HomeMy WebLinkAboutSUB202000098 Bond Estimates 2020-10-15Project Name: Road Plan for Galaxie Farm Subdivision SUB2020-00098
Plan number: SUB202000098
Till 09100-00-00-00900,09100-00-00-01500
Date Estimate Completed: 10/14/20 (K. Rucker, Shimp
Engr);
chkby1AJAlbe.arle ../na12.
Road and Infrastructure Construction Bond Estimate (roads,
site work, storm sewer)
Item
Road Name: Loop Road (private)
ROAD Begin station
10+00.00
End station
17+00.001
road length 700.0 ft
aggregate base
6.0 in it
700.0 fl L 33.0 ft W
blotted or pnmeMouble seal
ft L ft W
asphalt base ns sm-s3A; 3.ir BM-25sA; f.4)
3.0 in it
700.0 R L 28.0 ft W
asphalt surface
1.5 in it
700.0 fl L 28.0 ft W
ROAD B
Begin station
10+00.00
ROAD B1 1112
End station
14+30.00
road length 430.0 ft
aggregate base
6.0 in it
430.0 flL =ft W Avg. width
Note: width =Avg. Bit / B2
blotted or prime8tlouble seal
ftL fl W Avg. Width
asphalt base n.s'sm-v3A; 3.0' am-25,M; cad
3.0 in d
430.0 It ftW Avg. width
asphalt surface
1.5 in it430.0
ft L ft W Avg. Width
ROADC
Begin station
10+00.00
End station
19+50.00
road length 950.0 ft
aggregate base
6.0 in it
950.0 ft L 30.0 ft W
blotted or pnmaMouble seal
ft L ft W
asphalt base Irs sm-s3A; 3.0' BNI-25.oA; Clll
3.0 in it
950.0 R L 25.0 ft W
asphalt surface
1.5 in it
950.0 R L 25.0 ft W
ROADD
Begin station
10+00.00
End station
11+72.00
road length 172.0 ft
aggregate base
4.0 in it
172.0 fl L 25.0 ft W
blotted or primeUouble seal
ft L ft W
asphalt base ns'sm-93A; 2s am-25,M; fd7J
2.5 in it
172.0 R L 20.0 ft W
asphalt surface
1.5 in d
172.0 fl L 20.0 ft W
ROAD E
Begin station
10+00.00
End station
12+10.00
road length 210.0 ft
aggregate base
4.0 in d
210.0 fl L 22.5 ft W
blotted or pnmeMouble seal
ft L ft W
asphalt base Os'sm-53A; 2s am-250A; S:uJ
2.5 in it
210.0 R L 20.0 ft W
asphalt surface
1.5 in d
210.0 fl L 20.0 ft W
FIRM ACCESS
Begin station
10+00.00
End station
10+80.00
road length 80.0
aggregate base
6.0 in it
80.0 fl L RID .0 ft W
blotted or priarse ble seal
asphalt base fz0'sms3A; 0.0' BM-25sA; ClL
in it80.0
ft L ft W
it 0.0 ft W
asphalt surface
in a
80.0 R L 20.0 ft W
No. Unit Unit Cost Cost
(installed)
% mmpele mst remaining
808.5 ton
$35.00
$28,297.50
0%
$28,297.50
0.0 sy
$10.00
$0.00
0%
$0.00
360.2 tons
$120.00
$43,218.00
0%
$43,218.00
180.1 tons
$140.00
$25,210.50
0%
$25,210.50
413.9 ton
$35.00
$14,485.63
0%
$14,485.63
0.0 sy
$10.00
$0.00
0%
$0.00
177.8 tons
$120.00
$21,333.38
0%
$21,333.38
88.9 tons
$140.00
$12,4 .47
0%
$12,444.47
997.5 ton
$35.00
$34,912.50
0%
$34,912.50
0.0 sy
$10.00
$0.00
0%
$0.00
436.4 tons
$120.00
$52,368.75
0%
$52,368.75
218.2 tons
$140.00
$30.548.44
0%
$30.548.44
100.3 ton $35.00 $3,511.67 0% $3,511.67
0.0 sy $10.00 $0.00 0% $0.00
52.7 tons $120.00 $6,321.00 0% $6,321.00
110.3 ton
$35.00
$3,858.75
0%
$3,858.75
0.0 sy
$10.00
$0.00
0%
$0.00
64.3 tons
$120.00
$7,717.50
0%
$7,717.50
38.6 tons
$140.00
$5,402.25
0%
$5,402.25
56.0 ton
$35.00
$1,960.00
0%
$1,960.00
0.0 sy
$10.00
$0.00
0%
$0.00
0.0 tons
$120.00
$0.00
0%
$0.00
19.6 tons
$140.00
$2,744.00
0%
$2,744.00
nAl-drive offload 102519 -TO DO to cloud%anderson\040918 bonds\estimates%SUB202000098 Galaxie Faml Road Bond est KRucker-101520.xlu 10/15/2020
Project Name: Road Plan for Galaxie Farm Subdivision SUB2020-00098
Plan number: SUB202000098
TMP(s): 09100-00-00-00900, 09100-00-00-01500
Date Estimate Completed: 10/14/20 (K. Rucker, Shimp Engr); chi,bylAIAmemarle ron512.
