HomeMy WebLinkAboutSUB201800012 Bond Estimates 2018-06-11Project Name: OTV-Block 7 Phase II
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201800012
Item No.Unit Unit Cost Cost
(installed)% compete cost remaining
Road Name: FENNEL ROAD (Private)
station 11+95 to 14+25 (PLUS 60' OLDHAM) road length 290.0 ft
aggregate base 8.0 in d 290.0 ft L 26.0 ft W 351.9 ton $35.00 $12,315.33 0% $12,315.33
blotted or prime&double seal 290.0 ft L 26.0 ft W 837.8 sy $10.00 $8,377.78 0% $8,377.78
asphalt base 2.5 in d 290.0 ft L 26.0 ft W 115.5 tons $100.00 $11,545.63 0% $11,545.63
asphalt surface 1.5 in d 290.0 ft L 26.0 ft W 69.3 tons $120.00 $8,312.85 0% $8,312.85
curb CG-2 0.0 ft $13.00 $0.00 0% $0.00
curb CG-6 580.0 ft $15.00 $8,700.00 0% $8,700.00
sidewalk, concrete (6')150.0 ft $17.00 $2,550.00 0% $2,550.00
ramp CG-12 0 ft $350.00 $0.00 0% $0.00
street name sign 2 each $200.00 $400.00 0% $400.00
traffic control sign 0 each $200.00 $0.00 0% $0.00
Street Landscape 0 Each 15 each $150.00 $2,250.00 0% $2,250.00
guardrail 0 ES @ $3700 0 0.0 ft $17.00 $0.00 0% $0.00
drop inlet or grate 5 each $3,500.00 $17,500.00 0% $17,500.00
standard manhole frame top (not inlet)5 each $500.00 $2,500.00 0% $2,500.00
manhole structure (per ft. rise)21 ft $450.00 $9,450.00 0% $9,450.00
pipe, rcp, cmp (15 to 48") 15.0 in d 0 ES-1,2 0 EC-1 300.0 ft $35.00 $10,500.00 0% $10,500.00
pipe, rcp, cmp (15 to 48") 24.0 in d 0 ES-1,2 0 EC-1 0.0 ft $50.00 $0.00 0% $0.00
pipe, rcp, cmp (15 to 48") 18.0 in d 0 ES-1,2 0 EC-1 260.0 ft $40.00 $10,400.00 0% $10,400.00
pipe, rcp, cmp (15 to 48") 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00
rip-rap, placed 2.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00
matting, EC-2 or 3 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00
clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00
cut grading 250.0 cy $4.00 $1,000.00 0% $1,000.00
fill grading 250.0 cy $9.00 $2,250.00 0% $2,250.00
as-built drawings (1k + price per 0.1 mi.) 290.0 ft L 0.054924 mi. 1 lsum $2,000.00 $3,000.00 0% $3,000.00
survey and layout (price per 0.1 mi.) 290.0 ft L 0.054924 mi. 1 lsum $2,000.00 $3,000.00 0% $3,000.00
mobilization 1 lsum $500.00 $500.00 0% $500.00
materials testing 290.0 ft L 0.58 inc of 500' 2 each $200.00 $320.00 0% $320.00
compaction testing 290.0 ft L 0.58 inc of 500' 2 each $200.00 $320.00 0% $320.00
CBR tests (1 every 0.1 mi. per road) 290.0 ft L 0.58 inc of 500' 2 each $200.00 $320.00 0% $320.00
stone depth inspections 290.0 ft L 0.58 inc of 500' 2 each $200.00 $320.00 0% $320.00
pavement inspections 290.0 ft L 0.58 inc of 500' 2 each $200.00 $320.00 0% $320.00
pipe and drainage video inspections 1 each $1,500.00 $1,500.00 0% $1,500.00
VDOT surety (1 lane) 290.0 ft L 0.054924 mi. 2 Lanes $2,000.00 $2,196.97 0% $2,196.97
VDOT maintenance fee (1 ln rd, 1 yr) 290.0 ft L 0.054924 mi. 2 Lanes $150.00 $164.77 0% $164.77
VDOT admin. Cost recovery fee(1 lane) 290.0 ft L 0.054924 mi. 2 Lanes $100.00 $109.85 0% $109.85
cost sum $120,123.18 $120,123.18
contingency $12,012.32 $12,012.32
Total $132,140 $132,140
Total ROAD Bond Estimate $132,140
THE FOLLOWING BOND ESTIMATE
IS BASED ON APPROVED ROAD
PLAN DATED JAN 12, 2018 LAST
REVISED MAY 2, 2018 PROVIDED
BY ROUDABUSH GALE &
ASSOCIATES, INC. REFER BELOW
FOR ADDITIONAL COMMENTS
(BLUE) ON THE PROCESS OF
CALCULATIONS.
TOTAL ROAD LENGTH REFLECTS 230' OF FENNEL
& 60' OF OLDHAM
Q:\RGA\TMPROJ\8053-OLD TRAIL\BLOCK 7\Phase 2\Final Plan\Doc\Copy2 of RGA RP_Bond_Est_OTV-Block 7.xls 6/11/2018