HomeMy WebLinkAboutSUB200900062 Review Comments Bond Estimate 2011-06-02Wickham Pond Phase II Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Wickham Place 10 +00 to 15 +00 road length 500.0 ft
1 aggregate base 4.0 in d
500.0 ft L 30.1 ft W (average)
185.8 cy
$35.91
$6,672.17
0%
$6,672.17
2 blotted or prime &double seal
0.0 ft L 0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 6.0 in d
500.0 ft L 30.1 ft W (average)
421.4 tons
$73.50
$30,972.90
0%
$30,972.90
4 asphalt surface 1.5 in d
500.0 ft L 30.1 ft W (average)
105.4 tons
$81.90
$8,628.17
0%
$8,628.17
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
960.0 ft
$13.83
$13,275.36
0%
$13,275.36
8 sidewalk, asphalt 0.0 in d
ft L ft W
0.0 tons
$73.50
$0.00
0%
$0.00
9 sidewalk, concrete 4'width
960.0 ft
$11.66
$11,188.80
0%
$11,188.80
10 ramp CG -12
4
$315.00
$1,260.00
0%
$1,260.00
11 street name sign
2
$65.00
$130.00
0%
$130.00
12 traffic control sign
3
$49.35
$148.05
0%
$148.05
13 Street Landscape
0Each
22
$105.00
$2,310.00
0%
$2,310.00
13 guardrail
0ES 0 $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
4
$1,365.00
$5,460.00
0%
$5,460.00
16 pipe, rep (15 to 48 ") 24.0 in d
1 ES -1,2 $250 EC -1 $200
142.0 ft
$39.90
$5,915.80
0%
$5,915.80
17 pipe, rep (15 to 48 ") 15.0 in d
0 ES- 1,2$250 0 EC -1 $200
75.0 ft
$23.10
$1,732.50
0%
$1,732.50
18 pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
0%
$0.00
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
21 rip -rap, placed
ton
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
0 ft L 0 ft W
0.0 sy
$10.50
$0.00
0%
$0.00
23 clear and grub (for wooded sites)
0.0 ft L 0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (percyforcut or import only
0.0 cy fill 0.0 cy out
0.0 cy bal
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per mad)
500.0 ft L 1 inc of 500'
2
$157.50
$315.00
0%
$315.00
25 as -built drawings (1k +price per 0.1
500.0 ft 0.095 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26 survey and layout (price per 0.1 mi.)
500.0 ft L 0.095 mi.
1
$525.00
$1,525.00
0%
$1,525.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
500.0 ft L 0.095 mi.
2 Lanes
$2,000.00
$3,787.88
0%
$3,787.88
29 VDOT maintenance fee (1 In rd, 1 yr)
500.0 ft L 0.095 mi.
2 Lanes
$150.00
$284.09
0%
$284.09
30 VDOT admin. Cost recovery fee(1 Iar
500.0 ft L 0.095 mi.
2 Lanes
$100.00
$439.39
0%
$439.39
$96,620.11
$96,620.11
Wickham Place 15 +00 to 21 +82.74 road length 682.8 ft
1 aggregate base 8.0 in d
682.8 ft L 25.0 ft W
421.5 cy
$35.91
$15,135.18
0%
$15,135.18
2 blotted or prime &double seal
0.0 ft L 0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 0.0 in d
682.8 ft L 0.0 ft W
0.0 tans
$73.50
$0.00
0%
$0.00
4 asphalt surface 2.0 in d
682.8 ft L 25.0 ft W
159.3 tans
$81.90
$13,048.12
0%
$13,048.12
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
1290.0 ft
$13.83
$17,838.77
0%
$17,838.77
8 sidewalk, asphalt 0.0 in d
0.0 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
9 sidewalk, concrete 4' width
1290.0 ft
$11.66
$15,034.95
0%
$15,034.95
10 ramp CG -12
4
$315.00
$1,260.00
0%
$1,260.00
11 street name sign
2
$65.00
$130.00
0%
$130.00
12 traffic control sign
4
$49.35
$197.40
0%
$197.40
13 Street Landscape
33 Each
33
$105.00
$3,465.00
0%
$3,465.00
13 guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
7
$1,365.00
$9,555.00
0%
$9,555.00
16 pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
501.0 ft
$23.10
$11,573.10
0%
$11,573.10
17 pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250 0 EC -1 $200
194.0 ft
$27.30
$5,296.20
0%
$5,296.20
18 pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
0%
$0.00
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
21 rip -rap, placed
0.0 tan
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
1024.2 ft L 4 ft W
0.0 sy
$10.50
$0.00
0%
$0.00
23 clear and grub (for wooded sites)
0.0 ft L 0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (percyforcut or import only
0.0 cy fill 0.0 cy cut
0.0 cy be]
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per road)
682.8 ft L 1.366 inc of 500'
2
$157.50
$378.00
0%
$378.00
25 as -built drawings(1k +price per 0.1
682.8 ft 0.129 mi.