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Road Name: Loop Road (private)
RT. 20
Begin station
lrnpr rnmr
End station
caper /entrence
aggregate base
[ Ref image, rt. I
blotted or primeMouble seal
asphalt base R" IM-sfl ; 4" BM-25MD; LLli
asphalt surface
RT. 20
Begin station
I pro.emeats
End station
aggregate base
I VM-2, M81 /..eddy 1
blotted or primeMouble seal
asphalt base
CG-2
CG-6
strain, UD4
calk, wncrete(5)
name sign
xntml sign uw, Rn p-l-& speed m u
Landscape
ad manhole frame top (not inlet)
ole structure (per ft. rise)
hcp, crop(12')
rcp, crop (15 to 48')
rcp, crop (15 to 48')
rcp, crop (15 to 48')
rcp, crop (15 to 48')
rcp, crop (15 to 48')
rcp, crop (15 to 48')
No. Unit
Unit Cost
Cost
(installed)%
compete cost remaining
10+00.00
r-a.u,.p<.r.. raa.ealvs.os•rwy
11+96.00
road length I 196.0
ft
8.0 in it
196.0 ft L
12.0 ft W
.tssumm
109.8 ton
$35.00
$3,841.60
0%
$3,841.60
ft L
ft W
seowe
0.0 sy
$10.00
$0.00
0%
$0.00
6.0 in it
196.0 ft L
12.0 ft W
depW
86.4 tons
$120.00
$10,372.32
0%
$10,372.32
1.5 in d
195.0 ft L
_Iaft W 21.6 tons
$140.00
$3,025.26
0%
$3,025.26
10+00.00
13+14.00
•
road
0.0 in d
314.0 ftL
ftL
0.0 in
314.0 ftL
•1.5 in of
314.0 ftL
112 Each
8 ES @ 3000
12.0 in d
0 ES-1,1
15.0 inJd0.0
0 ES-1,2
18.0 in0
ES-1,2
24.0 in0
ES-1,2
36.0 in1
ES-1,2
42.0 in1
ES-1,2
48.0 in4
ES-1,2
60.0 in4
ES-1,2
1.0 ft
ftL
rip -rap, placed, Inlet sb. E2
1.0 ft of
0.0 ft L
rip -rap, placed, Inlet sh. A
1.0 ft d
9.0 ft L
rip -rap, placed, outfall sh. C1
1.0 ft it
60.0 ft L
rip -rap, placetl, autfall sh. 01
1.0 ft it
48.0 ft L
rip -rap, placed, autfall str. E1
0.8 ft it
103.3 ft L
rip -rap, placed
1.0 ft it
0.0 ft L
noshing, EC-2 or 3
32.0 ft L
Fairfax County, 311119 unit price: W ngsell, 4', 1 side
PREC-0
EC-1
0 EC-1
0 EC-1
10 0 EC-1
0 EC-1
0 EC-1
0 EC-1
0.0ftW
22.0 ft W
25.0 ft W
10.0ftW 598ft
6.5ftW
15.0 ft W
O.OftW
32.0 ft W
a i'M.os•iwy
0.0 ton
0.0 sy
0.0 tons
40.4 tons
$35.00
$10.00
$120.00
$140.00
$0.00
$0.00
$0.00
$5,654.36
0%
0%
0%
0%
$0.00
$0.00
$0.00
$5,654.36
1.0 ft
$16.00
$16.00
0%
$16.00
4810.0 ft
$19.00
$91,390.00
0%
$91,390.00
259.0 ft
$6.00
$1,554.00
0%
$1,554.00
4810.0 ft
$25.00
$120,250.00
0%
$120,250.00
16 each
$350.00
$5,600.00
0%
$5,600.00
6 each
$200.00
$1,200.00
0%
$1,200.00
39 each
$200.00
$7,800.00
0%
$7,800.00
112 each
$150.00
$16,800.00
0%
$16,800.00
585.0 ft
$17.00
$33,945.00
0%
$33,945.00
18 each
$3,500.00
$63,000.00
0%
$63,000.00
3 each
$500.00
$1,500.00
0%
$1,500.00
158 ft
$450.00
$70,875.00
0%
$70,875.00
0.0 ft
$35.00
$0.00
0%
$0.00
9 o ft
$35.00
$33,040.00
0%
$33,040.00
488.0 ft
$40.00
$19,520.00
0%
$19,520.00
155.0 ft
$50.00
$7,750.00
0%
$7,750.00
705.0 ft
$70.00
$49,850.00
0%
$49,850.00
187.0 ft
$75.00
$14,525.00
0%
$14,525.00
124.0 ft
$150.00
$20,600.00
0%
$20,600.00
116.0 ft
$220.00
$27,520.00
