HomeMy WebLinkAboutSUB201000113 Review Comments Bond Estimate 2012-09-07Avemore Subdivision SUB201000113
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Avemore
Pond Road (one -wa Oto 640
road length 640.0 ft
1
aggregate base 6.0 in d
640.0 ft L 20.0 ft W
237.0 cy
$35.91
$8,512.00
0%
$8,512.00
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 2.0 in d
640.0 ft L 20.0 ft W
119.5 tons
$73.50
$8,780.80
0%
$8,780.80
4
asphalt surface 1.5 in d
640.0 ft L 20.0 ft W
89.6 tons
$81.90
$7,338.24
0%
$7,338.24
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
1320.0 ft
$13.83
$18,253.62
0%
$18,253.62
8
sidewalk, asphalt 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
660.0 ft
$15.75
$10,395.00
0%
$10,395.00
10
ramp CG -12
2
$315.00
$630.00
0%
$630.00
11
street name sign
0
$65.00
$0.00
0%
$0.00
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
9
$1,365.00
$12,285.00
0%
$12,285.00
16
pipe, rcp (15 to 48 ") 18.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.30
$0.00
0%
$0.00
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
700.0 ft
$23.10
$16,170.00
0%
$16,170.00
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
960 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
0.0 cy bal
$3.15
$3.15
0%
$3.15
24
CBR tests (1 every 0.1 mi. per road)
640.0 ft L 1.28 inc of 500'
2
$157.50
$362.25
0%
$362.25
25
as -built drawings (1 k +price per 0.1
640.0 ft L 0.121 mi.
2
$1,050.00
$3,100.00
0%
$3,100.00
26
survey and layout (price per 0.1 mi.)
640.0 ft L 0.121 mi.
2
$525.00
$2,050.00
0%
$2,050.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
28
VDOT surety (1 lane)
640.0 ft L 0.121 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
640.0 ft L 0.121 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30
VDOT admin. Cost recovery fee(1 lar
640.0 ft L 0.121 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
cost sum
$88,503.76
$88,503.76
proj mgmt
$13,275.56
$13,275.56
contingency
$10,177.93
$10,177.93
Total $111,960 $111,960
9/7/2012
Avemore Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
cost remaining
Avemore
Pond Road Oto 640
road length 640.0 ft
1
aggregate base 6.0 in d
640.0 ft L 24.0 ft W
284.4 cy
$35.91
$10,214.40
0%
$10,214.40
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 2.0 in d
640.0 ft L 24.0 ft W
143.4 tons
$73.50
$10,536.96
0%
$10,536.96
4
asphalt surface 1.5 in d
640.0 ft L 24.0 ft W
107.5 tons
$81.90
$8,805.89
0%
$8,805.89
6
curb CG -2
0.0 ft
$8.40
$0.00
0%
$0.00
7
curb CG -6
300.0 ft
$13.83
$4,148.55
0%
$4,148.55
8
sidewalk, asphalt 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
150.0 ft
$15.75
$2,362.50
0%
$2,362.50
10
ramp CG -12
0
$315.00
$0.00
0%
$0.00
11
street name sign
0
$65.00
$0.00
0%
$0.00
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
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.30
$0.00
0%
$0.00
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
960 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
0.0 cy bal
$3.15
$3.15
0%
$3.15
24
CBR tests (1 every 0.1 mi. per road)
640.0 ft L 1.28 inc of 500'
2
$157.50
$362.25
0%
$362.25
25
as -built drawings (1 k +price per 0.1
640.0 ft L 0.121 mi.
2
$1,050.00
$3,100.00
0%
$3,100.00
26
survey and layout (price per 0.1 mi.)
640.0 ft L 0.121 mi.
2
$525.00
$2,050.00
0%
$2,050.00
27
mobilization
1
$525.00
$525.00
0%
$525.00
28
VDOT surety (1 lane)
640.0 ft L 0.121 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
29
VDOT maintenance fee (1 In rd, 1 yr)
640.0 ft L 0.121 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
30
VDOT admin. Cost recovery fee(1 lar
640.0 ft L 0.121 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
cost sum
$42,207.40
$42,207.40
proj mgmt
$6,331.11
$6,331.11
contingency
$4,853.85
$4,853.85
Total $53,400 $53,400
9/7/2012