HomeMy WebLinkAboutWPO202000051 Bond Estimates 2021-05-13Project Name: Boys and Girls Club - Driver's Ed Site, VSMP/WPO Submission - WP0202000051
WPO file number: WP02020-00051
TM P(s): 06000-00-00-025AO
Date Estimate Completed: 5/13/2021
Erosion and Sediment Control Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed
r slablization (PS, TS) acres $5,000.00 $25,750.00
z silt fence (SF) :Jft
ft$5.00 $5,590.00
3 safety fence (SAF) ft$5.00 $9,235.00
4 tree protection (TIP)ft$5.00 $0.00
5 diversion (DD, FD, RWD) $13.00 $16,653.00
6 temporary slope drain (TSD) pipe length -R pipe diameter -in $0.00 $0.00
7 Sediment Trap #1 / Excavated drop inlet sediment trap #1
8 earthwork for trap/basin
9 height of dam al toeoft
R cut al high sideoft
R
9 9
io height of fill at faceR cut at faceft
i i length of damR length of cutR
12 top width width of cut
13 (area above transition 0 sf (area below transiN 0 sf
rq (total width of dam) 0 ft (total width of cut) 0 ft
15 (height below transitio 0 R (depth below transit 0 ft
16 (area below transition: 0 sf (area above transitii 0 sf
17 (total fill volume) 0.0 cy (total cut volume) 0.0 cy
18 length of spillway ft (TOAL CY estimate 0 cy 162.5 cY $13.00 $2,112.50
19 width of spillway Wft (spillway stone tons 0 tons $50.00 $0.00
zo
zl riser height Lin
ft
zz riser diameterin (riser unit price) $0.00 $0.00
23 barrel lengthft base plate or fdn $200.00 $0
24 barrel diameter (barrel unit price) $0.00 $0.00
25 barrel collars $0.00 $0
26 baffle length R $5$50.00 $0
27 Sediment Trap #2
28 earthwork for trap/basin
29 height of dam al toeoft
R cut al high sideoft
R
9 9
30 height of fill at faceR cut at faceR
31 length of damR length of cutft
32 top width width of cut
33 (area above transition 3 sf (area below transiti( 181.5 sf
34 (total width of dam) 8 ft (total width of cut) 57 ft
5/13/2021
Project Name: Boys and Girls Club - Driver's Ed Site, VSMP/WPO Submission - WP0202000051
WPO file number: WP02020-00051
TM P(s): 06000-00-00-025AO
Date Estimate Completed: 5/13/2021
Erosion and Sediment Control Bond Estimate
Item Item
Number
No. Unit Unit Cost Cost
(installed)
35 (height below transitio 3.5 ft (depth below transit 6.5 ft
36 (area below transition; 1.75 at (area above transitir 143 sf
37 (total fill volume) 9.9 cy (total cut volume) 1406.2 cy
38 length of spillway ft (TOAL CY estimate 1409 cy $13.00 $18,317.00
39 width of spillway =ft (spillway stone tons 0 tons $50.00 $0.00
40
41 riser height ft
42 riser diameterMin
in (riser unit price) $0.00 $0.00
43 barrel lengthft base plate or Win $200.00 $0
44 barrel diameter (barrel unit price) $0.00 $0.00
45 barrel collars $200.00 $0
46 baffle length ft $50.00 $0
47 Sediment Trap #3
48 earthwork for trap/basin
49 height of dam at lee offft cut at high side offft
50 height of fill at faceft cut att faceft
51 length of damft length of cutft
52 lop width width of cut
53 (area above transition 2.5 sf (area below transitir 166.5 sf
54 (total width of dam) 6 ft (total width of cut) 51 ft
55 (height below transitio 2.5 ft (depth below transit 2.5 ft
56 (area below transition; 1.25 at (area above transitir 57.5 sf
57 (total fill volume) 10.8 cy (total cut volume) 829.6 cy
58 length of spillway It (TOAL CY estimate 833 cy $13.00 $10,829.00
59 width of spillway Mft (spillway stone tons 0 tons $50.00 $0.00
6o
61 riser height It
62 riser diameterMin
in (riser unit price) $0.00 $0.00
63 barrel lengthft base plate or Win $200.00 $0
64 barrel diameter (barrel unit price) $0.00 $0.00
65 barrel collars $200.00 $0
66 baffle length Mft $50.00 $0
67
68 silt fence inlet protection (IP) 8100.00 $2,200.00
5/13/2021
Project Name: Boys and Girls Club - Driver's Ed Site, VSMP/WPO Submission - WP0202000051
WPO file number: WP02020-00051
TM P(s): 06000-00-00-025AO
Date Estimate Completed: 5/13/2021
Erosion and Sediment Control Bond Estimate
Item Item
Number
69
stone inlet protection (IP)
70
outlet protection (OP)
length
71
channel (SCC, matted)
length
72
check dam
depth in channel
73
construction entrance (CE)
74
wash rack
75
paved construction entrance
76
rip -rap, placed
depth
77
width
78
79
survey and layout (price per 0.1 mi.)
acres
80
mobilization
81
Temporary Access road - CRS access road
82
Temporary Culvert
1 Ade,.., 5/13/21
WPO202000051_Boys and Gids_ESC Bond_051321ja.xlsx
No. Unit Unit Cost Cost
(installed)
R width 11.25 ft 1
R width 0 ft 0
R channel width 0 ft 0
1
-R length -fl
(tons)
- traps and basins JJJJhllllllllll
$200.00
$1,200.00
$607.50
$607.50
$0.00
$0.00
$0.00
$2,500.00
$2,500.00
$2,000.00
$2,000.00
$3,500.00
$0.00
$60.00 $0.00
$4,075.00
$2,500.00
$0.00
$0.00
cost sum
$103,569.00
contingency
$10,356.90
Total
$113,930
5/13/2021