HomeMy WebLinkAboutSUB201100063 Review Comments Bond Estimate 2012-02-03Old Trail Block 13B Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Upland Drive
16 +31.06 to 18 +82.6 road length 251.6 ft
1
aggregate base 6.0 in d
251.6 ft L 25.0 ft W
116.5 cy
$35.91
$4,183.35
0%
$4,183.35
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
251.6 ft L 20.0 ft W
70.5 tons
$73.50
$5,178.55
0%
$5,178.55
4
asphalt surface 1.5 in d
251.6 ft L 20.0 ft W
35.2 tons
$81.90
$2,885.19
0%
$2,885.19
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
503.0 ft
$13.83
$6,955.74
0%
$6,955.74
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 5' width (unit price
is for 4' width so apply a factor)
503.0 ft
$11.66
$7,328.08
0%
$7,328.08
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
8 Each
8
$105.00
$840.00
0%
$840.00
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 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
249.7 ft
$23.10
$5,766.92
0%
$5,766.92
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 O 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
178.0 cy f II 222.0 cy cut
-44.0 cy bal
$3.15
$699.30
0%
$699.30
24
CBR tests (1 every 0.1 mi. per road)
251.6 ft L 0.503 inc of 500'
2
$157.50
$252.00
0%
$252.00
25
as -built drawings (1k + price per 0.1
251.6 ft L 0.048 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
251.6 ft L 0.048 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)
251.6 ft L 0.048 mi.
2 Lanes
$2,000.00
$1,906.29
0%
$1,906.29
29
VDOT maintenance fee (1 In rd, 1 yr)
251.6 ft L 0.048 mi.
2 Lanes
$150.00
$142.97
0%
$142.97
30
VDOT admin. Cost recovery fee(1 lar
251.6 ft L 0.048 mi.
2 Lanes
$100.00
$345.31
0%
$345.31
subtotal
$46,256.74 subtotal
$46,256.74
Golf Drive
16 +25.35 to 19 +82.8 road length 357.5 ft
1
aggregate base 9.0 in d
357.5 ft L 37.0 ft W
367.4 cy
$35.91
$13,194.43
0%
$13,194.43
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 4.0 in d
357.5 ft L 32.0 ft W
213.5 tons
$73.50
$15,695.68
0%
$15,695.68
4
asphalt surface 1.5 in d
357.5 ft L 32.0 ft W
80.1 tons
$81.90
$6,558.55
0%
$6,558.55
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
715.0 ft
$13.83
$9,887.38
0%
$9,887.38
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 8' width (unit price
is for 4' width so apply a factor)
715.0 ft
$11.66
$16,666.65
0%
$16,666.65
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
2
$49.35
$98.70
0%
$98.70
13
Street Landscape
11 Each
11
$105.00
$1,155.00
0%
$1,155.00
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 ") 15.0 in d
0 ES -1,2 $250 0 ECA $200
35.2 ft
$23.10
$813.12
0%
$813.12
17
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250 0 ECA $200
141.8 ft
$27.30
$3,870.59
0%
$3,870.59
17A
pipe, rcp (15 to 48 ") 24.0 in d
1 ES -1,2 $250 1 ECA $200
241.6 ft
$39.90
$10,091.44
0%
$10,091.44
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 ECA $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 ECA $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
536.25 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
1551.0 cy fill 0.0 cy cut
1551.0 cy bal
$3.15
$4,885.65
0%
$4,885.65
24
CBR tests (1 every 0.1 mi. per road)
357.5 ft L 0.715 inc of 500'
2
$157.50
$283.50
0%
$283.50
25
as -built drawings (1k + price per 0.1
357.5 ft L 0.068 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
357.5 ft L 0.068 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)
357.5 ft L 0.068 mi.
2 Lanes
$2,000.00
$2,708.33
0%
$2,708.33
29
VDOT maintenance fee (1 In rd, 1 yr)
357.5 ft L 0.068 mi.
2 Lanes
$150.00
$203.13
0%
$203.13
30
VDOT admin. Cost recovery fee(1 Iar
357.5 ft L 0.068 mi.
2 Lanes
$100.00
$385.42
0%
$385.42
subtotal
$96,122.57 subtotal
$96,122.57
Fielding Run
Drive 10 +00.00 to 21 +10.0 road length 1110.0 ft
1
aggregate base 6.0 in d
1110.0 ft L 37.0 ft W
760.6 cy
$35.91
$27,311.55
0%
$27,311.55
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
1110.0 ft L 26.0 ft W
404.0 tons
$73.50
$29,696.94
0%
$29,696.94
2/3/2012
Old Trail Block 13B Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
4
asphalt surface 1.5 in d
1110.0 ft L 26.0 ft W
202.0 tons
$81.90
$16,545.44
0%
$16,545.44
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
2220.0 ft
$13.83
$30,699.27
0%
$30,699.27
8
sidewalk, asphalt 0.0 in d
0.0 ft L 0.0 ft W
tons
$73.50
$0.00
0%
$0.00
9
sidewalk, concrete 5' width (unit price
is for 4' width so apply a factor)
2220.0 ft
$11.66
$32,342.63
0%
$32,342.63
10
ramp CG -12
10
$315.00
$3,150.00
0%
$3,150.00
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
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
10
$1,365.00
$13,650.00
0%
$13,650.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
348.7 ft
$23.10
$8,054.74
0%
$8,054.74
17
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
133.6 ft
$27.30
$3,647.28
0%
$3,647.28
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 O 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
611.0 cy fill 9828.0 cy cut
- 9217.0 cy bal
$3.15
$30,958.20
0%
$30,958.20
24
CBR tests (1 every 0.1 mi. per road)
1110.0 ft L 2.22 Inc of 500'
3
$157.50
$519.75
0%
$519.75
25
as -built drawings (1k + price per 0.1
1110.0ftL 0.21 mi.
