HomeMy WebLinkAboutSUB200700077 Bond Estimates Bond Estimate 2008-07-09Stonewater Subdivision
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
contigency
No. Unit
Unit Cost
Cost
Number
107.4 cy
$35.91
installed
2 blotted or prime &double seal
Stonewater Drive 10 +00 to 22 +00 road length 1200.0 tt
644.4 sy
$6.30
1
aggregate base 6.0 in d
1200.0 ft L 29.0 ft W
644.4 cy
$35.91
$23,142.00
2
blotted or prime &double seal
1200.0 ft L 29.0 ft W
3866.7 sy
$6.30
$24,360.00
3
asphalt base 3.0 in d
1200.0 ft L 24.0 ft W
403.2 tons
$73.50
$29,635.20
4
asphalt surface 2.0 in d
1200.0 ft L 24.0 ft W
268.8 tons
$81.90
$22,014.72
6
curb CG -2
200.0 ft L 4.0 ft W
0.0 ft
$8.40
$0.00
7
curb CG -6
2400.0 ft
$13.83
$33,188.40
8
sidewalk, asphalt 0.0 in d
1200.0 ft L 4.0 ft W
0.0 tons
$73.50
$0.00
9
sidewalk, concrete 5' width
2400.0 ft
$14.57
$34,965.00
10
ramp CG -12
6
$315.00
$1,890.00
11
street name sign
0 ES @D$3700
3
$65.00
$195.00
12
traffic control sign
3
$49.35
$148.05
13
guardrail (or rebuild wall in right -of -w
0 ES @D$3700
0.0 ft
$16.80
$0.00
14
manhole or drop inlet
0 ES -1,2 $250
35
$1,365.00
$47,775.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
1104.0 ft
$23.10
$25,502.40
17
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250 0 EC -1 $200
451.0 ft
$27.30
$12,312.30
18
pipe, rcp (15 to 48 ") 24.0 in d
0 ES -1,2 $250
133.0 ft
$39.90
$5,306.70
19
pipe, rcp (15 to 48 ") 30.0 in d
0 ES -1,2 $250 0 EC -1 $200
110.0 ft
$63.00
$6,930.00
20
pipe, rcp (15 to 48 ") 36.0 in d
1 ES -1,2 $250 1 EC -1 $200
66.0 ft
$89.25
$6,340.50
21
rip -rap, placed
200.0 ft L 30.0 ft W
0.0 ton
$31.50
$0.00
22
E &S fabric,EC -2,3
0 ft L 4 ft W
0.0 sy
$10.50
$0.00
23
clear and grub (for wooded sites)
1200.0 ft L 30.0 ft W
0.8 acre
$10,500.00
$8,677.69
24
grading (per cy for cut or import only;
1200.0 cy fill 600.0 cy cut
1200.0 cy
$3.15
$5,670.00
24
CBR tests (1 every 0.1 mi. per road)
1200.0 ft L 2.4 inc of 500'
3
$157.50
$535.50
25
as -built drawings (1 k + price per 0.1
1200.0 ft L 0.227 mi.
3
$1,050.00
$4,150.00
26
survey and layout (price per 0.1 mi.)
1200.0 ft L 0.227 mi.
3
$525.00
$2,575.00
27
mobilization
1
$525.00
$525.00
28
VDOT surety (1 lane)
1200.0 ft L 0.227 mi.
2 Lanes
$2,000.00
$9,090.91
29
VDOT maintenance fee (1 In rd, 1 yr)
1200.0 ft L 0.227 mi.
2 Lanes
$150.00
$681.82
30
VDOT admin. Cost recovery fee(1 Iar
1200.0 ft L 0.227 mi.