2
$1,050.00
$3,100.00
0%
$3,100.00
26 survey and layout (price per 0.1 mi.)
682.8 ft L 0.129 mi.
2
$525.00
$2,050.00
0%
$2,050.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
682.8 ft L 0.129 mi.
2 Lanes
$2,000.00
$5,172.65
0%
$5,172.65
29 VDOT maintenance fee (1 In rd, 1 yr)
682.8 ft L 0.129 mi.
2 Lanes
$150.00
$387.95
0%
$387.95
30 VDOT admin. Cost recovery fee(1 Iar
682.8 ft L 0.129 mi.
2 Lanes
$100.00
$508.63
0%
$508.63
$104,655.94
$104,655.94
Chesi Circle 10 +00 to13
+06.13 road length 306.1 ft
1 aggregate base 8.0 in d
306.1 ft L 18.0 ft W
136.1 cy
$35.91
$4,885.83
0%
$4,885.83
2 blotted or prime &double seal
0.0 ft L 0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 0.0 in d
306.1 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4 asphalt surface 2.0 in d
306.1 ft L 18.0 ft W
51.4 tons
$81.90
$4,212.10
0%
$4,212.10
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
570.0 ft
$13.83
$7,882.25
0%
$7,882.25
8 sidewalk, asphalt 0.0 in d
0.0 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
9 sidewalk, concrete 4'width
360.0 ft
$11.66
$4,195.80
0%
$4,195.80
10 ramp CG -12
0
$315.00
$0.00
0%
$0.00
11 street name sign
1
$65.00
$65.00
0%
$65.00
12 traffic control sign
4
$49.35
$197.40
0%
$197.40
13 Street Landscape
13 Each
13
$105.00
$1,365.00
0%
$1,365.00
13 guardrail
0ES 0 $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
6
$1,365.00
$8,190.00
0%
$8,190.00
16 pipe, rep (15 to 48 ") 15.0 in d
0 ES- 1,2$250 0 EC -1 $200
76.3 ft
$23.10
$1,761.38
0%
$1,761.38
17 pipe, rop (15 to 48 ") 18.0 in d
0 ES -1,2 $250 0 EC -1 $200
89.4 ft
$27.30
$2,441.71
0%
$2,441.71
17A pipe, rcp (15 to 48 ") 24.0 in d
0 ES -1,2 $250 0 EC -1 $200
168.4 ft
$39.90
$6,720.76
0%
$6,720.76
17B pipe, rcp (15 to 48 ") 30.0 in d
1 ES -1,2 $250 1 EC -1 $200
177.4 ft
$63.00
$11,623.05
0%
$11,623.05
18 pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
0%
$0.00
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
6/3/2011
Wickham Pond Phase II Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
21 rip -rap, placed
tan
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
ft L
ft W
0.0 sy
$10.50
$0.00
0%
$0.00
23 clear and grub (far wooded sites)
0.0 ft L
0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (percyforcut or import only
0.0 cy fill
0.0 cy cut
0.0 cy bal
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per road)
306.1 ft L
0.612 inc of 500'
2
$157.50
$267.75
0%
$267.75
25 as -built drawings (1k +price per 0.1
306.1 ft
0.058 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26 survey and layout (price per 0.1 mi.)
