The URL can be used to link to this page

Home My WebLink AboutSUB201200097 Review Comments Bond Estimate 2012-11-09Dunlora Forest Subdivision Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Unit Cost Cost Number installed % compete adjustment for inlle cost remaining Pebble Beach Court 4 road length 255.0 ft aggregate base 6.0 in of 255.0 ft L 40.0 ft W 357.0 ton $35.00 $12,495.00 0% $12,495.00 blotted or prime &double seal 255.0 ft L 40.0 ft W 1133.3 sy $0.00 $0.00 0% $0.00 asphalt base 2.5 in of 255.0 ft L 40.0 ft W 156.2 tons $100.00 $15,618.75 0% $15,618.75 asphalt surface 1.5 in of 255.0 ft L 40.0 ft W 93.7 tons $120.00 $11,245.50 0% $11,245.50 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 500.0 ft $15.00 $7,500.00 0% $7,500.00 sidewalk, concrete (6) 0.0 ft $17.00 $0.00 0% $0.00 ramp CG -12 Oft $350.00 $0.00 0% $0.00 street name sign 1 $200.00 $200.00 0% $200.00 traffic control sign 2 $200.00 $400.00 0% $400.00 Street Landscape 0 Each 0 $150.00 $0.00 0% $0.00 guardrail 4 ES @ 1500 60.0 ft $17.00 $7,020.00 0% $7,020.00 drop inlet or grate 5 $3,500.00 $17,500.00 0% $17,500.00 standard manhole frame top (not inlet) 4 $500.00 $2,000.00 0% $2,000.00 manhole structure (per ft. rise) 24 $450.00 $10,800.00 0% $10,800.00 pipe, rcp, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 0 EC -1 280.0 ft $35.00 $9,800.00 0% $9,800.00 rip -rap, placed 1.0 it d 20.0 ft L 10.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 grading (per cy for out or import only) 8000.0 cy fill 0.0 cy cut 8000.0 cy $13.00 $104,000.00 0% $104,000.00 as -built drawings (1k+ price per 0.1 mi.) 255.0 ft 0.0483 mi. 1 $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 255.0 ft L 0.0483 mi. 1 $2,000.00 $3,000.00 0% $3,000.00 mobilization 1 $500.00 $500.00 0% $500.00 materials testing 255.0 ft L 0.51 inc of 500' 2 $200.00 $320.00 0% $320.00 compaction testing 255.0 ft L 0.51 inc of 500' 2 $200.00 $320.00 0% $320.00 CBR tests (1 every 0.1 mi. per road) 255.0 ft L 0.51 inc of 500' 2 $200.00 $320.00 0% $320.00 stone depth inspections 255.0 ft L 0.51 inc of 500' 2 $200.00 $320.00 0% $320.00 pavement inspections 255.0 ft L 0.51 inc of 500' 2 $200.00 $320.00 0% $320.00 pipe and drainage video inspections 280 ft $1.00 $280.00 0% $280.00 VDOT surety (1 lane) 255.0 ft L 0.0483 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 VDOT maintenance fee (1 In rd, 1 yr) 255.0 ft L 0.0483 mi. 0 Lanes $150.00 $0.00 0% $0.00 VDOT admin. Cost recovery fee(1 lane) 255.0 ft L 0.0483 mi. 0 Lanes $100.00 $250.00 0% $250.00 cost sum $207,209.25 $207,209.25 proj mgmt $31,081.39 $31,081.39 contingency $23,829.06 $23,829.06 Total $262,120 $262,120 11/9/2012 Dunlora Forest Subdivision Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Unit Cost Cost Number installed % compete adjustment for inlle cost remaining Bethpage Court 4 road length 698.0 ft aggregate base 6.0 in of 698.0 ft L 20.0 ft W 488.6 ton $35.00 $17,101.00 0% $17,101.00 blotted or prime &double seal 698.0 ft L 20.0 ft W 1551.1 sy $0.00 $0.00 0% $0.00 asphalt base 2.5 in of 698.0 ft L 20.0 ft W 213.8 tons $100.00 $21,376.25 0% $21,376.25 asphalt surface 1.5 in of 698.0 ft L 20.0 ft W 128.3 tons $120.00 $15,390.90 0% $15,390.90 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 1400.0 ft $15.00 $21,000.00 0% $21,000.00 