HomeMy WebLinkAboutSUB201100145 Review Comments Bond Estimate 2014-10-10Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
SUB201100145
No. Unit
Unit Cost
Cost
Number
installed
Shannon
Glen Court 12 +20 to 17 +94.55 road length 574.6
ft
1
aggregate base 6.0 in d
574.6 ft L 26.0 ft W
276.6 cy
$43.09
$11,920.21
80%
2
blotted or prime &double seal
574.6 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
0%
3
asphalt base 3.0 in d
574.6 ft L 26.0 ft W
209.1 tons
$88.20
$18,445.81
80%
4
asphalt surface 1.5 in d
574.6 ft L 26.0 ft W
104.6 tons
$98.28
$10,276.95
80%
6
curb CG -2
1149.1 ft
$10.08
$11,582.93
80%
7
curb CG -6
1149.1 ft
$16.59
$19,063.57
80%
8
sidewalk, asphalt 0.0 in d
ft L 4.0 ft W
0.0 tons
$88.20
$0.00
0%
9
sidewalk, concrete 4' width
1149.2 ft
$13.99
$16,077.31
80%
10
ramp CG -12
5
$378.00
$1,890.00
80%
11
street name sign
1
$78.00
$78.00
80%
12
traffic control sign
2
$59.22
$118.44
80%
13
guardrail (or rebuild wall in right -of -w,
0 ES @ $3700
135.0 ft
$20.16
$2,721.60
80%
14
manhole or drop inlet
8
$1,638.00
$13,104.00
80%
16
pipe, rcp (15 to 48 ") 15.0 in d
1 ES -1,2 $250
1 EC -1 $200
526.0 ft
$27.72
$15,030.72
80%
17
pipe, rcp (54 to 72 ") 54.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$189.00
$0.00
0%
18
pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$7.56
$0.00
0%
19
pipe, cm (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$27.72
$0.00
0%
20
pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250
0 EC -1 $200
0.0 ft
$175.20
$0.00
0%
21
Street Trees
23.0
$100.00
$2,300.00
80%
22
E &S fabric,EC -2,3
0 ft L 4 ft W
0.0 sy
$12.60
$0.00
0%
23
clear and grub (for wooded sites)
574.6 ft L 57.0 ft W
0.8 acre
$12,600.00
$9,472.95
80%
24
grading (per cy for cut or import only;
600.0 cy fill 500.0 cy cut
600.0 cy
$3.78
$4,158.00
80%
24
CBR tests (1 every 0.1 mi. per road)
574.6 ft L 1.149 inc of 500'
2
$189.00
$415.80
80%
25
as -built drawings (1 k + price per 0.1 1
574.6 ft L 0.109 mi.
2
$1,260.00
$3,520.00
80%
26
survey and layout (price per 0.1 mi.)
574.6 ft L 0.109 mi.
2
$630.00
$2,260.00
80%
27
mobilization
1
$630.00
$630.00
80%
28
VDOT surety (1 lane)
574.6 ft L 0.109 mi.
2 Lanes
$2,000.00
$4,352.65
80%
29
VDOT maintenance fee (1 In rd, 1 yr)
574.6 ft L 0.109 mi.
2 Lanes
$150.00
$326.45
80%
10/10/2014
Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item SUB201100145
Number
30 VDOT admin. Cost recovery fee(1 Ian 574.6 ft L 0.109 mi.
No. Unit Unit Cost Cost
2 Lanes
$100.00 $467.63
cost sum
$148,213.03
contigency
25% $37,053.26
Total
$185,270
80%
10/10/2014
Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item SUB201100145
Number
Templhof Court 10 +00 to 12 +40
1
aggregate base 6.0 in d
2
blotted or prime &double seal
3
asphalt base 2.0 in d
4
asphalt surface 1.5 in d
6
curb CG -2
7
curb CG -6
8
sidewalk, asphalt 0.0 in d
9
sidewalk, concrete 4' width
10
ramp CG -12
11
street name sign
12
traffic control sign
13
guardrail (or rebuild wall in right -of -w
14
manhole or drop inlet
16
pipe, rcp (15 to 48 ") 18.0 in d
17
pipe, rcp (54 to 72 ") 54.0 in d
18
pipe, pvc (4 to 10 ") 8.0 in d
19
pipe, cmp (15 to 48 ") 15.0 in d
20
pipe, cmp (54 to 72 ") 60.0 in d
21
rip -rap, placed
22
E &S fabric,EC -2,3
23
clear and grub (for wooded sites)
24
grading (per cy for cut or import only)
24
CBR tests (1 every 0.1 mi. per road)
25
as -built drawings (1 k + price per 0.1 1
26
survey and layout (price per 0.1 mi.)
27
mobilization
28
VDOT surety (1 lane)
29
VDOT maintenance fee (1 In rd, 1 yr)
30
VDOT admin. Cost recovery fee(1 Ian
road length 240.0 ft
240.0 ft L 47.0 ft W
0.0 ft L 18.0 ft W
240.0 ft L 47.0 ft W
240.0 ft L 47.0 ft W
240.0ft L 4.0ftW
0 ES @ $3700
0 ES -1,2 $250 0 EC -1 $20(
0 ES -1,2 $250 0 EC -1 $20(
0 ES -1,2 $250 0 EC -1 $20(
0 ES -1,2 $250 0 EC -1 $20(
0ft L
4ftW
240.0 ft L
58.0 ft W
600.0 cy fill
500.0 cy cut
240.0 ft L
0.48 inc of 500'
240.0 ft L
0.045 mi.
