The URL can be used to link to this page

Home My WebLink AboutSUB201500159 Bond Reduction 2022-03-18 (2)Wintergreen Farm Phase II Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500159 Item No. Unit Unit Cost Cost installed % compete cost remaining Owl Creek Court Begin station 10+00.00 End station 13+50.0w road length 350.0 it aggregate base 1.5 in d 350o ftL W 76.6 ton $35.00 $2,679.69 80% $535.94 asphalt base 4.0 in d 350.0 ft L ■ft ft W 214.4 tons $100.00 $21,437.50 80% $4,287.50 asphalt surface 4.0 in d 350.0 ft L ft W 214.4 tons $120.00 $25,725.00 80% $5,145.00 curb CG-6 751.0 it $15.00 $11,265.00 80% $2,253.00 sidewalk, concrete (6) 805.0 ft $17.00 $13,685.00 80% $2,737.00 ramp CG-12 2 ft $350.00 $700.00 80% $140.00 street name sign 1 each $200.00 $200.00 80% $40.00 traffic control sign 6 each $200.00 $1,200.00 80% $240.00 Street Landscape 15 Each 15 each $275.00 $4,125.00 80% $825.00 drop inlet or grate 3 each $3,500.00 $10,500.00 80% $2,100.00 standard manhole frame top (not inlet) 3 each $500.00 $1,500.00 80% $300.00 manhole structure (per ft. rise) 40 ft $450.00 $18,000.00 80% $3,600.00 pipe, rcp, cmp (15 to 48") �15.0 in d 0 ES-1,2 0 EC-1 405.8 ft $35.00 $14,202.65 80% $2,840.53 rip -rap, placed 2.0 ft d 10.0 ft L 10.0 ft W 12.0 ton $60.00 $720.00 80% $144.00 matting, EC-2 or 3 10.0 ft L 10.0 ft W 11.1 sy $2.00 $22.22 80% $4.44 clear and grub (for wooded sites) 350.0 ft L k 54.0 ft W 0.4 acre $24,000.00 $10,413.22 100% $0.00 cut grading 750.0 cy $4.00 $3,000.00 100% $0.00 fill grading 750.0 cy $9.00 $6,750.00 100% $0.00 as -built drawings (1k+price per 0.1 mi.) 350.0 ft L 0.06629 mi. 1 Isum $2,000.00 $3,000.00 80% $600.00 survey and layout (price per 0.1 mi.) 350.0 ft L 0.06629 mi. 1 Isum $2,000.00 $3,000.00 80% $600.00 mobilization I Isum $5,000.00 $5,000.00 80% $1,000.00 materials testing 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 80% $68.00 compaction testing 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 80% $68.00 CBR tests (1 every 0.1 mi. per road) 350.0 ft L 0.7 inc of 50V 2 each $200.00 $340.00 80% $68.00 stone depth inspections 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 80% $68.00 pavement inspections 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 80% $68.00 pipe and drainage video inspections 406 ft $1.00 $405.79 80% $81.16 VDOT surety (1 lane) 350.0 ft L 0.06629 mi. 2 Lanes $2,000.00 $2,651.52 0% $2,651.52 VDOT maintenance fee (1 In rd, 1 yr) 350.0 ft L 0.06629 mi. 2 Lanes $150.00 $198.86 0% $198.86 VDOT admin. Cost recovery fee(1 lane) 350.0 ft L 0.06629 mi. 2 Lanes $100.00 $382.58 0% $382.58 Ridgetop Drive Begin station 10+00.00 End station 17+68.00 road length 768.0 ft aggregate base 4.0 in d 768.0 ft L W 448.0 ton $35.00 $15,680.00 80% $3,136.00 asphalt base 4.0 in d 768.0 ft L ■ft ft W 470.4 tons $100.00 $47,040.00 80% $9,408.00 asphalt surface 1.5 in d 768.0 ft L ft W 176.4 tons $120.00 $21,168.00 80% $4,233.60 orkt2014-2016\PROJ commentstbondstbond redux inspectBond Estimate_ Wintergreen Farm Ph 11_ SUB201500159_031822redux-ja.xls 3/18/2022 Wintergreen Farm Phase II Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500159 Item No. Unit Unit Cost Cost installed % compete cost remaining curb CG-6 1576.0 If $15.00 $23,640.00 80% $4,728.00 sidewalk, concrete (6) 1630.0 If $17.00 $27,710.00 80% $5,542.00 ramp CG-12 2 ft $350.00 $700.00 80% $140.00 street name sign 1 each $200.00 $200.00 80% $40.00 traffic control sign 6 each $200.00 $1,200.00 80% $240.00 Street Landscape 29 Each 29 each $275.00 $7,975.00 80% $1,595.00 drop inlet or grate beach $3,500.00 $21,000.00 80% $4,200.00 standard manhole frame top (not inlet) 1 each $500.00 $500.00 80% $100.00 manhole structure (per ft. rise) 13 ft $450.00 $5,913.00 80% $1,182.60 pipe, rcp, chap (15 to 48") 15.0 in d 0 ES-1,2 0 EC-1 638.4 ft $35.00 $22,343.65 80% $4,468.73 clear and grub (for wooded sites) 768.0 ft L ft W 1.0 acre $24,000.00 $22,849.59 87 % $2,970.45 cut grading 3500.0 cy $4.00 $14,000.00 95 % $700.00 fill grading 150.0 cy $9.00 $1,350.00 95% $67.50 as -built drawings (ik+price per 0.1 mi.) 768.0 ft L 0.14545 mi. 21sum $2,000.00 $5,000.00 80% $1,000.00 survey and layout (price per 0.1 mi.) 768.0 ft L 0.14545 mi. 2 Isum $2,000.00 $5,000.00 80% $1,000.00 mobilization 11sum $5,000.00 $5,000.00 80% $1,000.00 materials testing 768.0 ft L 1.536 inc of 500' 3 each $200.00 $520.00 80% $104.00 compaction testing 768.0 ft L 1.536 inc of 500' 3 each $200.00 $520.00 80% $104.00 CBR tests (1 every 0.1 mi. per road) 768.0 ft L 1.536 inc of 500' 3 each $200.00 $520.00 80% $104.00 stone depth inspections 768.0 ft L 1.536 inc of 500' 3 each $200.00 $520.00 80% $104.00 pavement inspections 768.0 ft L 1.536 inc of 500' 3 each $200.00 $520.00 80% $104.00 pipe and drainage video inspections $8. 80% $.8 VDOT surety (1 lane) 768.0 ft L 0.14545 mi. Lanes $2,000.00 $5,81818.18 18 0% $5,818818.18 VDOT maintenance fee (1 In rd, 1 yr) 768.0 ft L 0.14545 in MI-anesft$1.00 Lanes $150.00 $436.36 0% $436.36 VDOT admin. Cost recovery fee(1 lane) 768.0 ft L 0.14545 mi. $100.00 $540.91 0% $540.91 cost sum $420,767.11 $84,241.53 contingency $42,076-71 $8,424.15 Total $462,850 $92,670 orkt2014-2016\PROJ commentstbondstbond redux inspectBond Estimate_ Wintergreen Farm Ph 11_ SUB201500159_031822redux-ja.xls 3/18/2022