Loading...
HomeMy WebLinkAboutSUB201300030 Review Comments Bond Estimate 2014-02-04Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 summary road cost Eastern Avenue $1,266,910 Guadalupe Drive $1,132,930 Westhall Drive $572,460 Lavaca Court $199,950 total $ 3,172,250.00 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans \2014- 01 -28- BE MK Subdivision -Road SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item Eastern Avenue station 10 +50 to 24 +36 aggregate base blotted or prime &double seal asphalt base asphalt surface curb CG -2 curb CG -6 sidewalk, concrete (6) ramp CG -12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate standard manhole frame top (not inlet) manhole structure (per ft. rise) pipe, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") rip -rap, placed (13 +80 culvert) rip -rap, placed (16 +75 culvert) rip -rap, placed (F44) matting, EC -2 or 3 clear and grub (for wooded sites) cut grading fill grading as -built drawings (1 k + price per 0.1 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) C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 1386.0 ft 9.0 in d 1386.0 ft L 45.2 ft W 3285.3 ton $35.00 $114,986.89 0% $114,986.89 1386.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 6.0 in d 1386.0 ft L 45.2 ft W 2299.7 tons $70.00 $160,981.65 0% $160,981.65 2.0 in d 1386.0 ft L 45.2 ft W 766.6 tons $120.00 $91,989.51 0% $91,989.51 0.0 ft $13.00 $0.00 0% $0.00 2772.0 ft $15.00 $41,580.00 0% $41,580.00 2772.0 ft $14.17 $39,270.00 0% $39,270.00 8 each $350.00 $2,800.00 0% $2,800.00 2 each $200.00 $400.00 0% $400.00 0 each $200.00 $0.00 0% $0.00 59 Each 59 each $150.00 $8,850.00 0% $8,850.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 18 each $3,500.00 $63,000.00 0% $63,000.00 0 each $500.00 $0.00 0% $0.00 79 ft $450.00 $35,550.00 0% $35,550.00 15.0 in d 0 ES -1,2 1 EC -1 1414.0 ft $35.00 $49,990.00 0% $49,990.00 24.0 in d 2 ES -1,2 1 EC -1 166.0 ft $50.00 $9,800.00 0% $9,800.00 36.0 in d 2 ES -1,2 1 EC -1 126.0 ft $70.00 $10,320.00 0% $10,320.00 2.5 ft d 95.0 ft L 7.5 ft W 106.9 ton $60.00 $6,412.50 0% $6,412.50 2.5 ft d 85.0 ft L 9.5 ft W 121.1 ton $60.00 $7,267.50 0% $7,267.50 2.5 ft d 58.0 ft L 6.9 ft W 60.0 ton $60.00 $3,601.80 0% $3,601.80 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 1386.0 ft L 120.0 ft W 3.8 acre $24,000.00 $91,636.36 0% $91,636.36 0.0 cy $4.00 $0.00 0% $0.00 25666.7 cy $9.00 $231,000.00 0% $231,000.00 1386.0 ft L 0.2625 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 1386.0 ft L 0.2625 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 1 Isum $500.00 $500.00 0% $500.00 1386.0 ft L 2.772 inc of 500' 4 each $200.00 $760.00 0% $760.00 1386.0 ft L 2.772 inc of 500' 4 each $200.00 $760.00 0% $760.00 1386.0 ft L 2.772 inc of 500' 4 each $200.00 $760.00 0% $760.00 1386.0 ft L 2.772 inc of 500' 4 each $200.00 $760.00 0% $760.00 1386.0 ft L 2.772 inc of 500' 4 each $200.00 $760.00 0% $760.00 1706 ft $1.00 $1,706.00 0% $1,706.00 1386.0 ft L 0.2625 mi. 2 Lanes $2,000.00 $10,500.00 0% $10,500.00 1386.0 ft L 0.2625 mi. 2 Lanes $150.00 $787.50 0% $787.50 1386.0 ft L 0.2625 mi. 2 Lanes $100.00 $775.00 0% $775.00 $1,001,504.72 $1,001,504.72 cost sum proj mgmt $150,225.71 $150,225.71 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item Eastern