HomeMy WebLinkAboutSUB201200043 Review Comments Bond Estimate 2012-08-07Stonefield
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
District Ave. Ext. 38 +19.51 to 40 +95 road length 280.2 ft
1
aggregate base 8.0 in d
280.2 ft L 68.0 ft W
470.4 cy
$35.91
$16,892.38
0%
$16,892.38
2
blotted or prime &double seal
150.0 ft L 5.0 ft W
83.3 sy
$6.30
$525.00
0%
$525.00
2A
aggregate base -trail 4.0 in d
150.0 ft L 5.0 ft W
9.3 cy
$35.91
$332.50
0%
$332.50
3
asphalt base 4.0 in d
280.2 ft L 68.0 ft W
355.6 tons
$73.50
$26,138.74
0%
$26,138.74
4
asphalt, intermediate 2.0 in d
280.2 ft L 68.0 ft W
177.8 tons
$81.90
$14,563.01
0%
$14,563.01
5
asphalt surface 1.5 in d
280.2 ft L 68.0 ft W
133.4 tons
$81.90
$10,922.26
0%
$10,922.26
6
curb CG -2
560.3 ft
$8.40
$4,706.86
0%
$4,706.86
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
130.2 ft
$15.75
$2,050.18
0%
$2,050.18
10
ramp CG -12
2
$315.00
$630.00
0%
$630.00
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
6 Each
6
$105.00
$630.00
0%
$630.00
13
guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14
manhole or drop inlet
6
$1,365.00
$8,190.00
0%
$8,190.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
520.1 ft
$23.10
$12,013.62
0%
$12,013.62
17
pipe, rcp (15 to 48 ") 18.0 in d
1 ES -1,2 $250
1 EC -1 $200
46.4 ft
$27.30
$1,715.36
0%
$1,715.36
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
CBR tests (1 every 0.1 mi. per road)
280.2 ft L 0.56 inc of 500'
2
$157.50
$252.00
0%
$252.00
25
as -built drawings (1k + price per 0.1
280.2 ft L 0.053 mi.
1
$1,050.00
$2,050.00
0%
$2,050.00
26
survey and layout (price per 0.1 mi.)
280.2 ft L 0.053 mi.
1
$525.00
$1,525.00
0%
$1,525.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
subtotal
$103,776.25 subtotal
$103,776.25
District Ave.
Ext. 26 +75.17 to 38 +1 S road length 1144.3
ft
1
aggregate base 8.0 in d
1144.3 ft L 30.0 ft W
847.7 cy
$35.91
$30,439.44
0%
$30,439.44
2
blotted or prime &double seal
1144.3 ft L 5.0 ft W
635.7 sy
$6.30
$4,005.19
0%
$4,005.19
2A
aggregate base -trail 4.0 in d
1144.3 ft L 5.0 ft W
70.6 cy
$35.91
$2,536.62
0%
$2,536.62
3
asphalt base 4.0 in d
1144.3 ft L 30.0 ft W
640.8 tons
$73.50
$47,101.03
0%
$47,101.03
4
asphalt, intermediate 2.0 in d
1144.3 ft L 30.0 ft W
320.4 tons
$81.90
$26,242.00
0%
$26,242.00
5
asphalt surface 1.5 in d
1144.3 ft L 30.0 ft W
240.3 tons
$81.90
$19,681.50
0%
$19,681.50
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
0.0 ft
$15.75
$0.00
0%
$0.00
10
ramp CG -12
2
$315.00
$630.00
0%
$630.00
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
20 Each
20
$105.00
$2,100.00
0%
$2,100.00
13
guardrail
0 ES @ $3700
0.0 ft
$16.80
$0.00
0%
$0.00
14
manhole or drop inlet
3
$1,365.00
$4,095.00
0%
$4,095.00
16
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
45.8 ft
$27.30
$1,250.61
0%
$1,250.61
17
pipe, rcp (15 to 48 ") 24.0 in d
2 ES -1,2 $250
0 EC -1 $200
372.4 ft
$39.90
$15,357.96
0%
$15,357.96
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
2488.7 ft L 4 ft W
1106.1 sy
$10.50
$11,613.84
0%
$11,613.84
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
CBR tests (1 every 0.1 mi. per road)
1144.3 ft L 2.289 inc of 500'
3
$157.50
$519.75
0%
$519.75
25
as -built drawings (1k + price per 0.1
1144.3ftL 0.217 mi.
3
$1,050.00
$4,150.00
0%
$4,150.00
26
survey and layout (price per 0.1 mi.)
1144.3 ft L 0.217 mi.
3
$525.00
$2,575.00
0%
$2,575.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
subtotal
$172,937.31 subtotal
$172,937.31
Retaining Wall
1
retaining wall (lump sum bid from contractor)
1.0 each
$127,113.60
$127,113.60
0%
$127,113.60
Grading
24
grading (per cy for cut or import only
3955.0 cy fill 2285.0 cy cut
3955.0 cy bal
$3.15
$19,656.00
0%
$19,656.00
cost sum
$423,483.16
$423,483.16
proj mgmt
$63,522.47
$63,522.47
contingency
$48,700.56
$48,700.56
Total $535,710 $535,710
8/7/2012