HomeMy WebLinkAboutSUB201300032 Review Comments Bond Estimate 2013-03-11Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2013000
Item Item
No. Unit
Unit Cost
Cost
Number
installed
Forloines Drive
road length
477.0 ft
aggregate base
6.0 in d
477.0 ft L
24.0 ft W
400.7 ton
$35.00
$14,023.80
blotted or prime &double seal
477.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
asphalt base
2.5 in d
477.0 ft L
24.0 ft W
175.3 tons
$100.00
$17,529.75
asphalt surface
1.5 in d
477.0 ft L
24.0 ft W
105.2 tons
$120.00
$12,621.42
curb CG -2
0.0 ft
$13.00
$0.00
curb CG -6
1000.0 ft
$15.00
$15,000.00
sidewalk, concrete (6)
840.0 ft
$17.00
$14,280.00
ramp CG -12
4 ft
$350.00
$1,400.00
street name sign
2 each
$200.00
$400.00
traffic control sign
1 each
$200.00
$200.00
Street Landscape
0 Each
0 each
$150.00
$0.00
guardrail
0 ES @
3000
0.0 ft
$17.00
$0.00
drop inlet or grate
8 each
$3,500.00
$28,000.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
manhole structure (per ft. rise)
33 ft
$450.00
$14,850.00
pipe, rep, cmp (15 to 48 ")
15.0 in d
3 ES -1,2
3 EC -1
400.0 ft
$35.00
$17,000.00
pipe, rep, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$0.00
$0.00
pipe, rep, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$0.00
$0.00
pipe, rep, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
0.0
$0.00
$0.00
rip -rap, placed
0.0 ft d
0.0 ft L
0.0 ft W
0.0 ton
$60.00
$0.00
E &S Fabric, EC2,3
0.0 ft L
7.0 ft W
0.0 sy
$60.00
$0.00
clear and grub (for wooded sites)
500.0 ft L
54.0 ft W
0.6 acre
$24,000.00
$14,876.03
grading (per cy for cut or import only)
1066.0 cy fill
1800.0 cy out
2155.3 cy
$13.00
$51,419.33
as -built drawings (ik+ price per 0.1 mi.)
477.0 ft L
0.09034 mi.
1 Isum
$2,000.00
$3,000.00
survey and layout (price per 0.1 mi.)
477.0 ft L
0.09034 mi.
1 Isum
$2,000.00
$3,000.00
mobilization
1 Isum
$500.00
$500.00
materials testing
477.0 ft L
0.954 inc of 500'
2 each
$200.00
$400.00
compaction testing
477.0 ft L
0.954 inc of 500'
2 each
$200.00
$400.00
CBR tests (1 every 0.1 mi. per road)
477.0 ft L
0.954 inc of 500'
2 each
$200.00
$400.00
stone depth inspections
477.0 ft L
0.954 inc of 500'
2 each
$200.00
$400.00
pavement inspections
477.0 ft L
0.954 inc of 500'
2 each
$200.00
$400.00
pipe and drainage video inspections
0 ft
$1.00
$0.00
VDOT surety (1 lane)
477.0 ft L
0.09034 mi.
1 Lanes
$2,000.00
$1,806.82
VDOT maintenance fee (1 In rd, 1 yr)
477.0 ft L
0.09034 mi.
1 Lanes
$150.00
$135.51
VDOT admin. Cost recovery fee(1 lane)
477.0 ft L
0.09034 mi.