sidewalk, concrete (6) 0.0 ft $17.00 $0.00 0% $0.00 ramp CG -12 Oft $350.00 $0.00 0% $0.00 street name sign 1 $200.00 $200.00 0% $200.00 traffic control sign 8 $200.00 $1,600.00 0% $1,600.00 Street Landscape 0 Each 3 $150.00 $450.00 0% $450.00 guardrail 2 ES @ 1500 280.0 ft $17.00 $7,760.00 0% $7,760.00 drop inlet or grate 14 $3,500.00 $49,000.00 0% $49,000.00 standard manhole frame top (not inlet) 2 $500.00 $1,000.00 0% $1,000.00 manhole structure (per ft. rise) 113 $450.00 $50,850.00 0% $50,850.00 pipe, mp, cmp (15 to 48 ") 15.0 in d 1 ES -1,2 1 EC -1 1470.0 ft $35.00 $52,450.00 0% $52,450.00 rip -rap, placed 1.0 it d 20.0 ft L 10.0 ft W 15.0 ton $60.00 $900.00 0% $900.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 grading (per cy for out or import only) 1000.0 cy fill 740.0 cy cut 1246.7 cy $13.00 $25,826.67 0% $25,826.67 as -built drawings (1k+ price per 0.1 mi.) 698.0 ft 0.1322 mi. 2 $2,000.00 $5,000.00 0% $5,000.00 survey and layout (price per 0.1 mi.) 698.0 ft L 0.1322 mi. 2 $2,000.00 $5,000.00 0% $5,000.00 mobilization 1 $500.00 $500.00 0% $500.00 materials testing 698.0 ft L 1.396 inc of 500' 2 $200.00 $480.00 0% $480.00 compaction testing 698.0 ft L 1.396 inc of 500' 2 $200.00 $480.00 0% $480.00 CBR tests (1 every 0.1 mi. per road) 698.0 ft L 1.396 inc of 500' 2 $200.00 $480.00 0% $480.00 stone depth inspections 698.0 ft L 1.396 inc of 500' 2 $200.00 $480.00 0% $480.00 pavement inspections 698.0 ft L 1.396 inc of 500' 2 $200.00 $480.00 0% $480.00 pipe and drainage video inspections 1470 ft $1.00 $1,470.00 0% $1,470.00 VDOT surety (1 lane) 698.0 ft L 0.1322 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 VDOT maintenance fee (1 In rd, 1 yr) 698.0 ft L 0.1322 mi. 0 Lanes $150.00 $0.00 0% $0.00 VDOT admin. Cost recovery fee(1 lane) 698.0 ft L 0.1322 mi. 0 Lanes $100.00 $250.00 0% $250.00 cost sum $279,524.82 $279,524.82 prof mgmt $41,928.72 $41,928.72 contingency $32,145.35 $32,145.35 Total $353,600 $353,600 11/9/2012 Dunlora Forest Subdivision Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Number Barefoot Court aggregate base blotted or prime &double seal asphalt base asphalt surface curb CG -2 curb CG -6 sidewalk, concrete (6) ramp CG -12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate standard manhole frame top (not inlet) manhole structure (per ft. rise) pipe, rcp, cmp (15 to 48 ") rip -rap, placed clear and grub (for wooded sites) grading (per cy for out or import only) as -built drawings If k +price per 0.1 mi.) survey and layout (price per 0.1 mi.) mobilization materials testing compaction testing CBR tests (1 every 0.1 mi. per road) stone depth inspections pavement inspections pipe and drainage video inspections VDOT surety (1 lane) VDOT maintenance fee If In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) 4 road length 440.0 ft 6.0 in d 440.0 ft L 20.0 ft W 440.0 ft L 20.0 ft W 2.5 in d 440.0 ft L 20.0 ft W 1.5 in of 440.0 ft L 20.0 ft 0 Each 4 ES @ 1500 15.0 in d 0 ES -1,2 0 EC -1 1.0 it d 20.0 ft L 10.0 ft W 0.0 ft L 0.0 ft 1.0 cy fill 13000.0 cy cut 440.0 ft L 0.08333 mi. 440.0 ft L 0.08333 mi. 440.0 ft L 0.88 inc of 500' 440.0 ft L 0.88 inc of 500' 440.0 ft L 0.88 im of 500' 440.0 ft L 0.88 inc of 500' 440.0 ft L 0.88 inc of 500' 440.0 ft L 0.08333 mi. 440.0 ft L 0.08333 mi. 440.0 ft L 