306.1 ft L
0.058 mi.
1
$525.00
$1,525.00
0%
$1,525.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
306.1 ft L
0.058 mi.
2 Lanes
$2,000.00
$2,319.17
0%
$2,319.17
29 VDOT maintenance fee (1 In rd, 1 yr)
306.1 ft L
0.058 mi.
2 Lanes
$150.00
$173.94
0%
$173.94
30 VDOT admin. Cost recovery fee(1 Iar
306.1 ft L
0.058 mi.
2 Lanes
$100.00
$365.96
0%
$365.96
$60,767.09
$60,767.09
Delila Drive 21 +82.79 to
24 +0( road
length 217.2 ft
1 aggregate base 8.0 in d
217.2 ft L
20.0 ft W
107.3 cy
$35.91
$3,851.86
0%
$3,851.86
2 blotted or prime &double seal
0.0 ft L
0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 0.0 in d
217.2 ft L
0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4 asphalt surface 2.0 in d
217.2 ft L
20.0 ft W
40.5 tons
$81.90
$3,320.71
0%
$3,320.71
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
360.0 ft
$13.83
$4,978.26
0%
$4,978.26
8 sidewalk, asphalt 0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
9 sidewalk, concrete 4'width
360.0 ft
$11.66
$4,195.80
0%
$4,195.80
10 ramp CG -12
2
$315.00
$630.00
0%
$630.00
11 street name sign
1
$65.00
$65.00
0%
$65.00
12 traffic control sign
3
$49.35
$148.05
0%
$148.05
13 Street Landscape
39 Each
8
$105.00
$840.00
0%
$840.00
13 guardrail
0ES 0
$3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
4
$1,365.00
$5,460.00
0%
$5,460.00
16 pipe, rep (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
17 pipe, rep (15 to 48 ") 18.0 in d
0 ES -1,2 $250 0 EC -1 $200
67.4 ft
$27.30
$1,840.84
0%
$1,840.84
17A pipe, rep (15 to 48 ") 24.0 in d
0 ES -1,2 $250 0 EC -1 $200
135.8 ft
$39.90
$5,416.43
0%
$5,416.43
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
21 rip -rap, placed
0.0 ton
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
0 ft L
0 ft W
0.0 sy
$10.50
$0.00
0%
$0.00
23 clear and grub (for wooded sites)
0.0 ft L
0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (percyforcut or import only
0.0 cy fill
0.0 cy out
0.0 cy bal
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per mad)
217.2 ft L
0.434 inc of 500'
2
$157.50
$236.25
0%
$236.25
25 as -built drawings (1k +price per 0.1
217.2 ft
0.041 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26 survey and layout (price per 0.1 mi.)
217.2 ft L
0.041 mi.
1
$525.00
$1,525.00
0%
$1,525.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
217.2 ft
0.041 mi.
2Lanes
$2,000.00
$1,645.53
0%
$1,645.53
29 VDOT maintenance fee (1 In rd, 1 yr)
217.2 ft L
0.041 mi.
2 Lanes
$150.00
$123.41
0%
$123.41
30 VDOT admin. Cost recovery fee(1 Iar
217.2 ft L
0.041 mi.
