HomeMy WebLinkAboutSUB200400132 Review Comments Bond Estimate 2014-05-21Subdivision Name: Glenwood Station
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB200400132
Item
Road Name
station 10 +00 to 31 +00
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, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
rip -rap, placed
matting, EC -2 or 3
clear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (1k + 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\ 2004 \SUB \SUB200400132 \RP_bond_est 21May2014.xlsx 5/21/2014
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length
2100.0 ft
6.0 in d
0.0 ft L
18.0 ft W
0.0 ton
$35.00
$0.00
0%
$0.00
0.0 ft L
18.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
1.0 in d
1000.0 ft L
24.0 ft W
147.0 tons
$120.00
$17,640.00
0%
$17,640.00
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
1 ft
$350.00
$350.00
0%
$350.00
0 each
$200.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
0 each
$3,500.00
$0.00
0%
$0.00
0 each
$500.00
$0.00
0%
$0.00
0 ft
$450.00
$0.00
0%
$0.00
15.0 in d
0 ES -1,2
0 EC-1
0.0 ft
$35.00
$0.00
0%
$0.00
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
0.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
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
0.0 cy
$9.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
0 Isum
$2,000.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
0 Isum
$2,000.00
$0.00
0%
$0.00
0Isum
$500.00
$0.00
0%
$0.00
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
1000.0 ft L
2 inc of 500'
3 each
$200.00
$600.00
0%
$600.00
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
0 ft
$1.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
$50,590.00
$50,590.00
cost sum
proj mgmt
$7,588.50
$7,588.50
contingency
$5,817.85
$5,817.85
\\ Cob- dts01 \CityViewLnk \Docs\ 2004 \SUB \SUB200400132 \RP_bond_est 21May2014.xlsx 5/21/2014
Subdivision Name: Glenwood Station
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB200400132
Item
Road Name
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $64,000 $64,000
\\ Cob- dts01 \CityViewLnk \Docs\ 2004\ SUB \SUB200400132 \RP_bond_est_21 May20l4.xlsx 5/21/2014