HomeMy WebLinkAboutWPO201900024 Bond Estimates 2019-06-02 (2)Project Name: Hillcrest Vineyard & Winery LLC - VSMP IWPO201900024
WPO file number: WP0201900024
TMP(s): 06900-00-00-02000, 06900-00-00-020B0
Date Estimate Completed: 06-02-19
Stormwater Management Bond Estimate
Item Item No. Unit Unit Cost Cost
Number installed
permanent diversion or ditch 700 ft $13.00 $9,100.00
standard manhole frame top (not inlet) 0 ea $500.00 $0.00
drop inlet or grate 0 ea $3,500.00 $0.00
manhole structure (per ft. rise) 0 ft $450.00 $0.00
pipe, rep, cmp (15 to 48") in d lo11
ES-,2 1 EC-1 58.0 ft $40.00 $3,320.00
aggregate base or drainage stone in d ft L ft W 4.6 ton $35.00 $159.86
(Pipe is part of SW M bond, Str. for basin (Ex. Detention pond); VDOT end section above (ES-1), outfall protection (EC-1), above
earthwork for trap/basin (Ex. detention pond) - Part of E&S bond for sediment trap
height of dam at toe ft cut at high side 0 ft
height of fill at facePoo
ft cut at face 0 ft
length of damft length of cut 0 ft
top width ft width of cut .ft
(area above transition) 0 Sf (area below transition; 0 sf
(total width of dam) 0 ft (total width of cut) 0 ft
(height below transitior 0 ft (depth below transitior 0 ft
(area below transition) 0 sf (area above transition 0 sf
(total fill volume) 0.0 cy (total fill volume) 0.0 cy
length of spillway woftft (TOAL CY estimate) 0 cy $13.00 $0.00
width of spillway (spillway stone tons) 0 tons $50.00 $0.00
structures for basin
riser height Min
ft
riser diameterin (riser unit price) $150.00 $525.00
barrel lengthft base plate or fdn $200.00 $200
barrel diameter (barrel unit price) $40.00 $6,800.00
barrel collars $200.00 $400
baffle length Elift $50.00 $0
trees 5 ea $275.00 $1,375.00
shrubs - 1 GAL. Creeping Juniper (C-1.02, 9th bullet) - 16,800 sf / plants 1' O.C. r
200 ea $25.00 $105,000.00
seedlings 5 ea $5.00 $25.00
underdrain (LF) 0 ft $5.00 $0.00
biofilter soil mix (CY) 0 cy $45.00 $0.00
trash rack/ anti vortex devices 1 ea $1,500.00 $1,500.00
maintenance access road (LF) 0 ft $50.00 $0.00
rip -rap, placed depth 1.5 ft length -ft
6/2/2019
Project Name: Hillcrest Vineyard & Winery LLC - VSMP IWPO201900024
WPO file number: WP0201900024
TMP(s): 06900-00-00-02000, 06900-00-00-020B0
Date Estimate Completed: 06-02-19
Stormwater Management Bond Estimate
Item Item
Number
width 4.5 (tons)
survey and layout (price per 0.1 mi.) acres 2.09 basins
mobilization
as -built drawings (per facility)
materials testing (per facility)
compaction testing (per dam)
manufactured facilities (attach manufacturer's or contractor's price as a base)
4.05
1
WP0201900024 Hillcrest Vineyard -Winery SWM Bond Estimate 060219.xlsx
Values reflect design takeoff values, except earthwork, which is included with ESC plan bond estimate. Ref. Applicant email: 5/14/2019 11:29 AM
No. Unit
Unit Cost
Cost
installed
$60.00
$243.00
$1, 545.00
$2,500.00
1 ea
$2,000.00
$2,000.00
1 ea
$2,000.00
$2,000.00
1 ea
$3,000.00
$3,000.00
cost sum
contingency
Total
$0.00
$139,692.86
$13,969.29
$153,670
6/2/2019