2 Lanes
$100.00
$332.28
0%
$332.28
$37,184.41
$37,184.41
Wickham Way 10 +00 to 11
+40.0( road
length 140.0 ft
1 aggregate base 4.0 in d
140.0 ft L
24.0 ft W
41.5 cy
$35.91
$1,489.60
0%
$1,489.60
2 blotted or prime &double seal
0.0 ft L
0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 3.5 in d
140.0 ft L
24.0 ft W
54.9 tans
$73.50
$4,033.68
0%
$4,033.68
4 asphalt surface 1.5 in d
140.0 ft L
24.0 ft W
23.5 tans
$81.90
$1,926.29
0%
$1,926.29
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
180.0 ft
$13.83
$2,489.13
0%
$2,489.13
8 sidewalk, asphalt 0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
9 sidewalk, concrete 4' width
180.0 ft
$11.66
$2,097.90
0%
$2,097.90
10 ramp CG -12
0
$315.00
$0.00
0%
$0.00
11 street name sign
2
$65.00
$130.00
0%
$130.00
12 traffic control sign
2
$49.35
$98.70
0%
$98.70
13 Street Landscape
6Each
6
$105.00
$630.00
0%
$630.00
13 guardrail
0 ES @
$3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
2
$1,365.00
$2,730.00
0%
$2,730.00
16 pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
75.7 ft
$23.10
$1,749.36
0%
$1,749.36
17 pipe, rcp (15 to 48 ") 48.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$126.00
$0.00
0%
$0.00
18 pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
0%
$0.00
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
21 rip -rap, placed
0.0 tan
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
0 ft L
4 ft W
0.0 sy
$10.50
$0.00
0%
$0.00
23 clear and grub (far wooded sites)
0.0 ft L
0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (per cy for cut or import only
0.0 cy fill
0.0 cy cut
0.0 cy bal
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per road)
140.0 ft L
0.28 inc of 500'
1
$157.50
$204.75
0%
$204.75
25 as -built drawings (1k +price per 0.1
140.0 ft
0.027 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26 survey and layout (price per 0.1 mi.)
140.0 ft L
0.027 mi.
1
$525.00
$1,525.00
0%
$1,525.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
140.0 ft L
0.027 mi.
2 Lanes
$2,000.00
$1,060.61
0%
$1,060.61
29 VDOT maintenance fee (1 In rd, 1 yr)
140.0 ft L
0.027 mi.
2 Lanes
$150.00
$79.55
0%
$79.55
30 VDOT admin. Cost recovery fee(1 Iar
140.0 ft L
0.027 mi.
2 Lanes
$100.00
$303.03
0%
$303.03
$23,122.59
$23,122.59
Allyn Alley 10 +00 to 16
+01.3' road
length 601.3 ft
1 aggregate base 8.0 in d
601.3 ft L
15.0 ft W
222.7 cy
$35.91
$7,997.82
0%
$7,997.82
2 blotted or prime &double seal
0.0 ft L
0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 0.0 in d
601.3 ft L
0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4 asphalt surface 2.0 in d
601.3 ft L
15.0 ft W
84.2 tons
$81.90
$6,894.96
0%
$6,894.96
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
0.0 ft
$13.83
$0.00
0%
$0.00
8 sidewalk, asphalt 0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
9 sidewalk, concrete 4' width
0.0 ft
$11.66
$0.00
0%
$0.00
6/3/2011
Wickham Pond Phase II Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
10 ramp CG -12
0
$315.00
$0.00
0%
$0.00
11 street name sign
1
$65.00
$65.00
0%
$65.00
12 traffic control sign
2
$49.35
$98.70
0%
$98.70
13 Street Landscape
0 Each
0
$105.00
$0.00
0%
$0.00
13 guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
5
$1,365.00
$6,825.00
0%
$6,825.00
16 pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
319.7 ft
$23.10
$7,384.84
0%
$7,384.84
17 pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
83.3 ft
$27.30
$2,273.82
0%
$2,273.82
18 pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
0%
$0.00
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
21 rip -rap, placed
0.0 tan
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
0 ft L 0 ft W
0.0 sy
$10.50
$0.00
0%
$0.00
23 clear and grub (far wooded sites)
0.0 ft L 0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (per cy for cut or import only
0.0 cy fill 0.0 cy cut
0.0 cy bal
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per road)
601.3 ft L 1.203 inc of 500'
2
$157.50
$362.25
0%
$362.25
25 as -built drawings (1k +price per 0.1
601.3 ft L 0.114 mi.