Avenue No. Unit Unit Cost Cost installed % compete cost remaining contingency $115,173.04 $115,173.04 Total $1,266,910 $1,266,910 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item Guadalupe Drive station 13 +70 to 35 +63 aggregate base blotted or prime &double seal asphalt base asphalt surface curb CG -2 curb CG -6 sidewalk, concrete (6) ramp CG -12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate standard manhole frame top (not inlet) manhole structure (per ft. rise) pipe, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") rip -rap, placed matting, EC -2 or 3 clear and grub (for wooded sites) cut grading fill grading as -built drawings (1 k + price per 0.1 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) 5ers \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 2193.0 ft 6.0 in d 2193.0 ft L 28.0 ft W 2149.1 ton $35.00 $75,219.90 0% $75,219.90 2193.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 2193.0 ft L 28.0 ft W 1128.3 tons $70.00 $78,980.90 0% $78,980.90 1.5 in d 2193.0 ft L 28.0 ft W 564.1 tons $120.00 $67,697.91 0% $67,697.91 0.0 ft $13.00 $0.00 0% $0.00 4386.0 ft $15.00 $65,790.00 0% $65,790.00 4386.0 ft $14.17 $62,135.00 0% $62,135.00 6 each $350.00 $2,100.00 0% $2,100.00 2 each $200.00 $400.00 0% $400.00 10 each $200.00 $2,000.00 0% $2,000.00 106 Each 106 each $150.00 $15,900.00 0% $15,900.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 33 each $3,500.00 $115,500.00 0% $115,500.00 2 each $500.00 $1,000.00 0% $1,000.00 193 ft $450.00 $86,850.00 0% $86,850.00 15.0 in d 0 ES -1,2 0 EC -1 1961.0 ft $35.00 $68,635.00 0% $68,635.00 18.0 in d 0 ES -1,2 0 EC -1 253.0 ft $40.00 $10,120.00 0% $10,120.00 24.0 in d 1 ES -1,2 2 EC -1 393.0 ft $50.00 $21,150.00 0% $21,150.00 2.5 ft d 95.0 ft L 7.5 ft W 106.9 ton $60.00 $6,412.50 0% $6,412.50 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 2193.0 ft L 65.0 ft W 3.3 acre $24,000.00 $78,537.19 0% $78,537.19 0.0 cy $4.00 $0.00 0% $0.00 9746.7 cy $9.00 $87,720.00 0% $87,720.00 2193.0 ft L 0.41534 mi. 5 Isum $2,000.00 $11,000.00 0% $11,000.00 2193.0 ft L 0.41534 mi. 5 Isum $2,000.00 $11,000.00 0% $11,000.00 1 Isum $500.00 $500.00 0% $500.00 2193.0 ft L 4.386 inc of 500' 5 each $200.00 $1,080.00 0% $1,080.00 2193.0 ft L 4.386 inc of 500' 5 each $200.00 $1,080.00 0% $1,080.00 2193.0 ft L 4.386 inc of 500' 5 each $200.00 $1,080.00 0% $1,080.00 2193.0 ft L 4.386 inc of 500' 5 each $200.00 $1,080.00 0% $1,080.00 2193.0 ft L 4.386 inc of 500' 5 each $200.00 $1,080.00 0% $1,080.00 2607 ft $1.00 $2,607.00 0% $2,607.00 2193.0 ft L 0.41534 mi. 2 Lanes $2,000.00 $16,613.64 0% $16,613.64 2193.0 ft L 0.41534 mi. 2 Lanes $150.00 $1,246.02 0% $1,246.02 2193.0 ft L 0.41534 mi. 2 Lanes $100.00 $1,080.68 0% $1,080.68 $895,595.74 $895,595.74 cost sum proj mgmt $134,339.36 $134,339.36 contingency $102,993.51 $102,993.51 5ers \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item Guadalupe Drive No. Unit Unit Cost Cost installed % compete cost remaining Total $1,132,930 $1,132,930 3ers \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item No. Unit Unit Cost Cost installed % compete cost remaining Westhall Drive station 12 +75 to 21 +50 road length 875.0 ft aggregate base 6.0 in d 875.0 ft L 32.0 ft W 980.0 ton $35.00 $34,300.00 0% $34,300.00 blotted or prime &double seal 875.