The URL can be used to link to this page

Home My WebLink AboutSUB200700077 Bond Estimates Bond Estimate 2019-06-13 Stonewater Subdivision Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer) Plan#SUB200700077 Item Item No. Unit Unit Cost Cost Number (installed) %compete adjustment forinfl.cost remaining pvc 387.0 $10.50 $4,063.50 0% $4,063.50 clear and grub(for wooded sites) 175.0 ft L 150.0 ft W 0.6 acre $24,000.00 $14,462.81 100% $0.00 grading (per cy for cut or import only) 1011.0 cy $13.00 $13,143.00 50% $6,571.50 as-built drawings(1k+price per 0.1 mi.) 175.0 ft L 0.0331 mi. 1 !sum $2,000.00 $3,000.00 0% $3,000.00 survey and layout(price per 0.1 mi.) 175.0 ft L 0.0331 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 mobilization 1 !sum $500.00 $500.00 0% $500.00 materials testing 175.0 ft L 0.35 inc of 500' 1 each $200.00 $280.00 0% $280.00 compaction testing 175.0 ft L 0.35 inc of 500' 1 each $200.00 $280.00 0% $280.00 CBR tests (1 every 0.1 mi.per road) 175.0 ft L 0.35 inc of 500' 1 each $200.00 $280.00 0% $280.00 stone depth inspections 175.0 ft L 0.35 inc of 500' 1 each $200.00 $280.00 0%. $280.00 pavement inspections 175.0 ft L 0.35 inc of 500' 1 each $200.00 $280.00 0% $280.00 pipe and drainage video inspections 222 ft $1.00 $222.00 0% $222.00 VDOT surety(1 lane) 175.0 ftL 0.0331 mi. 2 Lanes $2,000.00 $1,325.76 0% $1,325.76 VDOT maintenance fee(1 In rd,1 yr) 175.0 ftL 0.0331 mi. 2 Lanes $150.00 $99.43 0% $99.43 VDOT admin.Cost recovery fee(1 lane) 175.0 ft L 0.0331 mi. 2 Lanes $100.00 $316.29 0% $316.29 Treesdale Way 2+50 to 5+50 road length 300.0 ft aggregate base 6.0 in d 300.0 ft L 24.0 ft W 252.0 ton $35.00 $8,820.00 75% $2,205.00 asphalt base 3.0 in d 300.0 ftL 24.0 ft W 132.3 tons $100.00 $13,230.00 75% $3,307.50 asphalt surface 2.0 in d 300.0 ftL 24.0 ft W 88.2 tons $120.00 $10,584.00 0% $10,584.00 curb CG-6 600.0 ft $15.00 $9,000.00 74% $2,340.00 sidewalk,concrete(5') 750.0 ft $17.00 $12,750.00 0% $12,750.00 ramp CG-12 2 ft $350.00 $700.00 0% $700.00 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 $150.00 $0.00 0% $0.00 guardrail 0 ES C 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 3 each $3,500.00 $10,500.00 74% $2,730.00 standard manhole frame top(not inlet) 0 each $500.00 $0.00 0% $0.00 manhole slucture(per ft.rise) 15 ft $450.00 $6,750.00 74% $1,755.00 pipe,rcp.cmp(15 to 48") /5.0 in d 0 ES-1,2 0 EC-1 * $35.00 $13,020.00 74% $3,385.20 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 pvc 0.0 $10.50 $0.00 0% $0.00 clear and grub(for wooded sites) 300.0 ft L 120.0 ft W 0.8 acre $24,000.00 $19,834.71 100% $0.00 grading (per cy for cut or import only) 3467.0 cy $13.00 $45,071.00 100% $0.00 as-built drawings(1k+price per 0.1 mi.) 300.0 ft L 0.0568 mi. 1 !sum $2,000.00 $3,000.00 0% $3,000.00 survey and layout(price per 0.1 mi.) 300.0 ft L 0.0568 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 mobilization 1 Isum $500.00 $500.00 0% $500.00 materials testing 300.0 ft L 0.6 inc of 500' 2 each $200.00 $320.00 0% $320.00 compaction testing 300.0 ft L 0.6 inc of 500' 2 each $200.00 $320.00 0% $320.00 CBR tests (1 every 0.1 mi.per road) 300.0 ft L 0.6 inc of 500' 2 each $200.00 $320.00 0% $320.00 stone depth inspections 300.0 ft L 0.6 inc of 500' 2 each $200.00 $320.00 0% $320.00 pavement inspections 