HomeMy WebLinkAboutWPO201900024 Bond Estimates 2019-06-05Project Name: Hillcrest Vineyard & Winery LLC - VSMP IWPO201900024
WPO file number: WP0201900024
TMP(s): 06900-00-00-02000, 06900-00-00-020B0
Date Estimate Completed: 05-14-19
Stormwater Management Bond Estimate
Item Item
Number
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
permanent diversion or ditch
standard manhole frame top (not inlet)
drop inlet or grate
manhole structure (per ft. rise)
in d
aggregate baselor drainage stone 18 0 in d EftL 1,2 !FW%-1
EC-1
(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 sideoft
ft
height of fill at face ft cut at face ft
length of dam ft length of cutft
top width ft width of cut
(area above transition) 80 sf (area below transition; 0 sf
(total width of dam) 10 ft (total width of cut) 25 ft
(height below transitior 0 ft (depth below transitior 4 ft
(area below transition) 0 sf (area above transition 34 sf
(total fill volume) 749.6 cy (total fill volume) 245.6 cy
length of spillway Mftft(TOAL CY estimate) 831 cy
width of spillway (spillway stone tons) 0 tons
structures for basin
No. Unit
Unit Cost
Cost
installed
Oft
$13.00
$0.00
0 ea
$500.00
$0.00
0 ea
$3,500.00
$0.00
0 ft
$450.00
$0.00
58.0 ft
$40.00
$3,320.00
4.6 ton
$35.00
$159.86
$13.00 $10,803.00
$50.00 $0.00
riser height f
3. ft
riser diameter
4 in
(riser unit price)
$150.00
$525.00
barrel length
170 ft
base plate or fdn
$200.00
$200
barrel diameter
11in
(barrel unit price)
$40.00
$6,800.00
barrel collars
$200.00
$400
baffle length
Mft
$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.
4200 ea
$0.00
$0.00
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 ft
$1,500.00
$1,500.00
6/5/2019
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: 05-14-19
Stormwater Management Bond Estimate
Item Item
Number
34 maintenance access road (LF)
35 rip -rap, placed depth 1.5 ft length
36 width 4.5 (tons)
37 survey and layout (price per 0.1 mi.) acres 2.09 basins
38 mobilization
39 as -built drawings (per facility)
40 materials testing (per facility)
41 compaction testing (per dam)
42
43 manufactured facilities (attach manufacturer's or contractor's price as a base)
WP0201900024 Hillcrest Vineyard -Winery SW M Bond Est 051419_esummey_rev. 060519-ja
Rev. 6/2/19 by county to incl. L, Swale A. Also, rev. SF, SAF, DD.
No. Unit
Unit Cost
Cost
installed
Oft
$50.00
$0.00
8.0 ft
4.05
$60.00
$243.00
1
$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
$0.00
cost sum $36,395.86
contingency $3,639.59
Total $40,040
6/5/2019