HomeMy WebLinkAboutSUB201200008 Review Comments Bond Estimate 2012-06-01Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Summary Total
Road
Total
Glen Valley Drive
$159,770
Claremont Lane
$119,390
Wheatfield Way
$46,600
Wheatfield Lane
$23,550
Wheatfield Place
$33,200
Wheatfield Court
$42,380
Grand Total $ 424,890
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final 6/1/2012
Plat \E1_BE_RD_MAK_SUB - 2012 -00008 Old Trail Village Block 11.xls Page 1 of 7
[yUM1yPa
Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Glen Valley Drive 10 +12 to 14
+42 road
length 430.0 ft
1
aggregate base 8.0 in d
430.0 ft L
32.0 ft W
339.8 cy
$35.91
$12,200.53
2
asphalt base 3.0 in d
430.0 ft L
32.0 ft W
192.6 tons
$73.50
$14,159.04
3
asphalt surface 2.0 in d
430.0 ft L
32.0 ft W
128.4 tons
$81.90
$10,518.14
4
curb CG -6
860.0 ft
$13.83
$11,892.51
5
sidewalk, concrete 5' width
860.0 ft
$15.75
$13,545.00
6
ramp CG -12
4 each
$315.00
$1,260.00
7
street name sign
2 each
$65.00
$130.00
8
traffic control sign
4 each
$49.35
$197.40
9
Street Landscape
0 Each
14 each
$105.00
$1,470.00
10
manhole or drop inlet
7 each
$1,365.00
$9,555.00
11
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC-1 $200
80.0 ft
$23.10
$1,848.00
12
pipe, rcp (15 to 48 ") 24.0 in d
0 ES -1,2 $250 0 EC-1 $200
332.0 ft
$39.90
$13,246.80
13
clear and grub (for wooded sites)
430.0 ft L
61.0 ft W
0.6 acre
$10,500.00
$6,322.66
14
grading (per cy for cut or import only
0.0 cy fill
3434.0 cy cut
3434.0 cy bal
$3.15
$21,634.20
15
CBR tests (1 every 0.1 mi. per road)
430.0 ft L
0.86 inc of 500'
2 each
$157.50
$299.25
16
as -built drawings (1 k + price per 0.1
430.0 ft L
0.0814 mi.
1 each
$1,050.00
$2,050.00
17
survey and layout (price per 0.1 mi.)
430.0 ft L
0.0814 mi.
1 Isum
$525.00
$1,525.00
18
mobilization
1 Isum
$525.00
$525.00
19
VDOT surety (1 lane)
430.0 ft L
0.0814 mi.
2 Lanes
$2,000.00
$3,257.58
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final Plat \E1_BE_RD_MAK_SUB - 2012 -00008 Old
Trail Village Block 1 1.x1s Page 2 of 7
6/1/2012
Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Claremont Lane 30 +12 to 33 +69 road
length 357.0 ft
1
aggregate base 6.0 in d
357.0 ft L
28.0 ft W
185.1 cy
$35.91
$6,647.34
2
asphalt base 3.0 in d
357.0 ft L
28.0 ft W
139.9 tons
$73.50
$10,285.88
3
asphalt surface 2.0 in d
357.0 ft L
28.0 ft W
93.3 tons
$81.90
$7,640.94
4
curb CG -6
714.0 ft
$13.83
$9,873.55
5
sidewalk, concrete 5' width
714.0 ft
$15.75
$11,245.50
6
ramp CG -12
4 each
$315.00
$1,260.00
7
street name sign
1 each
$65.00
$65.00
8
traffic control sign
1 each
$49.35
$49.35
9
Street Landscape
0 Each
10 each
$105.00
$1,050.00
10
manhole or drop inlet
6 each
$1,365.00
$8,190.00
11
pipe, rcp (15 to 48 ") 15.0 in d
1 ES -1,2 $250 0 EC-1 $200
393.0 ft
$23.10
$9,328.30
12
pipe, rcp (15 to 48 ") 24.0 in d
0 ES -1,2 $250 0 EC-1 $200
36.0 ft
$39.90
$1,436.40
13
rip -rap, placed
12.4 ton
$31.50
$392.00
14
E &S fabric,EC -2,3
16 ft L
7 ft W
12.4 sy
$10.50
$130.67
15
clear and grub (for wooded sites)
357.0 ft L
53.0 ft W
0.4 acre
$10,500.00
$4,560.85
16
grading (per cy for cut or import only
0.0 cy fill
2309.0 cy cut
2309.0 cy bal
$3.15
$14,546.70
17
CBR tests (1 every 0.1 mi. per road)
357.0 ft L
0.714 inc of 500'
2 each
$157.50
$283.50
18
as -built drawings (1k + price per 0.1
357.0 ft L
0.06761 mi.
