HomeMy WebLinkAboutSUB200800290 Review Comments Bond Estimate 2009-12-01Development Nam(Oakleigh 11/17/09 bond updated per unit costs & contingency
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Road
Name Nichols Court
road length 250.0 ft
1
aggregate base 6.0 in d
250.0 ft L 22.0 ft W
125.0 cy
$43.09
$5,386.25
3
asphalt base 3.00 in d
250.0 ft L 22.0 ft W
77.0 tons
$88.20
$6,791.40
4
asphalt surface 2.0 in d
250.0 ft L 22.0 ft W
51.3 tons
$98.28
$5,045.04
6
curb CG -2
331.0 ft
$10.08
$3,336.48
7
curb CG -6
495.0 ft
$16.59
$8,212.05
8
sidewalk, asphalt 0.0 in d
250.0 ft L 0.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 5' width
462.0 ft
$13.99
$6,463.38
10
ramp CG -12
14
$378.00
$5,292.00
11
street name sign
1
$78.00
$78.00
12
traffic control sign
4
$59.22
$236.88
13
guardrail (or rebuild wall in right -of -v
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
manhole or drop inlet
8
$1,638.00
$13,104.00
16
pipe, rcp (15" to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
298.0 ft
$27.72
$8,260.56
17
pipe, rcp (54" to 72 ") 18.0 in d
0 ES -1,2 $250 0 EC -1 $200
115.0 ft
$189.00
$21,735.00
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 0 ft W
0.0 sy
$12.60
$0.00
23
clear and grub (for wooded sites)
250.0 ft L 60.0 ft W
0.3 acre
$12,600.00
$4,338.84
24
grading (per cy for cut or import only
0.0 cy fill 0.0 cy cut
0.0 cy
$3.78
$0.00
24
CBR tests (1 every 0.1 mi. per road)
250.0 ft L 0.5 inc of 500'
2
$189.00
$283.50
25
as -built drawings (1 k + price per 0.1
250.0 ft L 0.047 mi.
1
$1,260.00
$2,260.00
26
survey and layout (price per 0.1 mi.)
250.0 ft L 0.047 mi.
1
$630.00
$1,630.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (per 1 /10 lane -mile)
0.0 ft L 0 1 /10 mi.
2 Lanes
$3,000.00
$0.00
29
VDOT inspection fee (per 1/10 mile)
0.0 ft L 0 1 /10 mi. $500 +$125'1/10 centerline mil
$125.00
$0.00
30
VDOT admin. Cost recovery fee(per
0.0 ft L 0 1 /10 mi. $500 +$250'1/10 centerline mil
$250.00
$0.00
cost sum $93,083.38
project management 15% $13,962.51
subtotal $107,045.89
contigency 10% $10,704.59
Total 1 $117,800
\\ Cob- dts01 \cityviewlnk \Docs \2008 \SUB \SUB200800290 Oakleigh \Oakleigh Road bond.xls 12/1/2009