2 Lanes
$100.00
$704.55
cost surd
$306,315.73
contigency
25% $76,578.93
Total
$382,900
Stonewater Ct 0 +00 to 2 +00
road length 200.0 ft
1 aggregate base 6.0 in d
200.0 ft L 29.0 ft W
107.4 cy
$35.91
$3,857.00
2 blotted or prime &double seal
200.0 ft L 29.0 ft W
644.4 sy
$6.30
$4,060.00
3 asphalt base 3.0 in d
200.0 ft L 24.0 ft W
67.2 tons
$73.50
$4,939.20
4 asphalt surface 2.0 in d
200.0 ft L 24.0 ft W
44.8 tons
$81.90
$3,669.12
6 curb CG -2
0.0 ft
$8.40
$0.00
7 curb CG -6
400.0 ft
$13.83
$5,531.40
8 sidewalk, asphalt 0.0 in d
200.0 ft L 4.0 ft W
0.0 tons
$73.50
$0.00
9 sidewalk, concrete 5' width
400.0 ft
$14.57
$5,827.50
10 ramp CG -12
2
$315.00
$630.00
11 street name sign
1
$65.00
$65.00
12 traffic control sign
1
$49.35
$49.35
13 guardrail (or rebuild wall in right -of -w
0 ES @D$3700
0.0 ft
$16.80
$0.00
14 manhole or drop inlet
0
$1,365.00
$0.00
16 pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$23.10
$0.00
17 pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.30
$0.00
18 pipe, rcp (15 to 48 ") 24.0 in d
0.0 ft
$39.90
$0.00
19 pipe, rcp (15 to 48 ") 30.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$63.00
$0.00
20 pipe, rcp (15 to 48 ") 36.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$89.25
$0.00
21 rip -rap, placed
0.0 ton
$31.50
$0.00
22 E &S fabric,EC -2,3
0 ft L 4 ft W
0.0 sy
$10.50
$0.00
23 clear and grub (for wooded sites)
200.0 ft L 30.0 ft W
0.1 acre
$10,500.00
$1,446.28
24 grading (per cy for cut or import only;
300.0 cy fill 300.0 cy cut
300.0 cy
$3.15
$1,890.00
24 CBR tests (1 every 0.1 mi. per road)
200.0 ft L 0.4 inc of 500'
1
$157.50
$220.50
2/6/2009
Stonewater Subdivision
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
25
as -built drawings (1 k + price per 0.1
200.0 ft L
0.038 mi.
1
$1,050.00
$2,050.00
26
surrey and layout (price per 0.1 mi.)
200.0 ft L
0.038 mi.
1
$525.00
$1,525.00
27
mobilization
1
$525.00
$525.00
28
VDOT surety (1 lane)
200.0 ft L
0.038 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
200.0 ft L
0.038 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Iar
200.0 ft L
0.038 mi.
0 Lanes
$100.00
$250.00
cost sum
$36,535.35
contigency
25%
$9,133.84
Total
$45,670
Stonewater Ln 0 +00 to 5 +00
road
length 500.0
ft
1
aggregate base 6.0 in d
500.0 ft L
29.0 ft W
268.5 cy
$35.91
$9,642.50
2
blotted or prime &double seal
500.0 ft L
29.0 ft W
1611.1 sy
$6.30
$10,150.00
3
asphalt base 3.0 in d
500.0 ft L
24.0 ft W
168.0 tons
$73.50
$12,348.00
4
asphalt surface 2.0 in d
500.0 ft L
24.0 ft W
112.0 tons
$81.90
$9,172.80
6
curb CG -2
0.0 ft
$8.40
$0.00
7
curb CG -6
1000.0 ft
$13.83
$13,828.50
8
sidewalk, asphalt 0.0 in d
500.0 ft L
4.0 ft W
0.0 tons
$73.50
$0.00
9
sidewalk, concrete 5' width
1000.0 ft
$14.57
$14,568.75
10
ramp CG -12
4
$315.00
$1,260.00
11
street name sign
2
$65.00
$130.00
12
traffic control sign
2
$49.35
$98.70
13
guardrail (or rebuild wall in right -of -w
0 ES @D$3700
0.0 ft
$16.80
$0.00
14
manhole or drop inlet
0
$1,365.00
$0.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$23.10
$0.00
17
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.30
$0.00
18
pipe, rcp (15 to 48 ") 24.0 in d
0.0 ft
$39.90
$0.00
19
pipe, rcp (15 to 48 ") 30.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$63.00
$0.00
20
pipe, rcp (15 to 48 ") 36.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$89.25
$0.00
21
rip -rap, placed
0.0 ton
$31.50
$0.00
22
E &S fabric,EC -2,3
0 ft L
4 ft W
0.0 sy
$10.50
$0.00
23
clear and grub (for wooded sites)
500.0 ft L
30.0 ft W
0.3 acre
$10,500.00
$3,615.70
24
grading (per cy for cut or import only;
600.0 cy fill
600.0 cy cut
600.0 cy
$3.15
$3,780.00
24
CBR tests (1 every 0.1 mi. per road)
500.0 ft L
1 inc of 500'
2
$157.50
$315.00
25
as -built drawings (1 k + price per 0.1
500.0 ft L
0.095 mi.
1
$1,050.00
$2,050.00
26
survey and layout (price per 0.1 mi.)
500.0 ft L
0.095 mi.
1
$525.00
$1,525.00
27
mobilization
1
$525.00
$525.00
28
VDOT surety (1 lane)
500.0 ft L
0.095 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
500.0 ft L
0.095 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Iar
500.0 ft L
0.095 mi.
0 Lanes
$100.00
$250.00
cost sum $83,259.95
contigency 25% $20,814.99
Total $1 04,080
Grand Total $532,650
2/6/2009