HomeMy WebLinkAboutWPO200800036 Review Comments Bond Estimate 2009-05-01Development Name Glenmore Perimeter Road
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
WP0200800036
installed
Carrol Creek
Emergency Ace: 0 +40 to 2 +66 road length 226.0
ft
1
aggregate base 6.0 in d
226.0 ft L 12.0 ft W
50.2 cy
$43.09
$2,164.18
2
blotted or prime &double seal
0.0 ft L 12.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 0.0 in d
0.0 ft L 12.0 ft W
0.0 tons
$88.20
$0.00
4
asphalt surface 3.0 in d
226.0 ft L 12.0 ft W
38.0 tons
$98.28
$3,731.50
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
0.0 ft
$16.59
$0.00
8
sidewalk, asphalt 0.0 in d
0.0 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
0
$78.00
$0.00
12
Bollards
0
$100.00
$0.00
13
traffic control sign
0
$59.22
$0.00
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 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.72
$0.00
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)
226.0 ft L 30.0 ft W
0.2 acre
$12,600.00
$1,961.16
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)
226.0 ft L 0.452 inc of 500'
0
$189.00
$0.00
25
as -built drawings (1k+ price per 0.1 r
226.0 ft L 0.043 mi.
0
$1,260.00
$0.00
26
survey and layout (price per 0.1 mi.)
226.0 ft L 0.043 mi.
0
$630.00
$0.00
27
mobilization
0
$630.00
$0.00
28
VDOT surety (1 lane)
226.0 ft L 0.043 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
226.0 ft L 0.043 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Ian
226.0 ft L 0.043 mi.
0 Lanes
$100.00
$0.00
Cost sum $10,124.83
project management 15% $1,518.72
subtotal $11,643.55
contigency 10% $1,164.36
Total 1 $11,300
11/17/2009
Development Name Glenmore Perimeter Road
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
WP0200800036
installed
Limestone Crossing 0 +00 to 4 +75
road length 475.0
ft
1
aggregate base 6.0 in d
475.0 ft L 18.0 ft W
158.3 cy
$43.09
$6,822.90
2
blotted or prime &double seal
0.0 ft L 18.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 0.0 in d
475.0 ft L 18.0 ft W
0.0 tons
$88.20
$0.00
4
asphalt surface 2.0 in d
475.0 ft L 18.0 ft W
79.8 tons
$98.28
$7,842.74
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
0.0 ft
$16.59
$0.00
8
sidewalk, asphalt 0.0 in d
0.0 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
0
$59.22
$0.00
13
guardrail (or rebuild wall in right -of -wa
0 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
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.72
$0.00
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)
475.0 ft L 30.0 ft W
0.3 acre
$12,600.00
$4,121.90
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)
475.0 ft L 0.95 inc of 500'
0
$189.00
$0.00
25
as -built drawings (1k+ price per 0.1 r
475.0 ft L 0.09 mi.
0
$1,260.00
$0.00
26
survey and layout (price per 0.1 mi.)
475.0 ft L 0.09 mi.
0
$630.00
$0.00
27
mobilization
0
$630.00
$0.00
28
VDOT surety (1 lane)
475.0 ft L 0.09 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
475.0 ft L 0.09 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Ian
475.0 ft L 0.09 mi.
0 Lanes
$100.00
$0.00
cost sum $21,133.54
project management 15% $3,170.03
subtotal $24,303.58
contigency 10% $2,430.36
Total 1 $23,600
11/17/2009
Development Name Glenmore Perimeter Road
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
WP0200800036
installed
Farringdon Road 28 +86 to 35 +49 road length 663.0
ft
1
aggregate base 8.0 in d
663.0 ft L 20.0 ft W
327.4 cy
$43.09
$14,108.64
2
blotted or prime &double seal
0.0 ft L 20.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
663.0 ft L 20.0 ft W
185.6 tons
$88.20
$16,373.45
4
asphalt surface 2.0 in d
663.0 ft L 20.0 ft W
123.8 tons
$98.28
$12,163.13
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
0.0 ft
$16.59
$0.00
8
sidewalk, asphalt 2.0 in d
663.0 ft L 4.0 ft W
24.8 tons
$88.20
$2,183.13
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 -wa
0 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
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.72
$0.00
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)
663.0 ft L 30.0 ft W
0.5 acre
$12,600.00
$5,753.31
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)
663.0 ft L 1.326 inc of 500'
0
$189.00
$0.00
25
as -built drawings (1k+ price per 0.1 r
663.0 ft L 0.126 mi.
0
$1,260.00
$0.00
26
survey and layout (price per 0.1 mi.)
663.0 ft L 0.126 mi.
0
$630.00
$0.00
27
mobilization
0
$630.00
$0.00
28
VDOT surety (1 lane)
663.0 ft L 0.126 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
663.0 ft L 0.126 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Ian
663.0 ft L 0.126 mi.
0 Lanes
$100.00
$0.00
cost sum $53,046.09
project management 15% $7,956.91
subtotal $61,003.01
contigency 10% $6,100.30
Total 1 $59,200
11/17/2009
Development Name Glenmore Perimeter Road
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
WP0200800036
installed
Carrol Creek
Road 2 +66 to 38 +56 road length 3590.0 ft
1
aggregate base 8.0 in d
3590.0 ft L 20.0 ft W
1772.8 cy
$43.09
$76,395.20
2
blotted or prime &double seal
0.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
3590.0 ft L 20.0 ft W
1005.2 tons
$88.20
$88,658.64
4
asphalt surface 2.0 in d
3590.0 ft L 20.0 ft W
670.1 tons
$98.28
$65,860.70
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
0.0 ft
$16.59
$0.00
8
sidewalk, asphalt 2.0 in d
3590.0 ft L 5.0 ft W
167.5 tons
$88.20
$14,776.44
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
Bollards
7
$100.00
$700.00
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 ") 15.0 in d
2 ES -1,2 $250 1 EC -1 $200
65.0 ft
$27.72
$1,801.80
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)
3590.0 ft L 30.0 ft W
2.5 acre
$12,600.00
$31,152.89
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)
3590.0 ft L 7.18 inc of 500'
0
$189.00
$0.00
25
as -built drawings (1k+ price per 0.1 r
3590.0 ft L 0.68 mi.
0
$1,260.00
$0.00
26
survey and layout (price per 0.1 mi.)
3590.0 ft L 0.68 mi.
0
$630.00
$0.00
27
mobilization
0
$630.00
$0.00
28
VDOT surety (1 lane)
3590.0 ft L 0.68 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
3590.0 ft L 0.68 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Ian
3590.0 ft L 0.68 mi.
0 Lanes
$100.00
$0.00
cost sum $281,810.12
project management 15% $42,271.52
subtotal $324,081.63
contigency 10% $32,408.16
Total 1 $314,300
11/17/2009