HomeMy WebLinkAboutWPO201800044 Bond Estimates 2021-03-16Project Name: Royal Fern Phase 1 — Amendment for ABC Mass Grading
WPO file number: WP02018-00044 Amendment
TM P(s): 07600-00-00-046AO
Date Estimate Completed: 03-08-2021, K.Rucker; chk_031621ja
Erosion & Sediment Control Plan Bond Estimate
Item Item
Number
r
3
4
5
6
7
8
9
10
ii
12
13
14
15
16
17
18
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
stablization (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 - in
height of dam at toeoft
ft cut at high sideoft
ft
height of fill at faceft cut at faceft
length of damft length of cutft
top width width of cut
(area above transition: 14 at (area below transitic 112 sf
(total width of dam) 6 ft (total width of cut) 44 ft
(height below transitio 1 ft (depth below transit 4 ft
(area below transition) 2 sf (area above transitic 72 sf
(total fill volume) 35.6 cy (total cut volume) 340.7 cy
length of spillway (TOAL CY estimate; 353 tcy
o
width of spillway 01 If
(spillway stone tons 8.3 to
height of dam at toe ft cut at high sideoft
ft
height of fill at face ft cut at faceft
length of dam ft length of cutft
top width ft width of cut
(area above transition; 0 at (area below transitic 192 at
(total width of dam) 2 ft (total width of cut) 52 ft
(height below transitio 1 ft (depth below transit 4 ft
(area below transition) 0 at (area above transitic 88 at
(total fill volume) 0.0 cy (total cut volume) 518.5 cy
length of spillway ft (TOAL CY estimate; 519 cy
width of spillway =ft (spillway stone tons 11 tons
No. Unit Unit Cost Cost
(installed)
4.fiJacres $5,000.00 $22,500.00
1400.gft $5.00
$7,000.00
1520. ft $5.00
$7,600.00
1200. ft $13.00
$15,600.00
$0.00
$0.00
$13.00 $4,589.00
$50.00 $415.00
$13.00 $6,747.00
$50.00 $550.00
- $0.00
3/16/2021
Project Name: Royal Fern Phase 1 — Amendment for ABC Mass Grading
WPO file number: WP02018-00044 Amendment
TM P(s): 07600-00-00-046AO
Date Estimate Completed: 03-08-2021, K.Rucker; chk_031621ja
Erosion & Sediment Control Plan Bond Estimate
Item Item
Number
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
silt fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP)
channel (SCC, matted)
check dam
construction entrance (CE)
wash rack
paved construction entrance
rip -rap, placed
length
length
depth in channel
depth
width
survey and layout (price per 0.1 mi.) acres
mobilization
dth
�ft
Itan
width
Itchannel
channel width
rft
length
(tons)
ft
L
ft
ft
O.Oft
' _ traps and basins -
WP0201800044 Royal Fern Phl, Amendment for ABC Mass Grading_ESCP_bond_SE03-08-2021_chk_031621ja
No. Unit
Unit Cost
Cost
(installed)
0
$100.00
$0.00
1
$200.00
$200.00
0
$0.00
$0.00
0
$0.00
0
$0.00
$0.00
0
$2,500.00
$0.00
1J $2,000.00 $2,000.00
4 $3,500.00 $3,500.00
$60.00 $0.00
$3,250.00
$2,500.00
cost sum
$76,451.00
contingency
$7,645.10
Total
$84,100
3/16/2021