Loading...
HomeMy WebLinkAboutSDP200600076 Bond Estimates 2007-02-23 PROJECT NAME: Boar's Head Inn Meeting Pavillion FILE#: WPO200600094 DATE APPROVED: 23-Feb-07 BMP Type Bio-Filter Item Unit Amount Unit Cost Subtotal site clearing acre 0 $7,100.00 $0.00 dam const.on site material cubic yard 0 $4 00 $0.00 with ecp dam const.off site material cubic yard 0 $15.00 $0.00 Trees&Shrubs seedlings planted with tubes 177 $12.50 $2,213 wq treatment bioretention construction volume in cf 2468 $6.40 $15,795 trees&shrubs ball/burlap planted 13 $100.00 $1,300 wetland plants planted 0 $2.00 $0 wetland seed mix acre 0.0 $1,500.00 $0 stream stabilization linear foot 0 $50.00 $0 underdrain stone cubic yard 0 $17 00 $0 underdrain pipe,4"PVC linear foot 0 $1.35 $0 filter fabric square yard 0 $10.00 $0 sand/soil mixture cubic yard 0 $20.00 $0 rain tanks 0 use 1 unit per 2ft,$10 unit Filterra 6x6 each 0 $6,100.00 $0 Filterra 4x6 each 0 $5,500.00 $0 Filterra 12x6 each 0 $12,100.00 $0 EC-1 outlet protection each 0 $200.00 $0 class 1 rip-rap square yard 0 $55.00 $0 class 2 rip-rap square yard 0 $110.00 $0 48"concrete riser structure each 0 $1,000.00 $0 Stream Buffer Sign Installed each 0 $50.00 $0 EC-2 EC-3 ditch stabilization linear foot 0.00 $10.00 $0 maintenance road linear foot 0.00 $8.00 $0 Concrete pipe linear foot 0.00 $25.00 $0 EC-3, EC-2 matting square yard 0.00 $10.00 $0 gabions,class 1 rip-rap square yard 0.00 $165 00 $0 concrete anti vortex each 0.00 $1,000.00 $0 00 paved concrete ditch linear foot 0.00 $55.00 $0 pavement demolition square yard $5.00 $0 green roof square foot 0.00 $12.00 $0 turf stone(porous pavement) square foot $5.00 $0 RCP underground detention cubic foot installed $7 00 $0 Conser Easement RR>50% acre 0.00 $39,000.00 $0 Conser Easement RR<50% acre 0.00 $25,000.00 $0 Pond drain gate valve(6") each 0.00 $500.00 $0 Delaware Sand Filter linear foot installed $706 00 $0 Underground Detention structure $75,000.00 $0 SUBTOTAL $19,308 25%Contingency $4,827 TOTAL $24,135 ROUNDED TOTAL $24,000 MINIMUM TOTAL AFTER REDUCTION $4,800 BOND ESTIMATE-EROSION CONTROL Spreadsheet last revised:12-5-01 PROJECT NAME: Boar's Head Inn Meeeting Pavillion PROJECT NUMBER: WPO200600094 DATE OF ESTIMATE: 02/23/07 ESTIMATE BY• MRG BASED ON: Apprved plan WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED,FERTILIZE,MULCH ACRES 4.2 1500 6300 SILT FENCE LF 360 5 1800 SAFETY FENCE LF 1460 3 4380 TEMPORARY FILL DIVERSION LF 0 3 0 DIVERSION DIKE LF 0 3 0 TEMPORARY SLOPE DRAIN LF 0 20 0 SEDIMENT TRAP 1 ACRES 1 4 1000 1400 SEDIMENT TRAP 2 ACRES 0.9 1000 900 SEDIMENT BASIN 1 ACRES 0 1000 0 CULVERT INLET PROTECTION _ EA 500 0 INLET PROTECTION EA 10 200 2000 OUTLET PROTECTION EA 2 200 400 EC-2&3 DITCH PROTECTION LF 0 10 0 RIP-RAP LF 0 55 0 CHECK DAMS SQ.YD. 0 30 0 PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000 SUBTOTAL 19180.00 CONTINGENCY&ADMINISTRATION LS 25% 4795.00 TOTAL 23975.00 BOND AMOUNT REQUIRED 24000