HomeMy WebLinkAboutSUB201300163 Review Comments Bond Estimate 2014-05-13Stonefield Blocks F& G, Road Plan
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300163
Item
Blackbird Lane
station 10 +00 to 17 +15.75
aggregate base
asphalt base
asphalt intermediate
asphalt surface
curb CG -2
sidewalk, concrete (6')
ramp CG -12
street name sign
traffic control sign
drop inlet or grate
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 48 ")
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
Stoneridge Ave
station 10 +00 to 15 +70.93
aggregate base
asphalt base
asphalt intermediate
asphalt surface
curb CG -2
sidewalk, concrete (6')
ramp CG -12
street name sign
traffic control sign
drop inlet or grate
standard manhole frame top (not inlet)
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300163 Stonefield Blocks F &G Final Site Plan - Road Plan \E1_RP_be_Stonefield Blocks F &G_5.13.14.xls 5/13/2014
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
road length
715.8 ft
10.0 in d
715.8 ft L
32.0 ft W
1336.1 ton
$35.00
$46,762.33
0%
$46,762.33
4.0 in d
715.8 ft L
32.0 ft W
561.1 tons
$100.00
$56,114.80
0%
$56,114.80
2.0 in d
715.8 ft L
30.0 ft W
263.0 tons
$100.00
$26,303.81
0%
$26,303.81
1.5 in d
715.8 ft L
30.0 ft W
197.3 tons
$120.00
$23,673.43
0%
$23,673.43
1431.5 ft
$13.00
$18,609.50
0%
$18,609.50
663.0 ft
$17.00
$11,271.00
0%
$11,271.00
2 ft
$350.00
$700.00
0%
$700.00
2 each
$200.00
$400.00
0%
$400.00
4 each
$200.00
$800.00
0%
$800.00
6 each
$3,500.00
$21,000.00
0%
$21,000.00
0 each
$500.00
$0.00
0%
$0.00
28 ft
$450.00
$12,600.00
0%
$12,600.00
15.0 in d
0 ES -1,2
0 EC -1
200.5 ft
$35.00
$7,017.50
0%
$7,017.50
0.0 ft L
0.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
0.0 cy
$4.00
$0.00
0%
$0.00
330.0 cy
$9.00
$2,970.00
0%
$2,970.00
715.8 ft L
0.13556 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
715.8 ft L
0.13556 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
1 Isum
$500.00
$500.00
0%
$500.00
715.8 ft L
1.4315 inc of 500'
3 each
$200.00
$500.00
0%
$500.00
715.8 ft L
1.4315 inc of 500'
3 each
$200.00
$500.00
0%
$500.00
715.8 ft L
1.4315 inc of 500'
3 each
$200.00
$500.00
0%
$500.00
715.8 ft L
1.4315 inc of 500'
3 each
$200.00
$500.00
0%
$500.00
715.8 ft L
1.4315 inc of 500'
3 each
$200.00
$500.00
0%
$500.00
201 ft
$1.00
$200.50
0%
$200.50
road length
570.9 ft
10.0 in d
570.9 ft L
38.0 ft W
1265.6 ton
$35.00
$44,294.65
0%
$44,294.65
4.0 in d
570.9 ft L
38.0 ft W
531.5 tons
$100.00
$53,153.58
0%
$53,153.58
2.0 in d
570.9 ft L
36.0 ft W
251.8 tons
$100.00
$25,178.01
0%
$25,178.01
1.5 in d
570.9 ft L
36.0 ft W
188.8 tons
$120.00
$22,660.21
0%
$22,660.21
1141.8 ft
$13.00
$14,843.40
0%
$14,843.40
500.0 ft
$17.00
$8,500.00
0%
$8,500.00
5 ft
$350.00
$1,750.00
0%
$1,750.00
0 each
$200.00
$0.00
0%
$0.00
6 each
$200.00
$1,200.00
0%
$1,200.00
6 each
$3,500.00
$21,000.00
0%
$21,000.00
0 each
$500.00
$0.00
0%
$0.00
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300163 Stonefield Blocks F &G Final Site Plan - Road Plan \E1_RP_be_Stonefield Blocks F &G_5.13.14.xls 5/13/2014
Stonefield Blocks F& G, Road Plan
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300163
Lenox Ave
Item
road length 375.0 ft
No. Unit
Unit Cost
Cost
aggregate base
10.0 in d
375.0 ft L
56.0 ft W
installed
$35.00
% compete cost remaining
manhole structure (per ft. rise)
$42,875.00
asphalt base
31 ft
$450.00
$13,725.00
0%
$13,725.00
pipe, rcp, cmp (15 to 48 ") 15.0 in d
0 ES -1,2
0 EC -1
190.0 ft
$35.00
$6,650.00
0%
$6,650.00
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
cut grading
$120.00
$22,325.63
0.0 cy
$4.00
$0.00
0%
$0.00
fill grading
750.0 ft
$13.00
1422.0 cy
$9.00
$12,798.00
0%
$12,798.00
as -built drawings (1k+ price per 0.1 mi.)