3
$1,050.00
$4,150.00
0%
$4,150.00
26
survey and layout (price per 0.1 mi.)
1110.0 ft L 0.21 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)
1110.0 ft L 0.21 mi.
2 Lanes
$2,000.00
$8,409.09
0%
$8,409.09
29
VDOT maintenance fee (1 In rd, 1 yr)
1110.0 ft L 0.21 mi.
2 Lanes
$150.00
$630.68
0%
$630.68
30
VDOT admin. Cost recovery fee(1 lar
1110.0 ft L 0.21 mi.
2 Lanes
$100.00
$670.45
0%
$670.45
subtotal
$214,913.42 subtotal
$214,913.42
Penny Well Drive (Alley) 10 +10.00 to 12 +00.0 road length 190.0
ft
1
aggregate base 8.0 in d
190.0 ft L 22.0 ft W
103.2 cy
$35.91
$3,706.27
0%
$3,706.27
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
190.0 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4
asphalt surface 1.5 in d
190.0 ft L 20.0 ft W
26.6 tons
$81.90
$2,178.54
0%
$2,178.54
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
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
1
$49.35
$49.35
0%
$49.35
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 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
138.7 ft
$23.10
$3,203.97
0%
$3,203.97
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 O 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 844.0 cy cut
-844.0 cy bal
$3.15
$2,658.60
0%
$2,658.60
24
CBR tests (1 every 0.1 mi. per road)
190.0 ft L 0.38 Inc of 500'
1
$157.50
$220.50
0%
$220.50
25
as -built drawings (1k + price per 0.1
190.0 ft L 0.036 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
190.0 ft L 0.036 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)
190.0 ft L 0.036 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
190.0 ft L 0.036 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30
VDOT admin. Cost recovery fee(1 lar
190.0 ft L 0.036 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
subtotal
$18,912.23 subtotal
$18,912.23
Penny Well Lane (Alley) 15 +36.43 to 17 +65.1 road length 228.7
ft
1
aggregate base 6.0 in d
228.7 ft L 25.0 ft W
105.9 cy
$35.91
$3,802.47
0%
$3,802.47
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
228.7 ft L 20.0 ft W
64.0 tons
$73.50
$4,707.06
0%
$4,707.06
4
asphalt surface 1.5 in d
228.7 ft L 20.0 ft W
32.0 tons
$81.90
$2,622.50
0%
$2,622.50
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
457.0 ft
$13.83
$6,319.62
0%
$6,319.62
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
2/3/2012
Old Trail Block 13B Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
$62,062.22
contingency
No. Unit
Unit Cost
Number
cost remaining
$0.00
0%
installed
10
ramp CG -12
$65.00
$49.35
0
$315.00
11
street name sign
$0.00
$0.00
1
$65.00
12
traffic control sign
$5,460.00
$4,353.43
1
$49.35
13
Street Landscape
0 Each
$0.00
0
$105.00
13
guardrail
0 ES @ $3700
$0.00
0.0 ft
$16.80
14
manhole or drop inlet
$0.00
$0.00
4
$1,365.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
188.5 ft
$23.10
17
pipe, rcp (15 to 48 ") 48.0 in d
0 ES -1,2 $250
0 EC-1 $200
0.0 ft
$126.00
18
pipe, pvc (4 to 10 ") 8.0 in d
$1,525.00
$525.00
0.0 ft
$6.30
19
pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC-1 $200
0.0 ft
$23.10
20
pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250
0 EC-1 $200
0.0 ft
$146.00
21
rip -rap, placed
0.0 ton
$31.50
22
E &S fabric,EC -2,3
0 ft L o ft w
0.0 sy
$10.50
23
clear and grub (for wooded sites)
0.0 ft L 0.0 ft w
0.0 acre
$10,500.00
24
grading (per cy for cut or import only
0.0 cy f II 1850.0 cy cut
- 1850.0 cy bal
$3.15
24
CBR tests (1 every 0.1 mi. per road)
228.7 ft L 0.457 inc of 500'
2
$157.50
25
as -built drawings (1k + price per 0.1
228.7 ft L 0.043 mi.
1
$1,050.00
26
survey and layout (price per 0.1 mi.)
228.7 ft L 0.043 mi.
1
$525.00
27
mobilization
1
$525.00
28
VDOT surety (1 lane)
228.7 ft L 0.043 mi.
0 Lanes
$2,000.00
29
VDOT maintenance fee (1 In rd, 1 yr)
228.7 ft L 0.043 mi.
0 Lanes
$150.00
30
VDOT admin. Cost recovery fee(1 lai
228.7 ft L 0.043 mi.
0 Lanes
$100.00
subtotal
Cost
proj mgmt
$62,062.22
contingency
% compete
Total
$523,400
cost remaining
$0.00
0%
$0.00
$65.00
0%
$65.00
$49.35
0%
$49.35
$0.00
0%
$0.00
$0.00
0%
$0.00
$5,460.00
0%
$5,460.00
$4,353.43
0%
$4,353.43
$0.00
0%
$0.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$5,827.50
0%
$5,827.50
$236.25
0%
$236.25
$2,050.00
0%
$2,050.00
$1,525.00
0%
$1,525.00
$525.00
0%
$525.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$0.00
0%
$0.00
$37,543.18
subtotal
$37,543.18
cost sum $413,748.13
proj mgmt
$62,062.22
contingency
$47,581.04
Total
$523,400
$413,748.13
$62,062.22
$47,581.04
$523,400
2/3/2012