HomeMy WebLinkAboutWPO201600059 Bond Estimates 2016-10-14 (3)Project Name: Glenmore K2C-II
WPO file number: WP0201600059
Erosion and Sediment Control Bond Estimate
Phase I
Item Item
No. Unit
Unit Cost
Cost
Number
installed
stablization (PS, TS)
13.0 acres
$5,000.00
$65,000.00
silt fence (SF)
890.0 ft
$5.00
$4,450.00
safety fence (SAF)
0.0 ft
$5.00
$0.00
diversion (DID, FD, RWD)
1850 ft
$13.00
$24,050.00
temporary slope drain (TSD)
pipe length
0 ft
pipe diameter
0 in
$0.00
$0.00
earthwork for basin #1
height of dam at toe
14 ft
cut at high side
9 ft
height of fill at face
10 ft
cut at face
4 ft
length of dam
90 ft
length of cut
50 ft
top width
8 ft
width of cut
15 ft
(area above transition)
280 sf
(area below transition)
92 sf
(total width of dam)
28 ft
(total width of cut)
41 ft
(height below transition)
4 ft
(depth below transitior
5 ft
(area below transition)
40 sf
(area above transition,
77.5 sf
(total fill volume)
1066.7 cy
(total fill volume)
313.9 cy
length of spillway
100 ft
(TOAL CY estimate)
1171 cy
$13.00
$15,223.00
width of spillway
12 ft
(spillway stone tons)
69 tons
$50.00
$3,450.00
structures for basin
riser height
12 ft
riser diameter
30 in
(riser unit price)
$65.00
$780.00
barrel length
59 ft
base plate or fdn
1
$200.00
$200
barrel diameter
24 in
(barrel unit price)
$50.00
$2,950.00
barrel collars
2
$200.00
$400
baffle length
60 ft
$50.00
$3,000
earthwork for basin #5
height of dam at toe
11 ft
cut at high side
16 ft
height of fill at face
8 ft
cut at face
9 ft
length of dam
80 ft
length of cut
20 ft
top width
8 ft
width of cut
50 ft
(area above transition)
192 sf
(area below transition)
612 sf
(total width of dam)
22 ft
(total width of cut)
100 ft
(height below transition)
3 ft
(depth below transitior
7 ft
(area below transition)
24 sf
(area above transition,
301 sf
(total fill volume)
640.0 cy
(total fill volume)
676.3 cy
length of spillway
55 ft
(TOAL CY estimate)
890 cy
$13.00
$11,570.00
width of spillway
8 ft
(spillway stone tons)
25.3 tons
$50.00
$1,265.00
structures for basin
riser height
9 ft
riser diameter
30 in
(riser unit price)
$65.00
$585.00
barrel length
82 ft
base plate or fdn
1
$200.00
$200
barrel diameter
18 in
(barrel unit price)
$40.00
$3,280.00
barrel collars
2
$200.00
$400
baffle length
55 ft
$50.00
$2,750
earthwork for trap #6
height of dam at toe
3 ft
cut at high side
5 ft
10/14/2016
Project Name: Glenmore K2C-II
WPO file number: WP0201600059
Erosion and Sediment Control Bond Estimate
Phase I
Item Item
Number
height of fill at face
2 ft
cut at face
3 ft
length of dam
40 ft
length of cut
24 ft
top width
3 ft
width of cut
11 ft
(area above transition)
14 sf
(area below transition)
51 sf
(total width of dam)
6 ft
(total width of cut)
27 ft
(height below transition)
1 ft
(depth below transitior
2 ft
(area below transition)
2 sf
(area above transition,
23 sf
(total fill volume)
23.7 cy
(total fill volume)
65.8 cy
length of spillway
4 ft
(TOAL CY estimate)
74 cy
width of spillway
10 ft
(spillway stone tons)
2.3 tons
silt fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP)
length
20 ft
width
20 ft
channel (SCC, matted)
length
490 ft
width
12 ft
check dam
depth in channel
0 ft
channel width
0 ft
construction entrance (CE)
wash rack
paved construction entrance
rip -rap, placed
depth
0 ft
length
0.0 ft
width
0.0
(tons)
0 tons
survey and layout (price per 0.1 mi.)
acres
13
traps and basins
3
mobilization
stream crossing (computed independently)
No. Unit Unit Cost Cost
(installed)
$13.00 $962.00
$50.00 $115.00
0 $100.00 $0.00
5 $200.00 $1,000.00
1 $1,800.00 $1,800.00
$7,644.00
0 $0.00 $0.00
0 $2,000.00 $0.00
1 $2,000.00 $2,000.00
1 $3,500.00 $3,500.00
$60.00 $0.00
$8,000.00
$2,500.00
$0.00
cost sum $167,074.00
contingency $16,707.40
Total $183,790
10/14/2016