570.9 ft L
0.10813 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
survey and layout (price per 0.1 mi.)
570.9 ft L
0.10813 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
mobilization
1 Isum
$500.00
$500.00
0%
$500.00
materials testing
570.9 ft L
1.14186 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
compaction testing
570.9 ft L
1.14186 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
CBR tests (1 every 0.1 mi. per road)
570.9 ft L
1.14186 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
stone depth inspections
570.9 ft L
1.14186 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
pavement inspections
570.9 ft L
1.14186 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
pipe and drainage video inspections
24 ft
$450.00
190 ft
$1.00
$190.00
0%
$190.00
station 10 +00 to 13 +75
road length 375.0 ft
aggregate base
10.0 in d
375.0 ft L
56.0 ft W
1225.0 ton
$35.00
$42,875.00
0%
$42,875.00
asphalt base
4.0 in d
375.0 ft L
56.0 ft W
514.5 tons
$100.00
$51,450.00
0%
$51,450.00
asphalt intermediate
2.0 in d
375.0 ft L
54.0 ft W
248.1 tons
$100.00
$24,806.25
0%
$24,806.25
asphalt surface
1.5 in d
375.0 ft L
54.0 ft W
186.0 tons
$120.00
$22,325.63
0%
$22,325.63
curb CG -2
750.0 ft
$13.00
$9,750.00
0%
$9,750.00
sidewalk, concrete (6')
325.0 ft
$17.00
$5,525.00
0%
$5,525.00
ramp CG -12
2 ft
$350.00
$700.00
0%
$700.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
4 each
$200.00
$800.00
0%
$800.00
Street Landscape
0 Each
0 each
$150.00
$0.00
0%
$0.00
drop inlet or grate
3 each
$3,500.00
$10,500.00
0%
$10,500.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
24 ft
$450.00
$10,575.00
0%
$10,575.00
pipe, rcp, cmp (15 to 48 ")
15.0 in d
0 ES -1,2
0 EC -1
271.0 ft
$35.00
$9,485.00
0%
$9,485.00
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
cut grading
0.0 cy
$4.00
$0.00
0%
$0.00
fill grading
1400.0 cy
$9.00
$12,600.00
0%
$12,600.00
as -built drawings (1k+ price per 0.1 mi.)
375.0 ft L
0.07102 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
375.0 ft L
0.07102 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
1 Isum
$500.00
$500.00
0%
$500.00
materials testing
375.0 ft L
0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
compaction testing
375.0 ft L
0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
CBR tests (1 every 0.1 mi. per road)
375.0 ft L
0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
stone depth inspections
375.0 ft L
0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300163 Stonefield Blocks F &G Final Site Plan - Road Plan \E1_RP_be_Stonefield Blocks F &G_5.13.14.xls 5/13/2014
Stonefield Blocks F& G, Road Plan
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300163
Item No. Unit
pavement inspections
pipe and drainage video inspections
375.0 ft L 0.75 inc of 500' 2 each
271 ft
cost sum
proj mgmt
contingency
Total
Unit Cost
Cost
(installed)
°% compete cost remaining
$200.00
$360.00
0% $360.00
$1.00
$271.00
0% $271.00
$690,228.61
$690,228.61
$103,534.29
$103,534.29
$79,376.29
$79,376.29
$873,140 $873,140
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300163 Stonefield Blocks F &G Final Site Plan - Road Plan \E1_RP_be_Stonefield Blocks F &G_5.13.14.xls 5/13/2014