240.0 ft L
0.045 mi.
240.0 ft L 0.045 mi.
240.0 ft L 0.045 mi.
240.0 ft L 0.045 mi.
No. Unit Unit Cost Cost
installed
208.9
cy
$43.09
$9,001.02
80%
0.0
sy
$7.56
$0.00
0%
105.3
tons
$88.20
$9,285.70
80%
79.0
tons
$98.28
$7,760.19
80%
0.0
ft
$10.08
$0.00
80%
480.0
ft
$16.59
$7,963.20
80%
0.0
tons
$88.20
$0.00
0%
270.0
ft
$13.99
$3,777.30
80%
2
$378.00
$756.00
80%
1
$78.00
$78.00
80%
2
$59.22
$118.44
80%
0.0
ft
$20.16
$0.00
80%
3
$1,638.00
$4,914.00
80%
253.0
ft
$27.72
$7,013.16
80%
0.0
ft
$189.00
$0.00
0%
0.0
ft
$7.56
$0.00
0%
72.0
ft
$27.72
$1,995.84
0%
0.0
ft
$175.20
$0.00
0%
0.0
ton
$37.80
$0.00
80%
0.0
sy
$12.60
$0.00
0%
0.3
acre
$12,600.00
$4,026.45
80%
600.0
cy
$3.78
$4,158.00
80%
2
$189.00
$283.50
80%
1
$1,260.00
$2,260.00
80%
1
$630.00
$1,630.00
80%
1
$630.00
$630.00
80%
0
Lanes
$2,000.00
$0.00
80%
0
Lanes
$150.00
$0.00
80%
0
Lanes
$100.00
$0.00
80%
cost sum
$65,650.79
contigency
25% $16,412.70
Total
$82,070
10/10/2014
Development Name Willow Glen Phase 1
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item SUB201100145
Number
Templhof Court 12 +40 to 13 +88
1
aggregate base 6.0 in d
2
blotted or prime &double seal
3
asphalt base 2.0 in d
4
asphalt surface 1.5 in d
6
curb CG -2
7
curb CG -6
8
sidewalk, asphalt 0.0 in d
9
sidewalk, concrete 4' width
10
ramp CG -12
11
street name sign
12
traffic control sign
13
guardrail (or rebuild wall in right -of -w
14
manhole or drop inlet
16
pipe, rcp (15 to 48 ") 15.0 in d
17
pipe, rcp (54 to 72 ") 54.0 in d
18
pipe, pvc (4 to 10 ") 8.0 in d
19
pipe, cmp (15 to 48 ") 15.0 in d
20
pipe, cmp (54 to 72 ") 60.0 in d
21
rip -rap, placed
22
E &S fabric,EC -2,3
23
clear and grub (for wooded sites)
24
grading (per cy for cut or import only)
24
CBR tests (1 every 0.1 mi. per road)
25
as -built drawings (1 k + price per 0.1 1
26
survey and layout (price per 0.1 mi.)
27
mobilization
28
VDOT surety (1 lane)
29
VDOT maintenance fee (1 In rd, 1 yr)
30
VDOT admin. Cost recovery fee(1 Ian
road length 148.0 ft
148.0 ft L 47.0 ft W
0.0 ft L 18.0 ft W
148.0 ft L 47.0 ft W
148.0 ft L 47.0 ft W
148.0ft L 4.0ftW
0 ES @ $3700
1 ES -1,2 $250 1 EC -1 $20(
0 ES -1,2 $250 0 EC -1 $20(
0 ES -1,2 $250 0 EC -1 $20(
0 ES -1,2 $250 0 EC -1 $20(
0ft L
4ftW
148.0 ft L
58.0 ft W
600.0 cy fill
500.0 cy cut
148.0 ft L
0.296 inc of 500'
148.0 ft L
0.028 mi.
148.0 ft L
0.028 mi.
0.0 ft L 0 mi.
0.0 ft L 0 mi.
0.0 ft L 0 mi.
No. Unit Unit Cost Cost
installed
128.8
cy
$43.09
$5,550.63
80%
0.0
sy
$7.56
$0.00
0%
64.9
tons
$88.20
$5,726.18
80%
48.7
tons
$98.28
$4,785.45
80%
0.0
ft
$10.08
$0.00
80%
296.0
ft
$16.59
$4,910.64
80%
0.0
tons
$88.20
$0.00
0%
215.0
ft
$13.99
$3,007.85
80%
0
$378.00
$0.00
80%
0
$78.00
$0.00
80%
0
$59.22
$0.00
80%
0.0
ft
$20.16
$0.00
80%
2
$1,638.00
$3,276.00
80%
220.0
ft
$27.72
$6,548.40
80%
0.0
ft
$189.00
$0.00
0%
0.0
ft
$7.56
$0.00
0%
72.0
ft
$27.72
$1,995.84
0%
0.0
ft
$175.20
$0.00
0%
0.0
ton
$37.80
$0.00
80%
0.0
sy
$12.60
$0.00
0%
0.2
acre
$12,600.00
$2,482.98
80%
600.0
cy
$3.78
$4,158.00
80%
1
$189.00
$245.70
80%
1
$1,260.00
$2,260.00
80%
1
$630.00
$1,630.00
80%
1
$630.00
$630.00
80%
0
Lanes
$2,000.00
$0.00
80%
0
Lanes
$150.00
$0.00
80%
0
Lanes
$100.00
$0.00
80%
cost sum
$47,207.66
contigency
25% $11,801.92
Total
$59,010
10/10/2014