HomeMy WebLinkAboutWPO201900039 Bond Estimates 2019-12-30Project Name: Hillcrest Vineyard Tasting & Venue VSMP WPO2019-00039
WPO file number: WPO201900039
TMP(s): 06900-00-00-02000
Date Estimate Completed: 122-30-19
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)
9
Sediment Basin #1
10
earthwork for trap/basin
11
12
13
14
15
16
17
18
19
20
21
22
structures for basin
23
24
25
26
27
28
29
30
Sediment Trap #1
31
earthwork for trap/basin
32
33
34
35
36
pipe length 01ft
pipe diameter i in
height of dam at toe 21 ft cut at high side oft
ft
height of fill at face ft cut at face ft
length of dam 14 ft length of cut ft
top width ft width of cut
(area above transition
0 sf
(total width of dam)
4 ft
(height below transitio
2 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
barrel diameter
1 in
height of dam at toe 11.7 ft
height of fill at face 3.7 ft
length of dam 60 ft
top width ft
(area above transition 38.48 sf
(area below transitic
539 sf
(total width of cut)
75 ft
(depth below transit
2 ft
(area above transitic
71 sf
(total fill volume)
4066.7 cy
(TOAL CY estimate
4067 cy
(spillway stone tons
34.5 tons
(riser unit price)
$150.00
base plate or fdn
-
(barrel unit price)
$40.00
barrel collars
baffle length
Mft
cut at high side
8 ft
cut at face
4 ft
length of cut
60 ft
width of cut
17 ft
(area below transitic
100 sf
No. Unit Unit Cost Cost
installed
13.2 acres $5,000.00 $66,200.00
7740.0 ft $5.00 $38,700.00
0.0 ft $5.00 $0.00
1250 ft $13.00 $16,250.00
$0.00 $0.00
$13.00
$52,871.00
$50.00
$1,725.00
$1,062.00
$200.00
$200
$2,400.00
$200.00
$200
$50.00
$0
12/30/2019
Project Name: Hillcrest Vineyard Tasting & Venue VSMP WP02019-00039
WPO file number: WP0201900039
TMP(s): 06900-00-00-02000
Date Estimate Completed: 122-30-19
Erosion and Sediment Control Bond Estimate
Item Item
Number
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
(total width of dam)
23.4 ft
(height below transitio
8 ft
(area below transition;
29.6 sf
(total fill volume)
151.3 cy
length of spillway
ft
width of spillway
ft
silt fence inlet protection (IP)
stone inlet protection (IP)
outlet protection (OP)-Basin#1
length
outlet protection (OP)
length
channel (SCC, matted) - EC-2 on 3:1
length
check dam
depth in channel
construction entrance (CE)
wash rack
paved construction entrance
rip -rap, placed, dam /rprap spillway
depth
width
survey and layout (price per 0.1 mi.) acres
mobilization
Temporary Access road
(total width of cut)
41 ft
(depth below transit
4 ft
(area above transitii
66 sf
(total fill volume)
368.9 cy
(TOAL CY estimate
419 cy
(spillway stone tons
10.5 tons
12 ft
width
9 ft
0 ft
width
0 ft
46600 ft
width
1 ft
1 ft
channel width
6 ft
1.5 ft
length
-ft
45.0
543.375 tons
M6_13.24
traps and basins
WPO201900039 Hillcrest Vineyard Tasting & Venue VSMP ESC_bond_est 123019
No. Unit Unit Cost Cost
installed
$13.00 $5,447.00
$50.00
$525.00
$100.00
$200.00
WR1
$200.00
$200.00
1
$486.00
$486.00
0
$0.00
$0.00
$60,580.00
6
$135.00
$810.00
0
$2,500.00
$0.00
1
$2,000.00
$2,000.00
1
$3,500.00
$3,500.00
$60.00 $32,602.50
$7,620.00
$2,500.00
cost sum
$296,078.50
contingency
$29,607.85
Total
$325,690
12/30/2019