300.0 ft L 0.6 inc of 500' 2 each $200.00 $320.00 0% $320.00 pipe and drainage video inspections 372 ft $1.00 $372.00 0% $372.00 VDOT surety(1 lane) 300.0 ftL 0.0568 mi. 2 Lanes $2,000.00 $2,272.73 0% $2,272.73 VDOT maintenance fee(1 In rd,1 yr) 300.0 ft L 0.0568 mi. 2 Lanes $150.00 $170.45 0% $170.45 VDOT admin.Cost recovery fee(1 lane) 300.0 ft L 0.0568 mi. 2 Lanes $100.00 $363.64 0% $363.64 C:\Users\djames\Desktop\Stonewater-BIR\Stonewater road bond estimate 3Apr2013.xls 6/13/2019 Stonewater Subdivision Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer) Plan#SUB200700077 Item Item No. Unit Unit Cost Cost Number (installed) %compete adjustment for infb cost remaining Penfield Ln 10+00 to 21+90 road length 1190.0 ft aggregate base 8.0 in d 1190.0 ft L 36.0 ft W 1999.2 ton $35.00 $69,972.00 75% $17,493.00 asphalt base 4.0 in d 1190.0 ftL 36.0 ft W 1049.6 tons $70.00 $73,470.60 75% $18,367.65 asphalt surface 2.0 in d 1190.0 ftL 36.0 ft W 524.8 tons $80.00 $41,983.20 0% $41,983.20 curb CG-6 2380.0 ft $15.00 $35,700.00 50% $17,850.00 sidewalk,concrete(5') 2975.0 ft $17.00 $50,575.00 0% $50,575.00 ramp CG-12 6 ft $350.00 $2,100.00 0% $2,100.00 street name sign 3 each $200.00 $600.00 0% $600.00 traffic control sign 4 each $200.00 $800.00 0% $800.00 Street Landscape 50 each $150.00 $7,500.00 0% $7,500.00 guardrail 0 ES C 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 23 each $3,500.00 $80,500.00 75% $20,125.00 standard manhole frame top(not inlet) 0 each $500.00 $0.00 0% $0.00 manhole structure(per ft.rise) 115 ft $450.00 $51,750.00 75% $12,937.50 pipe,rcp,cmp(15 to 48") 15.0 in d 1 ES-1,2 1 EC-1 823.0 ft $35.00 $29,805.00 75% $7,451.25 pipe,rcp,cmp(15 to 48") 18.0 in d 1 ES-1,2 1 EC-1 185.0 ft $40.00 $8,400.00 75% $2,100.00 pvc 359.0 $10.50 $3,769.50 0% $3,769.50 clear and grub(for wooded sites) 1190.0 ft L 92.0 ft W 2.5 acre $24,000.00 $60,319.56 100% $0.00 grading(per cy for cut or import only) 5025.0 cy $13.00 $65,325.00 50% $32,662.50 as-built drawings(1k+price per 0.1 mi.) 1190.0 ft L 0.2254 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 survey and layout(price per 0.1 mi.) 1190.0 ft L 0.2254 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 mobilization 1 Isum $500.00 $500.00 0% $500.00 materials testing 1190.0 ft L 2.38 inc of 500' 3 each $200.00 $680.00 0% $680.00 compaction testing 1190.0 ft L 2.38 inc of 500' 3 each $200.00 $680.00 0% $680.00 CBR tests(1 every 0.1 ml.per road) 1190.0 ft L 2.38 inc of 500' 3 each $200.00 $680.00 100% $0.00 stone depth inspections 1190.0 ft L 2.38 inc of 500' 3 each $200.00 $680.00 0% $680.00 pavement inspections 1190.0 ft L 2.38 inc of 500' 3 each $200.00 $680.00 0% $680.00 pipe and drainage video inspections 1008 ft $1.00 $1,008.00 50% $504.00 VDOT surety(1 lane) 1190.0 ftL 0.2254 mi. 2 Lanes $2,000.00 $9.015.15 0% $9,015.15 VDOT maintenance fee(1 In rd,1 yr) 1190.0 ft L 0.2254 mi. 2 Lanes $150.00 $676.14 0% $676.14 VDOT admin.Cost recovery fee(1 lane) 1190.0 ftL 0.2254 mi. 2 Lanes $100.00 $700.76 0% $700.76 Penfield Place(Court)0+00 to 1+75 road length 175.0 ft aggregate base 6.0 in d 175.0 ftL 24.0 ft W 147.0 ton $35.00 $5,145.00 75% $1,286.25 asphalt base 3.0 in d 175.0 ftL 24.0 ft W 77.2 tons $100.00 $7,717.50 75% $1,929.38 asphalt surface 2.0 in d 175.0 ftL 24.0 ft W 51.5 