HomeMy WebLinkAboutSUB200900070 Review Comments Bond Estimate 2010-03-23Development Name ARDEN PLACE SUB200900070/SDP200900091
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Mallside Forest Court (PVT) 10 +00 to 12 +90 Road Length 290.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base
8.0 in d
290.0 ft L 20.0 ft W
143.2 cy
$43.09
$6,171.20
2
blotted or prime &double seal
290.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base
3.0 in d
290.0 ft L 20.0 ft W
81.2 tons
$88.20
$7,161.84
4
asphalt surface
2.0 in d
290.0 ft L 20.0 ft W
54.1 tons
$98.28
$5,320.22
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
580.0 ft
$16.59
$9,624.64
8
sidewalk, asphalt
0.0 in d
290.0 ft L 0.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete S width
580.0 ft
$13.99
$8,111.88
10
ramp CG -12
4
$378.00
$1,512.00
11
street name sign
2
$78.00
$156.00
12
traffic control sign
3
$59.22
$177.66
13
guardrail (or rebuild wall in right -of -way)
0 ES @ $3700
55.0 ft
$20.16
$1,108.80
14
street trees
10.0 each
$100.00
$1,000.00
15
manhole or drop inlet
2
$1,638.00
$3,276.00
16
pipe, rcp (15 to 48 ")
15.0 in d
0 ES -1,2 $250 0 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
2 ES -1,2 $250 1 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)
290.0 ft L 49.0 ft W
0.3 acre
$12,600.00
$4,110.33
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)
290.0 ft L 0.58 !no of 500'
2
$189.00
$302.40
25
as -built drawings (1k+ price per 0.1 mi.)
290.0 ft L 0.0549 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
290.0 ft L 0.0549 mi.
1
$630.00
$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 milt
$125.00
$0.00
30
VDOT admin. cost recovery fee(per center lane mile
0.0 ft L 0 1/10 mi. $500 +$250'1/10
centerline milt
$250.00
$0.00
cost sum
$52,354.77
project
management
15%
$7,853.22
subtotal
$60,207.99
contigency
10%
$6,020.80
Total J $66,300
3/24/2010
Development Name ARDEN PLACE SUB200900070/SDP200900091
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Arden Creek Lane (PVT) 10 +00 to 11 +60 Road Length 160.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base
6.0 in d
160.0 ft L 22.0 ft W
65.2 cy
$43.09
$2,808.96
2
blotted or prime &double seal
160.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base
4.0 in d
160.0 ft L 22.0 ft W
65.7 tons
$88.20
$5,795.33
4
asphalt surface
2.0 in d
160.0 ft L 22.0 ft W
32.9 tons
$98.28
$3,228.83
6
curb CG -2
320.0 ft
$10.08
$3,225.60
7
curb CG -6
320.0 ft
$16.59
$5,310.14
8
sidewalk, asphalt
0.0 in d
160.0 ft L 0.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete S width
320.0 ft
$13.99
$4,475.52
10
ramp CG -12
0
$378.00
$0.00
11
street name sign
1
$78.00
$78.00
12
traffic control sign
3
$59.22
$177.66
13
guardrail (or rebuild wall in right -of -way)
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
street trees
7.0 ea
$100.00
$700.00
15
manhole or drop inlet
2
$1,638.00
$3,276.00
16
pipe, rcp (15 to 48 ")
15.0 in d
0 ES -1,2 $250 0 EC -1 $200
32.0 ft
$27.72
$887.04
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
2 ES -1,2 $250 1 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)
160.0 ft L 59.0 ft W
0.2 acre
$12,600.00
$2,730.58
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)
160.0 ft L 0.32 !no of 500'
1
$189.00
$264.60
25
as -built drawings (1k+ price per 0.1 mi.)
160.0 ft L 0.0303 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
160.0 ft L 0.0303 mi.
1
$630.00
$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 milt
$125.00
$0.00
30
VDOT admin. cost recovery fee(per center lane mile
0.0 ft L 0 1/10 mi. $500 +$250'1/10
centerline milt
$250.00
$0.00
cost sum
$35,478.26
project
management
15%
$5,321.74
subtotal
$40,799.99
contigency
10%
$4,080.00
Total I $44,900
3/24/2010
Development Name ARDEN PLACE SUB200900070/SDP200900091
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Putt Putt Lane Improvements 10 +00 to 11 +60 Road Length 550.0 ft
Total 1 $65,000
3/24/2010
(PVT)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 8.0 in d
550.0 ft L 4.0 ft W
54.3 cy
$43.09
$2,340.80
2
blotted or prime &double seal
550.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 4.0 in d
550.0 ft L 4.0 ft W
41.1 tons
$88.20
$3,622.08
4
asphalt surface 1.5 in d
550.0 ft L 20.0 ft W
77.0 tons
$98.28
$7,567.56
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
1100.0 ft
$16.59
$18,253.62
8
sidewalk, asphalt 0.0 in d
550.0 ft L 0.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 5' width
550.0 ft
$13.99
$7,692.30
10
ramp CG -12
2
$378.00
$756.00
11
street name sign
0
$78.00
$0.00
12
traffic control sign
0
$59.22
$0.00
13
guardrail (or rebuild wall in right -of -way)
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
street trees
0.0 ea
$100.00
$0.00
15
manhole or drop inlet
3
$1,638.00
$4,914.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
50.0 ft
$27.72
$1,386.00
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
2 ES -1,2 $250 1 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)
550.0 ft L 0.0 ft W
0.0 acre
$12,600.00
$0.00
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)
550.0 ft L 1.1 inc of 500'
2
$189.00
$396.90
25
as -built drawings (1 k +price per 0.1 mi.)
550.0 ft 0.1042 mi.
2
$1,260.00
$2,520.00
26
survey and layout (price per 0.1 mi.)
550.0 ft L 0.1042 mi.
2
$630.00
$1,260.00
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 mill
$125.00
$0.00
30
VDOT admin. cost recovery fee(per center lane 1
0.0 ft L 0 1/10 mi. $500 +$250 *1/10
centerline mils
$250.00
$0.00
cost sum
$51,339.26
project
management
15%
$7,700.89
subtotal
$59,040.15
contigency
10%
$5,904.01
Total 1 $65,000
3/24/2010