HomeMy WebLinkAboutWPO201000080 Bond Estimates 2011-01-03Old Trail Village Upland Drive Extension Road Plans (WP0201000080)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item Item
Number
Upland Drive 16 +31 to 20 +65 +c road length 500.0 ft
1
aggregate base 6.0 in d
500.0 ft L 25.0 ft W
$6.30
2
blotted or prime &double seal
0.0 ft L 0.0 ft W
$10,290.00
3
asphalt base 3.0 in d
500.0 ft L 20.0 ft W
0.0 ft
4
asphalt surface 1.5 in d
500.0 ft L 20.0 ft W
$13.83
6
curb CG -2
$73.50
$0.00
7
curb CG -6
$0.00
0
8
sidewalk, asphalt 0.0 in d
0.0 ft L 0.0 ft W
$65.00
9
sidewalk, concrete 4' width
$49.35
$98.70
10
ramp CG -12
$0.00
0.0 ft
11
street name sign
5
$1,365.00
12
traffic control sign
$23.10
$12,955.00
13
Street Landscape
0 Each
0.0 ft
13
guardrail
0 ES @ $3700
$23.10
14
manhole or drop inlet
$146.00
$0.00
16
pipe, rcp (15 to 48 ") 15.0 in d
1 ES -1,2 $250
0 EC -1 $200
17
pipe, rcp (15 to 48 ") 48.0 in d
0 ES -1,2 $250
0 EC -1 $200
18
pipe, pvc (4 to 10 ") 8.0 in d
$3.15
$6,693.75
19
pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250
0 EC -1 $200
20
pipe, cmp (54 to 72 ") 60.0 in d
0 ES -1,2 $250
0 EC -1 $200
21
rip -rap, placed
$525.00
$525.00
22
E &S fabric,EC -2,3
$4,000.00
2 Lanes
23
clear and grub (for wooded sites)
0.0 ft L 0.0 ft W
$100.00
24
grading (per cy for cut or import only
213.0 cy fill 2125.0 cy cut
24
CBR tests (1 every 0.1 mi. per road)
500.0 ft L 1 inc of 500'
25
as -built drawings (1 k + price per 0.1
500.0 ft L 0.1 mi.
26
survey and layout (price per 0.1 mi.)
500.0 ft L 0.1 mi.
27
mobilization
28
VDOT surety (1 lane)
500.0 ft L 0.1 mi.
29
VDOT maintenance fee (1 In rd, 1 yr)
500.0 ft L 0.1 mi.
30
VDOT admin. Cost recovery fee(1 lai
500.0 ft L 0.1 mi.
No. Unit Unit Cost Cost
installed
231.5 cy
$35.91
$8,312.50
0.0 sy
$6.30
$0.00
140.0 tons
$73.50
$10,290.00
70.0 tons
$81.90
$5,733.00
0.0 ft
$8.40
$0.00
740.0 ft
$13.83
$10,233.09
0.0 tons
$73.50
$0.00
0.0 ft
$11.66
$0.00
0
$315.00
$0.00
1
$65.00
$65.00
2
$49.35
$98.70
0
$105.00
$0.00
0.0 ft
$16.80
$0.00
5
$1,365.00
$6,825.00
550.0 ft
$23.10
$12,955.00
0.0 ft
$126.00
$0.00
0.0 ft
$6.30
$0.00
0.0 ft
$23.10
$0.00
0.0 ft
$146.00
$0.00
15.0 ton
$31.50
$472.50
50.0 sy
$10.50
$525.00
0.0 acre
$10,500.00
$0.00
1912.0 cy bal
$3.15
$6,693.75
2
$157.50
$315.00
1
$1,050.00
$2,050.00
1
$525.00
$1,525.00
1
$525.00
$525.00
2 Lanes
$2,000.00
$4,000.00
2 Lanes
$150.00
$300.00
2 Lanes
$100.00
$450.00
cost sum
$71,368.54
proj mgmt
$10,705.28
contingency
$8,207.38
Total
$90,290
1/3/20111