HomeMy WebLinkAboutWPO201800044 Bond Estimates 2022-06-02Project Name: VSMP Plan Amendment ABC Block 1 Mass Grading
Major Amendment for Multifamily, Amendment #2 to WP02018-00044
WPO file number: WP02018-00044 Amendment #2
TM P(s): 07600-00-00-046AA
Date Estimate Completed: 05-19-2022, K.Rucker; cbk. by J. Anderson, 6/2/22
Erosion & Sediment Control Plan Bond Estimate. NOTE: THIS ESTIMATE WILL REPLACE THE ACTIVE BOND AMOUNTS.
THE QUANTITIES HEREIN INCLUDE THE EXISTING BONDED QUALITIES AND THE NEW ADDED QUANTITIES.
Item Item No. Unit Unit Cost Cost
Number installed
1 stablization (PS, TS) acres $5,000.00 $27,000.00
2 silt fence (SF) 209ft $5.00 $10,200.00
3 safety fence (SAF) 1620.0 ft $5.00 $8,100.00
4 diversion (DID, FD, RWD) -ft $13.00 $22,425.00
5 temporary slope drain (TSD) pipe length -ft pipe diameter 0 in $0.00 $0.00
6 Sediment Trap #1
7 earthwork for trap/basin
8 height of dam at toe It cut at high side 8 ft
9 height of fill at faceoft
ft cut at face 4 ft
10 length of damft length of cut 50 ft
11 top width width of cut 20 ft
12 (area above transition) 14 sf (area below transitio 112 sf
13 (total width of dam) 6 ft (total width of cut) 44 ft
14 (height below transitior 1 ft (depth below transiti, 4 ft
15 (area below transition) 2 sf (area above transitio 72 sf
16 (total fill volume) 35.6 cy (total cut volume) 340.7 cy
17 length of spillway -ft (TOAL CY estimate) 353 cy $13.00 $4,589.00
18 width of spillway ft (spillway stone tons) 8.3 tons $50.00 $415.00
19 Sediment Trap #2
20 earthwork for trap/basin
21 height of dam at toe It cut at high sideoft
ft
22 height of fill at faceOft
ft cut at faceft
23 length of damft length of cutft
24 top width width of cut
25 (area above transition) 0 sf (area below transitior 192 sf
26 (total width of dam) 2 ft (total width of cut) 52 ft
27 (height below transitior 1 ft (depth below transiti, 4 ft
28 (area below transition) 0 sf (area above transitio 88 sf
29 (total fill volume) 0.0 cy (total cut volume) 518.5 cy
30 length of spillway _ft (TOAL CY estimate) 519 cy $13.00 $6,747.00
31 width of spillway ft (spillway stone tons) 11 tons $50.00 $550.00
32 Sediment Trap #1 (PHASE 2)
33 earthwork for trap/basin
34 height of dam at toe -It cut at high side -ft
35 height of fill at face ft cut at face ft
6/2/22
Project Name: VSMP Plan Amendment ABC Block 1 Mass Grading
Major Amendment for Multifamily, Amendment #2 to WP02018-00044
WPO file number: WP02018-00044 Amendment #2
TM P(s): 07600-00-00-046AA
Date Estimate Completed: 05-19-2022, K.Rucker; chk. by J. Anderson, 6/2/22
Erosion & Sediment Control Plan Bond Estimate. NOTE: THIS ESTIMATE WILL REPLACE THE ACTIVE BOND AMOUNTS.
THE QUANTITIES HEREIN INCLUDE THE EXISTING BONDED QUALITIES AND THE NEW ADDED QUANTITIES.
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
36
length of dam
LAft
length cut WMft
37
top width
ft
widthoff cut ft
38
� transition)
14 sf
(area below transitioi 112 sf
39
(total wiath of dam)
6 ft
(total width of cut) 44 ft
40
(height below transitior
1 ft
(depth below transitii 4 ft
41
(area below transition)
2 sf
(area above transitio 72 sf
42
(total fill volume)
23.7 cy
(total cut volume) 340.7 cy
43
length of spillway ft
(TOAL CY estimate) 349 cy
$13.00
$4,537.00
44
width of spillway
ft
(spillway stone tons) 8.3 tons
$50.00
$415.00
45
Sediment Trap #2 (PHASE 2)
46
earthwork for trap/basin
47
height of dam at toe
1 ft
cut at high side ft
48
height of fill at face
0 ft
ft
cut at faceoft
49
length of dam
30 ft
length of cutft
50
top width
3 ft
width of cut
51
(area above transition)
0 sf
(area below transitio 192 sf
52
(total width of dam)
2 ft
(total width of cut) 52 ft
53
(height below transitior
1 ft
(depth below transitii 4 ft
54
(area below transition)
0 sf
(area above transitio 88 sf
55
(t-"' `I, ..^' —)
0.0 cy
(total cut volume) 414.8 cy
56
length of spillway �ft
(TOAL CY estimate) 415 cy
$13.00
$5,395.00
57
width of spillway
ft
(spillway stone tons) 11 tons
$50.00
$550.00
58
59
.00
$0.00
60
silt fence inlet protection (IP)
$10000.00
$100.00
61
stone inlet protection (IP)
13
$200.00
$2,600.00
62
outlet protection (OP)
length
0 ft
width 0 ft
0
$0.00
$0.00
63
channel (SCC, matted)
length
0 ft
width 0 ft
0
$0.00
64
check dam
depth in channel
0 ft
channel width 0 ft
0
$0.00
$0.00
65
construction entrance (CE)
0
$2,500.00
$0.00
66
wash rack
1
$2,000.00
$2,000.00
67
paved construction entrance
1
$3,500.00
$3,500.00
68
rip -rap, placed
depth
0 ft
length I&0.0 ft
69
width
0.0
a
$60.00
$0.00
70
6/2/22
Project Name: VSMP Plan Amendment ABC Block 1 Mass Grading
Major Amendment for Multifamily, Amendment #2 to WP02018-00044
WPO file number: WP02018-00044 Amendment #2
TM P(s): 07600-00-00-046AA
Date Estimate Completed: 05-19-2022, K.Rucker; chk. byJ. Anderson, 6/2/22
Erosion & Sediment Control Plan Bond Estimate. NOTE: THIS ESTIMATE WILL REPLACE THE ACTIVE BOND AMOUNTS.
THE QUANTITIES HEREIN INCLUDE THE EXISTING BONDED QUALITIES AND THE NEW ADDED QUANTITIES.
Item Item No. Unit Unit Cost Cost
Number installed
71 survey and layout (price per 0.1 mi.) acres 5.4 traps and basins 4 $4,700.00
72 mobilization $2,500.00
cost sum $106,323.00
WP0201800044 Royal Fern Phi, Amendment for Mass Grading_ESCP_bond_SE03-08-2021 contingency $10,632.30
Total $116,960
6i2i22