Loading...
HomeMy WebLinkAboutWPO200800104 Review Comments Bond Estimate 2009-08-14 (3)PROJECT NAME: EMMANUEL EPISCOPAL CHURCH FILE #: WPO200800104 DATE APPROVED: 13 -Aug -09 Stormwater Management BMP's Type of Facility Bio- Filter #1 Item Unit Amount Unit Cost Subtotal bioretention construction wq treatment volume in cf 0 $6.40 $0 trees & shrubs ball/burlap planted 7 $100.00 $700 underdrain stone cubic yard 18 $17.00 $306 stone delivery load 2 $50.00 $100 filter fabric square yard 35 $10.00 $350 sand /soil mixture cubic yard 30 $10.00 $300 underdrain pipe, 6" PVC linear foot 92 $2.50 $230 time & materials contributing acre 0.32 $1,000.00 $320 SUBTOTAL $2,306 Type of Facility Bio - Filter #2 Item Unit Amount Unit Cost Subtotal bioretention construction wq treatment volume in cf 0 $6.40 $0 trees & shrubs ball/burlap planted 14 $100.00 $1,400 underdrain stone cubic yard 42 $17.00 $714 stone delivery load 5 $50.00 $250 filter fabric square yard 58 $10.00 $580 sand /soil mixture cubic yard 70 $10.00 $700 underdrain pipe, 6" PVC linear foot 120 $2.50 $300 time & materials contributing acre 0.62 $1,000.00 $620 SUBTOTAL $4,564 Type of Facility Bio - Filter #3 Item Unit Amount Unit Cost Subtotal bioretention construction wq treatment volume in cf 0 $6.40 $0 trees & shrubs ball/burlap planted 22 $100.00 $2,200 underdrain stone cubic yard 54 $17.00 $918 stone delivery load 6 $50.00 $300 filter fabric square yard 59 $10.00 $590 sand /soil mixture cubic yard 90 $10.00 $900 underdrain pipe, 6" PVC linear foot 209 $2.50 $523 time & materials contributing acre 1.13 $1,000.00 $1,130 SUBTOTAL $6,561 Type of Facility Bio - Filter #4 Item Unit Amount Unit Cost Subtotal bioretention construction wq treatment volume in cf 0 $6.40 $0 trees & shrubs ball/burlap planted 10 $100.00 $1,000 underdrain stone cubic yard 25 $17.00 $425 stone delivery load 3 $50.00 $150 filter fabric square yard 40 $10.00 $400 sand /soil mixture cubic yard 42 $10.00 $420 underdrain pipe, 6" PVC linear foot 81 $2.50 $203 time & materials contributing acre 1.14 $1,000.00 $1,140 SUBTOTAL $3,738 TOTAL FOR BIO- FILTERS $17,168 Detention Basin Type of Facility Detention Basin Item Unit Amount Unit Cost Subtotal 24" concrete riser structure each 1 $1,000.00 $1,000 EC -1 outlet protection each 1 $200.00 $200 dam const.off site material cubic yard compacted 160 $15.00 $2,400.00 time & materials contributing acre 3.50 $1,000.00 $3,500 SUBTOTAL FOR DETENTION BASIN $7,100 BMP SUBTOTAL $24,268.00 PROJECT MANAGEMENT 15% $3,640.20 SUB- SUBTOTAL $27,908.20 PROJECT ADMINISTRATION 10% $2,790.82 TOTAL BMP BOND AMOUNT REQUIRED $30,700