HomeMy WebLinkAboutSUB201500159 Bond Reduction 2022-03-18 (3)Wintergreen Farm Final Road Plan - Phase III
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500159
Item
Pfister Avenue
Begin station
10+00.00
End station
16+00.00
road
length 600.0 ft
aggregate base
6.0 in d
600.0 ft L
25.0 ft W
blotted or prime&double seal
600.0 ft L
25.0 ft W
asphalt base
4.0 in d
600.0 ftL
LL 25.0 ft W
asphalt surface
1.5 in d
600.0 ftL
.0 ft W
curb CG-6
sidewalk, concrete (6)
ramp CG-12
traffic control sign
Street Landscape
_Each
drop inlet or grate
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 4V
m d
ES-1,2
0 EC-1
pipe, rcp, cmp (15 to 48")
in d
Min
ES-1,2
0 EC-1
1
pipe, rcp, cmp (15 to 48")
d
ES-1,2
0 EC-1
as -built drawings (ik+price per 0.1 mi.)
600.0 ft L
0.11364 mi.
survey and layout (price per 0.1 mi.)
600.0 ft L
0.11364 mi.
mobilization
materials testing
600.0 ft L
1.2 inc of 500'
compaction testing
600.0 ft L
1.2 inc of 500'
CBR tests (1 every 0.1 mi. per road)
600.0 ft L
1.2 inc of 500'
stone depth inspections
600.0 ft L
1.2 inc of 500'
pavement inspections
600.0 ft L
1.2 inc of 500'
pipe and drainage video inspections
VDOT surety (1 lane)
600.0 ft L
0.11364 mi.
VDOT maintenance fee (1 In rd, 1 yr)
600.0 ft L
0.11364 mi.
VDOT admin. Cost recovery fee(1 lane)
600.0 ft L
0.11364 mi.
Bleaker Street
Begin station
10+00.00
End station
18+50.00
road
length 850.0 ft
aggregate base
6.0 in d
850.0 ft L
25.0 ft W
blotted or prime&double seal
850.0 ft L
25.0 ft W
asphalt base
4.0 in d
850.0 ft L
25.0 ft W
I
asphalt surface
in d
850.0 ft L
25.0 ft W
curb CG-6
sidewalk, concrete (6)
ramp CG-12
street name sign
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
525.0 ton
$35.00
$18,375.00
0%
$18,375.00
1666.7 sy
$10.00
$16,666.67
0%
$16,666.67
367.5 tons
$100.00
$36,750.00
0%
$36,750.00
137.8 tons
$120.00
$16,537.50
0%
$16,537.50
1880.0 ft
$15.00
$28,200.00
0%
$28,200.00
1880.0 ft
$17.00
$31,960.00
0%
$31,960.00
4 each
$350.00
$1,400.00
0%
$1,400.00
9 each
$200.00
$1,800.00
0%
$1,800.00
23 each
$275.00
$6,325.00
0%
$6,325.00
4 each
$3,500.00
$14,000.00
0%
$14,000.00
1 each
$500.00
$500.00
0%
$500.00
15 ft
$450.00
$6,750.00
0%
$6,750.00
36.0 ft
$35.00
$1,760.00
0%
$1,760.00
150.0 ft
$50.00
$7,500.00
0%
$7,500.00
240.0 ft
$40.00
$9,600.00
0%
$9,600.00
2 lsum
$2,000.00
$5,000.00
0%
$5,000.00
2 lsum
$2,000.00
$5,000.00
0%
$5,000.00
l lsum
$5,000.00
$5,000.00
0%
$5,000.00
2 each
$200.00
$440.00
0%
$440.00
2 each
$200.00
$440.00
0%
$440.00
2 each
$200.00
$440.00
0%
$440.00
2 each
$200.00
$440.00
0%
$440.00
2 each
$200.00
$440.00
0%
$440.00
426 ft
$1.00
$426.00
0%
$426.00
2 Lanes
$2,000.00
$4,545.45
0%
$4,545.45
2 Lanes
$150.00
$340.91
0%
$340.91
2 Lanes
$100.00
$477.27
0%
$477.27
743.8 ton
$35.00
$26,031.25
0%
$26,031.25
2361.1 sy
$10.00
$23,611.11
0%
$23,611.11
520.6 tons
$100.00
$52,062.50
0%
$52,062.50
195.2 tons
$120.00
$23,428.13
0%
$23,428.13
$1.00
$2,50.00
0%
$250.00
ft
.ft
$17.00
$29,750.00
0%
$29,79,750.00
each
$350.00
$1,400.00
0%
$1,400.00
each
$200.00
$400.00
0%
$400.00
D:lwork12014-2016\PROJ Comments\bonds\bond redux inspec\Bond Estimate -Wintergreen Farm Ph III_SUB201500159.xlsx 3/18/2022
Wintergreen Farm Final Road Plan - Phase III
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500159
Item
traffic control sign
Street Landscape 31 Each
drop inlet or grate
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
pipe, rcp,cmp(15to48") and ME
ES1.EC-1
pipe, rcp,cmp(15to48") in dS1,2 EC-1
matfing, EC-2 or 3 ft L =MftW
as-built drawings (ik+price per 0.1 mi.) 850.0 ft L 0.16098 mi.
survey and layout (price per 0.1 mi.)
mobilization
materials testing
compaction testing
CBR tests (1 every 0.1 mi. per road)
stone depth inspections
pavement inspections
pipe and drainage video inspections
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
850.0 ft L 0.16098 mi.
850.0 ft L
1.7 inc of 500'
850.0 ft L
1.7 inc of 500'
850.0 ft L
1.7 inc of 500'
850.0 ft L
1.7 inc of 500'
850.0 ft L
1.7 inc of 500'
850.0 ft L 0.16098 mi.
850.0 ft L 0.16098 mi.
850.0 ft L 0.16098 mi.
No. Unit
12 each
31 each
10 each
2 each
22 ft
985.0 ft
53.0 ft
108.7 sy
2 Isum
2 Isum
- Isum
3 each
3 each
3 each
3 each
3 each
ft
2 Lanes
2 Lanes
2 Lanes
Unit Cost
(installed)
$200.00
$275.00
$3,500.00
$500.00
$450.00
$35.00
$40.00
$2.00
$2,000.00
$2,000.00
$5,000.00
$200.00
$200.00
$200.00
$200.00
$200.00
$1.00
$2,000.00
$150.00
$100.00
Cost
$2,400.00
$8,525.00
$35,000.00
$1,000.00
$9,900.00
$34,475.00
$2,120.00
$217.33
$5,000.00
$5,000.00
$5,000.00
$540.00
$540.00
$540.00
$540.00
$540.00
$1,038.00
$6,439.39
$482.95
$571.97
cost sum $523,916.44
contingency $52,391.64
Total $576,310
% compete cost remaining
0%
$2,400.00
0%
$8,525.00
0%
$35,000.00
0%
$1,000.00
0%
$9,900.00
0%
$34,475.00
0%
$2,120.00
0%
$217.33
0%
$5,000.00
0%
$5,000.00
0%
$5,000.00
0%
$540.00
0%
$540.00
0%
$540.00
0%
$540.00
0%
$540.00
0%
$1,038.00
0%
$6,439.39
0%
$482.95
0%
$571.97
$523,916.44
$52,391.64
$576,310
D:lworkt2014-2016\PROJ Comments\bonds\bond redux inspec\Bond Estimate -Wintergreen Farm Ph III_SUB201500159.xlsx 3/18/2022