HomeMy WebLinkAboutWPO202200027 Bond Estimates 2023-03-10Project Name: Towneplace Inn and Suites
WPO file number: WP02022-00027
TMP(s): 78-9D (07800-00-00-009D0)
Date Estimate Completed: 2/21/23; ckk by 1A, 031023
Erosion and Sediment Control Bond Estimate
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
Blanket Matting'
7300 sf
$0.56
$4,088.00
2
stablization (PS, TS)
2.3 acres
$5,000.00
$11,500.00
3
silt fence (SF)
840.0 ft
$5.00
$4,200.00
4
safety fence (SAF)
1319.0 ft
$5.00
$6,595.00
5
diversion (DID, FD, RWD)
1005 ft
S13.00
$13,065.00
6
temporary slope drain (TSD)
pipe length
0 ft
pipe diameter
0 in
$0.00
$0.00
7
earthwork for trap #1
8
height of dam at toe
3 ft
cut at high side
1.5 ft
9
height of fill at face
5 ft
cut at face
2.5 ft
10
length of dam
178 ft
length of cut
103 ft
11
lop width
3 ft
width of cut
17 ft
12
(area above transition,
65 sf
(area below transitic
55 sf
13
(total width of dam)
6 ft
(total width of cut)
25 ft
14
(height below transitio
-2 ft
(depth below transit
-1 ft
15
(area below transition)
-10 sf
(area above transitic
-13.5 sf
16
(total fill volume)
362.6 cy
(total fill volume)
158.3 cy
17
length of spillway
0 ft
(TOAL CY estimate;
415 cy
$13.00
$5,395.00
18
width of spillway
0 ft
(spillway stone tons:
0 tons
$50.00
$0.00
19
earthwork for trap #2
20
structures for basin
21
riser height
2.5ft
22
riser diameter
18 in
(riser unit price)
$40.00
$100.00
23
barrel length
33 ft
base plate or fdn
0
$200.00
$0.00
24
barrel diameter
24 in
(barrel unit price)
$50.00
$1,650.00
25
barrel collars
0
$200.00
$0.00
26
baffle length
0 ft
$50.00
$0.00
27
silt fence inlet protection (IP)
$0.00
28
stone inlet protection (IP)
20
$200.00
$4,000.00
29
outlet protection (OP)
length
0 ft
width
0 ft
0
$0.00
$0.00
30
channel (SCC, matted)
length
0 ft
width
0 ft
$0.00
31
check dam
depth in channel
0 ft
channel width
0 ft
0
$0.00
$0.00
32
construction entrance (CE)
1
$2,500.00
$2,500.00
33
wash rack
1
$2,000.00
$2,000.00
34
paved construction entrance
1
$3,500.00
$3,500.00
35
rip -rap, placed
depth
0 ft
length
0.0 ft
36
width
0.0
(tons)
0 tons
S60.00
$0.00
3/10/2023
Project Name: Towneplace Inn and Suites
WPO file number: WP02022-00027
TMP(s): 78-913 (07800-00-00-009D0)
Date Estimate Completed: 2/21/23; �hkby JA,031023
Erosion and Sediment Control Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed
37
38 survey and layout (price per 0.1 mi.) acres 1 traps and basins 0 $500.00
39 mobilization $2,500.00
40 stream crossing (computed independently) $0.00
cost sum $61,593.00
contingency $6,159.30
WP0202200027_ESC_SWM_bond 022123_bchicockFja_031023.xlsx Total $67,760
3/10/2023
Project Name: Towneplace Inn and Suites
WPO file number: WPO2022-00027
TMP(s): 78-9D (07800-00-00-009D0)
Date Estimate Completed: 2/21/23; a,kbytw,031023
Stormwater Management Bond Estimate
Item Item
No. Unit
Unit Cost
Cost
Number
installed
1 permanent diversion or ditch
0 ft
$13.00
$0.00
2 standard manhole frame lop (not inlet)
3 ea
$500.00
$1,500.00
3 drop inlet or grate
5 ea
$3,500.00
$17,500.00
4 manhole structure (per ft. rise)
58 ft
$450.00
$26,100.00
5 pipe: hdpe
8.0 in d
ft
$0.00
6
12.0 in d
ft
$40.
$0.00
7
15.0 in d
ft
$50.0
$0.00
8
18.0 in d
269.0 ft
$80.0
$21,520.00
9
21.0 in d
ft
$100.0
$0.00
10
24.0 in d
ft
$110.00
$0.00
11
30.0 in d
ft
$120.00
$0.00
12 pipe: pvc
12.0 in d
ft
$25.00
$0.00
13
24.0 in d
ft
$0.00
14 pipe, rcp, cmp (15 to 48")
24.0 in d 0
0 ft
$50.00
$0.00
15 aggregate base or drainage stone
in d ft L
ft W 0.0 ton
$35.00
$0.00
16 trees
0 ea
$275.00
$0.00
17 shrubs
0 ea
$50.00
$0.00
18 seedlings
0 ea
$5.00
$0.00
19 underdrain (LF)
0 ft
$5.00
$0.00
20 biofller soil mix (CY)
0 cy
$45.00
$0.00
21 trash rack/ anti vortex devices
0 ft
$1,500.00
$0.00
22 maintenance access road (LF)
0 ft
$50.00
$0.00
27 survey and layout (price per 0.1 mi.) acres
basins
0
$0.00
28 mobilization
$2,500.00
29 as -built drawings (per facility)
ea
$2,000.00
$0.00
30 materials testing (per facility)
ea
$2,000.00
$0.00
31 compaction testing (per dam)
ea
$3,000.00
$0.00
cost sum
$69,120.00
contingency
$6,912.00
WP0202200027_ESC_SWM_ bond _022123_bchirodd-ja_031023.xlsx
Total
$76,040
3/1012023
Project Name: Towneplace Inn and Suites
WPO file number: WPO2022-00027
TMP(s): 78-913 (07800-00-00-009D0)
Date Estimate Completed: 2/21/23; chk by )A, 031023
Stormwater Management Bond Estimate
Item Item
Number
No. Unit Unit Cost Cost
(installed)
3/10/2023