HomeMy WebLinkAboutSUB201200097 Review Comments Bond Estimate 2013-02-15Dunlora 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
2/15/2013
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
2/15/2013
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
2/15/2013