HomeMy WebLinkAboutWPO200800054 Review Comments Bond Estimate 2008-12-31 (5)Faulkner Falls (WPO- 2008 - 00054)
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Road Nam
Reivers Run 0 +00 to 8 +70 road length 870.0 ft
1
aggregate base 8.0 in d
870.0 ft L 18.0 ft W
386.7 cy
$35.91
$13,885.20
2
blotted or prime &double seal
870.0 ft L 0.0 ft W
0.0 sy
$6.30
$0.00
3
asphalt base 3.0 in d
870.0 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
4
asphalt surface 2.0 in d
870.0 ft L 18.0 ft W
146.2 tons
$81.90
$11,970.50
6
curb CG -2
0.0 ft
$8.40
$0.00
7
curb CG -6
0.0 ft
$13.83
$0.00
8
sidewalk, asphalt 0.0 in d
870.0 ft L 4.0 ft W
0.0 tons
$73.50
$0.00
9
sidewalk, concrete 4' width
0.0 ft
$13.80
$0.00
10
ramp CG -12
0
$315.00
$0.00
11
street name sign
1
$65.00
$65.00
12
traffic control sign
2
$49.35
$98.70
13
Street Landscape
100 Each
0
$105.00
$0.00
13
guardrail (or rebuild wall in right -of -m
0 ES @ $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 (54 to 72 ") 54.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$157.50
$0.00
18
pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
19
pipe, cmp (15 to 48 ") 18.0 in d
2 ES -1,2 $250 1 EC -1 $200
25.0 ft
$27.30
$1,382.50
20
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
21
rip -rap, placed
0.0 ton
$31.50
$0.00
22
E &S fabric,EC -2,3
1600 ft L 4 ft W
711.1 sy
$10.50
$7,466.67
23
clear and grub (for wooded sites)
375.0 ft L 50.0 ft W
0.4 acre
$10,500.00
$4,519.63
24
grading (per cy for cut or import only)
3000.0 cy fill 3000.0 cy cut
0.0 cy bal
$3.15
$9,450.00
24
CBR tests (1 every 0.1 mi. per road)
870.0 ft L 1.74 inc of 500'
3
$157.50
$441.00
25
as-built drawings (1k +price per 0.11
870.0 ft 0.1648 mi.
2
$1,050.00
$3,100.00
26
survey and layout (price per 0.1 mi.)
870.0 ft L 0.1648 mi.
2
$525.00
$2,050.00
27
mobilization
1
$525.00
$525.00
28
VDOT surety (1 lane)
870.0 ft L 0.1648 mi.
2 Lanes
$2,000.00
$6,590.91
29
VDOT maintenance fee (1 In rd, 1 yr)
870.0 ft L 0.1648 mi.
2 Lanes
$150.00
$494.32
30
VDOT admin. Cost recovery fee(1 Ian
870.0 ft L 0.1648 mi.
2 Lanes
$100.00
$579.55
31
Driveway closure (requested to be put
into the bond calculation by Bill. May 2009)
$500.00
cost sum $63,118.97
contingency 25% $15,779.74
Total $79,000
5/28/2009