HomeMy WebLinkAboutSUB200600245 Review Comments Bond Estimate 2013-02-25Greenbrier Station Subdivision Update 02 -26 -2013
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB200600245
Item Item
No. Unit
Unit Cost
Cost
Number
installed
% compete
adjustment for infl; cost remaining
Remson Court
road length
400.0 ft
aggregate base
6.0 in d
400.0 ft L
22.0 ft W
308.0 ton
$35.00
$10,780.00
0%
$10,780.00
blotted or prime &double seal
400.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
3.0 in d
400.0 ft L
22.0 ft W
161.7 tons
$100.00
$16,170.00
0%
$16,170.00
asphalt surface
1.5 in d
400.0 ft L
22.0 ft W
80.9 tons
$120.00
$9,702.00
0%
$9,702.00
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.)
400.0 ft L
0.07576 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
400.0 ft L
0.07576 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
400.0 ft L
0.8 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
compaction testing
400.0 ft L
0.8 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
CBR tests (1 every 0.1 mi. per road)
400.0 ft L
0.8 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
stone depth inspections
400.0 ft L
0.8 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
pavement inspections
400.0 ft L
0.8 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
pipe and drainage video inspections
100 ft
$1.00
$100.00
0%
$100.00
VDOT surety (1 lane)
400.0 ft L
0.07576 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
400.0 ft L
0.07576 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
400.0 ft L
0.07576 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$53,597.00
cost sum
$53,597.00
proj mgmt
$8,039.55
$8,039.55
contingency
$6,163.66
$6,163.66
Total
$67,810
$67,810
\\ Cob- dts01 \CityViewLnk \Docs \2006 Applications \2006 SUBS \SUB200600245 Greenbrier Station \02 -26 -2013 Greenbrier Station Road Bond Update.xls 3/29/2013