Loading...
HomeMy WebLinkAboutWPO200800020 Bond Estimates 2008-07-16BOND ESTIMATE - EROSION CONTROL Spreadsheet last revised:12 -5 -01 PROJECT NAME: Flow Automotive PROJECT NUMBER: WPO200800020 DATE OF ESTIMATE: 07/15/08 ESTIMATE BY: Jonathan Sharp BASED ON: LF WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED, FERTILIZE, MULCH ACRE 4 1500 6000 TREE PROTECTION LF 0 3 0 SILT FENCE LF 540 5 2700 SAFETY FENCE LF 0 3 0 TEMPORARY FILL DIVERSION LF 0 3 0 DIVERSION DIKE LF 300 3 900 TEMPORARY SLOPE DRAIN LF 160 20 3200 SEDIMENT TRAP 1 ACRES 0 1000 0 SEDIMENT BASIN 1 ACRES 0 1000 0 CULVERT INLET PROTECTION EA 0 500 0 INLET PROTECTION EA 7 200 1400 OUTLET PROTECTION EA 0 200 0 EC -2 & 3 DITCH PROTECTION LF 0 10 0 RIP -RAP LF 0 55 0 CHECK DAMS EA 0 200 0 PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000 SUBTOTAL 16200.00 CONTINGENCY & ADMINISTRATION LS 25% 4050.00 TOTAL 20250.00 BOND AMOUNT REQUIRED 20000 PROJECT NAME: Flow Auto FILE #: WPO200800020 DATE APPROVED: BMP Type Item Unit Amount Unit Cost Subtotal time & materials contributing acre 4.00 $1,000.00 $4,000 filter fabric square yard 298 $10.00 $2,980 rain tanks 388 $30.00 $11,640 Filterra 6x8 each 1 $8,500.00 $8,500 Filterra 4x8 each 1 $6,100.00 $6,100 Filterra 6x10 each 1 $10,000.00 $10,000 Filterra 12x6 each 1 $12,100.00 $12,100 48" concrete riser structure each 1 $1,000.00 $1,000 Concrete pipe linear foot 12.00 $25.00 $300 6" PVC linear foot 100.00 $2.50 $250 SUBTOTAL $56,870 25% Contingency $14,218 TOTAL $71,088 ROUNDED TOTAL $71,000 MINIMUM TOTAL AFTER REDUCTION $14,200