0.08333 mi. Unit Cost Cost (installed) 308.0 ton $35.00 $10,780.00 977.8 sy $0.00 $0.00 134.8 tons $100.00 $13,475.00 80.9 tons $120.00 $9,702.00 0.0 ft $13.00 $0.00 900.0 fl $15.00 $13,500.00 900.0 ft $17.00 $15,300.00 2 fl $350.00 $700.00 1 $200.00 $200.00 5 $200.00 $1,000.00 14 $150.00 $2,100.00 0.0 ft $17.00 $6,000.00 3 $3,500.00 $10,500.00 1 $500.00 $500.00 41 $450.00 $18,450.00 300.0 fl $35.00 $10,500.00 0.0 ton $60.00 $0.00 0.0 acre $24,000.00 $0.00 13000.3 cy $13.00 $338,004.33 1 $2,000.00 $3,000.00 1 $2,000.00 $3,000.00 1 $500.00 $500.00 2 $200.00 $380.00 2 $200.00 $380.00 2 $200.00 $380.00 2 $200.00 $380.00 2 $200.00 $380.00 300 ft $1.00 $300.00 2 Lanes $2,000.00 $3,333.33 2 Lanes $150.00 $250.00 2 Lanes $100.00 $416.67 cost sum $463,411.33 proj mgmt $69,511.70 contingency $53,292.30 Total $586,220 compete adjustment for inlle cost remaining 0% $10,780.00 0% $0.00 0% $13,475.00 0% $9,702.00 0% $0.00 0% $13,500.00 0% $15,300.00 0% $700.00 0% $200.00 0% $1,000.00 0% $2,100.00 0% $6,000.00 0% $10,500.00 0% $500.00 0% $18,450.00 0% $10,500.00 0% $0.00 0% $0.00 0% $338,004.33 0% $3,000.00 0% $3,000.00 0% $500.00 0% $380.00 0% $380.00 0% $380.00 0% $380.00 0% $380.00 0% $300.00 0% $3,333.33 0% $250.00 0% $416.67 $463,411.33 $69,511.70 $53,292.30 $586,220 11/9/2012 Dunlora Forest Subdivision $500.00 adjustment for infl cost remaining 0% $31,458.00 0% Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) 0% $28,312.20 Item Item $0.00 0% $39,000.00 No. Unit Unit Cost Cost Number 0% $600.00 0% $2,800.00 installed $2,400.00 Sawgrass Court 4 road length 1284.0 ft $87,500.00 0% $0.00 aggregate base 6.0 in of 1284.0 ft L 20.0 ft W 898.8 ton $35.00 $31,458.00 blotted or prime &double seal 0% 1284.0 ft L 20.0 ft W 2853.3 sy $0.00 $0.00 asphalt base 2.5 in of 1284.0 ft L 20.0 ft W 393.2 tons $100.00 $39,322.50 asphalt surface 1.5 in of 1284.0 ft L 20.0 ft W 235.9 tons $120.00 $28,312.20 curb CG -2 0.0 ft $13.00 $0.00 curb CG -6 2600.0 ft $15.00 $39,000.00 sidewalk, concrete (5') 2400.0 ft $17.00 $40,800.00 ramp CG -12 6 ft $350.00 $2,100.00 street name sign 3 $200.00 $600.00 traffic control sign 14 $200.00 $2,800.00 Street Landscape 0 Each 16 $150.00 $2,400.00 guardrail 0 ES @ 1500 0.0 ft $17.00 $0.00 drop inlet or grate 25 $3,500.00 $87,500.00 standard manhole frame top (not inlet) 0 $500.00 $0.00 manhole structure (per ft. rise) 225 $450.00 $101,250.00 pipe, rcp, cmp (15 to 48 ") 15.0 in of 1 ES -1,2 1 EC -1 2169.0 ft $35.00 $76,915.00 rip -rap, placed 1.0 ft 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 (percyforcutorimportonly) 10000.0 cy fill 6000.0 cy out 12000.0 cy $13.00 $234,000.00 as -built drawings (1k+ price per 0.1 mi.) 1284.0 ft 0.2432 mi. 3 $2,000.00 $7,000.00 survey and layout (price per 0.1 mi.) 1284.0 ft L 0.2432 mi. 3 $2,000.00 $7,000.00 mobilization 1 $500.00 $500.00 materials testing 1284.0 ft L 2.568 inc of 500' 4 $200.00 $720.00 compaction testing 1284.0 ft L 2.568 inc of 500' 4 $200.00 $720.00 CBR tests (1 every 0.1 mi. per mad) 1284.0 ft L 2.568 me of 500' 4 $200.00 $720.00 stone depth inspections 1284.0 ft L 2.568 inc of 500' 4 $200.00 $720.00 pavement inspections 1284.0 ft L 2.568 inc of 500' 4 $200.00 $720.00 pipe and drainage video inspections 2169 ft $1.00 $2,169.00 VDOT surety (1 lane) 1284.0 ft L 0.2432 mi. 2 Lanes $2,000.00 $9,727.27 VDOT maintenance fee (1 In rd, 1 yr) 1284.0 ft L 0.2432 mi. 2 Lanes $150.00 $729.55 VDOT admin. Cost recovery fee(1 lane) 1284.0 ft L 0.2432 mi. 2 Lanes $100.00 $736.36 cost sum $718,819.88 proj mgmt $107,822.98 contingency $82,664.29 Total $909,310 compete $500.00 adjustment for infl cost remaining 0% $31,458.00 0% $0.00 0% $39,322.50 0% $28,312.20 0% $0.00 0% $39,000.00 0% $40,800.00 0% $2,100.00 0% $600.00 0% $2,800.00 0% $2,400.00 0% $0.00 0% $87,500.00 0% $0.00 0% $101,250.00 0% $76,915.00 0% $900.00 0% $0.00 0% $234,000.00 0% $7,000.00 0% $7,000.00 0% $500.00 0% $720.00 0% $720.00 0% $720.00 0% $720.00 0% $720.00 0% $2,169.00 0% $9,727.27 0% $729.55 0% $736.36 $718,819.88 $107,822.98 $82,664.29 $909,310 11/9/2012 Dunlora Forest Subdivision Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Unit Cost Cost Number installed % compete adjustment for inlle cost remaining Dunlora Forest Drivel-ane 4 road length 180.0 ft aggregate base 10.0 in of 180.0 ft L 30.0 ft W 315.0 ton $35.00 $11,025.00 0% $11,025.00 blotted or prime &double seal 180.0 ft L 30.0 ft W 600.0 sy $0.00 $0.00 0% $0.00 asphalt base 3.0 in of 180.0 ft L 30.0 ft W 99.2 tons $100.00 $9,922.50 0% $9,922.50 asphalt surface 1.5 in of 180.0 ft L 30.0 ft W 49.6 tons $120.00 $5,953.50 0% $5,953.50 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 320.0 ft $15.00 $4,800.00 0% $4,800.00 sidewalk, concrete (6) 320.0 ft $17.00 $5,440.00 0% $5,440.00 ramp CG -12 4 f $350.00 $1,400.00 0% $1,400.00 street name sign 1 $200.00 $200.00 0% $200.00 traffic control sign 3 $200.00 $600.00 0% $600.00 Street Landscape 0 Each 3 $150.00 $450.00 0% $450.00 guardrail 0 ES @ 1500 0.0 it $17.00 $0.00 0% $0.00 drop inlet or grate 4 $3,500.00 $14,000.00 0% $14,000.00 standard manhole frame top (not inlet) 0 $500.00 $0.00 0% $0.00 manhole structure (per ft. rise) 25 $450.00 $11,250.00 0% $11,250.00 pipe, rcp, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 0 EC -1 209.0 ft $35.00 $7,315.00 0% $7,315.00 rip -rap, placed 1.0 it d 20.0 ft L 10.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 grading (per cy for out or import only) 5000.0 cy fill 3.0 cy cut 5000.0 cy $13.00 $65,039.00 0% $65,039.00 as -built drawings (1k+ price per 0.1 mi.) 180.0 ft 0.03409 mi. 1 $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 180.0 ft L 0.03409 mi. 1 $2,000.00 $3,000.00 0% $3,000.00 mobilization 1 $500.00 $500.00 0% $500.00 materials testing 180.0 ft L 0.36 inc of 500' 1 $200.00 $280.00 0% $280.00 compaction testing 180.0 ft L 0.36 inc of 500' 1 $200.00 $280.00 0% $280.00 CBR tests (1 every 0.1 mi. per road) 180.0 ft L 0.36 inc of 500' 1 $200.00 $280.00 0% $280.00 stone depth inspections 180.0 ft L 0.36 inc of 500' 1 $200.00 $280.00 0% $280.00 pavement inspections 180.0 ft L 0.36 inc of 500' 1 $200.00 $280.00 0% $280.00 pipe and drainage video inspections 209 ft $1.00 $209.00 0% $209.00 VDOT surety (1 lane) 180.0 ft L 0.03409 mi. 2 Lanes $2,000.00 $1,363.64 0% $1,363.64 VDOT maintenance fee (1 In rd, 1 yr) 180.0 ft L 0.03409 mi. 2 Lanes $150.00 $102.27 0% $102.27 VDOT admin. Cost recovery fee(1 lane) 180.0 ft L 0.03409 mi. 2 Lanes $100.00 $318.18 0% $318.18 cost sum $147,288.09 $147,288.09 proj mgmt $22,093.21 $22,093.21 contingency $16,938.13 $16,938.13 Total $186,320 $186,320 11/9/2012