HomeMy WebLinkAboutSUB200900004 Bond Estimates 2009-04-09 i,
i
Development Name Glenmore-Phase 2,Section S-5
ROAD Construction Bond Estimate(roads,site work,storm sewer)
Item Ferndown Lane . No. Unit Unit Cost Cost
Number WP0200800071 (installed)
Road Nam Ferndown Lane 0+00 to 15+35 road length 1539.0 ft
1 aggregate base 8.0 in d 1539.0 ft L 18.0 ft W 684.0 cy $43.09 $29,474.93
2 blotted or prime&double seal 1539.0 ft L 18.0 ft W 0.0 sy $7.56 $0.00
3 asphalt base in d 1539.0 ft L 3.0 ft W 0.0 tons $88.20 $0.00
4 asphalt surface 2.0 in d 1539.0 ft L 18.0 ft W 258.6 tons $98.28 $25,410.49
6 curb CG-2 3078.0 ft $10.08 $31,026.24
7 curb CG-6 3078.0 ft $16.59 $51,076.95
8 sidewalk,asphalt 0.0 in d 1539.0 ft L 4.0 ft W 0.0 tons $88.20 $0.00
9 sidewalk,concrete 4'width 0.0 ft $13.99 $0.00
10 ramp CG-12 0 $378.00 $0.00
11 street name sign 1 $78.00 $78.00
12 traffic control sign 2 $59.22 $118.44
13 guardrail (or rebuild wall in right-of-wo 2 ES @$3700 0.0 ft $20.16 $0.00
14 manhole or drop inlet 0 $1,638.00 $0.00
16 pipe,rcp(15 to 48") 15.0 in d 2 ES-1,2$250 2 EC-1$200 100.0 ft $27.72 $3,672.00
17 pipe,rcp(54 to 72") 54.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $189.00 $0.00
18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $7.56 $0.00
19 pipe,cmp(15 to 48") 15.0 in d 2 ES-1,2$250 1 EC-1$200 0.0 ft $27.72 $0.00
20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $175.20 $0.00
21 rip-rap,placed 0.0 ton $37.80 $0.00
22 E&S fabric,EC-2,3 0 ft L 4 ft W 0.0 sy $12.60 $0.00
23 clear and grub(for wooded sites) 1539.0 ft L 30.0 ft W 1 1 acre $12,600.00 $13,354.96
24 grading (per cy for cut or import only) 600.0 cy fill 500.0 cy cut 600.0 cy $3.78 $2,268.00
24 CBR tests(1 every 0.1 mi.per road) 1539.0 ft L 3.078 inc of 500' 4 $189.00 $774.90
25 as-built drawings(1k+price per 0.1 r 1539.0 ft L 0.291 mi. 3 $1,260.00 $3,780.00
26 survey and layout(price per 0.1 mi.) 1539.0 ft L 0.291 mi. 3 $630.00 $1,890.00
27 mobilization 1 $630.00 $630.00
28 VDOT surety(1 lane) 1539.0 ft L 0.291 mi. 0 Lanes $2,000.00 $0.00
29 VDOT maintenance fee(1 In rd,1 yr) 1539.0 ft L 0.291 mi. 0 Lanes $150.00 $0.00
30 VDOT admin.Cost recovery fee(1 Ian 1539.0 ft L 0.291 mi. 0 Lanes $100.00 $250.00
cost sum $163,804.90
contigency 25% $40,951.23
Total $204,800
A...-- 0 9 i ' 0 0 i
0-0
_,. . k A,
\ 0
4/9/2009
Development Name Glenmore-Phase 2,Section S-5
ROAD Construction Bond Estimate(roads,site work,storm sewer)
Item Road"A" No. Unit Unit Cost Cost
Number WP0200800071 (installed)
Road Nam Ferndown Lane 0+00 to 10+75 road length 1075.0 ft
1 aggregate base 6.0 in d 1075.0 ft L 18.0 ft W 358.3 cy $43.09 $15,441.30
2 blotted or prime&double seal 1075.0 ft L 18.0 ft W 0.0 sy $7.56 $0.00
3 asphalt base in d 1075.0 ft L 3.0 ft W 0.0 tons $88.20 $0.00
4 asphalt surface 2.0 in d 1075.0 ft L 18.0 ft W 180.6 tons $98.28 $17,749.37
6 curb CG-2 2150.0 ft $10.08 $21,672.00
7 curb CG-6 2150.0 ft $16.59 $35,677.53
8 sidewalk,asphalt 0.0 in d 1075.0 ft L 4.0 ft W 0.0 tons $88.20 $0.00
9 sidewalk,concrete 4'width 0.0 ft $13.99 $0.00
10 ramp CG-12 0 $378.00 $0.00
11 street name sign 1 $78.00 $78.00
12 traffic control sign 2 $59.22 $118.44
13 guardrail (or rebuild wall in right-of-we 2 ES @$3700 0.0 ft $20.16 $0.00
14 manhole or drop inlet 0 $1,638.00 $0.00
16 pipe,rcp(15 to 48") 15.0 in d 2 ES-1,2$250 2 EC-1$200 180.0 ft $27.72 $5,889.60
17 pipe,rcp(54 to 72") 54.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $189.00 $0.00
18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $7.56 $0.00
19 pipe,cmp(15 to 48") 15.0 in d 2 ES-1,2$250 1 EC-1$200 0.0 ft $27.72 $0.00
20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$20D 0.0 ft $175.20 $0.00
21 rip-rap,placed 0.0 ton $37.80 $0.00
22 E8S fabric,EC-2,3 0 ft L 4 ft W 0.0 sy $12.60 $0.00
23 clear and grub(for wooded sites) 1075.0 ft L 30.0 ft W 0.7 acre $12,600.00 $9,328.51
24 grading (per cy for cut or import only) 600.0 cy fill 500.0 cy cut 600.0 cy $3.78 $2,268.00
24 CBR tests (1 every 0.1 mi.per road) 1075.0 ft L 2.15 inc of 500' 3 $189.00 $604.80
25 as-built drawings(1k+price per 0.1 r 1075.0 ft L 0.204 mi. 3 $1,260.00 $3,780.00
26 survey and layout(price per 0.1 mi.) 1075.0 ft L 0.204 mi. 3 $630.00 $1,890.00
27 mobilization 1 $630.00 $630.00
28 VDOT surety(1 lane) 1075.0 ft L 0.204 mi. 0 Lanes $2,000.00 $0.00
29 VDOT maintenance fee(1 In rd,1 yr) 1075.0 ft L 0.204 mi. 0 Lanes $150.00 $0.00
30 VDOT admin.Cost recovery fee(1 Ian 1075.0 ft L 0.204 mi. 0 Lanes $100.00 $250.00
cost sum $115,377.55
contigency 25% $28,844.39
Total $144,300
4/9/2009