Loading...
HomeMy WebLinkAboutSUB200400102 Bond Estimates Road Plan and Comps. 2004-11-06 r Ballard Field (lower) ROAD Construction Bond Estimate(roads,site work,storm sewer) Item Item No. Unit Unit Cost Cost Number installed Brook View Road 5+00 to 25+50 2050.0 1 aggregate base 6.0 in d 2050.0 ft L 30.0 ft W 1138.89 cy $34.20 $38,950.00 3 asphalt base 3.0 In d 2050.0 ft L 26.0 ft W 799.50 tons $70.00 $55,965.00 4 asphalt surface 1.5 in d 2050.0 ft L 26.0 ft W 399.75 tons $78.00 $31,180.50 6 curb CG-2 0.00 ft $8.00 $0.00 7 curb CG-6 4100.00 ft $13.17 $53.997.00 8 sidewalk,asphalt 0.0 in d 0.0 ft L 4.0 ft W 0.00 Ions $70.00 $0.00 9 sidewalk,concrete 4'width 2050.00 ft $11.10 $22,755.00 10 ramp CG-12 5 $300.00 $1,500.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 13 guardrail (or rebuild wall in right-of-col 0 ES©$3700 0 ft $16.00 50.00 24 CBR tests (1 every 0.1 ml.per road) 2050.0 ft L 4.1 inc of 500' 5 $150.00 $765.00 25 as-built drawings(1k+price per 0.11 2050.0 ft L 0.388 mi. 4 $1.000.00 $5,000.00 26 survey and layout(price per 0.1 mi.) 2050.0 ft L 0.388 ml. 4 $500.00 $3,000.00 28 VDOT surety(2 In rd) 2050.0 ft L 0.388 mi. $7,500.00 29 VDOT maintenance fee(2 In rd,1 yr) 2050.0 ft L 0.388 ml. $750.00 Welbourne Lane 2+75 to 13+20 1045.0 1 aggregate base 6.0 in d 1045.0 ft L 30.0 ft W 580.56 cy $34.20 $19,855.00 3 asphalt base 3.0 in d 1045.0 ft L 26.0 ft W 407.55 tons $70.00 $28,528.50 4 asphalt surface 1.5 in d. 1045.0 ft L .26.0 ft W 203.78 tons $78.00 $15,894.45 6 curb CG-2 0.00 ft $8.00 $0.00 7 curb CG-8 2090.00 ft $13.17 $27,525.30 9 sidewalk,concrete 4'width 2090.00 ft $11.10 $23,199.00 10 ramp 03-12 13 $300.00 $3,900.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 13 guardrail (or rebuild wall in right-of-w1 0 ES @$3700 0 ft $16.00 $0.00 24 CBR tests (1 every 0.1 mi.per road) 1045.0 ft L 2.09 inc of 500' 3 $150.00 5485.00 25 as-built drawings(1k+price per 0.11 1045.0 ft L 0.198 ml. 2 $1,000.00 $3,000.00 26 survey and layout(price per 0.1 mi.) 1045.0 ft L 0.198 mi. 2 $500.00 $2,000.00 28 VDOT surety(2In rd) 1045.0 ft I. 0.198 mi. $3,750.00 29 VDOT maintenance fee(2 In rd,1 yr) 1045.0 ft L 0.198 mi. $375.00 Hampstead Drive 10+25 to 21+20 •1095.0 1 aggregate base 6.0 in d 1095.0 ft L 30.0 ft W 608.33 cy $34.20 $20,805.00 3 asphalt base 3.0 in d 1095.0 ft L 26.0 ft W 427.05 tons $70.00 $29,893.50 4 asphalt surface 1.5 in d 1095.0 ft L 28.0 ft W 213.53 tons $78.00 516,654.95 6 curb CG-2 0.00 ft $6.00 $0.00 7 curb CG-6 2190.00 ft $13.17 $28,842.30 9 sidewalk,concrete 4'width 2190.00 ft $11.10 $24,309.00 10 ramp CG-12 8 $300.00 $2,400.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 1095.0 ft L 2.19 Inc of 500' 3 $150.00 $480.00 25 as-built drawings(1k+price per 0.11 1095.0 ft L 0.207 mi. 3 $1,000.00 54.000.00 26 survey and layout(price per 0.1 ml.) 1095.0 ft L 0.207 mi. 3 $500.00 $2,500.00 28 VDOT surety(2 In rd) 1095.0 ft L 0.207 mi. $3.750.00 29 VDOT maintenance fee(2 In rd.1 yr) 1095.0 ft L 0.207 ml. $375.00 West End Circle 0+50 to 5+00 450.0 1 aggregate base 6.0 in d 450.0 ft L 30.0 ft W 250.00 cy $34.20 $8,550.00 3 asphalt base 3.0 in d 450.0 ft L 28.0 ft W 175.50 tons $70.00 $12,285.00 , 4 asphalt surface 1.5 in d 450.0 ft L 26.0 ft W 87.75 Ions $78.00 $6,844.50 6 curb CG-2 0.00 ft $8.00 $0.00 7 curb CG-6 900.00 ft $13.17 $11,853.00 9 sidewalk,concrete 4'width 0.00 ft $11.10 $0.