HomeMy WebLinkAboutSUB201200122 Review Comments Bond Estimate 2012-10-25Belvedere Town Center Phase 1 Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item Item No. Unit Unit Cost Cost
Number SUB201200122 installed % compete
adjustment for inlle cost remaining
Belvedere Place 4 road length 485.0 ft
aggregate base
6.0 in of
485.0 ft L
34.0 ft W
577.2 ton
$35.00
$20,200.25
blotted or prime &double seal
485.0 ft L
0.0 ft W
0.0 sy
$0.00
$0.00
asphalt base
3.0 in of
485.0 ft L
34.0 ft W
303.0 tons
$100.00
$30,300.38
asphalt surface
1.5 in of
485.0 ft L
34.0 ft W
154.5 tons
$120.00
$18,543.83
curb CG -2
0.0 ft
$13.00
$0.00
curb CG -6
970.0 ft
$15.00
$14,550.00
sidewalk, concrete (6)
970.0 ft
$17.00
$16,490.00
ramp CG -12
11 ft
$350.00
$3,850.00
street name sign
3
$200.00
$600.00
traffic control sign
2
$200.00
$400.00
Street Landscape
0 Each
0
$150.00
$0.00
guardrail
0 ES @
1500
0.0 ft
$17.00
$0.00
drop inlet or grate
12
$3,500.00
$42,000.00
standard manhole frame top (not inlet)
0
$500.00
$0.00
manhole structure (per ft. rise)
82
$450.00
$36,900.00
pipe, rcp, cmp (15 to 48 ")
15.0 in d
1 ES -1,2
1 EC -1
835.0 ft
$35.00
$30,225.00
rip -rap, placed
1.0 it d
20.0 ft L
10.0 ft W
15.0 ton
$60.00
$900.00
clear and grub (for wooded sites)
0.0 ft L
0.0 ft W
0.0 acre
$24,000.00
$0.00
grading (per cy for out or import only)
1.0 cy fill
3.0 cy cut
3.3 cy
$13.00
$82.33
as -built drawings (1k+ price per 0.1 mi.)
485.0 ft
0.09186 mi.
1
$2,000.00
$3,000.00
survey and layout (price per 0.1 mi.)
485.0 ft L
0.09186 mi.
1
$2,000.00
$3,000.00
mobilization
1
$500.00
$500.00
materials testing
485.0 ft L
0.97 inc of 500'
2
$200.00
$400.00
compaction testing
485.0 ft L
0.97 inc of 500'
2
$200.00
$400.00
CBR tests (1 every 0.1 mi. per road)
485.0 ft L
0.97 inc of 500'
2
$200.00
$400.00
stone depth inspections
485.0 ft L
0.97 inc of 500'
2
$200.00
$400.00
pavement inspections
485.0 ft L
0.97 inc of 500'
2
$200.00
$400.00
pipe and drainage video inspections
100 ft
$1.00
$100.00
VDOT surety (1 lane)
485.0 ft L
0.09186 mi.
0 Lanes
$2,000.00
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
485.0 ft L
0.09186 mi.
0 Lanes
$150.00
$0.00
VDOT admin. Cost recovery fee(1 lane)
485.0 ft L
0.09186 mi.
0 Lanes
$100.00
$250.00
cost sum $223,891.79
proj mgmt
$33,583.77
contingency
$25,747.56
Total
$283,230
0% $20,200.25
0% $0.00
0% $30,300.38
0% $18,543.83
0% $0.00
0% $14,550.00
0% $16,490.00
0% $3,850.00
0% $600.00
0% $400.00
0% $0.00
0% $0.00
0% $42,000.00
0% $0.00
0% $36,900.00
0% $30,225.00
0% $900.00
0% $0.00
0% $82.33
0% $3,000.00
0% $3,000.00
0% $500.00
0% $400.00
0% $400.00
0% $400.00
0% $400.00
0% $400.00
0% $100.00
0% $0.00
0% $0.00
0% $250.00
$223,891.79
$33,583.77
$25,747.56
$283,230
10/25/2012