HomeMy WebLinkAboutWPO201900024 Bond Estimates 2019-06-02Project Name: Hillcrest Vineyard & Winery LLC - VSMP /WP0201900024
WPO file number: WP0201900024
TMP(s): 06900-00-00-02000, 06900-00-00-020BO
Date Estimate Completed: 06-02-19
Erosion and Sediment Control Bond Estimate
Item Item
Number
1
stablization (PS, TS)
2
silt fence (SF)
3
safety fence (SAF)
4
diversion (DID, FD, RWD)
5
temporary slope drain (TSD)
6
Sediment Trap #1
7
earthwork for trap/basin
8
9
10
11
12
13
14
15
16
17
18
19
structures for basin
20
21
22
23
24
25
26
silt fence inlet protection (IP)
27
stone inlet protection (IP)
28
outlet protection (OP)-Trap#1
29
channel (SCC, matted)
30
check dam
31
construction entrance (CE)
32
wash rack
33
paved construction entrance
34
rip -rap, placed
35
( L = swale A,B,C -- 290', 45', 50' )
36
pipe length 0 ft
height of dam at toe 0 ft
height of fill at facem6ft
0 ft
length of dam0 ft
top width
(area aoove transition
0 si
(total width of dam)
0 ft
(height below transitio
0 ft
(area below transition
0 sf
(total fill volume)
0.0 cy
length of spillway ft
width of spillway
Mft
riser height
ft
riser diameter
in
barrel length
ft
min
barrel diameter
pipe diameter 0 in
cut at high side
loft
cut at face 4 ft
length of cut
ft
"ft
width of cut
karea oeiow transitic
128 sf
(total width of cut)
52 ft
(depth below transit
6 ft
(area above transitil
120 sf
(total fill volume)
1074.7 cy
(TOAL CY estimate
1075 cy
(spillway stone tons
15 tons
(riser unit price)
$0.00
base plate or fdn
(barrel unit price)
$0.00
barrel collars
baffle length
Mft
length
28 ft
width
length
95 ft
width
depth in channel
0.67 ft
channel width
depth
1 ft
length
width
8.71
(tons)
ft
ft
ft
-ft
191.8584071 tons
No. Unit
Unit Cost
Cost
installed
acres
$5,000.00
$10,450.00
900. ft
$5.00
$4,500.00
0.0 ft
$5.00
$0.00
0 ft
$13.00
$0.00
$0.00
$0.00
$13.00 $13,975.00
$50.00 $750.00
$0.00
$200.00 $0
$0.00
$200.00 $0
$50.00 $0
$100.00 $0.00
$200.00 $200.00
$1,260.00 $1,260.00
$1,070.33
11 $130.65 $130.65
0 $2,500,00 $0,00
1 $2,000.00 $2,000.00
1 $3,500.00 $3,500.00
$60.00 $11,511.50
6/2/2019
Project Name: Hillcrest Vineyard & Winery LLC - VSMP /WP0201900024
WPO file number: WP0201900024
TMP(s): 06900-00-00-02000, 06900-00-00-020BO
Date Estimate Completed: 06-02-19
Erosion and Sediment Control Bond Estimate
Item
Item
No. Unit Unit Cost
Cost
Number
installed
37
survey and layout (price per 0.1 mi.) acres 2.09 traps and basins 1
$1,545.00
38
mobilization
$2,500.00
39
Temporary Access road
40
Temporary Culvert
$0.00
cost sum
$53,392.49
contingency
$5,339.25
WP0201900024 Hillcrest Vineyard -Winery ESC Bond Estimate 051319 -rev 060219.xlsx
No change to ESC plan bond estimate by Applicant. Ref. county email, 5/13/2019 3:18 PM; Applicant email, 5/14/2019 11:29 AM.
Total
$558,740
Rev. 6/2/19 by county to incl. L, Swale A. Also, rev. SF, SAF, DD.
6/2/2019