HomeMy WebLinkAboutWPO201900039 Bond Estimates 2019-12-30 (2)Project Name: Hillcrest Vineyard Tasting & Venue VSMP WP02019-00039
WPO file number: WP0201900039
TMP(s): 06900-00-00-02000
Date Estimate Completed: 12-30-19
Stormwater Management Plan Bond Estimate
Item Item
Number
t
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
34
35
36
permanent diversion or ditch
survey and layout (price per 0.1 nu.) acres
"Severe weather ((Common: 6-in x 6-in x 16-ft; Actual
2 Level Spreaders: 1 -54', 1 -155' (27 - 8' timbers required)
* 30-Dec. 2019 Google / Local price
LABOR: Level Spreaders: Estim. = $200 / 16' timber
aggregate base or drainage stone (LS)
2 basins
5.5-in x 5.5-in x 16-ft) #2 Treated Lumber
in d _ftL -ftw
No. Unit Unit Cost
installed
-ft $13.00
$1,000.00
$216.00 ft $2.61
$14.00 Ea. timber $200.00
11.3 ton $35.00
Cost
$0.00
$1,000.00
$563.90
$2,800.00
$396.90
Earthwork for Pond; Modific. Ex. farm pond, assumed performed /complete; spillway incl. with ESC Plan bond
height of dam at toe ft cut at high sideL
ftheight of fill at face ft cut at face ft
length of dam ft length of cutft
top width ft width of cut ft
(area above transition0 sf (area below transition 0 sf
(total width of dam) 0 ft (total width of cut) 0 ft
(height below transitio 0 ft (depth below transitio 0 ft
(area below transition) 0 sf (area above transitior 0 sf
(total fill volume) 0.0 cy (total fill volume) 0.0 cy
length of spillway ft (TOAL CY estimate) 0 cy $13.00 $0.00
_
width of spillway ft (spillway stone tons) 0 tons $50.00 $0.00
structures for basin (dam /pond embankment) - 4 lines @ 66'
riser height 0 ft
riser diameter 0 in (riser unit price) $0.00 $0.00
barrel length 264 ft base plate or fdn $200.00 $0
barrel diameter in (barrel unit price) $50.00 $13,200.00
barrel collars $200.00 $0
baffle length Mft $50.00 $0
trees, Ref. Mitigation Plan 0 ea $275.00 $0.00
shrubs, Ref. Mitigation Plan 0 ea $50.00 $0.00
mobilization 1 ea $2,500.00 $2,500.00
as -built drawings (per facility) 2 ea $2,000.00 $4,000.00
materials testing (per facility) 0 ea $2,000.00 $0.00
compaction testing (per dam) 0 ea $3,000.00 $0.00
precast or CIP headwall /wingwalls @ dam [ 4-66 LF 24" DIA HDPE C-9.05)] $4,578.00
Assume 28' L x 7' H x 1' (d) x 2 walls=392ft3, or 14.5 cy (@-$150cy)
Assume 2 men 4 days @ $300/manday=$2,400, labor cost sum $29,038.80
contingency $2,903.88
WP0201900039 Hillcrest Vineyard Tasting & Venue VSMP SWM_bond_est 123019
Total $31,950
12/3012019