HomeMy WebLinkAboutSUB201600065 Bond Estimates 2016-12-05Greenloft Farm
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600065
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name
Begin station
10+08.00
End station
47+85.0,W
road length 3777.0 ft
aggregate base
6.
in of
3777.0 it L
20.0 ft W
2643.9 ton
$35.00
$92,536.50
0%
$92,536.50
blotted or prime&double seal
3777.0 it L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
3.
in of
3777.0 it L
20.0 ft W
1388.0 tons
$70.00
$97,163.33
0%
$97,163.33
asphalt surface
1.
in of
3777.0 it L
20.0 ft W
694.0 tons
$120.00
$83,282.85
0%
$83,282.85
curb CG-2
Oa ft
$13.00
$0.00
0%
$0.00
curb CG-6
0.0 ft
$15.00
$0.00
0%
$0.00
sidewalk, concrete (6)
0.0 ft
$17.00
$0.00
0%
$0.00
ramp CG-12
0 ft
$350.00
$0.00
0%
$0.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
2 each
$200.00
$400.00
0%
$400.00
Street Landscape
�0 Each
0 each
$275.00
$0.00
0%
$0.00
guardrail
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
7 each
$3,500.00
$24,500.00
0%
$24,500.00
standard manhole frame top (not inlet)
4 each
$500.00
$2,000.00
0%
$2,000.00
manhole structure (per ft. rise)
61 ft
$450.00
$27,450.00
0%
$27,450.00
pipe, rcp, cmp (15 to 48")
Ir 159
in of
0 ES-1,2
3 EC-1
196.0 ft
$35.00
$8,360.00
0%
$8,360.00
pipe, rcp, cmp (15 to 48")
18.
in of
ES-1,2
0 EC-1
390.0 ft
$40.00
$16,100.00
0%
$16,100.00
pipe, rcp, cmp (15 to 48")
24A
in of
0 ES-112
0 EC-1
51.0 ft
$50.00
$2,550.00
0%
$2,550.00
pipe, rcp, cmp (15 to 48")
30.
in of
ES-1,2
1 EC-1
416.0 ft
$65.00
$27,540.00
0%
$27,540.00
pipe, rcp, cmp (60 to 108")
96A
in of
0 ES-1,2
0 EC-1
IL 0.0 ft
$320.00
$0.00
0%
$0.00
rip -rap, placed
2A
ft of
36.0 ft L
10.0 ft W
43.2 ton
$60.00
$2,592.00
0%
$2,592.00
matting, EC-2 or 3
700.0 ft L
6.0 ft W
466.7 sy
$2.00
$933.33
0%
$933.33
clear and grub (for wooded sites)
JL1500.0
ft L
70.0 ft W
2.4 acre
$24,000.00
$57,851.24
0%
$57,851.24
cut grading
_
cy
-cy
$4.00
$72,000.00
0%
$72,000.00
fill grading
$9.00
$91,800.00
0%
$91,800.00
as -built drawings (1k+price per 0.1 mi.)
3777.0 ft L
0.71534 mi.
8 Isum
$2,000.00
$17,000.00
0%
$17,000.00
survey and layout (price per 0.1 mi.)
3777.0 ft L
0.71534 mi.
8 Isum
$2,000.00
$17,000.00
0%
$17,000.00
mobilization
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
3777.0 ft L
7.554 inc of 500'
9 each
$200.00
$1,720.00
0%
$1,720.00
compaction testing
3777.0 ft L
7.554 inc of 500'
9 each
$200.00
$1,720.00
0%
$1,720.00
CBR tests (1 every 0.1 mi. per road)
3777.0 ft L
7.554 inc of 500'
9 each
$200.00
$1,720.00
0%
$1,720.00
stone depth inspections
3777.0 ft L
7.554 inc of 500'
9 each
$200.00
$1,720.00
0%
$1,720.00
pavement inspections
3777.0 ft L
7.554 inc of 500'
9 each
$200.00
$1,720.00
0%
$1,720.00
pipe and drainage video inspections
1053 ft
$1.00
$1,053.00
0%
$1,053.00
VDOT surety (1 lane)
3777.0 ft L
0.71534 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
3777.0 ft L
0.71534 mi.
Lanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
3777.0 ft L
0.71534 mi.
Lanes
$100.00
$0.00
0%
$0.00
$655,912.25
$655,912.25
cost sum
contingency
$65,591.22
$65,591.22
Total
$721,510
$721,510
C:\Users\mwentland\Documents\SUB201600065 Greenloft Farm RP bond est 12-05-16.xls 12/5/2016