HomeMy WebLinkAboutSUB201200086 Review Comments Bond Estimate 2013-12-26Old Trail Creekside III Phase III A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201200086
Item
Road Name Birchwood Hill Road
station 15 +98 to 18 +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 4811)
pipe, rcp, cmp (15 to 4811)
pipe, rcp, cmp (15 to 4811)
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 (1 k + 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)
5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 18_Road_Bond_Estimate_SUB- 2012 - 00086 -phD 12/26/2013
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 302.0 ft
8.0 in d
302.0 ft L
26.0 ft W
366.4 ton
$35.00
$12,824.93
0%
$12,824.93
302.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
302.0 ft L
26.0 ft W
144.3 tons
$100.00
$14,428.05
0%
$14,428.05
0.0 in d
302.0 ft L
26.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
1.5 in d
302.0 ft L
26.0 ft W
72.1 tons
$120.00
$8,656.83
0%
$8,656.83
0.0 ft
$13.00
$0.00
0%
$0.00
604.0 ft
$15.00
$9,060.00
0%
$9,060.00
604.0 ft
$14.17
$8,556.67
0%
$8,556.67
0 each
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
7 Each
7 each
$150.00
$1,050.00
0%
$1,050.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
5 each
$3,500.00
$17,500.00
0%
$17,500.00
0 each
$500.00
$0.00
0%
$0.00
29 ft
$450.00
$13,050.00
0%
$13,050.00
15.0 in d
0 ES -1,2
0 EC -1
369.0 ft
$35.00
$12,915.00
0%
$12,915.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
42.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$75.00
$0.00
0%
$0.00
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
30.0 ft L
25.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L
25.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
ft L
60.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
0.0 cy
$4.00
$0.00
0%
$0.00
637.6 cy
$9.00
$5,738.00
0%
$5,738.00
302.0 ft L
0.0572 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
302.0 ft L
0.0572 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$500.00
$500.00
0%
$500.00
302.0 ft L
0.604 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
302.0 ft L
0.604 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
302.0 ft L
0.604 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
302.0 ft L
0.604 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
302.0 ft L
0.604 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
369 ft
$1.00
$369.00
0%
$369.00
302.0 ft L
0.0572 mi.
2 Lanes
$2,000.00
$2,287.88
0%
$2,287.88
302.0 ft L
0.0572 mi.
2 Lanes
$150.00
$171.59
0%
$171.59
302.0 ft L
0.0572 mi.
2 Lanes
$100.00
$364.39
0%
$364.39
$115,172.34
$115,172.34
cost sum
5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 18_Road_Bond_Estimate_SUB- 2012 - 00086 -phD 12/26/2013
Old Trail Creekside III Phase III A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201200086
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Road Name Birchwood Hill Road
proj mgmt $17,275.85 $17,275.85
contingency $13,244.82 $13,244.82
Total $145,700 $145,700
5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 18_Road_Bond_Estimate_SUB- 2012 - 00086 -phD 12/26/2013