HomeMy WebLinkAboutSUB201600066 Bond Estimates 2016-09-13Woodlawn Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600066
Item
Road Name
Begin station
End station
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")
pipe, rcp, cmp (60 to 108")
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)
10+00.
19+08 road length 908.7 ft
No. Unit Unit Cost Cost
installed % compete cost remaining
Uin
908.7 ft L
0.0 ft W
424.1 ton
$35.00
$14,841.77
0%
$14,841.77
908.7 ft L
.0 ftW
0.0 sy
$10.00
$0.00
0%
$0.00
908.7 ft L
20.0 ft W
278.3 tons
$100.00
$27,828.33
0%
$27,828.33
908.7 ft L
20.0 ft W
111.3 tons
$120.00
$13,357.60
0%
$13,357.60
0.0 ft
$13.00
$0.00
0%
$0.00
rm 18.0 in d
4 ES -1,2 0 EC -1
0.0 ft
$15.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$17.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 ft
$350.00
$0.00
0%
$0.00
$0.00
18.0 in d
1 each
$200.00
$200.00
0%
$200.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
3ers\mwentland\Documents\SUB201600066 Woodlawn Subdivision RP -bond -est 08-08-2016.xls 8/8/2016
1qEach
0 each
$150.00
$0.00
0%
$0.00
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
rm 18.0 in d
4 ES -1,2 0 EC -1
119.0 ft
$40.00
$6,760.00
0%
$6,760.00
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
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
96.0 in d
0 ES -1,2
EC -1
0.0 ft
$320.00
$0.00
0%
$0.00
2.0 ft d
36.0 ft L 16.0 ft W
69.1 ton
$60.00
$4,147.20
0%
$4,147.20
0.0 ftL 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
1040.0 cy
$4.00
$4,160.00
0%
$4,160.00
2200.0 cy
$9.00
$19,800.00
0%
$19,800.00
908.7 ft L 0.1721 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
908.7 ft L 0.1721 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
.& Isum
$5,000.00
$5,000.00
0%
$5,000.00
908.7 ft L 1.81736 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
908.7 ft L 1.81736 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
908.7 ft L 1.81736 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
908.7 ft L 1.81736 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
908.7 ft L 1.81736 inc of 500'
3 each
$200.00
$580.00
0%
$580.00
FM 11?ft
$1.00
$119.00
0%
$119.00
908.7 ft L 0.1721 mi.
2 Lanes
$2,000.00
$6,883.94
0%
$6,883.94
908.7 ft L 0.1721 mi.
2 Lanes
$150.00
$516.30
0%
$516.30
908.7 ft L 0.1721 mi.
2 Lanes
$100.00
$594.20
0%
$594.20
3ers\mwentland\Documents\SUB201600066 Woodlawn Subdivision RP -bond -est 08-08-2016.xls 8/8/2016
Woodlawn Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600066
Item
Road Name
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $117,508.33 $117,508.33
contingency $11,750.83 $11,750.83
Total $129,260 $129,260
sers\mwentland\Documents\SUB201600066 Woodlawn Subdivision RP—bond—est 08-08-2016.xls 8/8/2016