HomeMy WebLinkAboutSUB201000074 Review Comments Bond Estimate 2010-08-19Development Name Old Trail Block 13A - SUB201000074
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Upland Drive 14 +00 to 17 +00 Road Length 300.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 6.0 in d
300.0 ft L 20.0 ft W
111.1 cy
$43.09
$4,788.00
2
blotted or prime &double seal
300.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
300.0 ft L 20.0 ft W
84.0 tons
$88.20
$7,408.80
4
asphalt surface 2.0 in d
300.0 ft L 20.0 ft W
56.0 tons
$98.28
$5,503.68
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
600.0 ft
$16.59
$9,956.52
8
sidewalk, asphalt 0.0 in d
300.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
600.0 ft
$13.99
$8,391.60
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)
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, 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
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)
300.0 ft L 30.0 ft W
0.2 acre
$12,600.00
$2,603.31
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)
300.0 ft L 0.6 inc of 500'
2
$189.00
$302.40
25
as -built drawings (1k+ price per 0.1 mi.)
300.0 ft 0.0568 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
300.0 ft L 0.0568 mi.
1
$630.00
$630.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (per 1/10 lane- mile)*
300.0 ft L 0.5682 1/10 mi.
2 Lanes
$3,000.00
$3,409.09
29
VDOT inspection fee (per 1/10 mile)*
300.0 ft L 0.5682 1/10 mi. $500 +$125 *1/10 centerline mils
$125.00
$571.02
30
VDOT admin. cost recovery fee(per center lane 1
300.0 ft L 0.0568 1/10 mi. $500 +$250 *1/10 centerline mill
$250.00
$514.20
cost sum
project management
15%
subtotal
7$5656..74
contigency
10%
Total 1 $62,300
8/19/2010
Development Name Old Trail Block 13A - SUB201000074
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Penny Well Lane 13 +00 to 16 +00 Road Length 300.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 6.0 in d
300.0 ft L 20.0 ft W
111.1 cy
$43.09
$4,788.00
2
blotted or prime &double seal
300.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
300.0 ft L 20.0 ft W
84.0 tons
$88.20
$7,408.80
4
asphalt surface 2.0 in d
300.0 ft L 20.0 ft W
56.0 tons
$98.28
$5,503.68
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
600.0 ft
$16.59
$9,956.52
8
sidewalk, asphalt 0.0 in d
300.0 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
2
$59.22
$118.44
13
guardrail (or rebuild wall in right -of-way)
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
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
80.0 ft
$27.72
$2,217.60
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)
300.0 ft L 30.0 ft W
0.2 acre
$12,600.00
$2,603.31
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)
300.0 ft L 0.6 inc of 500'
2
$189.00
$302.40
25
as -built drawings (1k+ price per 0.1 mi.)
300.0 ft 0.0568 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
300.0 ft L 0.0568 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 $41,040.75
project management 15% $6,156.11
subtotal $47,196.66
contigency 10% $4,719.69
Total 1 $52,000
8/19/2010
Development Name Old Trail Block 13A - SUB201000074
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Penny Well Court 10 +00 to 12 +50 Road Length 250.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base 8.0 in d
250.0 ft L 20.0 ft W
123.5 cy
$43.09
$5,320.00
2
blotted or prime &double seal
250.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 0.0 in d
250.0 ft L 20.0 ft W
0.0 tons
$88.20
$0.00
4
asphalt surface 2.0 in d
250.0 ft L 20.0 ft W
46.7 tons
$98.28
$4,586.40
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
250.0 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
2
$59.22
$118.44
13
guardrail (or rebuild wall in right -of-way)
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
manhole or drop inlet
4
$1,638.00
$6,552.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES-1,2 $250 0 EC-1 $200
300.0 ft
$27.72
$8,316.00
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)
250.0 ft L 30.0 ft W
0.2 acre
$12,600.00
$2,169.42
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)
250.0 ft L 0.5 inc of 500'
2
$189.00
$283.50
25
as -built drawings (1k+ price per 0.1 mi.)
250.0 ft 0.0473 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
250.0 ft L 0.0473 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
$32,211.76
project management
15%
$4,831.76
subtotal
$37,043.53
contigency
10%
$3,704.35
Total 1 $40,800
8/19/2010