HomeMy WebLinkAboutSUB200500086 Review Comments Bond Estimate 2013-02-25Fray's Mill Subdivision Update 02 -26 -2013
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB200500086
Item Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
adjustment for infl; cost remaining
X Lane 0 +00 to 9 +50
road length
950.0 ft
aggregate base
6.0 in d
950.0 ft L
18.0 ft W
598.5 ton
$35.00
$20,947.50
0%
$20,947.50
blotted or prime &double seal
950.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
0.0 in d
950.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
asphalt surface
2.0 in d
950.0 ft L
18.0 ft W
209.5 tons
$120.00
$25,137.00
0%
$25,137.00
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
0 ft
$350.00
$0.00
0%
$0.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
2 each
$200.00
$400.00
0%
$400.00
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 ")
18.0 in d
2 ES -1,2
2 EC -1
58.0 ft
$40.00
$4,320.00
0%
$4,320.00
rip -rap, placed
1.0 ft d
5.0 ft L
150.0 ft W
56.3 ton
$60.00
$3,375.00
0%
$3,375.00
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 cut or import only)
0.0 cy fill
0.0 cy out
0.0 cy
$13.00
$0.00
0%
$0.00
as -built drawings (ik+ price per 0.1 mi.)
950.0 ft L
0.17992 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
survey and layout (price per 0.1 mi.)
950.0 ft L
0.17992 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
mobilization
1 Isum
$500.00
$500.00
0%
$500.00
materials testing
950.0 ft L
1.9 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
compaction testing
950.0 ft L
1.9 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
CBR tests (1 every 0.1 mi. per road)
950.0 ft L
1.9 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
stone depth inspections
950.0 ft L
1.9 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
pavement inspections
950.0 ft L
1.9 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
pipe and drainage video inspections
100 ft
$1.00
$100.00
0%
$100.00
VDOT surety (1 lane)
950.0 ft L
0.17992 mi.
2 Lanes
$2,000.00
$7,196.97
0%
$7,196.97
VDOT maintenance fee (1 In rd, 1 yr)
950.0 ft L
0.17992 mi.
2 Lanes
$150.00
$539.77
0%
$539.77
VDOT admin. Cost recovery fee(1 lane)
950.0 ft L
0.17992 mi.
2 Lanes
$100.00
$609.85
0%
$609.85
$76,226.09
cost sum
$76,226.09
proj mgmt
$11,433.91
$11,433.91
contingency
$8,766.00
$8,766.00
Total
$96,430
$96,430
\\ Cob- dts01 \CityViewLnk \Docs \2005 Applications \2005 SUBS \SUB200500086 \02 -26 -2013 Fray's Mill Road Bond Update.xls 3/29/2013