0%
$27,520.00
0.0 ton
$60.00
$0.00
0%
$0.00
13.2 ton
$60.00
$792.00
0%
$792.00
13.5 ton
$60.00
$810.00
0%
$810.00
36.0 ton
$60,00
$2,160.00
0%
$2.160.00
18.E ton
$60,00
$1,123.20
0%
$1,123.20
69.7 ton
$60.00
$4,183.65
0%
$4,183.65
0.0 ton
$60.00
$0.00
0%
$0.00
113.8 sy
$2.00
$227.56
0%
$227.50
2.0 Ea.
$845.00
$1,690.00
0%
$1,690.00
rk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB202000098 Galaxie Farm Road Bond est KRucker-101520.xlu 10/15/2020
Project Name: Road Plan for Galaxie Farm Subdivision SUB2020-00098
Plan number: SUB202000098
TMP(s): 09100-00-00-00900, 09100-00-00-01500
Date Estimate Completed: 10/14/20 (K. Rucker, Shimp Engr); chkby1AJAmemadc ../1512.
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Road Name: Loop Road (private)
2 Fairfax County, 311119 unit price: vdngwall, 5', 1 side
clear and grub (for wooded sites) 2738.0 ft L 30.Olft w
cot grading
cut lon6oas: Engineering to COMPLETE, not. CAD design cut 10 volumes avafabk.
III guiding
0locafiom: Engineering TO COMPLETE (sta. xx+50.50 (�'); Imp (PR.): xx+00-xx+00(2'); ETC
as -built dmwtngs(1 k+price per 0.1 mi.)
3052.0 it
0.578 mi.
survey and layout (price per 0.1 mi.)
3052.0 R L
0.578 mi.
mobilization
materials testing
3052.0 R L
6.104 inc of 500'
compaction testing
3052.0 R L
6.104 inc of 500'
CBR tests (1 every 0.1 mi. per road)
3052.0 R L
6.104 inc of 500'
stone depth inspections
3052.0 R L
6.104 inc of 500'
pavement inspections
3052.0 R L
6.104 inc of 500'
pipe and drainage video inspections ($500 rrin): unit
price rev. 10/14M a
60%Fav� County unit price
VDOT surety (1 lane)
3052.0 R L
0.578 mi.
VDOT maintenance fee (1 In all, 1 yr)
3052.0 R L
0.578 mi.
VDOT admin. Cost recovery fee(1 lane)
3052.0 R L
0.578 mi.
SLIB202000098 Galaxie Farm Road Bond_est_KRucker-101520.x1sx
No. Unit Unit Cost Cost
(installed)
% compete cast mmainiag
4.0 Ea.
$1,267.00
$5,068.00
0%
$5,068.00
1.9 acne
$24,000.00
$45,256.20
0%
$45.256.20
30000.0 cy
$6.00
$180,000.00
0%
$180,000.00
Note: Cuttfill analysis computed by S.E. using Carlson Road Software
33000.0 cY
$12.00
$396,000.00
0%
$396,000.00
61sum
$2,000.00
$13,000.00
0%
$13,000.00
6 lsum
S2,000.00
$13,000.00
0%
$13,000.00
1 lsum
$5,000.00
$5,000.00
0%
$5,000.00
7 each
$200.00
$1,440.00
0%
$1,440.00
7 each
$200.00
$1,440.00
0%
$1.440.00
7 each
$200.00
$1,440.00
0%
$1,440.00
7 each
$200.00
$1,440.00
0%
$1,440.00
7 each
$200.00
$1,440.00
0%
$1,440.00
ft
$5,438
0%
$5,43800
Lanes
00.00
$2,000.00
11,560.61
$11,580.61
0%
11,560.61
$11,560.61
Lanes
$150.00
$867.05
0%
$867.05
1 Lanes
$100.00
$828.03
0%
$828.03
cost sum
$1,6027591.84
$1,602,591.84
contingency
$160,259.18
$160,259.18
Total
$1,762,860
$1,762,860
rk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB202000098 Galaxie Faml Road Bond est KRucker-101520.Abix 10/15/2020