HomeMy WebLinkAboutWPO202100041 Bond Estimates 2021-12-21Project Name: VSMP Plan HTC Area C Townhomes
WPO file WP02021000041
TM P(s): 03200-00-00-041 JO , 03200-00-00-041 K 1
Date Estimate Completed: 12/21/21, K.Rucker ; chklA, 1z/zi/zr
Erosion and Sediment Control Bond Estimate
Item Item
Number
r
z
3
4
5
6
7
8
9
10
rr
12
13
14
15
16
17
18
19
20
21
zz
23
24
25
26
27
28
29
30
31
32
33
stablization (PS, TS)
silt fence (SF)
safety fence (SAF)
diversion (DID, FD, RWD)
temporary slope drain (TSD) pipe length Z pipe diameter 0 in
Sediment Basin - N/A
earthwork for Sediment Basin #1
structures for Sediment Basin#1
Sediment Trap #1
earthwork for trap/basin
No.
Unit
Unit Cost
Cost
(installed)
4.$acres
$5,000.00
$24,000.00
1400.0
ft
$5.00
$7,000.00
2270.0
ft
$5.00
$11,350.00
1340.0
It
$13.00
$17,420.00
$0.00
$0.00
height of dam at toeoft
ft cut at high sideoft
ft
9 9
height of fill at faceft cut at faceft
length of damft length of cutft
top width width of cut
(area above transition 14 sf (area below transitic 164 at
(total width of dam) 8 ft (total width of cut) 53 It
(height below lransilio 2 ft (depth below transit 2 It
(area below transition; 4 sf (area above lransiti, 49 at
(total fill volume) 46.7 cy (total fill volume) 394.4 cy
length of spillway -ft (TOAL CY estimate; 410 cy $13.00 $5,330.00
width of spillway ft (spillway stone tons 2.6 tons $50.00 $130.00
structures for basin
riser height It
riser diameterMin
in (riser unit price) $0.00 $0.00
barrel lengthft base plate or fdn $200.00 $0
barrel diameter (barrel unit price) $0.00 $0.00
barrel collars $5 $0.00 $0
baffle lengthqf�t
$50.00 $0
Sediment Trap #2
earthwork for trap/basin
height of dam at toeMft
ft cut at high sideoft
ft
9 9
height of fill at faceft cut at faceft
length of dam length of cut
12/21/2021
Project Name: VSMP Plan HTC Area C Townhomes
WPO file WP02021000041
TM P(s): 03200-00-00-041 JO , 03200-00-00-041 K 1
Date Estimate Completed: 12/21/21, K.Rucker ; chklA, rz/zr/zr
Erosion and Sediment Control Bond Estimate
Item Item
Number
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
6o
61
62
63
structures for basin
silt fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP)
channel (SCC, malted)
check dam
construction entrance (CE)
wash rack
paved construction entrance
No. Unit
Unit Cost
Cost
(installed)
top width
-ft
width of cut
-ft
(area above transition
14 sf
(area below transitic
372 sf
(total width of dam)
4 ft
(total width of cut)
78 ft
(height below lransitio
0 ft
(depth below transit
2 ft
(area below transition; 0 sf
(area above lransiti,
74 sf
(total fill volume)
41.5 cy
(total fill volume)
545.1 cy
length of spillway
(TOAL CY estimate;
559 cy
$13.00
$7,267.00
width of spillway
-ft
ft
(spillway stone tons
13.2 tons
$50.00
$660.00
riser height
ft
riser diameterMin
in
(riser unit price)
$0.00
$0.00
barrel lengthft
base plate or fdn
$200.00
$0
barrel diameter
(barrel unit price)
$0.00
$0.00
barrel collars
$200.00
$0
baffle length
Mft
$50.00
$0
1
$100.00
$0.00
10
$200.00
$2,000.00
length
0 ft
$0.00
.0
length
Eftftwidth
ft
width
F14 ft
1 1
$58282.40
depth in channel
channel width
Off
0
$0.00
$0.00
0
$2,500.00
$0.00
2
$2,000.00
$4,000.00
2
$3,500.00
$7,000.00
rip -rap, placed depth
width
stabilization blanket at
survey and layout (price per 0.1 mi.) acres
mobilization
Temporary Access road
ft length 111M ft
(tons)
0 sf
- traps and basins -
WPO202100041 Hollymead Towncenter Area C Townhomes_ESC_bond_est_12_21_21_chkJA
$60.00 $0.00
$1.50 $0.00
$3,400.00
$2,500.00
cost sum $92,639.40
contingency $9,263.94
12/21/2021
Project Name: VSMP Plan HTC Area C Townhomes
WPO file WPO2021000041
TMP(s): 03200-00-00-041JO ,03200-00-00-041K1
Date Estimate Completed: 12/21/21, K.Rucker ; chk JA, 12/21/21
Erosion and Sediment Control Bond Estimate
Item Item
Number
No. Unit Unit Cost Cost
(installed)
Total $101,910
12/21/2021