HomeMy WebLinkAboutSUB201300058 Review Comments Bond Estimate 2013-08-26Dunlora 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
Pebble Beach Court
4
road length 255.0 ft
aggregate base
6.0 in of
255.0 ft L
40.0 ft W
357.0 ton
$35.00
$12,495.00
0%
$12,495.00
blotted or prime &double seal
255.0 ft L
40.0 ft W
1133.3 sy
$0.00
$0.00
0%
$0.00
asphalt base
2.5 in of
255.0 ft L
40.0 ft W
156.2 tons
$100.00
$15,618.75
0%
$15,618.75
asphalt surface
1.5 in of
255.0 ft L
40.0 ft W
93.7 tons
$120.00
$11,245.50
0%
$11,245.50
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
500.0 ft
$15.00
$7,500.00
0%
$7,500.00
sidewalk, concrete (6)
0.0 ft
$17.00
$0.00
0%
$0.00
ramp CG -12
Oft
$350.00
$0.00
0%
$0.00
street name sign
1
$200.00
$200.00
0%
$200.00
traffic control sign
2
$200.00
$400.00
0%
$400.00
Street Landscape
0 Each
0
$150.00
$0.00
0%
$0.00
guardrail
4 ES @
1500
60.0 ft
$17.00
$7,020.00
0%
$7,020.00
drop inlet or grate
5
$3,500.00
$17,500.00
0%
$17,500.00
standard manhole frame top (not inlet)
4
$500.00
$2,000.00
0%
$2,000.00
manhole structure (per ft. rise)
24
$450.00
$10,800.00
0%
$10,800.00
pipe, rcp, cmp (15 to 48 ")
15.0 in d
0 ES -1,2
0 EC -1
280.0 ft
$35.00
$9,800.00
0%
$9,800.00
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)
8000.0 cy fill
0.0 cy cut
8000.0 cy
$13.00
$104,000.00
0%
$104,000.00
as -built drawings (1k+ price per 0.1 mi.)
255.0 ft
0.0483 mi.
1
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
255.0 ft L
0.0483 mi.
1
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
1
$500.00
$500.00
0%
$500.00
materials testing
255.0 ft L
0.51 inc of 500'
2
$200.00
$320.00
0%
$320.00
compaction testing
255.0 ft L
0.51 inc of 500'
2
$200.00
$320.00
0%
$320.00
CBR tests (1 every 0.1 mi. per road)
255.0 ft L
0.51 inc of 500'
2
$200.00
$320.00
0%
$320.00
stone depth inspections
255.0 ft L
0.51 inc of 500'
2
$200.00
$320.00
0%
$320.00
pavement inspections
255.0 ft L
0.51 inc of 500'
2
$200.00
$320.00
0%
$320.00
pipe and drainage video inspections
280 ft
$1.00
$280.00
0%
$280.00
VDOT surety (1 lane)
255.0 ft L
0.0483 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
255.0 ft L
0.0483 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
255.0 ft L
0.0483 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
cost sum
$207,209.25
$207,209.25
proj mgmt
$31,081.39
$31,081.39
contingency
$23,829.06
$23,829.06
Total
$262,120
$262,120
8/26/2013
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
Bethpage Court
4
road length 698.0 ft
aggregate base
6.0 in of
698.0 ft L
20.0 ft W
488.6 ton
$35.00
$17,101.00
0%
$17,101.00
blotted or prime &double seal
698.0 ft L
20.0 ft W
1551.1 sy
$0.00
$0.00
0%
$0.00
asphalt base
2.5 in of
698.0 ft L
20.0 ft W
213.8 tons
$100.00
$21,376.25
0%
$21,376.25
asphalt surface
1.5 in of
698.0 ft L
20.0 ft W
128.3 tons
$120.00
$15,390.90
0%
$15,390.90
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
1400.0 ft
$15.00
$21,000.00
0%
$21,000.00
sidewalk, concrete (6)
0.0 ft
$17.00
$0.00
0%
$0.00
ramp CG -12
Oft
$350.00
$0.00
0%
$0.00
street name sign
1
$200.00
$200.00
0%
$200.00
traffic control sign
8
$200.00
$1,600.00
0%
$1,600.00
Street Landscape
0 Each
3
$150.00
$450.00
0%
$450.00
guardrail
2 ES @
1500
280.0 ft
$17.00
$7,760.00
0%
$7,760.00
drop inlet or grate
14
$3,500.00
$49,000.00
0%
$49,000.00
standard manhole frame top (not inlet)
2
$500.00
$1,000.00
0%
$1,000.00
manhole structure (per ft. rise)
113
$450.00
$50,850.00
0%
$50,850.00
pipe, mp, cmp (15 to 48 ")
15.0 in d
1 ES -1,2
1 EC -1
1470.0 ft
$35.00
$52,450.00
0%
$52,450.00
rip -rap, placed
1.0 it d
20.0 ft L
10.0 ft W
15.0 ton
$60.00
$900.00
0%
$900.00
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)
1000.0 cy fill
740.0 cy cut
1246.7 cy
$13.00
$25,826.67
0%
$25,826.67
as -built drawings (1k+ price per 0.1 mi.)
698.0 ft
0.1322 mi.
2
$2,000.00
$5,000.00
0%
$5,000.00
survey and layout (price per 0.1 mi.)
698.0 ft L
0.1322 mi.
2
$2,000.00
$5,000.00
0%
$5,000.00
mobilization
1
$500.00
$500.00
0%
$500.00
materials testing
698.0 ft L
1.396 inc of 500'
2
$200.00
$480.00
0%
$480.00
compaction testing
698.0 ft L
1.396 inc of 500'
2
$200.00
$480.00
0%
$480.00
CBR tests (1 every 0.1 mi. per road)
698.0 ft L
1.396 inc of 500'
2
$200.00
$480.00
0%
$480.00
stone depth inspections
698.0 ft L
1.396 inc of 500'
2
$200.00
$480.00
0%
$480.00
pavement inspections
698.0 ft L
1.396 inc of 500'
2
$200.00
$480.00
0%
$480.00
pipe and drainage video inspections
1470 ft
$1.00
$1,470.00
0%
$1,470.00
VDOT surety (1 lane)
698.0 ft L
0.1322 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
698.0 ft L
0.1322 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
698.0 ft L
0.1322 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
cost sum
$279,524.82
$279,524.82
prof mgmt
$41,928.72
$41,928.72
contingency
$32,145.35
$32,145.35
Total
$353,600
$353,600
8/26/2013