The URL can be used to link to this page

Home My WebLink AboutWPO201100037 Review Comments Bond Estimate 2012-07-12PROJECT NAME: Glenmore, Section K213 FILE M WPO- 2011 -00037 DATE APPROVED: 12- Jul -12 PHASE A Item Unit Amount Unit Cost Subtotal dam const.on site material cubic yard 1100 $4.00 $4,400.00 48" concrete riser structure each 4 $1,000.00 $4,000 maintenance road linear foot 640.00 $8.00 $5,120 Concrete pipe linear foot 201.00 $25.00 $5,025 gabions, class 1 rip -rap square yard 42.00 $165.00 $6,930 concrete anti vortex each 2.00 $1,500.00 $3,000.00 Level Spreader each installed 1.00 $5,000.00 $5,000 Concrete Weir each installed 1.00 1,000.00 1,000 subtotal $34,475 project management $5,171 subtotal $39,646 10% Contingency $3,965 TOTAL $43,611 ROUNDED TOTAL $43,700 min total after reduction $8,740 PHASE B Item Unit Amount Unit Cost Subtotal dam const.on site material cubic yard 800 $4.00 $3,200.00 48" concrete riser structure each 1 $1,000.00 $1,000 maintenance road linear foot 160.00 $8.00 $1,280 Concrete pipe linear foot 64.00 $25.00 $1,600 gabions, class 1 rip -rap square yard 33.00 $165.00 $5,445 concrete anti vortex each 1.00 $1,500.00 $1,500.00 Level Spreader each installed 0.00 $5,000.00 $0 Concrete Weir each installed 0.00 1,000.00 0 subtotal $14,025 project management $2,104 subtotal $16,129 10% Contingency $1,613 TOTAL $17,742 ROUNDED TOTAL $17,800 min total after reduction $3,560 BOTH PHASES TOTAL $61,500 both phases min total after reduction $12,300 PHASE AMOUNT A $60,900 B $38,700 Total $99,600 BOND ESTIMATE - EROSION CONTROL Spreadsheet last revised:12 -5 -01 PHASE A PROJECT NAME: Glenmore, Section K2B PROJECT NUMBER: WPO- 2011 -00037 DATE OF ESTIMATE: 07/12/12 ESTIMATE BY: PBC BASED ON: Plan submitted 11/30/2011 (REVISED JULY 2012 TO SHOW TWO PHASES) WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED, FERTILIZE, MULCH ACRE 10.65 1500 15975 SILT FENCE LF 360 5 1800 SAFETY FENCE LF 0 3 0 DIVERSION DIKE LF 600 3 1800 SEDIMENT BASIN 1 ACRES 5.44 1000 5440 SEDIMENT BASIN 2 ACRES 3.57 1000 3570 OUTLET PROTECTION EA 2 200 400 EC -2 & 3 DITCH PROTECTION LF 780 10 7800 RIP -RAP LF 40 55 2200 12" CULVERTS LF 106 19 2014 15" CULVERTS LF 48 23 1104 UTILITY STREAM CROSSING EA 1 4000 4000 PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000 subtotal 48103.00 project management 7215.45 subtotal 55318.45 CONTINGENCY LS 10% 5531.85 TOTAL 60850.30 BOND AMOUNT REQUIRED 60900.00 BOND ESTIMATE - EROSION CONTROL Spreadsheet last revised:12 -5 -01 PHASE B PROJECT NAME: Glenmore, Section K2B PROJECT NUMBER: WPO- 2011 -00037 DATE OF ESTIMATE: 07/12/12 ESTIMATE BY: PBC BASED ON: Plan submitted 11/30/2011 (REVISED JULY 2012 TO SHOW TWO PHASES) WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED, FERTILIZE, MULCH ACRE 5.1 1500 7650 SILT FENCE LF 240 5 1200 SAFETY FENCE LF 0 3 0 DIVERSION DIKE LF 0 3 0 SEDIMENT BASIN 3 ACRES 6.82 1000 6820 OUTLET PROTECTION EA 1 200 200 EC -2 & 3 DITCH PROTECTION LF 366 10 3660 RIP -RAP LF 200 55 11000 subtotal project management subtotal CONTINGENCY TOTAL BOND AMOUNT REQUIRED 30530.00 4579.50 35109.50 LS 10% 3510.95 38620.45 38700.00