HomeMy WebLinkAboutWPO200600064 Inspection 2001-12-5 BOND ESTIMATE•EROSION CONTROL Spreadsheet last revised:12-5-01
PROJECT NAME: Poplar Glen 2
PROJECT NUMBER: WPO200600057
DATE OF ESTIMATE: Jan 11 2007
ESTIMATE BY: Jonathan Sharp
BASED ON:
WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL
SEED,FERTILIZE,MULCH ACRE 2 1500 3000
SILT FENCE LF 820 5 4100
SAFETY FENCE LF 300 3 900
TEMPORARY FILL DIVERSION LF 0 3 0
DIVERSION DIKE LF 480 3 1440
TEMPORARY SLOPE DRAIN LF 0 20 0
SEDIMENT TRAP 1 ACRES 2 1000 2000
SEDIMENT BASIN 1 ACRES 0 1000 0
CULVERT INLET PROTECTION EA 0 500 0
INLET PROTECTION EA 44 200 8800
OUTLET PROTECTION EA 0 200 0
EC-2&3 DITCH PROTECTION SQ YD 372 10 3720
RIP-RAP SQ YD 111 55 6105
CHECK DAMS SQ.YD. 0 30 0
PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000
RISER STRUCTURE EA 1 1000 1000
SUBTOTAL 33065.00
CONTINGENCY&ADMINISTRATION LS 25% 8266.25
TOTAL 41331.25
BOND AMOUNT REQUIRED 41000
PROJECT NAME: Poplar Glen 2
FILE#: WPO 200600057
DATE APPROVED: 11-Jan-07
BMP Type
Item Unit Amount Unit Cost Subtotal
Detention Facility each 1 $425,000.00 $425,000.00
Manhole,Drop Inlet,Curb Inlet each 2 $1,365.00 $2,730.00
8x16'Storm Filter 24 cart each 1 $20,000.00 $20,000.00
SUBTOTAL $447,730
25%Contingency $111,933
TOTAL $559,663
ROUNDED TOTAL $560,000
MINIMUM TOTAL AFTER REDUCTION $112,000
F
, ,` �,,,,,,,....:. o_ N O N O
'A 4 — r '4‘1:4( ' 0 Ct '713 = ' "
•
I t` I` a `, ,• . a. r-
4i r i `.+
tc. �
��
•
.
". /* •S
4
14 v. .4
wR �� V fA. 4
yt-
ti �1
+ i
��i tet. , ...``��
r,r/�r
r
•
a i i / +.&.
. `J
.
a
1r.. .•.y.r w6. _ .M4*xL w
•
N d y
. r-,� .t a r•
ii
40 -.4,4441MIstrat;AIM
a. .
nfl. .. . '. ' Jf+!
44•` ...,,. t,:
0 CC: ' 11F1111111
aD �� oQ
CO SON -.
A ' .
V i , * 'V
*std...:
`5".a -
„mi. ,,....1111111111111111111W l'
,.. ^ids
A
h
'
.
---„ o
4
s a) (3) p <
A cu
31
uuO
u
1
$ '-
�..
441,
i 4 ' $ - 4' * *
4
, it
'''''''''' 4i**:: , :44
"
I
I
_:, ._
a
Wj,
f max, " k
r
A . , „ „... .-,.. ,10---,... ,,,,,- .................. „.
p
..: _ ,�
w.
"
. „... i -- 4 ,,,,1 .!,„ ,,....4- , -
.. ._.,.... _ __
o
. - r
r• ,
: Wi't �' '� ,
• `y, f:
ra.
csco
r
v
1
are. AI 4521:46i •
r..-- F, ,, , G
_ `\ ice, i, y�
E �Qt�t. '
• / fi -n
Aoiewromi ' 7 r - at
„r,Mr„ iii'. {- / r "E,F �e
e
.
