HomeMy WebLinkAboutSUB201900156 Bond Estimates 2020-08-03Project Name: Phase 2 Rivanna Village Road Plans Associated with SDP2018-31, Block F, G, H, I, & J, SUB2019-00156
Plan #: SUB201900156
TM P(s): 093A 1-00-00-004 R 1
Date Estimate Completed: 7124120
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Phase 2A, Only
Item
No. Unit
Unit Cost
Cost
%complete cost remaining
Road Name: Lary Branch Lane
Begin station 19+80.00
End station 35+50.00 road length 1570.0 ft
aggregate base 6.0 in it 1570.0 ft L 32.0 It W
1768.4 ton
$35.00
$61,644.00
0%
$61,644.00
blotted or prime&double seal 1570.0 ft L 0.0 It W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base 2.5 in it 1570.0 ft L 27.0 ft W
649.1 tons
$100.00
$64,909.69
0%
$64,909.69
asphalt surface k1.5 in it1570.0 ft L 27.0 It W
389.5 tons
$120.00
$46,734.98
0%
$46,734.98
curb CG-2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG-6(Lx2-(200')[Steamer-Village pv.I width[60'total]+redu M., 35'x4])
2940.0ft
$15oo
$44,100.00
0%
$41,100.00
sidewalk, concrete(5)(Lx 2-115'[Steamer-Village Rw width])
3025.0ft
$1700
$51,425.00
0%
$61,425.00
ramp CG-12
beach
$350o0
$2,100.00
0%
$2,100.00
street name sign
0 each
$200.00
$0.00
0%
$0.00
traffic control sign:2 speed, 17 NP
19 each
$200.00
$3,800.00
0%
$3,800.00
Street Landscape won planting strip Each
75 each
$150.00
$11,250.00
0%
$11,250.00
guardrail 0 ES ® 3000
r 0.0 It
$17.00
$0.00
0%
$0.00
drop inlet or grate
20 each
$3,500.00
$70,000.00
0%
$70,000.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
88 ft
$450.00
$39,375.00
0%
$39,375.00
pipe, mp, crop (15 to 48') 15.0 in it 8ES-1,2 5ECA
963.0ft
$35.00
$40,205oO
0%
$40,205.00
pipe, mp, crop (15 to 48') 18.0 in it 0 ES-1,2 0 ECA
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, mp, coup (15 to 48') 24.0 in it 0 ES-1,2 0 ECA
0.0 ft
$50.00
$0.00
0%
$0.00
pipe, mp, coup (15 to 48') 36.0 in it 1 ES-1,2 1 ECA
129.0ft
$70.00
$10,030.00
0%
$10,030.00
pipe, mp, coup (60 to 108) 96.0 in it 0 ES-1,2 0 ECA
b6 0.0 ft
$320.00
$0.00
0%
$0.00
rip -rap, placed _ft d 0 1 L ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3 ftL ft w
0.0 sy
$2.00
$0.00
0%
$cD0
clear and grub(forwooded sites)-0 A0.; Putorn ftL ftw
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading: (7T x 160'x 8')+(64'x 60'x4)
cY
$6.00
$23,892.00
0%
$23,892.00
fill grading - (56' x 200x 2i)+2"(69' x 2W x 4)+2"(66 x 20V x 25)
cy
$12.00
$80,652.00
0%
$80,652.00
as -built drawngs(1 k+ price per 0.1 mi.) 1570.0 ftL 0.2973 mi.
31sum
$2,000.00
$7,000.00
0%
$7,000.00
survey and layout (price per 0.1 mi.) 1570.0 ft L 0.2973 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
mobilization
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing 1570.0 ftL 3.14 inc of 600'
4each
$200.00
$840.00
0%
$840.00
compaction testing 1570.0 ft L 3.14 inc of 600'
4 each
$200.00
$840.00
0%
$840.00
CBR tests (1 every 0.1 mi. per road) 1570.0 ft L 3.14 inc of 600'
4 each
$200.00
$840.00
0%
$840.00
stone depth inspections 1570.0 ft L 3.14 inc of 600'
4 each
$200.00
$840.00
0%
$840.00
pavement inspections 1570.0 ft L 3.14 inc of 600'
4 each
$200.00
$840.00
0%
$840.00
pipe and drainage video inspections ($500 min)
1092 ft
$3.00
$3,276.00
0%
$3,276.00
VDOT surety (1 lane) 1570.0 ft L 0.2973 mi.