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 450.0 ft L 0.9 Inc of 500' 2 $150.00 5285.00 25 as-built drawings(1k+price per 0.11 450.0 ft L 0.085 mi. 1 $1,000.00 $2,000.00 26 survey and layout(price per 0.1 mi.) 450.0 ft L 0.085 mi. 1 $500.00 $1,500.00 28 VDOT surety(2 In rd) 450.0 ft L 0.085 mi. $3,750.00 c • L 11/5/2004 Ballard Field (lower) ROAD Construction Bond Estimate(roads,site work,storm sewer) Item Item No. Unit Unit Cost Cost Number (Installed) 29 VDOT maintenance fee(2 In rd,1 yr) 450.0 ft L 0.085 ml. $375.00 Haden Terrace 0+25 to 5+00 475.0 1 aggregate base 6.0 in d 475.0 ft L 30.0 ft W 263.89 cy $34.20 $9.025.00 3 asphalt base 3.0 in d 475.0 ft L 26.0 ft W 185.25 tons $70.00 $12,967.50 4 asphalt surface 1.5 in d 475.0 ft L 26.0 ft W 92.63 tons $78.00 $7,224.75 6 curb CG-2 0.00 ft $8.00 $0.00 7 curb CG-6 0.00 ft $13.17 $0.00 9 sidewalk,concrete 4'width 0.00 ft $11.10 $0.00 10 ramp CG-12 0 $300.00 $0.00 . 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 475.0 ft L 0.95 Inc of 500' 2 $150.00 $300.00 25 as-built drawings(1k+price per 0.1 I 475.0 ft L 0.09 mi. 1 $1,000.00 $2,000.00 26 survey and layout(price per 0.1 ml.) 475.0 ft I. 0.09 mi. 1 $500.00 $1,500.00 28 VDOT surety(2 In rd) 475.0 ft I. 0.09 mi. $3,750.00 29 VDOT maintenance fee(2 In rd,1 yr) 475.0 ft L 0.09 mi. $375.00 Summerford Lane 10+25 to 24+50 1425.0 1 aggregate base 6.0 in d 1425.0 ftL 30.0 ft W 791.67 cy $34.20 $27,075.00 3 asphalt base 3.0 in d 1425.0 ft L 26.0 ft W 555.75 tons $70.00 $38,902.50 4 asphalt surface 1.5 in d 1425.0 ft L 26.0 ft W 277.88 tons $78.00 $21,674.25 6 curb CG-2 0.00 ft $8.00 $0.00 7 curb CG-6 2850.00 ft $13.17 $37,534.50 9 sidewalk,concrete 4'width 500.00 ft $11.10 $5,550.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 1425.0 ft L 2.85 Inc of 500' 4 $150.00 $585.00 25 as-built drawings(1k+price per 0.11 1425.0 ft L 0.27 mi. 3 $1,000.00 $4,000.00 26 survey and layout(price per 0.1 ml.) 1425.0 ft L 0.27 mi. 3 $500.00 $2,500.00 28 VDOT surety(2 In rd) 1425.0 ft L 0.27 ml. $7,500.00 29 VDOT maintenance fee(2 In rd,1 yr) 1425.0 ft I. 0.27 mi. $750.00 Haden Court 0+25 to 1+20 100.0 1 aggregate base 6.0 in d 100.0 ft L 30.0 ft W 55.56 cy $34.20 $1,900.00 3 asphalt base 3.0 in d 100.0 ftL 26.0 ft W 39.00 tons $70.00 $2,730.00 4 asphalt surface 1.5 in d 100.0 ft L 26.0 ft W 19.50 tons $78.00 $1,521.00 6 curb CG-2 - 0.00 ft $8.00 $0.00 7 curb CG-6 200.00 ft $13.17 $2,634.00 9 sidewalk,concrete 4'width 150.00 ft $11.10 $1,665.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign 1 $65.00 $65.00 - 12 traffic control sign 2 $47.00 $94.00 24. CBR tests (1 every 0.1 mi.per road) 100.0 ft L 0.2'c of 500' 1 $150.00 5180.00 25 as-built drawings(1k+price per 0.1 i 100.0 ftL 0.019 mI. 1 51,000.00 $2,000.00 26 survey and layout(price per 0.1 mi.) 100.0 ft L 0.019 mi. 1 $500.00 $1,500.00 28 VDOT surely(2In rd) 100.0 ft L 0.019 mi. $3,750.00 29 VDOT maintenance fee(2 In rd,1 yr) 100.0 ft L 0.019 mi. • $375.00 Alley A 10+25 to 12+00 175.0 1 aggregate base 8.0 in d 175.0 ft L 28.0 ft W 120.99 cy $34.20 $4,137.78 3 asphalt surface 2.0 in d 175.0 ft L 24.0 ft W 42.00 tons $70.00 $2,940.00 6 curb CG-2 0.00 ft $8.00 $0.00 7 curb CG-d 350.00 ft $13.17 $4,609.50 9 sidewalk,concrete 4'width 0.00 ft $11.10 $0.