2
$1,050.00
$3,100.00
0%
$3,100.00
26 survey and layout (price per 0.1 mi.)
601.3 ft L 0.114 mi.
2
$525.00
$2,050.00
0%
$2,050.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
601.3 ft L 0 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29 VDOT maintenance fee (1 In rd, 1 yr)
601.3 ft L 0 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30 VDOT admin. Cost recovery fee(1 Iar
601.3 ft L 0 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
$37,577.39
$37,577.39
Turn Lane
road length 375.0 ft
1 aggregate base 4.0 in d
375.0 ft L 12.0 ft W
55.6 cy
$35.91
$1,995.00
0%
$1,995.00
2 blotted or prime &double seal
0.0 ft L 0.0 ft W
0.0 sy
$6.30
$0.00
0%
$0.00
3 asphalt base 6.0 in d
375.0 ft L 12.0 ft W
126.0 tons
$73.50
$9,261.00
0%
$9,261.00
4 asphalt surface 1.5 in d
375.0 ft L 12.0 ft W
31.5 tons
$81.90
$2,579.85
0%
$2,579.85
6 curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7 curb CG -6
0.0 ft
$13.83
$0.00
0%
$0.00
8 sidewalk, asphalt 2.0 in d
350.0 ft L 10.0 ft W
32.7 tons
$73.50
$2,401.00
0%
$2,401.00
9 sidewalk, concrete 4' width
0.0 ft
$11.66
$0.00
0%
$0.00
10 ramp CG -12
0
$315.00
$0.00
0%
$0.00
11 street name sign
1
$65.00
$65.00
0%
$65.00
12 traffic control sign
2
$49.35
$98.70
0%
$98.70
13 Street Landscape
0 Each
0
$105.00
$0.00
0%
$0.00
13 guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14 manhole or drop inlet
0
$1,365.00
$0.00
0%
$0.00
16 pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
17 pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.30
$0.00
0%
$0.00
18 pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
0%
$0.00
19 pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
20 pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$146.00
$0.00
0%
$0.00
21 rip -rap, placed
0.0 ton
$31.50
$0.00
0%
$0.00
22 E &S fabric,EC -2,3
200 ft L 6 ft W
133.3 sy
$10.50
$1,400.00
0%
$1,400.00
23 clear and grub (for wooded sites)
0.0 ft L 0.0 ft W
0.0 acre
$10,500.00
$0.00
0%
$0.00
24 grading (percyforcut or import only
0.0 cy fill 0.0 cy out
0.0 cy bal
$3.15
$0.00
0%
$0.00
24 CBR tests (1 every 0.1 mi. per mad)
375.0 ft L 0.75 inc of 500'
2
$157.50
$283.50
0%
$283.50
25 as -built drawings (1k + price per 0.1
375.0 ft 0.071 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26 survey and layout (price per 0.1 mi.)
375.0 ft L 0.071 mi.
1
$525.00
$1,525.00
0%
$1,525.00
27 mobilization
1
$525.00
$525.00
0%
$525.00
28 VDOT surety (1 lane)
375.0 ft 0.071 mi.
1 Lanes
$2,000.00
$1,420.45
0%
$1,420.45
29 VDOT maintenance fee (1 In rd, 1 yr)
375.0 ft L 0.071 mi.
1 Lanes
$150.00
$106.53
0%
$106.53
30 VDOT admin. Cost recovery fee(1 Iar
375.0 ft L 0.071 mi.
1 Lanes
$100.00
$0.00
0%
$0.00
$23,711.04
$23,711.04
Grading
grading (per cy for cut or import only###### cyfill ##### cycut
- 8600.0 cy bal
$3.15
$122,850.00
0%
$122,850.00
Screening Landscaping
Street Landscape
88 Each
88
$105.00
$9,240.00
0%
$9,240.00
cost sum
$515,728.57
$515,728.57
proj mgmt
$77,359.29
$77,359.29
contingency
$59,308.79
$59,308.79
Total
$652,400
$652,400
6/3/2011