2 Lanes
$2,000.00
$11,893.94
0%
$11,893.94
VDOT maintenance fee (1 In M, 1 yr) 1570.0 ft L 0.2973 mi.
2 Lanes
$150.00
$892.06
0%
$892.05
VDOT admin. Cost recovery fee(11ane) 1570.0 ftL 0.2973 mi.
2Lanes
$100.00
$644.70
0%
$844.70
6'x 4' Box Culvert - La Branch, Sta 26+4o (A Fraddin emad, July 2, 202o 9:44 AM)
66204 Isom
$66,203.74
$66,203.74
MI.4'x 2' Box Culvert- Lary Branch, Sta 31+6o(A Franklin emad,July 2, 2020 9:44AM)
61960 Isom
I
$61,960.22
$61,960.22
Phase mtainingwallsl K L M(A.FrenklineoodLJuly2,20209:44AM)
89901 Isum
$89,900.93
$89,900.93
D:\work\I-drive offload 102519 -TO DO to doudWnderson\040918_bonds\estimates\SUB201900156_Rivanna Village ph 2 ROAD Plan\SUB201900156 Rivanna Village Phase 2 phase phase 2A_08M20121121
Project Name: Phase 2 Rivanna Village Road Plans Associated with SDP2O18-31, Block F, G, H, I, & J, SUB2019-00156
Plan #: SUB201900156
TM P(s): 093A 1-00-00-004 R 1
Date Estimate Completed: 7124120
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Phase 2A, Only
Item No. Unit
Unit Cost Cost
%complete cost remaining
Road Name: Lary Branch Lane
Note- Wall eslimate pra-rated-=4/15 x $337,12848
cost sum
$808,189.23
$808,189.23
contingency
$80,818.92
$80,818.92
SUB201900156 Rivanna Village Phase 2 ph=s hale 2A_080320
,080320
Total
$889,010
$889,010
D:\work\I-drive offload 102519 -TO DO to doudWnderson\040918_bonds\estimates\SUB201900156_Rivanna Village ph 2 ROAD Plan\SUB201900156 Rivanna Village Phase 2 phase phase 2A_08M20121121
Project Name: Phase 2 Rivanna Village Road Plans Associated with SDP2018-31, Block F, G, H, I, & J, SUB2019-00156
Plan #: SUB201900156
TM P(s): 093A 1-00-00-004 R 1
Date Estimate Completed: 7124120
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Phase 2A, Only
Item
No. Unit
Unit Cost
Cost
%complete cost remaining
Road Name: Village Park Ave
Begin station 22+53.00
End station 24+31.33
road length 178.3 ft
aggregate base 8.0 in d
178.3 ft L 31.0 ft W
268.0 ton
$35.00
$9,029.44
0%
$9,029.44
blotted or prime&double seal
178.3 ft L 0.0 It W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base 4.0 in d
178.3 ft L 27.0 It W
118.0 tons
$100.00
$11,796.53
0%
$11,796.53
asphalt surface 1.5 in d
178.3 ft L 27.0 It W
44.2 tons
$120.00
$5,308.44
0%
$5,308.44
curb CG-2
ft
$13.00
$0.00
0%
$0.00
curb CGE
3R1.0ft
$15oo
$4,660.00
0%
$4,650.00
sidewalk, concrete (5)
280.0 ft
$17A0
$4,760.00
0%
$4,760.00
ramp CG-12
2 each
$350o0
$700.00
0%
$700.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
3 each
$200.00
$600.00
0%
$600.00
Street Landscape
Each
5 each
$150.00
$750.00
0%
$750.00
guardrail
0 ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
teach
1
$3,500.00
$7,000.00
0%
$7,000.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole sbucture (per ft. rise)
21 ft
$450.00
$9,460.00
0%
$9,450.00
pipe, mp, mp (15 to 48') 15.0 in it
0 ES-1,2 0 ECA
79.0 ft
$35.00
$2,765.00
0%
$2,765.00
pipe, mp, crop (15 to 48') 18.0 in it
0 ES-1,2 0 ECA
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, mp, chop (15 to 48') 24.0 in it
0 ES-1,2 0 ECA
0.0 ft
$50.00
$0.00
0%
$0.00
pipe, mp, coup (15 to 48') 36.0 in it
0 ES-1,2 0 ECA
0.0 ft
$70.00
$0oo,
0%
$0.00
pipe, mp, chop (60 to 108") 96.0 in it
0 ES-1,2 0 EC -1
L 0.0 ft
$320.00
$0.00
0%
$0.00
rip -rap, placed _ft d
.0 1 L ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3
.0 ft L ft w
0.0 sy
$2.00
$cD0
0%
$0.00
clear and grub (for wooded sites) -O so Pictons
.OftL ftw
0.0 acre
$24,000.00
$cD0
0%
$0.00
on grading: -bT"9P*15'
q
$600
$1,920.00
0%
$1,920.00
fill grading :-bT"9P*15'
cy
$12.00
$3,840.00
0%
$3,840.00
as -built drawngs(Ik+price per 0.1 mi.)