.. ".: - ..ice —�. ..+ �,. p7 !,4Y, ""� (� 'A �3 3 f , � f�.. _ �x� .r '• �'x
_ _ _.-`~,.a.fi r_, ifito .1 +
w
"`! 11110;&1111
ice _ .._,e•-•••... . ,.'
ititt
_,SZ
e • ,,. 1
•• '44,., ,,,. .1*, "1111111111116... •/ • s . ', " ''
..w. R
r . •
y
'fi
t
44004.. .� '^+��,� - . . r
liwviimmiuntow
mfr -•.r.-s.... • c; / - `. c
M
. t,
:r tx
w
.
—t
• N t
r'
■. 1111/■. + V W
. 0 (31_)a.. 8 Ft
, _ , _
C� � N _ .
, ,
111•1111116 - � -' '— ti � N
,..w -t ' L •—
—
neu
tt r—
t
,--->: ._,,_, \ - \ ,i'•:
y _
_r.
_rt arn`
, • ...-/ ^�' - " ." —yam,_ .4 it =z l,
_- ea
_ ..r..�... tTJ -.y p,1,
1
ititoossN
_
_ 'TSI►-`,," -7.,....„..., r a. x �,, - , ',
—
r►.
-
l
1 �► Mw..�� --, A" I"
.d14
w - '
y�.
_ •yr , -,...704 +! ` -'
r11r�}i�r r mo ,"- �. __ - .... ' ''.1 $. ) , � y4 .ri,, •=�e• f fit,
5--
r
,j, tit'rt''ti(? ' , It. ,.'.-"* - 40.• I:- --',4
,
�'
{
, .•:•:;t'
,'; :'.tel fi. = ry:1610‘. ° •RF :,,,,;11"..:
-• •
sst°`7. ;;
I
, _ . --• :---..-..- ' A., , , .
Coco
CD Q
C •
y —
p
.
, c
RI (13 O .pN. I
. � NpNO_ .5 ra:..:; .
..r►:
•
-
„ ,I . . _ N----
, ,
__„.„4"...a........_ , . ... . A , . . - , __ . A
w,
. , ,
i
4 ler. "" "" 4' # .
-
(. s
-17101701, IP' -'''';',,,,x5,41Friit,go.ologo•p•41,0. -. . ...
,,:Ipiriorte6-4,-...,-
�s.lw'� • , : E . - ,
•
t . /4„.;
0 e f --'-- •...- , � ... .` J _i .-..r+.•.......:: :4,, '°
1 - ' ':iigrali!WeisA --,47"-17 Irro:=NrOfta... L- 1'4' I iA
llW
1111111Mirdirgibli
-
.N..'+.�.y ....•%.s---+- -`/ '.'r.� � +.. a�
'Nei
If:,.:.":.,/'"�
y "
i ..... r... i .... j.
"w
, p
0 ,
i
o.",...
....r . _ ,. .'.,.= :yr I
4,„
, ,'"` 111.111.111iiiiillig f.,..,, ':';
ft ; f
..,
tr
1 1 1i .
l':' =.:', . ,,,,,,s 1.1-7 C . CN ,..--, .us
.•ice.... ":.7-",- -' °7 47', CIO :C)4 CNC) In' .
u ,
�F
w • 1 g k
; •,.,4 4 ! - c. r
sc..
` 1 ".. s wn - 1
—... 1
It
•
it
- .- �, . sr t - �" t •
724
-_�
I ( S
f P
TM
` ���, 77,,,,i ,.'3 ` .
ie•
_ , ,
R ; i
:.+ # - r S.
�. � r
•
•
I
R ili
•
. ./ a - ''''.,',.4 103) ,0 • # , ,.,
4.
et .-+�Kc ,'-,-,4#--',$.-,,,#44,,Y41**:
°4 f ' ++` '* * #,. f't ` �i to
rit +
w
e .> ' - �""S -1.A .`: tom' St' �� .• A d
a
. .. .� .� - 1 •. *+i �;*; � ° 4 4� »y•am .A�� j` �i�
w
qP,