HomeMy WebLinkAboutWPO201200096 Review Comments Bond Estimate 2013-05-15 (3)Belvedere Phase II
WPO file number: WP0201200096
Erosion and Sediment Control Bond Estimate
Item Item
Number
stablization (PS, TS)
silt fence (SF)
safety fence (SAF)
diversion (DD, FD, RWD)
temporary slope drain (TSD)
SB1A temporary sediment basin (Sal
sale temporary sediment basin (SB)
SB2 temporary sediment basin (Sal
sift fence inlet protection (IP)
stone inlet protection (IP)
T=
height of dam at toe
height of dam at face
length of dam
top width
(comp. fill Vol)
length of spillway
width of spillway
riser height
riser diameter
barrel length
barrel diameter
barrel collars
height of dam at toe
height of dam at face
length of dam
top width
(comp. fill Vol)
length of spillway
width of spillway
riser height
riser diameter
barrel length
barrel diameter
barrel collars
height of dam at toe
height of dam at face
length of dam
top width
(comp. fill -1)
length of spillway
width of spillway
riser height
riser diameter
barrel length
barrel diameter
barrel collate
outlet protection (OP)
length
channel (SCC, matted)
length
check dam
depth in channe
construction entrance (CE)
cut at high side
ash rack
140 ft
paved construction entrance
180 ft
rip -rap, placed
depth
50 ft
width
survey and layout (price per 0.1 mi.) acres
mobilization
stream crossing (computed independently)
0 ft
pipe diameter
0 in
14 ft
cut at dam
0 ft
8 ft
cut at high side
loft
140 ft
length of cut
180 ft
loft
width of cut
50 ft
3878.5 cy
(cut Vol)
2333.3 cy
loft
(cy esQ
4656.3
50 ft
(spillway stone tons)
75
11 ft
$3,500.00
$3,500.00
36 in
(riser unit price)
$70.00
100 ft
(price of base)
$200
24 in
(barrel unit price)
$50.00
2
baffle length
29 ft
9 ft
cut at dam
0 ft
9 ft
cut at high side
10 ft
80 ft
length of cut
120 ft
8 ft
width of cut
20 ft
1413.3 cy
(cut vol)
888.9 cy
12 ft
(cy est)
1709.6
12 ft
(spillway stone tons)
21.6
8 ft
24 in
(riser unit price)
$50.00
45 ft
(price of base)
$200
18 in
(barrel unit price)
$40.00
2
baffle length
29 ft
5 ft
cut at dam
0 ft
loft
cut at high side
8 ft
80 ft
length of cut
100 ft
6 ft
width of cut
50 ft
911.1 cy
(cut vol)
977.8 cy
6 ft
(cy esQ
1281.5
10 ft
(spillway stone tons)
9
7 f
30 in
(riser unit price)
$65.00
40 ft
(price of base)
$200
24 in
(barrel unit price)
$50.00
2
baffle length
29 ft
15 ft
width
10 ft
0 ft
width
10 ft
1 ft
channel width
10 ft
2 ft
length
1.0 ft
1.0
(tons)
0.15
1
traps and basins
2
No. Unit
Unit Cost
Cos
0
(installed)
$0.00
21.0 acres
$5,000.00
$105,000.00
2250.0 ft
$5.00
$11,250.00
1300.0 ft
$5.00
$6,500.00
1175 ft
$13.00
$15,275.00
0
$0.00
$0.00
$13.00
$50.00 $64,281.85
$13.00
$50.00 $23,305.19
$13.00
$50.00 $17,109.26
5/10/2013
$3,635.00
0
$100.00
$0.00
38
$200.00
$7,600.00
1
$675.00
$675.00
$0.00
1
$225.00
$225.00
0
$2,000.00
$0.00
1
$2,000.00
$2,000.00
1
$3,500.00
$3,500.00
$60.00
$9.00
$1,500.00
$500.00
cost sum
$272,695.30
proj mgmt
$40,904.29
contingency
$31,359.96
Total
$344,960
5/10/2013