HomeMy WebLinkAboutWPO202100022 Bond Estimates 2022-09-23 (2)Project Name: Southwood PHA Blocks 11 & 12 - WPO Plan (WP02021-00022)
WPO file number: WP0202100022
TMP(s): 09000-00-00-001A0, 07600-00-00-051A0, 090AI -00-00-001 DO
Date Estimate Completed: 8/17/2022, rev. TG, 9/23/22; chk, 9/a3/22-j.anderson
Erosion and Sediment Control Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
stablization (PS, TS)
4.7 acres
$5,000.00
$23,400.00
2
silt fence (SF)
600.0 ft
$5.00
$3,000.00
3
safety fence (SAF)
0.0 ft
$5.00
$0.00
4
diversion (DD, FD, RWD)
900 ft
$13.00
$11,700.00
5
temporary slope drain (TSD)
pipe length
0 ft
pipe diameter
0 in
$0.00
$0.00
6
earthwork for trap #1
7
height of dam at toe
2 ft
cut at high side
8 ft
8
height of fill at face
2 ft
cut at face
6 ft
9
length of dam
110 ft
length of cut
32 ft
10
top width
2.5 ft
width of cut
32 It
11
(area above transition
13 sf
(area below transitic
264 sf
12
(total width of dam)
4 ft
(total width of cut)
60 ft
13
(height below lransilio
0 ft
(depth below transit
2 ft
14
(area below transition;
0 sf
(area above lransitik
56 sf
15
(total fill volume)
53.0 cy
(total fill volume)
379.3 cy
16
length of spillway
0 ft
(TOAL CY estimate;
397 cy
$13.00
$5,161.00
17
width of spillway
0 ft
(spillway stone tons
0 tons
$50.00
$0.00
18
earthwork for trap #2
19
height of dam at toe
3 ft
cut at high side
�ft
20
height of fill at face
3 ft
cut at face
3 It
21
length of dam
115 ft
length of cut
50 ft
22
top width
4.5 ft
width of cut
22 ft
23
(area above transition
31.5 sf
(area below transitic
84 sf
24
(total width of dam)
6 ft
(total width of cut)
44 ft
25
(height below lransilio
0 It
(depth below transit
5 ft
26
(area below transition;
0 sf
(area above lransitik
85 sf
27
(total fill volume)
(total fill volume)
313.0 cy
28
length of spillway
0 ft
(TOAL CY estimate,
358 cy
$13.00
$4,654.00
29
width of spillway
0 ft
(spillway stone tons
0 tons
$50.00
$0.00
30
earthwork for excavated trap #3
31
height of dam at toe
2 ft
cut at high side
4 ft
32
height of fill at face
2 ft
cut at face
2 ft
33
length of dam
300 ft
length of cut
150 ft
34
top width
5 ft
width of cut
55 ft
35
(area above transition
18 sf
(area below transitic
118 sf
9/23/2022
Project Name: Southwood PHA Blocks 11 & 12 - WPO Plan (WP02021-00022)
WPO file number: WP0202100022
TMP(s): 09000-00-00-001A0, 07600-00-00-051A0, 090A1-00-00-001DO
Date Estimate Completed: 8/17/2022, rev. TG, 9/23/22; chk, 9/23/22-j.anderson
Erosion and Sediment Control Bond Estimate
Item Item
Number
36
(total width of dam)
4 ft
(total width of cut)
67 ft
37
(height below transitio
0 ft
(depth below transit
2 ft
38
(area below transition;
0 sf
(area above lransilik
63 sf
39
(total fill volume)
200.0 cy
(total fill volume)
1005.6 cy
40
length of spillway
ft
Mft
JOAL CY estimate,
1072 cy
41
width of spillway
(spillway stone tons
0 tons
42
silt fence inlet protection (IP)
43
stone inlet protection (IP)
44
outlet protection (OP)
length
0 ft
width
0 ft
45
channel (SCC, matted)
length
0 ft
width
0 ft
46
check dam
depth in channel
0 ft
channel width
0 ft
47
construction entrance (CE)
48
wash rack
49
paved construction entrance
50
rip -rap, placed
depth
0 ft
length
0.0 ft
51
width
0.0
52
53
survey and layout (price per 0.1
mi.) acres
4.68
traps and basins
3
54
mobilization
55
stream crossing (computed independently)
WP0202100022_SWM_ES Bond Southwood PHA_ blk_11-12_081722_TG-092322ja chk.xlsx
No. Unit Unit Cost
(installed)
M
cost sum
contingency
Total
$13.00
$50.00
$100.00
$200.00
$0.00
$0.00
$2,500.00
$2,000.00
$3,500.00
$60.00
Cost
$13,936.00
$0.00
$1,200.00
$7,600.00
$0.00
$0.00
$0.00
$0.00
$4,000.00
$7,000.00
$0.00
$3,840.00
$2,500.00
$0.00
$87,991.00
$8,799.10
$96,800
9/23/2022