HomeMy WebLinkAboutSUB200600375 Review Comments Bond Estimate 2010-08-16Ashcroft West
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Summit Ridge Trail 10 +00 to 43 +49.4c Road Length 3350.0 ft
Item
Item
Number
Cost
1
aggregate base 8.0 in d
2
blotted or prime &double seal
3
asphalt base in d
4
asphalt surface 2.0 in d
11
street name sign
12
traffic control sign
13
guardrail (or rebuild wall in right -of -way)
19
pipe, cmp (15 to 48 ") 15.0 in d
20
pipe, cmp (54 to 72 ") 60.0 in d
21
rip -rap, placed
22
E &S fabric,EC -2,3
23
clear and grub (for wooded sites)
24
grading (per cy for cut or import only)
24
CBR tests (1 every 0.1 mi. per road)
25
as -built drawings (1 k + price per 0.1 mi.)
26
survey and layout (price per 0.1 mi.)
27
mobilization
Road D
10 +00 to 14 +99.7( Road Length 500.0 ft
Item
No. Unit
Unit Cost
Cost
1
aggregate base
(installed)
blotted or prime &double seal
3350.0 ft L 20.0 ft W
1654.3 cy
$43.09
$71,288.00
0.0 ft L 18.0 ft W
0.0 sy
$7.56
$0.00
ft L 3.0 ft W
0.0 tons
$88.20
$0.00
3350.0 ft L 20.0 ft W
625.3 tons
$98.28
$61,457.76
24
1
$78.00
$78.00
25
3
$59.22
$177.66
2 ES @ $3700
150.0 ft
$20.16
$3,024.00
2 ES -1,2 $250 1 EC -1 $200
60.0 ft
$27.72
$1,663.20
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$175.20
$0.00
0.0 ton
$37.80
$0.00
3650 ft L 4 ft W
1622.2 sy
$12.60
$20,440.00
3350.0 ft L 50.0 ft W
3.8 acre
$12,600.00
$48,450.41
828.0 cy fill 9083.0 cy cut
9083.0 cy
$3.78
$34,333.74 `
3350.0 ft L 6.7 inc of 500'
8
$189.00
$1,455.30
3350.0 ft L 0.6345 mi.
7
$1,260.00
$8,820.00
3350.0 ft L 0.6345 mi.
7
$630.00
$4,410.00
$1,260.00
1
$630.00
$630.00
1
$630.00
Road Sum
$256,228.07
10 +00 to 14 +99.7( Road Length 500.0 ft
Item
Item
Number
Unit Cost
1
aggregate base
2
blotted or prime &double seal
3
asphalt base
4
asphalt surface
1 1
street name sign
12
traffic control sign
13
guardrail (or rebuild wall in right -of -way
21
rip -rap, placed
22
E &S fabric,EC -2,3
23
clear and grub (for wooded sites)
24
grading (per cy for cut or import only)
24
CBR tests (1 every 0.1 mi. per road)
25
as -built drawings (1 k + price per 0.1 mi
26
survey and layout (price per 0.1 mi.)
27
mobilization
Grading numbers from applicant and totaled to Summit Ridge Trail
8/16/2010
No. Unit
Unit Cost
Cost
(installed)
6.0 in d 500.0 ft L
18.0 ft W
166.7 cy
$43.09
$7,182.00
0.0 ft L
18.0 ft W
0.0 sy
$7.56
$0.00
in d ft L
3.0 ft W
0.0 tons
$88.20
$0.00
2.0 in d 500.0 ft L
18.0 ft W
84.0 tons
$98.28
$8,255.52
1
$78.00
$78.00
2
$59.22
$118.44
2 ES @ $3700
300.0 ft
$20.16
$6,048.00
0.0 ton
$37.80
$0.00
600 ft L
4 ft W
266.7 sy
$12.60
$3,360.00
500.0 ft L
50.0 ft W
0.6 acre
$12,600.00
$7,231.40
cy fill
cy cut
0.0 cy
$3.78
$0.00 "
500.0 ft L
1 inc of 500'
2
$189.00
$378.00
.) 500.0 ft L
0.0947 mi.
1
$1,260.00
$1,260.00
500.0 ft L
0.0947 mi.
1
$630.00
$630.00
1
$630.00
$630.00
Road Sum
$35,171.36
cost Sum
$291,399.44
project management
15%
$43,709.92
subtotal
$335,109.35
contigency
10%
$33,510.94
Total
$366,700
Grading numbers from applicant and totaled to Summit Ridge Trail
8/16/2010