HomeMy WebLinkAboutWPO201900039 Bond Estimates 2020-01-21Project Name: Hillcrest Vineyard Tasting & Venue VSMP WP02019-00039
WPO file number: WP0201900039
TMP(s): 06900-00-00-02000
Date Estimate Completed: 12-30-19 ; rev. 1/21/20 (JA)
Erosion and Sediment Control Bond Estimate
Item Item
Number
1
2
3
4
5
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
37
38
39
40
41
stablization (PS, TS)
silt fence (SF)
safety fence (SAF)
diversion (DID, FD, RWD)
temporary slope drain (TSD) pipe length
Sediment Basin #1
earthwork for trap/basin
_ 0 ft pipe diameter
length of dam 140 ft
ft
height of dam at toe 2 ft
height of fill at face 0 ft
Note: initial earthwork Vol.=4066.7
Sediment Trap #1
earthwork for trap/basin
cut at high side
cut at face
length of cut
width of cut
(area below transitic
(total width of cut)
(depth below transit
(area above transiti,
(total fill volume)
(TOAL CY estimate
(spillway stone tons
�in
ft
ft
ft
ft
539 sf
75 ft
2 ft
71 sf
4066.7 cy
4067 cy
34.5 tons
(riser unit price)
$150.00
base plate orfdn
(barrel unit price)
$40.00
barrel collars
baffle lengthWft
I
height of dam at toe ft cut at high side 8 ft
height of fill at face 3.
(area above transition 38.48 sf
(total width of dam) 23.4
(height below transitic 8 ft
(area below transition; 29.6 sf
(total fill volume) 151.3 cy
ft
(depth below transit 4 ft
length of spillway -ft
Rev. unit price, earthwork,
$6 /cy, Approved by County Engineer
Initial ST, Earthwork=$5,447
ft
length of dam 6 ft
top width ft
ft
cut at face
cut at face
4 ft
length of cut
60 ft
width of cut
17 ft
(area below transitic
100 sf
(total width of cut)
41
No. Unit
Unit Cost
Cost
installed
137 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
CDIRECT
2865 ENTR $6.00
$17,190.00
$50.00
$1,725.00
$1,062.00
$200.00
$200
$2,400.00
$200.00
$200
$50.00
$0
$6.00 $2,514.00
1 /21 /2020
Project Name: Hillcrest Vineyard Tasting & Venue VSMP WP02019-00035
WPO file number: WP0201900039
TMP(s): 06900-00-00-02000
Date Estimate Completed: 12-30-19 ; rev. 1/21/20 (JA)
Erosion and Sediment Control Bond Estimate
Item Item
Number
42
width of spillway
■ _ft
43
silt fence inlet protection (IP)
44
stone inlet protection (IP)
45
outlet protection (OP)-Basin#1
length
ft
46
outlet protection (OP)
length
ft47
channel (SCC, matted) - EC-2 on 3:1
length
ft
lift
48
check dam
depth in channel
49
construction entrance (CE)
50
wash rack
51
paved construction entrance
52
rip -rap, placed, dam /rprapspillway
depth
W45.0ft53
width
54
55
survey and layout (price per 0.1 mi.)
acres
JW1 3.24
56
mobilization
57
Temporary Access road
(spillway stone tons 10.5 tons
width
width
width
channel width
ft
ft
ft
ft
length -ft
(tons 543.375 tons
traps and basins
WP0201900039 Hillcrest Vineyard Tasting & Venue VSMP ESC_bond_est 123019, rev orarao
Initial ESC Plan bond Amt. /Est. = 325 690
No. Unit Unit Cost
installed
$50.00
1
$100.00
1
$200.00
1
$486.00
g
$0.00
$135.00
$2,500.00
$2,000.00
$3,500.00
$60.00
Cost
$525.00
$200.00
$200.00
$486.00
$0.00
$60,580.00
$810.00
$0.00
$2,000.00
$3,500.00
$32,602.50 $215,272.50
$7,620.00
$2,500.00
cost sum
$257,464.50
contingency
$25,746.45
Total
$283,220
1 /21 /2020