HomeMy WebLinkAboutSUB200900004 Bond Estimates Bond Estimate 2012-01-19Glenmore, Phase2, Section S -5 Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Ferndown
Lane 0 +00 to 15 +35 road length 1535.0 ft
1
aggregate base 8.0 in d
1535.0 ft L 18.0 ft W
682.2 cy
$35.91
$24,498.60
0%
$24,498.60
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 0.0 in d
1535.0 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4
asphalt surface 2.0 in d
1535.0 ft L 18.0 ft W
257.9 tons
$81.90
$21,120.37
0%
$21,120.37
6
curb CG -2
3070.0 ft
$8.40
$25,788.00
0%
$25,788.00
7
curb CG -6
3070.0 ft
$13.83
$42,453.50
0%
$42,453.50
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
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 ") 18.0 in d
2 ES -1,2 $250
2 EC -1 $200
100.0 ft
$27.30
$3,630.00
0%
$3,630.00
17
pipe, rcp (15 to 48 ") 48.0 in d
2 ES -1,2 $250
0 EC -1 $200
0.0 ft
$126.00
$500.00
0%
$500.00
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
2302.5 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
1.1 acre
$10,500.00
$11,550.00
0%
$11,550.00
24
grading (per cy for cut or import only
1.0 cy fill 1.0 cy cut
600.0 cy bal
$3.15
$1,893.15
0%
$1,893.15
24
CBR tests (1 every 0.1 mi. per road)
1535.0 ft L 3.07 inc of 500'
4
$157.50
$630.00
0%
$630.00
25
as -built drawings (1 k +price per 0.1
1535.0 ft L 0.291 mi.
3
$1,050.00
$4,150.00
0%
$4,150.00
26
survey and layout (price per 0.1 mi.)
1535.0 ft L 0.291 mi.
3
$525.00
$2,575.00
0%
$2,575.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
28
VDOT surety (1 lane)
1535.0 ft L 0.291 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
1535.0 ft L 0.291 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30
VDOT admin. Cost recovery fee(1 lar
1535.0 ft L 0.291 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
cost sum
$139,727.32
$139,727.32
proj mgmt
$20,959.10
$20,959.10
contingency
$16,068.64
$16,068.64
Total $176,760 $176,760
1/19/2012
Glenmore, Phase2, Section S -5 Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
/ compete
cost remaining
Road "A"
0 +00 to 11 +75 road length 1075.0 ft
1
aggregate base 6.0 in d
1075.0 ft L 18.0 ft W
358.3 cy
$35.91
$12,867.75
0%
$12,867.75
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
1075.0 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4
asphalt surface 2.0 in d
1075.0 ft L 18.0 ft W
180.6 tons
$81.90
$14,791.14
0%
$14,791.14
6
curb CG -2
2150.0 ft
$8.40
$18,060.00
0%
$18,060.00
7
curb CG -6
2150.0 ft
$13.83
$29,731.28
0%
$29,731.28
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
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 ") 18.0 in d
2 ES -1,2 $250
2 EC -1 $200
180.0 ft
$27.30
$5,814.00
0%
$5,814.00
17
pipe, rcp (15 to 48 ") 48.0 in d
2 ES -1,2 $250
0 EC -1 $200
0.0 ft
$126.00
$500.00
0%
$500.00
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
1612.5 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
1.1 acre
$10,500.00
$11,550.00
0%
$11,550.00
24
grading (per cy for cut or import only
1.0 cy fill 1.0 cy cut
600.0 cy bal
$3.15
$1,893.15
0%
$1,893.15
24
CBR tests (1 every 0.1 mi. per road)
1075.0 ft L 2.15 inc of 500'
3
$157.50
$472.50
0%
$472.50
25
as -built drawings (1 k +price per 0.1
1075.0 ft L 0.204 mi.
3
$1,050.00
$4,150.00
0%
$4,150.00
26
survey and layout (price per 0.1 mi.)
1075.0 ft L 0.204 mi.
3
$525.00
$2,575.00
0%
$2,575.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
28
VDOT surety (1 lane)
1075.0 ft L 0.204 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
1075.0 ft L 0.204 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30
VDOT admin. Cost recovery fee(1 lar
1075.0 ft L 0.204 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
cost sum
$103,343.52
$103,343.52
proj mgmt
$15,501.53
$15,501.53
contingency
$11,884.50
$11,884.50
Total $130,730 $130,730
1/19/2012