Loading...
HomeMy WebLinkAboutWPO201200045 Bond Estimates Bond Estimate 2012-06-13Old Trail Village-Stockpile Borrow Area Plan WPO file number: WP0201200045 Erosion and Sediment Control Bond Estimate Item Item No.Unit Unit Cost Cost Number installed) stablaation(PS,TS)6.8 acres $5,000.00 $34,000.00 sit fence(SF) 300.0 ft $5.00 $1,500.00 safety fence(SAF) 200.0 ft $5.00 $1,000.00 diversion(DD,FD,RWD) 250 ft $13.00 $3,250.00 temporary slope drain(TSD) pipe length 0 ft pipe diameter 0 in 500.00 $0.00 1 temporary sediment basin(SB) height of dam at toe 6 ft cut at dam 0 ft height of dam at face 6 ft cut at high side 0 ft length of dam 180 ft length of cut 0 ft top width 6 ft width of cut 0 ft comp.fill vol)1440.0 cy (cut vol) 0.0 cy 13.00 length of spillway 0 ft (cy est) 1440.0 width of spillway 0 ft (spillway stone tons) 0 50.00 $18,720.00 riser height 4 ft riser diameter 48 in (riser unit price) $150.00 barrel length 56 ft (price of base) 0200 barrel diameter 36 in (barrel unit price) $70.00 barrel collars 2 baffle length 50 ft 6,120.00 silt fence inlet protection(IP) 0 $100.00 $0.00 stone inlet protection(IP) 0 $200.00 $0.00 outlet protection(OP) length 15 ft width 10 ft 1 $675.00 $675.00 channel(SCC,matted) length 0 ft width 0 ft 0.00 check dam depth in channel 1 ft channel width 10 ft 0 $225.00 $0.00 construction entrance(CE) 1 $2,000.00 82,000.00 wash rack 2,000.00 paved construction entrance0 $3,500.00 $0.00 hp-rap,placed depth 2 ft length 1.0 ft width 1.0 (tons) 0.15 60.00 $0.00 survey and layout(price per 0.1 mi.) acres 0 traps and basins 1 500.00 mobilization 500.00 stream crossing(computed independently) cost sum 68,274.00 prof mgmt 10,241.10 contingency 7,851.51 Total 86,370 4/23/2013 BOND ESTIMATE - EROSION CONTROL Spreadsheet last revised:12 -5 -01 PROJECT NAME: Old Trail Village - Stockpile Borrow Area Plan PROJECT NUMBER: WPO201200045 DATE OF ESTIMATE: 06/06/12 ESTIMATE BY: MRG BASED ON: Approved plan WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED, FERTILIZE, MULCH ACRE 6.81 1500 10215 SILT FENCE LF 300 5 1500 SAFETY FENCE LF 0 3 0 TEMPORARY FILL DIVERSION LF 250 3 750 DIVERSION DIKE LF 0 3 0 TEMPORARY SLOPE DRAIN LF 0 20 0 SEDIMENT TRAP 1 ACRES 0 1000 0 SEDIMENT BASIN 1 ACRES 6.63 1000 6630 CULVERT INLET PROTECTION EA 0 500 0 INLET PROTECTION EA 0 200 0 OUTLET PROTECTION EA 1 200 200 EC -2 & 3 DITCH PROTECTION LF 0 10 0 RIP -RAP LF 0 55 0 CHECK DAMS SQ.YD. 0 30 0 PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000 subtotal 21295.00 project management 3194.25 subtotal 24489.25 CONTINGENCY LS 10% 2448.93 TOTAL 26938.18 BOND AMOUNT REQUIRED 27000.00 BOND ESTIMATE-EROSION CONTROL Spreadsheet last revised:1-5-10 PROJECT NAME: Old Trail Borrow PROJECT NUMBER: 2012-00045 DATE OF ESTIMATE: 01/21/15 ESTIMATE BY: MRH BASED ON: WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED,FERTILIZE,MULCH ACRE 1 5000 5000 SILT FENCE LF 150 5 750 Tree Protection Fence LF 0 5 0 SAFETY FENCE LF 200 5 1000 TEMPORARY FILL DIVERSION LF 0 3 0 DIVERSION DIKE LF 0 13 0 TEMPORARY SLOPE DRAIN LF 0 20 0 SEDIMENT TRAP 1 ACRES 0 1000 0 SEDIMENT TRAP 2 ACRES 0 1000 0 SEDIMENT TRAP 3 ACRES 0 1000 0 SEDIMENT TRAP 4 ACRES 0 1000 0 SEDIMENT TRAP 5 ACRES 0 1000 0 SEDIMENT TRAP 6 ACRES 0 1000 0 SEDIMENT TRAP 7 ACRES 0 1000 0 SEDIMENT TRAP 8 ACRES 0 1000 0 SEDIMENT TRAP 9 ACRES 0 1000 0 SEDIMENT TRAP 10 ACRES 0 1000 0 SEDIMENT TRAP 11 ACRES 0 1000 0 SEDIMENT TRAP 12 ACRES 0 1000 0 SEDIMENT TRAP 13 ACRES 0 1000 0 SEDIMENT TRAP 14 ACRES 0 1000 0 SEDIMENT TRAP 15 ACRES 0 1000 0 SEDIMENT TRAP 16 ACRES 0 1000 0 SEDIMENT TRAP 17 ACRES 0 1000 0 SEDIMENT TRAP 18 ACRES 0 1000 0 SEDIMENT BASIN 1 EA 0 0 20000 SEDIMENT BASIN 2 ACRES 0 1000 0 SEDIMENT BASIN 3 ACRES 0 1000 0 SEDIMENT BASIN 4 ACRES 0 1000 0 SEDIMENT BASIN 5 ACRES 0 1000 0 SEDIMENT BASIN 6 ACRES 0 1000 0 SEDIMENT BASIN 7 ACRES 0 1000 0 SEDIMENT BASIN 8 ACRES 0 1000 0 SEDIMENT BASIN 9 ACRES 0 1000 0 SEDIMENT BASIN 10 ACRES 0 1000 0 Stream Crossing Type 1-1 EA 0 1000 0 Stream Crossing Type 1-2 EA 0 1000 0 Stream Crossing Type 1-3 EA 0 1000 0 Stream Crossing Type 2-1 EA 0 3000 0 Stream Crossing Type 2-2 EA 0 3000 0 Stream Crossing Type 2-3 EA 0 3000 0 Stream Crossing Type 3-1 EA 0 5000 0 Stream Crossing Type 3-2 EA 0 5000 0 Stream Crossing Type 3-3 EA 0 5000 0 CULVERT INLET PROTECTION EA 0 500 0 INLET PROTECTION EA 0 200 0 Drop Inlet Repair/Completion<25 EA 0 1000 0 Drop Inlet Repair/Completion>25 EA 0 500 0 OUTLET PROTECTION EA 0 0 675 EC-2&3 DITCH PROTECTION LF 0 10 0 RIP-RAP LF 0 60 0 WEIRS IN SILT FENCE SQ.YD. 0 30 0 CHECK DAMS SQ.YD. 0 30 0 PAVED CONSTRUCTION ENTRANCE EA 0 2000 0 SUBTOTAL 27425.00 Project Management LS 15% 4113.75 Items+Management LS 31538.75 Project Administration LS 10% 3153.88 TOTAL 34692.63 ORIGINAL AMOUNT 86370 20%OF ORIGINAL 17274 GREATER AMOUNT-20%OR TOTAL 34692.63 BOND AMOUNT REQUIRED 170;____-`7.671