HomeMy WebLinkAboutSUB201000060 Review Comments Bond Estimate 2010-07-08Development Name Pavilions at Pantops(Phase 3)
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Whittinaton Place 10 +00 to 17 +84 Road Length 784.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 6.0 in d
784.0 ft L 26.0 ft W
377.5 cy
$43.09
$16,266.43
2
blotted or prime &double seal
784.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
784.0 ft L 26.0 ft W
285.4 tons
$88.20
$25,170.16
4
asphalt surface 2.0 in d
784.0 ft L 26.0 ft W
190.3 tons
$98.28
$18,697.84
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
1568.0 ft
$16.59
$26,019.71
8
sidewalk, asphalt 0.0 in d
784.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
1568.0 ft
$13.99
$21,930.05
10
ramp CG -12
6
$378.00
$2,268.00
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 -way)
2 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, rep (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, love (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 4 ft W
0.0 sy
$12.60
$0.00
23
clear and grub (for wooded sites)
784.0 ft L 30.0 ft W
0.5 acre
$12,600.00
$6,803.31
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)
784.0 ft L 1.568 inc of 500'
3
$189.00
$491.40
25
as -built drawings (1k+ price per 0.1 mi.)
784.0 ft 0.1485 mi.
2
$1,260.00
$2,520.00
26
survey and layout (price per 0.1 mi.)
784.0 ft L 0.1485 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 mils
$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 mill
$250.00
$0.00
COSt sum
$124,521.33
project management
15%
$18,s78.2o
subtotal
$143,199.53
contigency
10%
$14,319.95
Total 1 $157,600
7/8/2010
Development Name Pavilions at Pantops(Phase 3)
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Newcastle Court 10 +00 to 11 +96 Road Length 196.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 6.0 in d
196.0 ft L 26.0 ft W
94.4 cy
$43.09
$4,066.61
2
blotted or prime &double seal
196.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
196.0 ft L 26.0 ft W
71.3 tons
$88.20
$6,292.54
4
asphalt surface 2.0 in d
196.0 ft L 26.0 ft W
47.6 tons
$98.28
$4,674.46
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
392.0 ft
$16.59
$6,504.93
8
sidewalk, asphalt 0.0 in d
196.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
196.0 ft
$13.99
$2,741.26
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 -way)
2 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, rep (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, love (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 4 ft W
0.0 sy
$12.60
$0.00
23
clear and grub (for wooded sites)
196.0 ft L 30.0 ft W
0.1 acre
$12,600.00
$1,700.83
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)
196.0 ft L 0.392 inc of 500'
1
$189.00
$264.60
25
as -built drawings (1 k +price per 0.1 mi.)
196.0 ft 0.0371 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
196.0 ft L 0.0371 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 mils
$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 mill
$250.00
$0.00
cost sum
$31,229.66
project management
15%
$4,684.45
subtotal
$35,914.11
contigency
10%
$3,591.41
Total 1 $39,600
7/8/2010
Development Name Pavilions at Pantops(Phase 3)
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Kempton Place 10 +00 to 12 +30 Road Length 230.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 6.0 in d
230.0 ft L 26.0 ft W
110.7 cy
$43.09
$4,772.04
2
blotted or prime &double seal
230.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
230.0 ft L 26.0 ft W
83.7 tons
$88.20
$7,384.10
4
asphalt surface 2.0 in d
230.0 ft L 26.0 ft W
55.8 tons
$98.28
$5,485.33
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
460.0 ft
$16.59
$7,633.33
8
sidewalk, asphalt 0.0 in d
230.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
460.0 ft
$13.99
$6,433.56
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 -way)
2 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, rep (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, love (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 4 ft W
0.0 sy
$12.60
$0.00
23
clear and grub (for wooded sites)
230.0 ft L 30.0 ft W
0.2 acre
$12,600.00
$1,995.87
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)
230.0 ft L 0.46 inc of 500'
2
$189.00
$283.50
25
as -built drawings (1k+ price per 0.1 mi.)
230.0 ft 0.0436 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
230.0 ft L 0.0436 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 mils
$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 mill
$250.00
$0.00
cost sum
$38,972.18
project management
15%
$5,845.83
subtotal
$44,616.00
contigency
10%
$4,481.80
Total 1 $49,300
7/8/2010
Development Name Pavilions at Pantops(Phase 3)
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Winthroo Drive 10 +00 to 17 +64 Road Length 764.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 6.0 in d
764.0 ft L 26.0 ft W
367.9 cy
$43.09
$15,851.47
2
blotted or prime &double seal
764.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
764.0 ft L 26.0 ft W
278.1 tons
$88.20
$24,528.07
4
asphalt surface 2.0 in d
764.0 ft L 26.0 ft W
185.4 tons
$98.28
$18,220.85
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
1528.0 ft
$16.59
$25,355.94
8
sidewalk, asphalt 0.0 in d
764.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
1568.0 ft
$13.99
$21,930.05
10
ramp CG -12
2
$378.00
$756.00
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 -way)
2 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, rep (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, love (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 4 ft W
0.0 sy
$12.60
$0.00
23
clear and grub (for wooded sites)
764.0 ft L 30.0 ft W
0.5 acre
$12,600.00
$6,629.75
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)
764.0 ft L 1.528 inc of 500'
3
$189.00
$491.40
25
as -built drawings (1k+ price per 0.1 mi.)
764.0 ft L 0.1447 mi.
2
$1,260.00
$2,520.00
26
survey and layout (price per 0.1 mi.)
764.0 ft L 0.1447 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 mils
$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 mill
$250.00
$0.00
cost sum
$120,637.97
project management
15%
$18,095.70
subtotal
$138,733.66
contigency
10/
$13,873.37
Total 1 $152,700
7/8/2010