HomeMy WebLinkAboutSUB201000113 Review Comments Bond Estimate 2013-06-13Avemore Subdivision Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201000113
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Avemore Pond Road
station
road length
780.0 ft
aggregate base
6.0 in d
780.0 ft L
20.0 ft W
546.0 ton
$35.00
$19,110.00
0%
$19,110.00
blotted or prime &double seal
780.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
2.0 in d
780.0 ft L
20.0 ft W
191.1 tons
$100.00
$19,110.00
0%
$19,110.00
asphalt surface
1.5 in d
780.0 ft L
20.0 ft W
143.3 tons
$120.00
$17,199.00
0%
$17,199.00
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
1000.0 ft
$15.00
$15,000.00
0%
$15,000.00
sidewalk, concrete (6)
150.0 ft
$17.00
$2,550.00
0%
$2,550.00
ramp CG -12
0 ft
$350.00
$0.00
0%
$0.00
street name sign
0 each
$200.00
$0.00
0%
$0.00
traffic control sign
3 each
$200.00
$600.00
0%
$600.00
Street Landscape
0 Each
0 each
$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
7 each
$3,500.00
$24,500.00
0%
$24,500.00
standard manhole frame top (not inlet)
2 each
$500.00
$1,000.00
0%
$1,000.00
manhole structure (per ft. rise)
34 ft
$450.00
$15,300.00
0%
$15,300.00
pipe, rep, cmp (15 to 48 ")
15.0 in d
0 ES -1,2
0 EC -1
377.0 ft
$35.00
$13,195.00
0%
$13,195.00
pipe, rep, cmp (15 to 48 ")
24.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
pipe, rep, cmp (15 to 48 ")
18.0 in d
0 ES -1,2
0 EC -1
243.0 ft
$40.00
$9,720.00
0%
$9,720.00
pipe, rep, cmp (15 to 48 ")
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$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
matting, EC -2 or 3
0.0 ft L
4.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
clear and grub (for wooded sites)
0.0 ft L
30.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading
0.0 cy
$4.00
$0.00
0%
$0.00
fill grading
0.0 cy
$9.00
$0.00
0%
$0.00
as -built drawings (1k+ price per 0.1 mi.)
780.0 ft L 0.14773
mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
survey and layout (price per 0.1 mi.)
780.0 ft L 0.14773
mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
mobilization
0Isum
$500.00
$0.00
0%
$0.00
materials testing
780.0 ft L
1.56 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
compaction testing
780.0 ft L
1.56 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
CBR tests (1 every 0.1 mi. per road)
780.0 ft L
1.56 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
stone depth inspections
780.0 ft L
1.56 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
pavement inspections
780.0 ft L
1.56 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
pipe and drainage video inspections
0 ft
$1.00
$0.00
0%
$0.00
cost sum
$149,884.00
$149,884.00
proj mgmt
$22,482.60
$22,482.60
contingency
$17,236.66
$17,236.66
Total
$189,610
$189,610
\\ Cob- dts01 \CityViewLnk \Docs \2010 \SUB \SUB201 0001 1 3 Avemore Phase IV Final \road bond estimate 13 June 2013.x1s 6/14/2013
Avemore Subdivision Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201000113
Item
Avemore Pond Road
No. Unit Unit Cost Cost
(installed) % compete cost remaining
\\ Cob- dts01 \CityViewLnk \Docs \2010 \SUB \SUB201 0001 1 3 Avemore Phase IV Final \road bond estimate 13 June 2013.x1s 6/14/2013