Project: A10.

xlsm
Sheet: Cut & Fill

Page: 1 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Location

Future Present
Cut Fill

AVERAGE
DEPTH
Grid Size:

AREA

UNITS

CUT VOLUME

UNITS

12.000
12.000
144.00 m

Cut
1.600

2.900

3.200

2.100

0.800

0.400

0.500

0.400

0.600

1.000

1.000

1.400

1.100

0.500
1.300
0.900

# of Grids
Depth

10.400

# of Cut/Fill

8.200
6

1.100
1

0.000
0
Avg Depth

30.10

24
1.254

24 <- double check

864.00 m

1,083.46 m
"In Place"

Fill
0.100

1.500

0.700

3.200

0.400

2.600

0.500

0.500

2.000

2.600

0.700

1.200

1.000

1.300

0.800

1.500

0.700

0.300

1.200

1.300

1.700

1.300

0.400

0.300

0.300

0.500
0.300

# of Grids
Depth
# of Cut/Fill

8.800
10

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE
1

Units:

13.200
11

3.200
4

3.700
2

59.60
52

13
52 <- double check

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

FILL VOLUME

UNITS

Project: A10.xlsm
Sheet: Cut & Fill

Page: 2 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

4
Avg Depth

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

1.146 1,872.00 m

FILL VOLUME

UNITS

2,145.31 m
"In Place"

Transition Parcel

A3

2 corner cut/2 corner fill

0.5

7.50

0.3

0.6

3.13

1.7

63.78 m

80.22 m

Cut
0.500
0.600
0.000
0.000
Depth

1.100

# of Cut/Fill

1.10
4

4
Avg Depth

0.275

63.78 m

17.54 m
"In Place"

Fill
0.300
1.700
0.000
0.000
Depth

2.000

# of Cut/Fill

2.00
4

4
Avg Depth

0.500

80.22 m

40.11 m
"In Place"

Transition Parcel

A5

2 corner cut/2 corner fill

1.0

5.45

1.2

0.4

5.33

0.5

64.73 m

79.27 m

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 3 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

Cut
1.000
0.400
0.000
0.000
Depth

1.400

# of Cut/Fill

1.40
4

4
Avg Depth

0.350

64.73 m

22.66 m
"In Place"

Fill
1.200
0.500
0.000
0.000
Depth

1.700

# of Cut/Fill

1.70
4

4
Avg Depth

0.425

79.27 m

33.69 m
"In Place"

Transition Parcel

B5

2 corner cut/2 corner fill

0.4

5.33

0.5

0.4

6.86

0.3

73.14 m

70.86 m

Cut
0.400
0.400
0.000
0.000
Depth
# of Cut/Fill

0.800

0.80
4

4
Avg Depth

0.200

73.14 m

14.63 m
"In Place"

Fill
C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 4 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

0.500
0.300
0.000
0.000
Depth

0.800

# of Cut/Fill

0.80
4

4
Avg Depth

0.200

70.86 m

14.17 m
"In Place"

Transition Parcel

C5

2 corner cut/2 corner fill

0.4

6.86

0.3

0.5

3.33

1.3

61.14 m

82.86 m

Cut
0.400
0.500
0.000
0.000
Depth
# of Cut/Fill

0.900

0.90
4

4
Avg Depth

0.225

61.14 m

13.76 m
"In Place"

Fill
0.300
1.300
0.000
0.000
Depth
# of Cut/Fill

1.600

1.60
4

4
Avg Depth

0.400

82.86 m

33.14 m
"In Place"

Transition Parcel

D6
C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 5 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

2 corner cut/2 corner fill

0.5

3.33

1.3

1.3

7.80

0.7

66.80 m

77.20 m

Cut
0.500
1.300
0.000
0.000
Depth

1.800

# of Cut/Fill

1.80
4

4
Avg Depth

0.450

66.80 m

30.06 m
"In Place"

Fill
1.300
0.700
0.000
0.000
Depth

2.000

# of Cut/Fill

2.00
4

4
Avg Depth

0.500

77.20 m

38.60 m
"In Place"

Transition Parcel

C1

3 corner cut/1 corner fill

2.6

1.24

0.3
3.27

141.97 m

2.03 m
3.2

0.8

Cut
2.600
3.200
0.800

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 6 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Location

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE
1

Units:

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

0.000
0.000
Depth
# of Cut/Fill

6.600

6.60
5

5
Avg Depth

1.320

141.97 m

187.40 m
"In Place"

Fill
0.300
0.000
0.000

Depth
# of Cut/Fill

0.300

0.30
3

3
Avg Depth

0.100

2.03 m

0.20 m
"In Place"

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 7 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

Transition Parcel

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

B2

3 corner cut/1 corner fill

0.8

4.00

0.4
5.33

133.33 m

10.67 m
1.1

0.5

Cut
0.800
1.100
0.500
0.000
0.000
Depth

2.400

# of Cut/Fill

2.40
5

5
Avg Depth

0.480

133.33 m

64.00 m
"In Place"

Fill
0.400
0.000
0.000

Depth

0.400

# of Cut/Fill

0.40
3

3
Avg Depth

0.133

10.67 m

1.42 m
"In Place"

Transition Parcel

D1

3 corner fill/1 corner cut

2.6

11.56

0.1

10.76
62.16 m

81.84 m
0.3

1.3

Cut
2.600
0.000

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 8 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

0.000

Depth

2.600

# of Cut/Fill

2.60
3

3
Avg Depth

0.867

62.16 m

53.89 m
"In Place"

Fill
0.100
1.300
0.300
0.000
0.000
Depth

1.700

# of Cut/Fill

1.70
5

5
Avg Depth

0.340

81.84 m

27.83 m
"In Place"

Transition Parcel

C2

3 corner fill/1 corner cut

0.8

8.73

0.3

8.00
34.91 m

109.09 m
0.4

0.7

Cut
0.800
0.000
0.000

Depth
# of Cut/Fill

0.800

0.80
3

3
Avg Depth

0.267

34.91 m

9.32 m
"In Place"

Fill
0.300
0.700
0.400
0.000

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 9 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE

Location

Units:

AVERAGE
DEPTH

AREA

UNITS

CUT VOLUME

UNITS

FILL VOLUME

UNITS

0.000
Depth

1.400

# of Cut/Fill

1.40
5

5
Avg Depth

0.280

109.09 m

30.55 m
"In Place"

Transition Parcel

B3

3 corner fill/1 corner cut

0.5

6.67

0.4

7.50
25.00 m

119.00 m
0.3

0.5

Cut
0.500
0.000
0.000

Depth
# of Cut/Fill

0.500

0.50
3

3
Avg Depth

0.167

25.00 m

4.18 m
"In Place"

Fill
0.400
0.500
0.300
0.000
0.000
Depth
# of Cut/Fill

1.200

1.20
5

5
Avg Depth

0.240

119.00 m

28.56 m
"In Place"

Transition Parcel

D5

3 corner fill/1 corner cut

0.5

3.33

1.3

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

Project: A10.xlsm
Sheet: Cut & Fill

Page: 10 of 10
Print Date: 12/1/2014

ESTIMATE WORKSHEET
CUT & FILL
Project:

Cut & Fill/ Excavation

Location:

Welland, On

Architect:

Moe, Lester

Estimate No:

Civil 1130

Location

Future Present
Cut Fill

metric

Date:

Nov14/14

By:

J. Gaboury

Checked:

DEPTHS APPLICABLE
1

Units:

AVERAGE
DEPTH

AREA

CUT VOLUME

UNITS

UNITS

FILL VOLUME

UNITS

3.33
5.56 m

138.44 m
1.3

1.5

Cut
0.500
0.000
0.000

Depth
# of Cut/Fill

0.500

0.50
3

3
Avg Depth

0.167

5.56 m

0.93 m
"In Place"

Fill
1.300
1.500
1.300
0.000
0.000
Depth
# of Cut/Fill

4.100

4.10
5

5
Avg Depth

0.820

138.44 m

113.52 m
"In Place"
1,501.81 m
"In Place"

TOTAL CUT "In Place"

Swell Factor
TOTAL CUT "Loose"

1,502 m
14%
1,713 m
TOTAL FILL "In Place"
Compaction Factor

TOTAL FILL "Compacted"

Truckload size

9.0 m

Truckloads

191 loads

Total truckloads of earthfill to import

127 loads

C:\Users\JGaboury2\Documents\Constructon Estimating\A10.xlsm

2,507.10 m
"In Place"

2,507 m
14%
2,859 m
9.0 m
318 loads