HomeMy WebLinkAboutSUB201200129 Review Comments Bond Estimate 2013-01-09The Preserve at Glenmore
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
Grey Heron Road
10 +00 to 20 +69 road length 1069.0 ft
aggregate base
6.0 in of
1069.0 ft L
20.0 ft W
748.3 ton
$35.00
$26,190.50
0%
$26,190.50
blotted or prime &double seal
1069.0 ft L
20.0 ft W
2375.6 sy
$0.00
$0.00
0%
$0.00
asphalt base
2.5 in of
1069.0 ft L
20.0 ft W
327.4 tons
$100.00
$32,738.13
0%
$32,738.13
asphalt surface
1.5 in of
1069.0 ft L
20.0 ft W
196.4 tons
$120.00
$23,571.45
0%
$23,571.45
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
0.0 ft
$15.00
$0.00
0%
$0.00
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
0 ES @
0
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
2
$3,500.00
$7,000.00
0%
$7,000.00
standard manhole frame top (not inlet)
1
$500.00
$500.00
0%
$500.00
manhole structure (per ft. rise)
16
$450.00
$7,200.00
0%
$7,200.00
pipe, rcp, cmp (15 to 48 ")
15.0 in d
3 ES -1,2
2 EC -1
427.0 ft
$35.00
$17,445.00
0%
$17,445.00
rip -rap, placed
2.0 ft d
21.0 ft L
9.3 ft W
29.1 ton
$60.00
$1,748.25
0%
$1,748.25
clear and grub (for wooded sites)
1075.0 ft L
50.0 ft W
1.2 acre
$24,000.00
$29,614.33
0%
$29,614.33
grading (per cy for out or import only)
0.0 cy fill
4000.0 cy cut
4000.0 cy
$13.00
$104,000.00
0%
$104,000.00
as -built drawings (1k+ price per 0.1 mi.)
1069.0 ft
0.20246 mi.
3
$2,000.00
$7,000.00
0%
$7,000.00
survey and layout (price per 0.1 mi.)
1069.0 ft L
0.20246 mi.
3
$2,000.00
$7,000.00
0%
$7,000.00
mobilization
1
$500.00
$500.00
0%
$500.00
materials testing
1069.0 ft L
2.138 inc of 500'
3
$200.00
$640.00
0%
$640.00
compaction testing
1069.0 ft L
2.138 inc of 500'
3
$200.00
$640.00
0%
$640.00
CBR tests (1 every 0.1 mi. per road)
1069.0 ft L
2.138 inc of 500'
3
$200.00
$640.00
0%
$640.00
stone depth inspections
1069.0 ft L
2.138 Inc of 500'
3
$200.00
$640.00
0%
$640.00
pavement inspections
1069.0 ft L
2.138 inc of 500'
3
$200.00
$640.00
0%
$640.00
pipe and drainage video inspections
400 ft
$1.00
$400.00
0%
$400.00
VDOT surety (1 lane)
1069.0 ft L
0.20246 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
1069.0 ft L
0.20246 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
1069.0 ft L
0.20246 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
cost sum
$268,707.65
$268,707.65
proj mgmt
$40,306.15
$40,306.15
contingency
$30,901.38
$30,901.38
Total
$339,920
$339,920
1/9/2013