HomeMy WebLinkAboutSUB200900062 Review Comments Bond Estimate 2013-12-13Wickham Pond Phase 2, Block 1, Phase 3
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB200900062
Item
Road Name Delia Drive
station 24 +00 to 29 +50
aggregate base
blotted or prime &double seal
asphalt base
asphalt base
asphalt surface
curb CG -2
curb CG -6
sidewalk, concrete (6')
ramp CG -12
street name sign
traffic control sign
Street Landscape
guardrail
drop inlet or grate
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
rip -rap, placed
matting, EC -2 or 3
clear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (ik+ price per 0.1 mi.)
survey and layout (price per 0.1 mi.)
mobilization
materials testing
compaction testing
CBR tests (1 every 0.1 mi. per road)
stone depth inspections
pavement inspections
pipe and drainage video inspections
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
\\ Cob- dts01 \CityViewLnk \Docs \2009 \SUB \SUB200900062 Wickham Pond -Phase II -Block I- Prelim \Wickham Pond Phase 11 Block I phase 3 Road Bond Estimate - Phased.xls 12/13/2013
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
road length 500.0 ft
8.0 in d
500.0 ft L
20.0 ft W
466.7 ton
$35.00
$16,333.33
0%
$16,333.33
500.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
0.0 in d
235.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
0.0 in d
988.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
2.0 in d
500.0 ft L
20.0 ft W
122.5 tons
$120.00
$14,700.00
0%
$14,700.00
0.0 ft
$13.00
$0.00
0%
$0.00
1000.0 ft
$15.00
$15,000.00
0%
$15,000.00
1000.0 ft
$17.00
$17,000.00
0%
$17,000.00
2 each
$350.00
$700.00
0%
$700.00
1 each
$200.00
$200.00
0%
$200.00
1 each
$200.00
$200.00
0%
$200.00
22 Each
22 each
$150.00
$3,300.00
0%
$3,300.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
6 each
$3,500.00
$21,000.00
0%
$21,000.00
0 each
$500.00
$0.00
0%
$0.00
63 ft
$450.00
$28,350.00
0%
$28,350.00
15.0 in d
0 ES -1,2
0 EC -1
408.0 ft
$35.00
$14,280.00
0%
$14,280.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
24.0 in d
0 ES -1,2
0 EC -1
136.0 ft
$50.00
$6,800.00
0%
$6,800.00
30.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$65.00
$0.00
0%
$0.00
0.0 ft d
0.0 ft L
0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
ft L
ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
0.0 cy
$4.00
$0.00
0%
$0.00
0.0 cy
$9.00
$0.00
0%
$0.00
500.0 ft L
0.0947 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
500.0 ft L
0.0947 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
500.0 ft L
1 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
500.0 ft L
1 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
500.0 ft L
1 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
500.0 ft L
1 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
500.0 ft L
1 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
544 ft
$1.00
$544.00
0%
$544.00
500.0 ft L
0.0947 mi.
2 Lanes
$2,000.00
$3,787.88
0%
$3,787.88
500.0 ft L
0.0947 mi.
2 Lanes
$150.00
$284.09
0%
$284.09
500.0 ft L
0.0947 mi.
2 Lanes
$100.00
$439.39
0%
$439.39
$150,918.70
$150,918.70
cost sum
\\ Cob- dts01 \CityViewLnk \Docs \2009 \SUB \SUB200900062 Wickham Pond -Phase II -Block I- Prelim \Wickham Pond Phase 11 Block I phase 3 Road Bond Estimate - Phased.xls 12/13/2013
Wickham Pond Phase 2, Block 1, Phase 3
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB200900062
Item
Road Name Delia Drive
No. Unit Unit Cost Cost
(installed) % compete cost remaining
proj mgmt $22,637.80 $22,637.80
contingency $17,355.65 $17,355.65
Total $190,920 $190,920
\\ Cob- dts01 \CityViewLnk \Docs \2009 \SUB \SUB200900062 Wickham Pond -Phase II -Block I- Prelim \Wickham Pond Phase 11 Block I phase 3 Road Bond Estimate - Phased.xls 12/13/2013