HomeMy WebLinkAboutSUB200800138 Review Comments Bond Estimate 2011-08-19Westhall Phase V Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
/ compete
cost remaining
Summerdean Road 10 +00.00 to
18 +7; road length 873.1 ft
1
aggregate base* 6.0 in d
873.1 ft L 25.2 ft W
408.0 cy
$35.91
$14,652.22
0%
$14,652.22
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 3.0 in d
873.1 ft L 25.2 ft W
308.5 tons
$73.50
$22,672.38
0%
$22,672.38
4
asphalt surface 2.0 in d
873.1 ft L 25.2 ft W
205.6 tons
$81.90
$16,842.34
0%
$16,842.34
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
1645.0 ft
$13.83
$22,747.88
0%
$22,747.88
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
1605.0 ft
$11.66
$18,706.28
0%
$18,706.28
10
ramp CG -12
6
$315.00
$1,890.00
0%
$1,890.00
11
street name sign
2
$65.00
$130.00
0%
$130.00
12
traffic control sign
6
$49.35
$296.10
0%
$296.10
13
Street Landscape
13 Each
13
$105.00
$1,365.00
0%
$1,365.00
13
guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14
manhole or drop inlet
15
$1,365.00
$20,475.00
0%
$20,475.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
EC -1 $200
0.0 ft
$23.10
$0.00
0%
$0.00
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
19A
pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
532.5 ft
$23.10
$12,301.67
0%
$12,301.67
19B
pipe, cmp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
194.2 ft
$27.30
$5,302.75
0%
$5,302.75
19C
pipe, cmp (15 to 48 ") 21.0 in d
1 ES -1,2 $250
1 EC -1 $200
219.6 ft
$33.60
$7,827.89
0%
$7,827.89
19D
pipe, cmp (15 to 48 ") 24.0 in d
1 ES -1,2 $250
1 EC -1 $200
475.7 ft
$39.90
$19,431.23
0%
$19,431.23
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 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 (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)
873.1 ft L 1.74612 inc of 500'
3
$157.50
$441.00
0%
$441.00
25
as-built drawings (1 k + price per 0.1
873.1 ft L 0.16535 mi.
2
$1,050.00
$3,100.00
0%
$3,100.00
26
survey and layout (price per 0.1 mi.)
873.1 ft L 0.16535 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)
873.1 ft L 0.16535 mi.
2 Lanes
$2,000.00
$6,614.09
0%
$6,614.09
29
VDOT maintenance fee (1 In rd, 1 yr)
873.1 ft L 0.16535 mi.
2 Lanes
$150.00
$496.06
0%
$496.06
30
VDOT admin. Cost recovery fee(1 lar
873.1 ft L 0.16535 mi.
2 Lanes
$100.00
$580.70
0%
$580.70
subtotal
$178,447.60
$178,447.60
Jonna Street 10 +10.00 to
12 +9( road length 280.0 ft
1
aggregate base 8.0 in d
280.0 ft L 26.0 ft W
179.8 cy
$35.91
$6,454.93
0%
$6,454.93
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 3.0 in d
280.0 ft L 26.0 ft W
101.9 tons
$73.50
$7,491.12
0%
$7,491.12
4
asphalt surface 2.0 in d
280.0 ft L 26.0 ft W
67.9 tons
$81.90
$5,564.83
0%
$5,564.83
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
520.0 ft
$13.83
$7,190.82
0%
$7,190.82
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
520.0 ft
$11.66
$6,060.60
0%
$6,060.60
10
ramp CG -12
0
$315.00
$0.00
0%
$0.00
11
street name sign
0
$65.00
$0.00
0%
$0.00
12
traffic control sign
5
$49.35
$246.75
0%
$246.75
13
Street Landscape
10 Each
10
$105.00
$1,050.00
0%
$1,050.00
13
guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14
manhole or drop inlet
3
$1,365.00
$4,095.00
0%
$4,095.00
16
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
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
101.3 ft
$23.10
$2,340.72
0%
$2,340.72
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
420 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 (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)
280.0 ft L 0.56 inc of 500'
2
$157.50
$252.00
0%
$252.00
25
as -built drawings (1 k +price per 0.1
280.0 ft 0.05303 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
280.0 ft L 0.05303 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)
280.0 ft L 0.05303 mi.
