HomeMy WebLinkAboutWATERFIELD FOURTH FILING - FDP190009 - SUBMITTAL DOCUMENTS - ROUND 3 - SUPPORTING DOCUMENTATIONProject Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 38.03
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 14 $100.00 $1,400.00
Dandy Sack each 0 $250.00 $0.00
L.F. 8830 $1.10 $9,713.00
each 33 $125.00 $4,125.00
each 3 $300.00 $900.00
each 3 $200.00 $600.00
Straw Wattle L.F. 4272 $5.00 $21,360.00
acre 26.67 $1,000.00 $26,670.00
TOTAL = $64,768.00
TOTAL = $97,152.00
TOTAL = $57,045.00
REQUIRED AMOUNT OF SECURITY = $97,152.00
NOTE: 'Total Acres' represents total disturbed area.
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
Concrete Washout Area
Silt Fence
- OR -
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 1
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $64,768.00 =
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 1.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 2.97
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 0 $100.00 $0.00
Dandy Sack each 0 $250.00 $0.00
L.F. 0 $1.10 $0.00
each 2 $125.00 $250.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 2157 $5.00 $10,785.00
acre 0.86 $1,000.00 $860.00
TOTAL = $12,395.00
TOTAL = $18,592.50
TOTAL = $4,455.00
REQUIRED AMOUNT OF SECURITY = $18,592.50
NOTE: 'Total Acres' represents total disturbed area.
Concrete Washout Area
Silt Fence
- OR -
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 2
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $12,395.00
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
=
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 2.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 5.85
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 2 $100.00 $200.00
Dandy Sack each 1 $250.00 $250.00
L.F. 787 $1.10 $865.70
each 5 $125.00 $625.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 4416 $5.00 $22,080.00
acre 0.86 $1,000.00 $860.00
TOTAL = $25,380.70
TOTAL = $38,071.05
TOTAL = $8,775.00
REQUIRED AMOUNT OF SECURITY = $38,071.05
NOTE: 'Total Acres' represents total disturbed area.
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 3
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $25,380.70
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
Concrete Washout Area
Silt Fence
- OR -
=
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 3.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 3.65
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 0 $100.00 $0.00
Dandy Sack each 0 $250.00 $0.00
L.F. 227 $1.10 $249.70
each 8 $125.00 $1,000.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 2913 $5.00 $14,565.00
acre 0.86 $1,000.00 $860.00
TOTAL = $17,174.70
TOTAL = $25,762.05
TOTAL = $5,475.00
REQUIRED AMOUNT OF SECURITY = $25,762.05
NOTE: 'Total Acres' represents total disturbed area.
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 4
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $17,174.70
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
Concrete Washout Area
Silt Fence
- OR -
=
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 4.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 11.58
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 10 $100.00 $1,000.00
Dandy Sack each 0 $250.00 $0.00
L.F. 676 $1.10 $743.60
each 21 $125.00 $2,625.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 7560 $5.00 $37,800.00
acre 6.46 $1,000.00 $6,460.00
TOTAL = $49,128.60
TOTAL = $73,692.90
TOTAL = $17,370.00
REQUIRED AMOUNT OF SECURITY = $73,692.90
NOTE: 'Total Acres' represents total disturbed area.
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
Concrete Washout Area
Silt Fence
- OR -
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 5
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $49,128.60 =
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 5.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 9.58
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 1 $100.00 $100.00
Dandy Sack each 0 $250.00 $0.00
L.F. 1073 $1.10 $1,180.30
each 19 $125.00 $2,375.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 5055 $5.00 $25,275.00
acre 3.44 $1,000.00 $3,440.00
TOTAL = $32,870.30
TOTAL = $49,305.45
TOTAL = $14,370.00
REQUIRED AMOUNT OF SECURITY = $49,305.45
NOTE: 'Total Acres' represents total disturbed area.
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 6
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $32,870.30
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
Concrete Washout Area
Silt Fence
- OR -
=
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 6.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 12.92
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 7 $100.00 $700.00
Dandy Sack each 1 $250.00 $250.00
L.F. 1296 $1.10 $1,425.60
each 20 $125.00 $2,500.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 6705 $5.00 $33,525.00
acre 4.3 $1,000.00 $4,300.00
TOTAL = $43,200.60
TOTAL = $64,800.90
TOTAL = $19,380.00
REQUIRED AMOUNT OF SECURITY = $64,800.90
NOTE: 'Total Acres' represents total disturbed area.
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 7
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $43,200.60
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
Concrete Washout Area
Silt Fence
- OR -
=
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 7.xls
Project Number: 1496-001 Location: Fort Collins, CO
Date: August 6, 2019 Total Acres: 13.06
EROSION CONTROL MEASURE Units
Estimated
Quantity
Unit
Price
Total
Price
each 4 $100.00 $400.00
Dandy Sack each 1 $250.00 $250.00
L.F. 0 $1.10 $0.00
each 10 $125.00 $1,250.00
each 1 $300.00 $300.00
each 1 $200.00 $200.00
Straw Wattle L.F. 8328 $5.00 $41,640.00
acre 2.58 $1,000.00 $2,580.00
TOTAL = $46,620.00
TOTAL = $69,930.00
TOTAL = $19,590.00
REQUIRED AMOUNT OF SECURITY = $69,930.00
NOTE: 'Total Acres' represents total disturbed area.
Concrete Washout Area
Silt Fence
- OR -
COST TO VEGETATE: TOTAL ACRES x ($1000/acre) x 1.5
(WHICHEVER IS GREATER)
WATERFIELD FOURTH FILING PHASE 8
Erosion Control Cost Estimate
Vehicle Tracking Control Pads
AMOUNT OF SECURITY = 1.5 x $46,620.00
Vegetate Landscaped Areas
Inlet Protection
Rock Socks
=
=
D:\Projects\1496-001\Drainage\Reports\SWMP Report\Phased Escrow\1496-001_Erosion-Escrow-Estimate Phase 8.xls