HomeMy WebLinkAboutWPO202200032 Bond Estimates 2023-03-03Project Name: Berkmar Self Storage WPO - 2022- 00032
WPO file number: WP02022-00032
TMP(s): 04500-00-00-11200 ; 04500-00-00-112EO
Date Estimate Completed: 313123
Erosion & Sediment Control Plan Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed
r stabloation (TS, PS, MU) 5.6 acres $5,001 $27,350.00
z sift fence (SF) 1484.0 ft $5.00 $7,420.00
3 safety fence (SAF) 50.0 ft S5.00 $250.00
4 tree protection (TP) 1323.0 ft $5.00 $6,615.00
4 diversion (DD, FD, RWD) 370.0 ft $13.00 $4,810.00
5 temporary slope drain (rSD) pipe length 0 ft pipe diameter 0 in $0.00 $0.00
6 Sediment Traps
7 earthwork for trap/basin - ST�
8 height of dam at toeoft
fl cut at high sideOft
ft
9 9
9 height of fill at faceft cut at face ft
10 length of damft length of cut ft
11 top width width of cut
lz (area above transition; 6.5 sf (area below transition) 160 sf
13 (total width of dam) 4 If (total width of cut) 54 ft
14 (height below transitioi 1 If (depth below transition) 3 ft
15 (area below transition) 1 sf (area above transition) 72 sf
16 28.9 cy (total cut volume) 1374.8 cy
17 length of spillway -fl (TOAL CV estimate) 1384 cy $13.00 $17,992.00
i8 width of spillway ft (spillway stone tons) 10.8 tons $50.00 $540.00
19
zu earthwork for trap/basin - ST2
zl height of dam at toe oftfl cut at high side oftft
zz height of fill at faceft cut
t at face
23 length of damft length of cut ft
24 top width width of cut
25 (area above transition; 16.875 sf (area below transition) 540 sf
26 (total width of dam) 6.5 If (total width of cut) 132 ft
27 (height below transitioi 1 If (depth below transition) 7 ft
28 (area below transition) 2.25 sf (area above transition) 413 sf
29 (total fill volume) 49.6 cy (total cut volume) 2682.5 cy
30 length of spillway -fl (TOAL CV estimate) 26M cy $13.00 $35,087.00
31 width of spillway ft (spillway stone tons) 15.6 to- $50.00 $780.00
32
33 sift fence inlet protection(IP) $101 $2,100.00
34 stone inlet protection (IP) $200.00 $600.00
35 outlet protection (OP) length oftfl width 9.5 ft $.00 $.00
36 outlet protection (OPIt) length width 8 ft 1 $720720.00 $720720.00
37 channel (SCC, matted) length Itwidth 0 ft 0 $0.00
38 check dam depth in channel channel width 0 ft 0 $0.00 $0.00
39 construction entrance (CE) 0 $2,500.00 $0.00
40 wash rack -ea y $2,000.00 $2,000.00
3/3/2023
Erosion & Sediment Control Plan Bond Estimate
Item Item
Number
41
paved construction entrance ( x 1 )
42
dp-rap, placed depth
43
junder SWM bond width
44
45
survey and layout (price per 0.1 mi.) acres
46
mobilization
-fl length
(tons)
- traps and basins
WP0202200032_ESC-bond-estim_eerkmar Self Storage_030323.xlsx
No. Unit
Unit Cost
Cost
(installed)
$3500.00
$3,500.00
-ea
ft
0 tons
$60.00
$0.00
-
$3,735.00
$2,500.00
cost sum
$116,612.00
contingency
$11,651.20
Total
$128,170
3/3/2023