178.3 ftL 0.0338 mi.
11sum
$2,000.00
$3,000.00
0%
$3,D00.00
survey and layout (price per 0.1 mi.)
178.3 ft L 0.0338 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,D00.00
mobilization
-Isum
K000.00
$0.00
0%
$0.00
materials testing
178.3 ftL 0.3667 inc of 600'
leach
$200.00
$280.00
0%
$280.00
compaction testing
178.3 ftL 0.3667 inc of 600'
leach
$200.00
$280.00
0%
$280.00
CBR tests (1 every 0.1 mi. per road)
178.3 ft L 0.3667 inc of 600'
1 each
$200.00
$280.00
0%
$280.00
stone depth inspections
178.3 ft L 0.3667 inc of 600'
1 each
$200.00
$280.00
0%
$280.00
pavement inspections
178.3 ft L 0.3667 inc of 600'
1 each
$200.00
$280.00
0%
$280.00
pipe and drainage video inspections ($500 min)
79 ft
$3.D0
$600.00
0%
$500.00
VDOT surety (1 lane)
178.3 ft L 0.0338 mi.
2 Lanes
$2,000.00
$1,350.98
0%
$1,350.98
VDOT maintenance fee (1 In on, 1 yr)
178.3 ft L 0.0338 mi.
2 Lanes
$150.00
$101.32
0%
$101.32
VDOT admin. Cost recovery fee(11ane)
178.3 ftL 0.0338 mi.
Lanes
$100.00
$317.55
0%
$317.55
cost sum
$72,439.27
$727439.27
Contingency
$7,243.93
$7,243.93
SI7B20190p156 Rivanna Village Phase 2 phaseytusse 2A
D:\work\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\SUB201900156_Rivanna Village ph 2 ROAD Plan\SUB201900156 Rivanna Village Phase 2 phase phase 2A_08M20121121
Project Name: Phase 2 Rivanna Village Road Plans Associated with SDP2O18-31, Block F, G, H, I, & J, SUB2019-00156
Plan M SUB201900156
TM P(s): 093A 1-00-00-004 R 1
Date Estimate Completed: 7124120
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Phase 2A, Only
Item No. Unit Unit Cost Cost
%complete cost remaining
Road Name: Village Park Ave
ia012420 Total $79,690 $79,690
D:\work\I-drive offload 102519 -TO DO to doudWnderson\040918_bonds\estimates\SUB201900156_Rivanna Village ph 2 ROAD Plan\SUB201900156 Rivanna Village Phase 2 phase phase 2A_08M20121121
Project Name: Phase 2 Rivanna Village Road Plans Associated with SDP2018-31, Block F, G, H, I, & J, SUB2019-00156
Plan #: SUB201900156
TM P(s): 093A 1-00-00-004 R 1
Date Estimate Completed: 7124120
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Phase 2A, Only
Item
No. Unit
Unit Cost
Cost
%complete cost remaining
Road Name: Steamer Drive
Begin station 24+50.00
End station 25+74.92
road length 124.9 ft
aggregate base 6.0 in it
124.9 ft L 29.0 It W
126.8 ton
$35.00
$4,437.78
0%
$4,437.78
blotted or prime&double seal
124.9 ft L 0.0 It W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base 3.0 in it
124.9 ft L 25.0 It W
57.4 tons
$100.00
$5,738.61
0%
$5,738.61
asphalt surface 1.5 in it
124.9 ft L 25.0 It W
28.7 tons
$120.00
$3,443.11
0%
$3,443.11
curb CG-2
0.0 ft
$13.00
$0.D0
0%
$0.00
curb CG-6
210.0ft
$15oo
$3,150.00
0%
$3,150.00
sidewalk, concrete (5)
180.0 ft
$17A0
$3,060.00
0%
$3,060.00
ramp CG-12
2 each
$350o0
$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
IF 7 Each
7 each
$150.00
