HomeMy WebLinkAboutSUB201100145 Review Comments Bond Estimate 2011-12-19Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
SUB201100145
contigency
25% $37,053.26
No. Unit
Unit Cost
Cost
Number
installed
Shannon
Glen Court 12 +20 to 17 +94.55 road length 574.6
ft
1
aggregate base 6.0 in d
574.6 ft L 26.0 ft W
276.6 cy
$43.09
$11,920.21
2
blotted or prime &double seal
574.6 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 3.0 in d
574.6 ft L 26.0 ft W
209.1 tons
$88.20
$18,445.81
4
asphalt surface 1.5 in d
574.6 ft L 26.0 ft W
104.6 tons
$98.28
$10,276.95
6
curb CG -2
1149.1 ft
$10.08
$11,582.93
7
curb CG -6
1149.1 ft
$16.59
$19,063.57
8
sidewalk, asphalt 0.0 in d
ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
1149.2 ft
$13.99
$16,077.31
10
ramp CG -12
5
$378.00
$1,890.00
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 -w�
0 ES @ $3700
135.0 ft
$20.16
$2,721.60
14
manhole or drop inlet
8
$1,638.00
$13,104.00
16
pipe, rcp (15 to 48 ") 15.0 in d
1 ES -1,2 $250
1 EC -1 $200
526.0 ft
$27.72
$15,030.72
17
pipe, rcp (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, pvc (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
Street Trees
23.0
$100.00
$2,300.00
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)
574.6 ft L 57.0 ft W
0.8 acre
$12,600.00
$9,472.95
24
grading (per cy for cut or import only)
600.0 cy fill 500.0 cy cut
600.0 cy
$3.78
$4,158.00
24
CBR tests (1 every 0.1 mi. per road)
574.6 ft L 1.149 !no of 500'
2
$189.00
$415.80
25
as -built drawings (1 k+ price per 0.1 1
574.6 ft L 0.109 mi.
2
$1,260.00
$3,520.00
26
survey and layout (price per 0.1 mi.)
574.6 ft L 0.109 mi.
2
$630.00
$2,260.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (1 lane)
574.6 ft L 0.109 mi.
2 Lanes
$2,000.00
$4,352.65
29
VDOT maintenance fee (1 In rd, 1 yr)
574.6 ft L 0.109 mi.
2 Lanes
$150.00
$326.45
30
VDOT admin. Cost recovery fee(1 Ian
574.6 ft L 0.109 mi.
2 Lanes
$100.00
$467.63
cost sum
$148,213.03
contigency
25% $37,053.26
Total
$185,270
12/19/2011
Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
SUB201100145
contigency
25% $16,412.70
No. Unit
Unit Cost
Cost
Number
installed
Templhof Court 10 +00 to 12 +40
road length 240.0
ft
1
aggregate base 6.0 in d
240.0 ft L 47.0 ft W
208.9 cy
$43.09
$9,001.02
2
blotted or prime &double seal
0.0 ft L 18.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 2.0 in d
240.0 ft L 47.0 ft W
105.3 tons
$88.20
$9,285.70
4
asphalt surface 1.5 in d
240.0 ft L 47.0 ft W
79.0 tons
$98.28
$7,760.19
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
480.0 ft
$16.59
$7,963.20
8
sidewalk, asphalt 0.0 in d
240.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
270.0 ft
$13.99
$3,777.30
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 -w�
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
manhole or drop inlet
3
$1,638.00
$4,914.00
16
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
253.0 ft
$27.72
$7,013.16
17
pipe, rcp (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, pvc (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
72.0 ft
$27.72
$1,995.84
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)
240.0 ft L 58.0 ft W
0.3 acre
$12,600.00
$4,026.45
24
grading (per cy for cut or import only)
600.0 cy fill 500.0 cy cut
600.0 cy
$3.78
$4,158.00
24
CBR tests (1 every 0.1 mi. per road)
240.0 ft L 0.48 !no of 500'
2
$189.00
$283.50
25
as -built drawings (1 k+ price per 0.1 1
240.0 ft L 0.045 mi.
1
$1,260.00
$2,260.00
26
survey and layout (price per 0.1 mi.)
240.0 ft L 0.045 mi.
1
$630.00
$1,630.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (1 lane)
240.0 ft L 0.045 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
240.0 ft L 0.045 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Ian
240.0 ft L 0.045 mi.
0 Lanes
$100.00
$0.00
cost sum
$65,650.79
contigency
25% $16,412.70
Total
$82,070
12/19/2011
Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
SUB201100145
No. Unit
Unit Cost
Cost
Number
installed
Templhof Court 12 +40 to 13 +88
road length 148.0
ft
1
aggregate base 6.0 in d
148.0 ft L 47.0 ft W
128.8 cy
$43.09
$5,550.63
2
blotted or prime &double seal
0.0 ft L 18.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base 2.0 in d
148.0 ft L 47.0 ft W
64.9 tons
$88.20
$5,726.18
4
asphalt surface 1.5 in d
148.0 ft L 47.0 ft W
48.7 tons
$98.28
$4,785.45
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
296.0 ft
$16.59
$4,910.64
8
sidewalk, asphalt 0.0 in d
148.0 ft L 4.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete 4' width
215.0 ft
$13.99
$3,007.85
10
ramp CG -12
0
$378.00
$0.00
11
street name sign
0
$78.00
$0.00
12
traffic control sign
0
$59.22
$0.00
13
guardrail (or rebuild wall in right -of -w�
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
1 ES -1,2 $250
1 EC -1 $200
220.0 ft
$27.72
$6,548.40
17
pipe, rcp (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, pvc (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
72.0 ft
$27.72
$1,995.84
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)
148.0 ft L 58.0 ft W
0.2 acre
$12,600.00
$2,482.98
24
grading (per cy for cut or import only)
600.0 cy fill 500.0 cy cut
600.0 cy
$3.78
$4,158.00
24
CBR tests (1 every 0.1 mi. per road)
148.0 ft L 0.296 !no of 500'
1
$189.00
$245.70
25
as -built drawings (1 k+ price per 0.1 1
148.0 ft L 0.028 mi.
1
$1,260.00
$2,260.00
26
survey and layout (price per 0.1 mi.)
148.0 ft L 0.028 mi.
1
$630.00
$1,630.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (1 lane)
0.0 ft L 0 mi.
0 Lanes
$2,000.00
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
0.0 ft L 0 mi.
0 Lanes
$150.00
$0.00
30
VDOT admin. Cost recovery fee(1 Ian
0.0 ft L 0 mi.
0 Lanes
$100.00
$0.00
cost sum $47,207.66
contigency 25% $11,801.92
Total $59,010
12/19/2011