HomeMy WebLinkAboutSUB201200061 Review Comments Bond Estimate 2012-06-20Dunlora Gates Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Townbrook
Crossing to Towl 11 +55.36 to
16 +8( road length 525.3 ft
1
aggregate base 6.0 in d
525.3 ft L 18.0 ft W
175.1 cy
$35.91
$6,287.60
0%
$6,287.60
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
525.3 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4
asphalt surface 1.5 in d
525.3 ft L 18.0 ft W
66.2 tons
$81.90
$5,420.57
0%
$5,420.57
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 5' width
460.0 ft
$15.75
$7,245.00
0%
$7,245.00
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
8
$1,365.00
$10,920.00
0%
$10,920.00
16
pipe, rcp (15 to 48 ") 15.0 in d
3 ES -1,2 $250
3 EC -1 $200
600.0 ft
$23.10
$15,210.00
0%
$15,210.00
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
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
1.0 cy fill 1.0 cy cut
1.0 cy bal
$3.15
$6.30
0%
$6.30
24
CBR tests (1 every 0.1 mi. per road)
525.3 ft L 1.051 inc of 500'
2
$157.50
$330.75
0%
$330.75
25
as -built drawings (1 k+ price per 0.1
525.3 ft L 0.099 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
525.3 ft L 0.099 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)
525.3 ft L 0.099 mi.
2 Lanes
$2,000.00
$3,979.39
0%
$3,979.39
29
VDOT maintenance fee (1 In rd, 1 yr)
525.3 ft L 0.099 mi.
2 Lanes
$150.00
$298.45
0%
$298.45
30
VDOT admin. Cost recovery fee(1 lar
525.3 ft L 0.099 mi.
2 Lanes
$100.00
$448.97
0%
$448.97
cost sum
$54,361.39
$54,361.39
proj mgmt
$8,154.21
$8,154.21
contingency
$6,251.56
$6,251.56
Total $68,770 $68,770
6/20/2012
Dunlora Gates Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Townbrook
Court 10 +83.11 to
12 +T road length 190.4 ft
1
aggregate base 6.0 in d
190.4 ft L 18.0 ft W
63.5 cy
$35.91
$2,278.49
0%
$2,278.49
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
190.4 ft L 0.0 ft W
0.0 tons
$73.50
$0.00
0%
$0.00
4
asphalt surface 1.5 in d
190.4 ft L 18.0 ft W
24.0 tons
$81.90
$1,964.30
0%
$1,964.30
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 5' width
240.0 ft
$15.75
$3,780.00
0%
$3,780.00
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
1
$1,365.00
$1,365.00
0%
$1,365.00
16
pipe, rcp (15 to 48 ") 15.0 in d
4 ES -1,2 $250
2 EC -1 $200
130.0 ft
$23.10
$4,403.00
0%
$4,403.00
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
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
1.0 cy fill 1.0 cy cut
1.0 cy bal
$3.15
$6.30
0%
$6.30
24
CBR tests (1 every 0.1 mi. per road)
190.4 ft L 0.381 inc of 500'
1
$157.50
$220.50
0%
$220.50
25
as -built drawings (1 k+ price per 0.1
190.4 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.)
190.4 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)
190.4 ft L 0.036 mi.
2 Lanes
$2,000.00
$1,442.05
0%
$1,442.05
29
VDOT maintenance fee (1 In rd, 1 yr)
190.4 ft L 0.036 mi.
2 Lanes
$150.00
$108.15
0%
$108.15
30
VDOT admin. Cost recovery fee(1 lar
190.4 ft L 0.036 mi.
2 Lanes
$100.00
$322.10
0%
$322.10
cost sum
$20,153.59
$20,153.59
proj mgmt
$3,023.04
$3,023.04
contingency
$2,317.66
$2,317.66
Total $25,500 $25,500
6/20/2012