$1,050.00
0%
$1,050.00
guardrail
0 ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
teach
1
$3,500.D0
$7,000.D0
0%
$7,000.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole sbucture (per ft. rise)
0 ft
$450.00
$0.D0
0%
$0.00
pipe, mp, mp (15 to 48') 15.0 in it
0 ES-1,2 0 ECA
0.0 ft
$35.00
$0.00
0%
$0.00
pipe, mp, crop (15 to 48') 18.0 in it
0 ES-1,2 0 ECA
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, mp, chop (15 to 48') 24.0 in it
0 ES-1,2 0 ECA
0.0 ft
$50.00
$0.00
0%
$0.00
pipe, mp, chop (15 to 48') 36.0 in it
0 ES-1,2 0 ECA
0.0 ft
$70.00
$0oo,
0%
$0A0
pipe, mp, chop (60 to 108") 96.0 in it
0 ES-1,2 0 ECA
b6 0.0 ft
$320.00
$0.00
0%
$0.00
rip -rap, placed _ft d
.0 1 L ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3
.0 ft L ft w
0.0 sy
$2.00
$0.00
0%
$0.00
clear and grub (for wooded sites) -OAc.; Pictons
.OftL ftw
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading: -74'•125'"5'
ry
$6.00
$8,886.D0
0%
$8,886.00
fill grading -None
cy
$12.00
$cD0
0%
$0.00
as -built drawngs(1k+ price per 0.1 mi.)
124.9 ftL 0.0237 mi.
11sum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
124.9 ft L 0.0237 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,D00.00
mobilization
-Isum
KOOO.00
$0.00
0%
$0.00
materials testing
124.9 ftL 0.2498 inc of 600'
leach
$200.00
$260.00
0%
$260.00
compaction testing
124.9 ftL 0.2498 inc of 600'
leach
$200.00
$260.00
0%
$260.00
CBR tests (1 every0.1 mi. permit)
124.9 ft L 0.2498 inc of 600'
1 each
$200.00
$260.00
0%
$260.00
stone depth inspections
124.9 ft L 0.2498 inc of 600'
1 each
$200.00
$260.00
0%
$260.00
pavement inspections
124.9 ft L 0.2498 inc of 600'
1 each
$200.00
$260.00
0%
$260.00
pipe and drainage video inspections ($500 min)
0 ft
$3.D0
$0.00
0%
$0.00
VDOT surety (1 lane)
124.9 ft L 0.0237 mi.
2 Lanes
$2,000.00
$946.36
0%
$946.36
VDOT maintenance fee (1 In on, 1 yr)
124.9 ft L 0.0237 mi.
2 Lanes
$150.00
$70.98
0%
$70.98
VDOT admin. Cost recovery fee(11ane)
124.9 ftL 0.0237 mi.
Lanes
$100.00
$297.32
0%
$297.32
cost sum
$46,680.06
$467680.06
contingency
$4,668.01
$4,688.01
SI7B201900156 Rivarma Village Phase 2 phaseyhase 2A
D:\work\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\SUB201900156_Rivanna Village ph 2 ROAD Plan\SUB201900156 Rivanna Village Phase 2 phase phase 2A_08t1B20121121
Project Name: Phase 2 Rivanna Village Road Plans Associated with SDP2O18-31, Block F, G, H, I, & J, SUB2019-00156
Plan M SUB201900156
TM P(s): 093A 1-00-00-004 R 1
Date Estimate Completed: 7124120
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Phase 2A, Only
Item No. Unit Unit Cost Cost
Road Name: Steamer Drive
ia012420 1 Total $51,350
%complete cost remaining
$51,350
D:\work\I-drive Offload 102519 -TO DO to doudWnderson\040918_bonds\estimates\SUB201900156_Rivanna Village ph 2 ROAD Plan\SUB201900156 Rivanna Village Phase 2 phase phase 2A_08M2012a21