HomeMy WebLinkAboutWPO202000051 Bond Estimates 2021-05-13 (3)Project Name: Boys and Girls Club - Driver's Ed Site, VSMP/WPO Submission - WP0202000051
WPO file number: WP02020-00051
TM P(s): 06000-00-00-078AO
Date Estimate Completed: 5/13/2021
Erosion and Sediment Control Bond Estimate
Item Item
Number
1
stablization (PS, TS)
z
silt fence (SF)
3
safety fence (SAF)
q
tree protection (TP)
5
diversion (DID, FD, RWD)
6
temporary slope drain (TSD)
pipe length
-ft
7
Sediment Trap #1 / Excavated drop inlet sediment trap #1
8
earthwork for trap/basin
9
height of dam at toe
ft
io
height of fill at faceoft
ft
ii
length of damft
lz
top width
13
(area above transition:
0 sf
iq
(total width of dam)
0 ft
15
(height below transitio
0 ft
16
(area below transition;
0 sf
17
(total fill volume)
0.0 cy
18
length of spillway
ft
ig
width of spillway
ft
zo
zl
riser height
0 ft
zz
riser diameter
0 in
23
barrel length
0 ft
zq
barrel diameter
0 in
25
26
27
Sediment Trap #2
28
earthwork for trap/basin
zg
height of dam at toe
ft
30
height of fill at faceoft
ft
31
length of damft
32
top width
33
(area above transition:
3 sf
34
(total width of dam)
8 ft
No. Unit
Unit Cost
Cost
(installed)
5.
acres
$5,000.00
$25,750.00
1118.
ft
$5.00
$5,590.00
1847.
ft
$5.00
$9,235.00
0.
ft
$5.00
$0.00
ft
$13.00
$16,653.00
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 transiti( 0 sf
(total width of cut) 0 ft
(depth below transit 0 ft
(area above transiti, 0 sf
(total cut volume) 0.0 cy
(TOAL CY estimate 0 cy
162.5 c1l
$13.00
$2,112.50
(spillway stone tons 0 tons
$50.00
$0.00
(riser unit price) $0.00
$0.00
base plate or fdn -
$200.00
$0
(barrel unit price) $0.00
$0.00
bagel collars
$0.00
$0
baffle length ft
�
$50.00
$5
$0
cut at high side ft
cut at face
ft
length of cut
ft
Lft
width of cut
(area below transiti( 181.5 sf
(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): 06000-00-00-078AO
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 sf (area above transiti, 143 sf
37 (total fill -1 --o 9.9 cy (total cut volume) 1406.2 cy
38 length of spillway -ft ft (TOAL CY estimate 1409 cy $13.00 $18,317.00
39 width of spillway (spillway stone tons 0 tons $50.00 $0.00
40
41 riser height ft
42 riser diametermin
in $0.00 $0.00
43 barrel lengthft base plate or fdn $200.00 $0
44 barrel diameter U) $0.00 $0.00
45 barrel collars IIIIII=1111F $200.00 $0
46 baffle length 0 ft $50.00 $0
47 Sediment Trap #3
48 earthwork for trap/basin
49 l eiggth of dam at toe oftft cutt high side ft
50 height of f Il at faceft cut at face 4.5 ft
51 length of damft length of cut ft
52 top width width of cut ft
53 e transition; 2.5 sf , _�Iow 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 sf (area above transiti, 57.5 sf
57 (total fill volume) 10.8 cy (total cut volume) 829.6 cy
58 length of spillway -ft ft (TOAL CY estimate 833 cy $13.00 $10,829.00
59 width of spillway (spillway stone tons 0 tons $50.00 $0.00
6o
61 riser height ft
62 riser diameterwin
in (riser unit price) $0.00 $0.00
63 barrel lengthft base plate or fdn $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) ` S $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): 06000-00-00-078AO
Date Estimate Completed: 5/13/2021
Erosion and Sediment Control Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
69
stone inlet protection (IP)
$200.00
$1,200.00
70
outlet protection (OP) length
width
11.25 ft
$607.50
$607.50
71
channel (SCC, matted) length
ft
Eftft
width
0 ft
$0.00
7z
check dam depth in channel
channel width
ft
0
$0.00
$0.00
73
construction entrance (CE)
$2,500.00
$2,500.00
74
wash rack
$2,000.00
$2,000.00
75
paved construction entrance
$3,500.00
$0.00
76
rip -rap, placed depth
ft
length
IWO it
77
width
(tons)
$60.00
$0.00
7$
79
survey and layout (price per 0.1 mi.) acres
traps and basins
$4,075.00
So
mobilization
$2,500.00
Si
Temporary Access road - CRS access road
$0.00
Sz
Temporary Culvert
$0.00
1. Anderson, 5/13/21
Cost sum
$103,569.00
WP0202000051_Boys and Gins_EsC Bond_051321ja_rev.xlsx
contingency
$10,356.90
Total
$113,930
5/13/2021