2 Lanes
$2,000.00
$2,121.21
0%
$2,121.21
29
VDOT maintenance fee (1 In rd, 1 yr)
280.0 ft L 0.05303 mi.
2 Lanes
$150.00
$159.09
0%
$159.09
30
VDOT admin. Cost recovery fee(1 Iar
280.0 ft L 0.05303 mi.
2 Lanes
$100.00
$356.06
0%
$356.06
subtotal
$47,483.14
$47,483.14
8/19/2011
Westhall Phase V Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
/ compete
cost remaining
Westhall
Drive 10 +00.00 to 11 +8( road length 180.6 ft
1
aggregate base 6.0 in d
180.6 ft L 26.0 ft W
87.0 cy
$35.91
$3,122.92
0%
$3,122.92
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 3.0 in d
180.6 ft L 26.0 ft W
65.7 tons
$73.50
$4,832.31
0%
$4,832.31
4
asphalt surface 2.0 in d
180.6 ft L 26.0 ft W
43.8 tons
$81.90
$3,589.71
0%
$3,589.71
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
110.0 ft
$11.66
$1,282.05
0%
$1,282.05
10
ramp CG -12
2
$315.00
$630.00
0%
$630.00
11
street name sign
0
$65.00
$0.00
0%
$0.00
12
traffic control sign
3
$49.35
$148.05
0%
$148.05
13
Street Landscape
6 Each
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
0
$1,365.00
$0.00
0%
$0.00
16
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
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 ton
$31.50
$0.00
0%
$0.00
22
E &S fabric,EC -2,3
270.93 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 (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)
180.6 ft L 0.36124 inc of 500'
1
$157.50
$220.50
0%
$220.50
25
as -built drawings (1 k +price per 0.1
180.6 ft 0.03421 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
180.6 ft L 0.03421 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)
180.6 ft L 0.03421 mi.
2 Lanes
$2,000.00
$1,368.33
0%
$1,368.33
29
VDOT maintenance fee (1 In rd, 1 yr)
180.6 ft L 0.03421 mi.
2 Lanes
$150.00
$102.63
0%
$102.63
30
VDOT admin. Cost recovery fee(1 lar
180.6 ft L 0.03421 mi.
2 Lanes
$100.00
$318.42
0%
$318.42
subtotal
$25,323.18
$25,323.18
Brookwood
Road 16 +57.96 to 17 +9, road length 136.4 ft
1
aggregate base 6.0 in d
136.4 ft L 26.0 ft W
65.7 cy
$35.91
$2,358.18
0%
$2,358.18
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 3.0 in d
136.4 ft L 26.0 ft W
49.6 tons
$73.50
$3,648.98
0%
$3,648.98
4
asphalt surface 2.0 in d
136.4 ft L 26.0 ft W
33.1 tons
$81.90
$2,710.67
0%
$2,710.67
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
240.0 ft
$13.83
$3,318.84
0%
$3,318.84
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
230.0 ft
$11.66
$2,680.65
0%
$2,680.65
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
3
$49.35
$148.05
0%
$148.05
13
Street Landscape
3 Each
3
$105.00
$315.00
0%
$315.00
13
guardrail
0 ES @ $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, 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
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
156.7 ft
$23.10
$3,619.08
0%
$3,619.08
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
204.59 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 (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)
136.4 ft L 0.27278 inc of 500'
1
$157.50
$204.75
0%
$204.75
25
as -built drawings (1 k+ price per 0.1
136.4 ft L 0.02583 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
136.4 ft L 0.02583 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)
136.4 ft L 0.02583 mi.
2 Lanes
$2,000.00
$1,033.26
0%
$1,033.26
29
VDOT maintenance fee (1 In rd, 1 yr)
136.4 ft L 0.02583 mi.
2 Lanes
$150.00
$77.49
0%
$77.49
30
VDOT admin. Cost recovery fee(1 Iar
136.4 ft L 0.02583 mi.
