Loading...
HomeMy WebLinkAboutWPO200600055 Review Comments Bond Estimate 2008-05-28BOND ESTIMATE - EROSION CONTROL Spreadsheet last revised:12 -5 -01 PROJECT NAME: LDS Church at Airport Road PROJECT NUMBER: WPO200600055 DATE OF ESTIMATE: 05/27/08 ESTIMATE BY: Max Greene BASED ON: 900 WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL SEED, FERTILIZE, MULCH ACRE 12 1500 18000 SILT FENCE LF 900 5 4500 SAFETY FENCE LF 0 3 0 TEMPORARY FILL DIVERSION LF 180 3 540 DIVERSION DIKE LF 450 3 1350 TEMPORARY SLOPE DRAIN LF 0 20 0 SEDIMENT TRAP 1 ACRES 0.7 1000 700 SEDIMENT BASIN 1 ACRES 12 1000 12000 CULVERT INLET PROTECTION EA 2 500 1000 INLET PROTECTION EA 14 200 2800 OUTLET PROTECTION EA 4 200 800 EC -2 & 3 SQ. YD 150 10 1500 RIP -RAP SQ. YD 101 55 5555 CHECK DAMS SQ.YD. 0 30 0 PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000 SUBTOTAL 50745.00 CONTINGENCY & ADMINISTRATION LS 25% 12686.25 TOTAL 63431.25 BOND AMOUNT REQUIRED 63000 PROJECT NAME: LDS Church at Airport Road FILE #: WPO200600055 DATE APPROVED: 27 -05 -08 BMP Type Biofilter Item Unit Amount Unit Cost Subtotal site clearing acre 5 $7,100.00 $35,500.00 dam const.on site material cubic yard 1400 $4.00 $5,600.00 with ecp dam const.off site material cubic yard 0 $15.00 $0.00 Trees & Shrubs seedlings planted with tubes 0 $12.50 $0 bioretention construction wq treatment volume in cf 0 $6.40 $0 trees & shrubs ball/burlap planted 0 $100.00 $0 wetland plants planted 815 $2.00 $1,630 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 0 use 1 unit per 2ft, $15 unit Filterra 6x8 each 0 $8,500.00 $0 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 1 $1,000.00 $1,000 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 540.00 $8.00 $4,320 Concrete pipe linear foot 61.00 $25.00 $1,525 EC -3, EC -2 matting square yard 133.00 $10.00 $1,330 gabions, class 1 rip -rap square yard 65.00 $165.00 $10,725 concrete anti vortex each 1.00 $1,000.00 $1,000 paved concrete ditch linear foot 0.00 $55.00 $0 pavement demolition square yard 0.00 $5.00 $0 green roof square foot 0.00 $12.00 $0 turf stone(porous pavement) square foot 0.00 $5.00 $0 RCP underground detention cubic foot installed 0.00 $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 0.00 $706.00 $0 SUBTOTAL $62,630 25% Contingency $15,658 TOTAL $78,288 ROUNDED TOTAL $78,000 MINIMUM TOTAL AFTER REDUCTION $15,600