Opinion of Probable Coststill 4
� Sambatek
OPINION OF PROBABLE COSTS
Client: EDEN TRACE CORPORATION
Assumptions
Project: IDI DISTRIBUTION BUILDING EXPANSION
UNIT PRICE
Project No.: 20592
Completed By: JEB
Construction Phase: PRELIM
1
SUBTOTAL EROSION CONTROL
Erosion Control
QUANTITY
UNIT
UNIT PRICE
TOTAL
1
Rock Construction Entrance
1
EA
$1,800.00
$1,800.00
2
Inlet Protection- IP 1
6
EA
$285.00
$1,710.00
3
Inlet Protection- IP 2
6
EA
$260.00
$1,560.00
4
Bio -Roll
760
LF
$2.75
$2,090.00
5
Install/Maintain/Remove Silt Fence
1,000
LF
$2.10
$2,100.00
6
Seed & Mulch
3
AC
$780.29
$2,340.87
7
Wetland Buffer Monument
23
EA
$100.00
$2,300.00
SUBTOTAL EROSION CONTROL
1
$13,900.87
SUBTOTAL EROSION CONTROL
INFILTRATION BASIN
QUANTITY
UNIT
I UNIT PRICE
TOTAL
1
4" Draintile
911
LF
$11.00
$10,021.00
2
Cleanout
14
EA
$265.00
$3,710.00
3
Soil Media Mix A
300
CY
$12.00
$3,600.00
4
Sand
160
CY
$12.00
$1,920.00
5
Common Excavation
3,200
Cy
$3.75
$12,000.00
SUBTOTAL STORM SEWER
$31,251.00
SUBTOTAL EROSION CONTROL
$13,900.87
SUBTOTAL INFILTRATION BASIN
$31,251.00
CONTINGENCY (20%)
$9,030.37
GRAND TOTAL
$54,182.24
Concept 1 of 1 10/5/2016