HomeMy WebLinkAboutSUB201300031 Review Comments Bond Estimate 2014-02-05Albemarle Health & Rehabilitation Center
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O13O0031
Item
Road Name Phillips Alley
station 10 +00 to 16 +50
aggregate base
blotted or prime &double seal
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 (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)
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300031 Albemarle Health- BLA and Easement \road bond estimate 6Feb2014.xlsx 2/5/2014
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 650.0 ft
6.0 in d
650.0 ft L
20.0 ft W
455.0 ton
$35.00
$15,925.00
0%
$15,925.00
650.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
5.0 in d
650.0 ft L
20.0 ft W
398.1 tons
$100.00
$39,812.50
0%
$39,812.50
1.5 in d
650.0 ft L
20.0 ft W
119.4 tons
$120.00
$14,332.50
0%
$14,332.50
0.0 ft
$13.00
$0.00
0%
$0.00
650.0 ft
$15.00
$9,750.00
0%
$9,750.00
650.0 ft
$17.00
$11,050.00
0%
$11,050.00
3 each
$350.00
$1,050.00
0%
$1,050.00
1 each
$200.00
$200.00
0%
$200.00
2 each
$200.00
$400.00
0%
$400.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
4 each
$3,500.00
$14,000.00
0%
$14,000.00
0 each
$500.00
$0.00
0%
$0.00
26 ft
$450.00
$11,700.00
0%
$11,700.00
15.0 in d
1 ES -1,2
1 EC -1
570.0 ft
$35.00
$20,950.00
0%
$20,950.00
24.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$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
300.0 ft L
20.0 ft W
666.7 sy
$2.00
$1,333.33
0%
$1,333.33
400.0 ft L
50.0 ft W
0.5 acre
$24,000.00
$11,019.28
0%
$11,019.28
3500.0 cy
$4.00
$14,000.00
0%
$14,000.00
0.0 cy
$9.00
$0.00
0%
$0.00
650.0 ft L
0.1231 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
650.0 ft L
0.1231 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
1 Isum
$500.00
$500.00
0%
$500.00
650.0 ft L
1.3 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
650.0 ft L
1.3 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
650.0 ft L
1.3 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
650.0 ft L
1.3 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
650.0 ft L
1.3 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
570 ft
$1.00
$570.00
0%
$570.00
650.0 ft L
0.1231 mi.
1 Lanes
$2,000.00
$2,462.12
0%
$2,462.12
650.0 ft L
0.1231 mi.
1 Lanes
$150.00
$184.66
0%
$184.66
650.0 ft L
0.1231 mi.
1 Lanes
$100.00
$373.11
0%
$373.11
$181,912.50
$181,912.50
cost sum
proj mgmt
$27,286.88
$27,286.88
contingency
$20,919.94
$20,919.94
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300031 Albemarle Health- BLA and Easement \road bond estimate 6Feb2014.xlsx 2/5/2014
Albemarle Health & Rehabilitation Center
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300031
Item
Road Name Phillips Alley
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $230,120 $230,120
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300031 Albemarle Health- BLA and Easement \road bond estimate 6Feb2014.xlsx 2/5/2014