entrance (CE)
0
$2,00.00
$0.00
41
wash rack
$2,000.00
$2,000.00
42
paved construction entrance
AS
$3,500.00
$3,500.00
43
rip -rap, placed; at pipe outfall upslope of depth
length
-ft
44
-ft
width
(tons)
0.92 tons
$60.00
$55.20
45
46
survey and layout (price per 0.1 mi.) acres
traps and basins
$1,875.00
47
mobilization
$500.00
48
Temporary Access road - CRS access road
$0.00
49
Temporary Culvert
$0.00
50
ELS (level spreader x 13' L; 6" x 6" treated, stacked) - $36.77 ea. / 3 rqd [ 6" x 6" x 8' L )
$330.93
51
ELS estimate, 1113120 Lowe's on-line C'ville - Installation = 2- material
52
cost sum
$30,163.20
53
WP0202000040_True Heritage Tasting Room at Mettle Mill Farm, VSMP, WP02020-00040-110320.xlsx
contingency
$3,016.32
75
76
Total
$33,180
11/3/2020