1 each
$1,050.00
$2,050.00
19
survey and layout (price per 0.1 mi.)
357.0 ft L
0.06761 mi.
1 Isum
$525.00
$1,525.00
20
mobilization
1 Isum
$525.00
$525.00
21
VDOT surety (1 lane)
357.0 ft L
0.06761 mi.
2 Lanes
$2,000.00
$2,704.55
22
VDOT maintenance fee (1 In rd, 1 yr)
357.0 ft L
0.06761 mi.
2 Lanes
$150.00
$202.84
23
VDOT admin. Cost recovery fee(1 Iai
357.0 ft L
0.06761 mi.
2 Lanes
$100.00
$385.23
cost sum
$94,378.59
proj mgmt
$14,156.79
contingency
$10,853.54
Total $119,390
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final Plat \E1_BE_RD_MAK_SUB - 2012 -00008
Old Trail Village Block 1 1.x1s Page 3 of 7
6/1/2012
Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Wheatfield Way 10 +12 to 12
+80 road
length 268.0 ft
1
aggregate base 5.0 in d
268.0 ft L
21.0 ft W
86.9 cy
$35.91
$3,118.85
2
asphalt base 3.0 in d
268.0 ft L
21.0 ft W
78.8 tons
$73.50
$5,791.21
3
asphalt surface 1.5 in d
268.0 ft L
21.0 ft W
39.4 tons
$81.90
$3,226.53
4
curb CG -2
536.0 ft
$8.40
$4,502.40
5
sidewalk, concrete 5' width
200.0 ft
$15.75
$3,150.00
6
ramp CG -12
1 each
$315.00
$315.00
7
street name sign
1 each
$65.00
$65.00
8
traffic control sign
4 each
$49.35
$197.40
9
Street Landscape
0 Each
7 each
$105.00
$735.00
10
manhole or drop inlet
4 each
$1,365.00
$5,460.00
11
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
125.0 ft
$23.10
$2,887.50
12
clear and grub (for wooded sites)
268.0 ft L
24.0 ft W
0.1 acre
$10,500.00
$1,550.41
13
grading (per cy for cut or import only
153.0 cy fill
235.0 cy cut
235.0 cy bal
$3.15
$1,480.50
14
CBR tests (1 every 0.1 mi. per road)
268.0 ft L
0.536 inc of 500'
2 each
$157.50
$252.00
15
as -built drawings (1 k + price per 0.1
268.0 ft L
0.051 mi.
1 Isum
$1,050.00
$2,050.00
16
survey and layout (price per 0.1 mi.)
268.0 ft L
0.051 mi.
1 Isum
$525.00
$1,525.00
17
mobilization
1 Isum
$525.00
$525.00
cost sum
$36,831.81
proj mgmt
$5,524.77
contingency
$4,235.66
Total
$46,600
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final Plat \E1_BE_RD_MAK_SUB - 2012 -00008
Old Trail Village Block 11.xls Page 4 of 7
6/1/2012
Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item Item No. Unit Unit Cost Cost
Number installed
Wheatfield Lane 10 +12 to 11 +72 road length 160.0 ft
$18,614.90
proj mgmt
$2,792.23
1
aggregate base 5.0 in d
160.0 ft L
20.0 ft W
49.4 cy
$35.91
$1,773.33
2
asphalt base 3.0 in d
160.0 ft L
20.0 ft W
44.8 tons
$73.50
$3,292.80
3
asphalt surface 1.5 in d
160.0 ft L
20.0 ft W
22.4 tons
$81.90
$1,834.56
4
curb CG -2
320.0 ft
$8.40
$2,688.00
5
street name sign
2 each
$65.00
$130.00
6
traffic control sign
2 each
$49.35
$98.70
7
Street Landscape
0 Each
7 each
$105.00
$735.00
8
manhole or drop inlet
1 each
$1,365.00
$1,365.00
9
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2
$250 0 EC -1 $200
21.0 ft
$23.10
$485.10
10
clear and grub (for wooded sites)
160.0 ft L
23.0 ft W
0.1 acre
$10,500.00
$887.05
11
grading (per cy for cut or import only)
319.0 cy fill
0.0 cy cut
319.0 cy bal
$3.15
$1,004.85
12
CBR tests (1 every 0.1 mi. per road)
160.0 ft L
0.32 inc of 500'
1 each
$157.50
$220.50
13
as -built drawings (1 k + price per 0.1 r
160.0 ft L
0.03 mi.
