HomeMy WebLinkAboutWPO200800106 Review Comments Bond Estimate 2009-04-15 (3)Development Name Old Trail Phase 2, Block 4 Roads WP0200800106
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
contigency
25% $25,772.37
No. Unit
Unit Cost
Cost
Number
Phase "B"
installed
Claremont Lane 19 +62.88 to
24 +2; road length 460.1
ft
1
aggregate base 6.0 in d
460.1 ft L 30.0 ft W
255.6 cy
$43.09
$11,014.76
2
blotted or prime &double seal
0.0 ft L 18.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
460.1 ft L 30.0 ft W
193.3 tons
$88.20
$17,044.69
4
asphalt surface 2.0 in d
460.1 ft L 30.0 ft W
128.8 tons
$98.28
$12,661.77
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
920.2 ft
$16.59
$15,266.78
8
sidewalk, asphalt 0.0 in d
0.0 ft L 0.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 5' width
920.2 ft
$15.00
$13,803.00
10
ramp CG -12
6
$378.00
$2,268.00
11
street name sign
0
$78.00
$0.00
12
traffic control sign
0
$59.22
$0.00
13
Street Trees
13
$250.00
$3,250.00
14
guardrail (or rebuild wall in right -of -wa
0 ES @ $3700
0.0 ft
$20.16
$0.00
15
manhole or drop inlet
0
$1,638.00
$0.00
16
pipe, rcp (15 to 48 ") 0.0 in d
0 ES -1,2 $250
0 EC -1 $200
525.0 ft
$27.72
$14,553.00
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
0 ES -1,2 $250
0 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)
0.0 ft L 0.0 ft W
0.0 acre
$12,600.00
$0.00
24
grading (per cy for cut or import only)
600.0 cy fill 500.0 cy cut
600.0 cy
$3.78
$4,158.00
24
CBR tests (1 every 0.1 mi. per road)
460.1 ft L 0.92 inc of 500'
2
$189.00
$378.00
25
as -built drawings (1k+ price per 0.1 r
460.1 ft L 0.087 mi.
1
$1,260.00
$2,260.00
26
survey and layout (price per 0.1 mi.)
460.1 ft L 0.087 mi.
1
$630.00
$1,630.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (1 lane)
460.1 ft L 0.087 mi.
2 Lanes
$2,000.00
$3,485.76
29
VDOT maintenance fee (1 In rd, 1 yr)
460.1 ft L 0.087 mi.
2 Lanes
$150.00
$261.43
30
VDOT admin. Cost recovery fee(1 Tarn
460.1 ft L 0.087 mi.
2 Lanes
$100.00
$424.29
cost sum
$103,089.47
contigency
25% $25,772.37
Total
$128,870
4/15/2009