1 Lanes
$100.00
$340.34
cost sum
$212,383.01
proj mgmt
$31,857.45
contingency
$24,424.05
compete
adjustment for infl; cost remaining
0% $14,023.80
0% $0.00
0% $17,529.75
0% $12,621.42
0% $0.00
0% $15,000.00
0% $14,280.00
0% $1,400.00
0% $400.00
0% $200.00
0% $0.00
0% $0.00
0% $28,000.00
0% $0.00
0% $14,850.00
0% $17,000.00
0% $0.00
0% $0.00
0% $0.00
0% $0.00
0% $0.00
0% $14,876.03
0% $51,419.33
0
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% $0.00
0% $1,806.82
0% $135.51
0% $340.34
$212,383.01
$31,857.45
$24,424.05
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300032 - Grayrock West \Grayrock West road bond estimate.xlsx 3/11/2013
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2013000
Item Item No. Unit
Number
Total
Unit Cost Cost
(installed) % compete
adjustment for infl; cost remaining
$268,670 $268,670
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300032 - Grayrock West \Grayrock West road bond estimate.xlsx 3/11/2013
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2013000
Item Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
adjustment for infl; cost remaining
Francis Court
road length 141.0 ft
aggregate base
6.0 in d
141.0 ft L
24.0 ft W
118.4 ton
$35.00
$4,145.40
0%
$4,145.40
blotted or prime &double seal
141.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
2.5 in d
141.0 ft L
24.0 ft W
51.8 tons
$100.00
$5,181.75
0%
$5,181.75
asphalt surface
1.5 in d
141.0 ft L
24.0 ft W
31.1 tons
$120.00
$3,730.86
0%
$3,730.86
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
200.0 ft
$15.00
$3,000.00
0%
$3,000.00
sidewalk, concrete (6)
200.0 ft
$17.00
$3,400.00
0%
$3,400.00
ramp CG -12
0 ft
$350.00
$0.00
0%
$0.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
1 each
$200.00
$200.00
0%
$200.00
Street Landscape
0 Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
0 each
$3,500.00
$0.00
0%
$0.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
0 ft
$450.00
$0.00
0%
$0.00
pipe, rep, cmp (15 to 48 ")
15.0 in d
3 ES -1,2
3 EC -1
0.0 ft
$35.00
$3,000.00
0%
$3,000.00
pipe, rep, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$0.00
$0.00
0%
$0.00
pipe, rep, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$0.00
$0.00
0%
$0.00
pipe, rep, cmp (15 to 48 ")
0.0 in d
0 ES -1,2
0 EC -1
0.0
$0.00
$0.00
0%
$0.00
rip -rap, placed
0.0 ft d
0.0 ft L
0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
E &S Fabric, EC2,3
0.0 ft L
7.0 ft W
0.0 sy
$60.00
$0.00
0%
$0.00
clear and grub (for wooded sites)
141.0 ft L
54.0 ft W
0.2 acre
$24,000.00
$4,195.04
0%
$4,195.04
grading (per cy for cut or import only)
0.0 cy fill
1400.0 cy out
1400.0 cy
$13.00
$36,400.00
0%
$36,400.00
0
as -built drawings (ik+ price per 0.1 mi.)
141.0 ft L
0.0267 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
141.0 ft L
0.0267 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
1 Isum
$500.00
$500.00
0%
$500.00
materials testing
141.0 ft L
0.282 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
compaction testing
141.0 ft L
0.282 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
CBR tests (1 every 0.1 mi. per road)
141.0 ft L
0.282 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
stone depth inspections
141.0 ft L
0.282 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
pavement inspections
141.0 ft L
0.282 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
pipe and drainage video inspections
0 ft
$1.00
$0.00
0%
$0.00
VDOT surety (1 lane)
141.0 ft L
0.0267 mi.
1 Lanes
$2,000.00
$534.09
0%
$534.09
VDOT maintenance fee (1 In rd, 1 yr)
141.0 ft L
0.0267 mi.
1 Lanes
$150.00
$40.06
0%
$40.06
VDOT admin. Cost recovery fee(1 lane)
141.0 ft L
0.0267 mi.
1 Lanes
$100.00
$276.70
0%
$276.70
cost sum
$72,103.90
$72,103.90
proj mgmt
$10,815.59
$10,815.59
contingency
$8,291.95
$8,291.95
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300032 - Grayrock West \Grayrock West road bond estimate.xlsx 3/11/2013
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2013000
Item Item No. Unit
Number
Total
Unit Cost Cost
(installed) % compete
adjustment for infl; cost remaining
$91,220 $91,220
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300032 - Grayrock West \Grayrock West road bond estimate.xlsx 3/11/2013