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 175.0 ft L 0.35 Inc of 500' 1 $150.00 $210.00 25 as-built drawings(1k+price per 0.11 175.0 ft L 0.033 mi.. 1 $1.000.00 $2,000.00 26 survey and layout(price per 0.1 mi.) 175.0 ft L 0.033 mi. 1 $500.00 $1,500.00 Alley C 10+25 to 29+50 1925.0 1 aggregate base 6.0 in d 1925.0 ft L 28.0 ft W 998.15 cy $34.20 $34,136.67 L 11/5/2004 p . , Ballard Field (lower) ROAD Construction Bond Estimate(roads,site work,storm sewer) Item Item No. Unit Unit Cost Cost Number finstalled2 3 asphalt surface 2.0 in d 1925.0 ft L 24.0 ft W 462.00 tons $70.00 $32,340.00 6 curb CG-2 3850.00 ft $8.00 $30,800.00 7 curb CG-6 0.00 ft $13.17 $0.00 9 sidewalk,concrete 4'width 200.00 ft $11.10 $2,220.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 594.00 24 CBR tests (1 every 0.1 mi.per road) 1925.0 ft L 3.85 inc of 500' 5 $150.00 $735.00 25 as-built drawings(1k+price per 0.11 1925.0 ft L 0.365 mi. 4 $1,000.00 S5,000.00 26 survey and layout(price per 0.1 ml.) 1925.0 ft I. 0.365 ml. 4 $500.00 $3,000.00 Alley E 10+25 to 27+00 1675.0 1 aggregate base 6.0 in d 1675.0 ft L 28.0 ft W 866.52 cy $34.20 $29,703.33 3 asphalt surface 2.0 in d 1675.0 ft L 24.0 ft W 402.00 tons $70.00 $28,140.00 6 curb CG-2 3350,00 ft $8.00 $26,800.00 7 curb CG-6 0.00 ft $13.17 $0.00 9 sidewalk,concrete 4'width 200.00 ft $11.10 $2,220.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 1675.0 ft I. 3.35 inc of 500' 4 $150.00 $660.00 25 as-built drawings(1k+price per 0.1 11675.0 ft L 0.317 ml. 4 $1,000.00 $5,000.00 26 survey and layout(price per 0.1 mi.) 1675.0 ft L 0.317 mi. 4 $500.00 $3,000.00 Alley F 10+25 to 17+50 725.0 1 aggregate base 6.0 In d 725.0 ft L 28,0 ft W 375.93 cy $34.20 $12,856.67 3 asphalt surface 2.0 in d 725.0 ft L 24.0 ft W 174.00 tons $70.00 $12,180.00 6 curb CG-2 1450.00 ft $8.00 $11,600.00 7 curb CG-6 0.00 ft $13.17 $0.00 9 sidewalk,concrete 4'width 200.00 ft $11.10 $2,220.00 10 ramp CG-12 0 $300.00 $0.00 11 street name sign . 1 $65.00 $65.00 12 traffic control sign 2 $47.00 $94.00 24 CBR tests (1 every 0.1 mi.per road) 725.0 ft L 1.45 inc of 500' 3 $150.00 $375,00 25 as-built drawings(1k+price per al 725.0 ft L 0.137 ml. 2 $1,000.00 $3,000.00 26 survey and layout(price per 0.1 mi.) 725.0 ft I. 0.137 ml. 2 $500.00 $2,000.00 27 mobilization 1 $500.00 $500.00 Stormsewer and grading 14 manhole or drop Inlet 128 $1,300.00 $166,400.00 16 pipe,rep(15 to 48") 15.0 in d 0 ES-1,2$250 0 EC-1$200 4024 ft $22.00 $88,528.00 16 pipe,rep(15 to 48") 18.0 in d 0 ES-1,2$250 0 EC-1$200 908 ft $26.00 $23,608.00 16 pipe.rep(15 to 48°) 24.0 in d 0 ES-1.2$250 0 EC-1$200 1002 ft $38.00 $38,076.00 16 pipe,rcp(15 to 48') 30.0 in d 0 ES-1.2$250 0 EC-1$200 584 ft $60.00 $35,040.00 16 pipe,rcp(15 to 481 36.0 in d 0 ES-1,2$250 0 EC-1$200 504 ft $85.00 $42.840.00 16 pipe,rcp(15 to 48') 42.0 in d 0 ES-1.2$250 0 EC-1$200 221 ft $103.00 $22,763.00 16 pipe,rcp(15 to 48') 48.0 in d' 0 ES-1,2 5250 0 EC-1$200 722 ft $120.00 $86,640.00 23 grading 1517.0 ft L 30.0 ft W 45.0 acre $5,000.00 $225,000.00 cost sum $1,727,303.44 configency 25% $431,825.86 Total $2,159,130 1 L L. L 11/5/2004