1 Isum
$1,050.00
$2,050.00
14
survey and layout (price per 0.1 mi.)
160.0 ft L
0.03 mi.
1 Isum
$525.00
$1,525.00
15
mobilization
1 Isum
$525.00
$525.00
cost sum
$18,614.90
proj mgmt
$2,792.23
contingency
$2,140.71
Total
$23,550
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final Plat\E1_BE_RD_MAK_SUB-2012-
00008 Old Trail Village Block 1 1.x1s Page 5 of 7
6/1/2012
Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Wheatfield Place 10 +12 to 11
+80 road
length 168.0 ft
1
aggregate base 5.0 in d
168.0 ft L
20.0 ft W
51.9 cy
$35.91
$1,862.00
2
asphalt base 3.0 in d
168.0 ft L
20.0 ft W
47.0 tons
$73.50
$3,457.44
3
asphalt surface 1.5 in d
168.0 ft L
20.0 ft W
23.5 tons
$81.90
$1,926.29
4
curb CG -2
336.0 ft
$8.40
$2,822.40
5
ramp CG -12
1 each
$315.00
$315.00
6
traffic control sign
2 each
$49.35
$98.70
7
manhole or drop inlet
3 each
$1,365.00
$4,095.00
8
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
73.0 ft
$23.10
$1,686.30
9
pipe, pvc (4 to 10 ") 12.0 in d
65.0 ft
$10.50
$682.50
10
clear and grub (for wooded sites)
168.0 ft L
23.0 ft W
0.1 acre
$10,500.00
$931.40
11
grading (per cy for cut or import only
0.0 cy fill
642.0 cy cut
642.0 cy bal
$3.15
$4,044.60
12
CBR tests (1 every 0.1 mi. per road)
168.0 ft L
0.336 inc of 500'
1 each
$157.50
$220.50
13
as -built drawings (1 k + price per 0.1
168.0 ft L
0.032 mi.
1 Isum
$1,050.00
$2,050.00
14
survey and layout (price per 0.1 mi.)
168.0 ft L
0.032 mi.
1 Isum
$525.00
$1,525.00
15
mobilization
1 Isum
$525.00
$525.00
cost sum
$26,242.13
proj mgmt
$3,936.32
contingency
$3,017.85
Total
$33,200
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final Plat \E1_BE_RD_MAK_SUB - 2012 -00008
Old Trail Village Block 11.xls Page 6 of 7
6/1/2012
Old Trail Village Block 11
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
Wheatfield
Court 10 +00 to 12 +52 road
length 252.0 ft
1
aggregate base 5.0 in d
252.0 ft L
20.0 ft W
77.8 cy
$35.91
$2,793.00
2
asphalt base 3.0 in d
252.0 ft L
20.0 ft W
70.6 tons
$73.50
$5,186.16
3
asphalt surface 1.5 in d
252.0 ft L
20.0 ft W
35.3 tons
$81.90
$2,889.43
4
curb CG -2
504.0 ft
$8.40
$4,233.60
5
street name sign
2 each
$65.00
$130.00
6
Street Landscape
0 Each
25 each
$105.00
$2,625.00
7
manhole or drop inlet
3 each
$1,365.00
$4,095.00
8
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
203.0 ft
$23.10
$4,689.30
9
clear and grub (for wooded sites)
252.0 ft L
23.0 ft W
0.1 acre
$10,500.00
$1,397.11
10
grading (per cy for cut or import only
251.0 cy fill
101.0 cy cut
251.0 cy bal
$3.15
$1,108.80
11
CBR tests (1 every 0.1 mi. per road)
252.0 ft L
0.504 inc of 500'
2 each
$157.50
$252.00
12
as -built drawings (1k + price per 0.1
252.0 ft L
0.048 mi.
1 Isum
$1,050.00
$2,050.00
13
survey and layout (price per 0.1 mi.)
252.0 ft L
0.048 mi.
1 Isum
$525.00
$1,525.00
14
mobilization
1 Isum
$525.00
$525.00
cost sum
$33,499.40
proj mgmt
$5,024.91
contingency
$3,852.43
Total
$42,380
C:\ Users \mkoslow \Documents \Current Reviews \SUB201200008 Old Trail Village Block 11 Final Plat \E1_BE_RD_MAK_SUB - 2012 -00008
Old Trail Village Block 1 1.x1s Page 7 of 7