HomeMy WebLinkAboutSUB200700338 Review Comments Bond Estimate 2008-08-29Development Name Old Trail Ballard Field Phase 4
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item Item
$62,288.37
No. Unit
Unit Cost
Cost
Number SUB200700338
installed
Road Nam Killdeer Lane 10 +00 to 13 +38 road length 338.0 ft
aggregate base 6.0 in d
338.0 ft L 30.0 ft W
187.8 cy
$35.91
$6,743.10
blotted or prime &double seal
338.0 ft L ft W
0.0 sy
$6.30
$0.00
asphalt base 3.0 in d
338.0 ft L 30.0 ft W
142.0 tons
$73.50
$10,434.06
asphalt surface 2.0 in d
338.0 ft L 30.0 ft W
94.6 tons
$81.90
$7,751.02
curb CG -2
ft
$8.40
$0.00
curb CG -6
676.0 ft
$13.83
$9,348.07
sidewalk, asphalt in d
338.0 ft L 5.0 ft W
0.0 tons
$73.50
$0.00
sidewalk, concrete S width
1000.0 ft
$11.66
$11,655.00
ramp CG -12
2
$315.00
$630.00
street name sign
1
$65.00
$65.00
traffic control sign
2
$49.35
$98.70
Street trees
23
$200.00
$4,600.00
manhole or drop inlet
0
$1,365.00
$0.00
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
pipe, rcp (54 to 72 ") 54.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$157.50
$0.00
pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
pipe, cmp (15 to 48 ") 15.0 in d
ES -1,2 $250 EC -1 $200
0.0 ft
$23.10
$0.00
pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$146.00
$0.00
rip -rap, placed
0.0 ton
$31.50
$0.00
E &S fabric,EC -2,3
1750 ft L 4 ft W
0.0 sy
$10.50
$0.00
clear and grub (for wooded sites)
338.0 ft L 30.0 ft W
0.0 acre
$10,500.00
$0.00
grading (per cy for cut or import only)
600.0 cy fill 500.0 cy cut
600.0 cy
$3.15
$3,465.00
CBR tests (1 every 0.1 mi. per road)
338.0 ft L 0.676 inc of 500'
2
$157.50
$267.75
as -built drawings (1k+ price per 0.1 r
338.0 ft L 0.064 mi.
1
$1,050.00
$2,050.00
survey and layout (price per 0.1 mi.)
338.0 ft L 0.064 mi.
1
$525.00
$1,525.00
mobilization
1
$525.00
$525.00
VDOT surety (1 lane)
338.0 ft L 0.064 mi.
2 Lanes
$2,000.00
$2,560.61
VDOT maintenance fee (1 In rd, 1 yr)
338.0 ft L 0.064 mi.
2 Lanes
$150.00
$192.05
VDOT admin. Cost recovery fee(1 Ian
338.0 ft L 0.064 mi.
2 Lanes
$100.00
$378.03
cost sum
$62,288.37
contigency
25% $15,572.09
Total
$77,900
8/29/2008