tons $120.00 $6,174.00 0% $6,174.00 curb CG-6 350.0 ft $15.00 $5,250.00 50% $2,625.00 sidewalk,concrete(5') 438.0 ft $17.00 $7,446.00 0% $7,446.00 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 6 each $150.00 $900.00 0% $900.00 guardrail 0 ES C 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 7 each $3,500.00 $24,500.00 75% $6,125.00 standard manhole frame top(not inlet) 0 each $500.00 $0.00 0% $0.00 manhole structure(per ft.rise) 35 ft $450.00 $15,750.00 75% $3,937.50 pipe.rcp,cmp(15 to 48") 15.0 in d 1 ES-1,2 1 EC-1 222.0 ft $35.00 $8,770.00 75% $2,192.50 pipe,rcp,cmp(15 to 48") 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 75% $0.00 C:\Users\djames\Desktop\Stonewater-BIR\Stonewater road bond estimate 3Apr2013.xls 6/13/2019 Stonewater Subdivision Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer) Plan#SUB200700077 Item Item No. Unit Unit Cost Cost Number jinstalled) %compete adjustment for intl cost remaining Stonehenge Way 0 to 2+50 road length 250.0 ft aggregate base 6.0 in d 250.0 ft L 24.0 ft W 210.0 ton $35.00 $7,350.00 75% $1,837.50 asphalt base 3.0 in d 250.0 ft L 24.0 ft W 110.3 tons $100.00 $11,025.00 75% $2,756.25 asphalt surface 2.0 in d 250.0 ft L 24.0 ft W 73.5 tons $120.00 $8,820.00 0% $8,820.00 curb CG-6 500.0 ft $15.00 $7,500.00 0% $7,500.00 sidewalk,concrete(5') 625.0 ft $17.00 $10,625.00 0% $10,625.00 ramp CG-12 2 ft $350.00 $700.00 0% $700.00 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 46 each $150.00 $6,900.00 0% $6,900.00 guardrail 0 ES C 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 1 each $3,500.00 $3,500.00 75% $875.00 standard manhole frame top(not inlet) 0 each $500.00 $0.00 0% $0.00 manhole structure(per ft.rise) 5 ft $450.00 $2,250.00 75% $562.50 pipe,rcp,cmp(15 to 48") 111111111PINP. 0 ES-1,2 0 EC-1 g011ialP, $35.00 $3,465.00 75% $866.25 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 pvc 0.0 $10.50 $0.00 0% $0.00 clear and grub(for wooded sites) 250.0 ft L 60.0 ft W 0.3 acre $24,000.00 $8,264.46 100% $0.00 grading(per cy for cut or import only) 1925.0 cy $13.00 $25,025.00 100% $0.00 as-built drawings(1k+price per 0.1 mi.) 250.0 ft L 0.0473 mi. 1 'sum $2,000.00 $3.000.00 0% $3,000.00 survey and layout(price per 0.1 mi.) 250.0 ft L 0.0473 mi. 1 !sum $2,000.00 $3,000.00 0% $3,000.00 mobilization 1 !sum $500.00 $500.00 0% $500.00 materials testing 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 compaction testing 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 CBR tests(1 every 0.1 mi.per road) 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 stone depth inspections 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 100% $0.00 pavement inspections 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 pipe and drainage video inspections 99 ft $1.00 $99.00 0% $99.00 VDOT surety(1 lane) 250.0 ft L 0.0473 mi. 2 Lanes $2,000.00 $1,893.94 0% $1,893.94 VDOT maintenance fee(1 In rd,1 yr) 250.0 ft L 0.0473 mi. 2 Lanes $150.00 $142.05 0% $142.05 VDOT admin.Cost recovery fee(1 lane) 250.0 ft L 0.0473 mi. 2 Lanes $100.00 $344.70 0% $344.70 cost sum $1,004,297.87 $422,002.45 prof mgmt $150,644.68 $63,300.37 contingency $115,494.25 $48,530.28 Total $1,270,440 $533,840 C:\Users\djames\Desktop\Stonewater-BIR\Stonewater road bond estimate 3Apr2013.xls 6/13/2019