2 Lanes
$100.00
$301.66
0%
$301.66
subtotal
$30,041.61
$30,041.61
Rella Court START to END
1
aggregate base 8.0 in d
4842.0 sgft
119.6 cy
$35.91
$4,293.24
0%
$4,293.24
2
blotted or prime &double seal
0.0 sgft
0.0 sy
$6.30
$0.00
0%
$0.00
8/19/2011
Westhall Phase V Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
/ compete
cost remaining
3
asphalt base 0.0 in d
0.0 sgft
0.0 tons
$73.50
$0.00
0%
$0.00
4
asphalt surface 2.0 in d
4842.0 sgft
45.2 tons
$81.90
$3,701.22
0%
$3,701.22
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
520.0 ft
$13.83
$7,190.82
0%
$7,190.82
8
sidewalk, asphalt 0.0 in d
0.0 ft L 0.0 It W
0.0 tons
$73.50
$0.00
0%
$0.00
9
sidewalk, concrete 4' width
220.0 ft
$11.66
$2,564.10
0%
$2,564.10
10
ramp CG -12
1
$315.00
$315.00
0%
$315.00
11
street name sign
1
$65.00
$65.00
0%
$65.00
12
traffic control sign
0
$49.35
$0.00
0%
$0.00
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
2
$1,365.00
$2,730.00
0%
$2,730.00
16
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
92.7 ft
$27.30
$2,531.26
0%
$2,531.26
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 ton
$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 (for 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)
0.0 ft L 0 inc of 500'
1
$157.50
$157.50
0%
$157.50
25
as -built drawings (1 k +price per 0.1
0.0 ft L 0mi.
0
$1,050.00
$1,000.00
0%
$1,000.00
26
survey and layout (price per 0.1 mi.)
0.0 ft L 0 mi.
0
$525.00
$1,000.00
0%
$1,000.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
28
VDOT surety (1 lane)
0.0 ft L 0 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
0.0 ft L 0 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30
VDOT admin. Cost recovery fee(1 lar
0.0 ft L 0 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
subtotal
$26,323.14
$26,323.14
Trailhead
Park /Park Road
1
aggregate base 4.0 in d
245.0 ft L 6.0 ft W
18.1 cy
$35.91
$651.70
0%
$651.70
2
asphalt surface 2.0 in d
245.0 ft L 6.0 ft W
13.7 tons
$81.90
$1,123.67
0%
$1,123.67
3
aggregate base 4.0 in d
220.0 ft L 10.0 ft W
27.2 cy
$35.91
$975.33
0%
$975.33
4
asphalt surface 2.0 in d
220.0 ft L 10.0 ft W
20.5 tons
$81.90
$1,681.68
0%
$1,681.68
5
fence gate
1 Each
1
$100.00
$100.00
0%
$100.00
6
chain link fence
185.0 ft
$8.40
$1,554.00
0%
$1,554.00
7
Deciduous Tree (1 -1/2 cal.)
37 Each
37
$250.00
$9,250.00
0%
$9,250.00
8
Deciduous Tree (0 -8ft)
43 Each
43
$150.00
$6,450.00
0%
$6,450.00
9
Conifer Tree (0 -8ft)
35 Each
35
$100.00
$3,500.00
0%
$3,500.00
10
White Pine
5Each
5
$300.00
$1,500.00
0%
$1,500.00
11
Large Shrub (> 1.5ft tall)
14 Each
14
$50.00
$700.00
0%
$700.00
12
Small Shrub ( <1.5ft)
14 Each
14
$25.00
$350.00
0%
$350.00
13
Bollard
1 Each
1
$150.00
$150.00
0%
$150.00
14
Furniture (bench, picnic table, etc.)
6 Each
6
$200.00
$1,200.00
0%
$1,200.00
15
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
3 EC -1 $200
129.0 ft
$23.10
$3,579.90
0%
$3,579.90
16
Tot Lot
2100 sf
2100
$6.00
$12,600.00
0%
$12,600.00
subtotal
$45,366.28
$45,366.28
Grading
1
grading (per cy for cut or import only
15285 cy fill 26669 cy cut
- 11384.0 cy bal
$3.15
$84,007.35
0%
$84,007.35
subtotal
$84,007.35
$84,007.35
cost sum $436,992.30
$436,992.30
proj mgmt
$65,548.85
$65,548.85
contingency
$50,254.11
$50,254.11
Total
$552,800
$552,800
8/19/2011