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 asphalt base 4.0 in d 875.0 ft L 32.0 ft W 686.0 tons $100.00 $68,600.00 0% $68,600.00 asphalt surface 1.5 in d 875.0 ft L 32.0 ft W 257.3 tons $120.00 $30,870.00 0% $30,870.00 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 1750.0 ft $15.00 $26,250.00 0% $26,250.00 sidewalk, concrete (5') 1750.0 ft $14.17 $24,791.67 0% $24,791.67 ramp CG -12 0 each $350.00 $0.00 0% $0.00 street name sign 2 each $200.00 $400.00 0% $400.00 traffic control sign 6each $200.00 $1,200.00 0% $1,200.00 Street Landscape 33 Each 33 each $150.00 $4,950.00 0% $4,950.00 guardrail 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 14 each $3,500.00 $49,000.00 0% $49,000.00 standard manhole frame top (not inlet) 2 each $500.00 $1,000.00 0% $1,000.00 manhole structure (per ft. rise) 64 ft $450.00 $28,800.00 0% $28,800.00 pipe, pvc (8" yard drain outlets) 8.0 in d 0 ES -1,2 0 EC-1 171.0 ft $20.00 $3,420.00 0% $3,420.00 pipe, rep, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 0 EC-1 640.0 ft $35.00 $22,400.00 0% $22,400.00 pipe, rcp, cmp (15 to 48 ") 18.0 in d 0 ES -1,2 0 EC-1 301.0 ft $40.00 $12,040.00 0% $12,040.00 rip -rap, placed 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 matting, EC -2 or 3 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 875.0 ft L 80.0 ft W 1.6 acre $24,000.00 $38,567.49 0% $38,567.49 cut grading 0.0 cy $4.00 $0.00 0% $0.00 fill grading 9333.3 cy $9.00 $84,000.00 0% $84,000.00 as -built drawings (1 k + price per 0.1 mi.) 875.0 ft L 0.16572 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 survey and layout (price per 0.1 mi.) 875.0 ft L 0.16572 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 mobilization 1 Isum $500.00 $500.00 0% $500.00 materials testing 875.0 ft L 1.75 inc of 500' 3 each $200.00 $560.00 0% $560.00 compaction testing 875.0 ft L 1.75 inc of 500' 3 each $200.00 $560.00 0% $560.00 CBR tests (1 every 0.1 mi. per road) 875.0 ft L 1.75 inc of 500' 3 each $200.00 $560.00 0% $560.00 stone depth inspections 875.0 ft L 1.75 inc of 500' 3 each $200.00 $560.00 0% $560.00 pavement inspections 875.0 ft L 1.75 inc of 500' 3 each $200.00 $560.00 0% $560.00 pipe and drainage video inspections 941 ft $1.00 $941.00 0% $941.00 VDOT surety (1 lane) 875.0 ft L 0.16572 mi. 2 Lanes $2,000.00 $6,628.79 0% $6,628.79 VDOT maintenance fee (1 In rd, 1 yr) 875.0 ft L 0.16572 mi. 2 Lanes $150.00 $497.16 0% $497.16 VDOT admin. Cost recovery fee(1 lane) 875.0 ft L 0.16572 mi. 2 Lanes $100.00 $581.44 0% $581.44 cost sum $452,537.55 $452,537.55 proj mgmt $67,880.63 $67,880.63 contingency $52,041.82 $52,041.82 Total $572,460 $572,460 ;ers \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item Westhall Drive No. Unit Unit Cost Cost installed % compete cost remaining >ers \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 Westlake Hills Phase 1 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300030 Item No. Unit Unit Cost Cost installed % compete cost remaining Lavaca Court station 8 +80 to 12 +10 road length 330.0 ft aggregate base 4.0 in d 330.0 ft L 28.0 ft W 215.6 ton $35.00 $7,546.00 0% $7,546.00 blotted or prime &double seal 330.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 asphalt base 3.0 in d 330.0 ft L 28.0 ft W 169.8 tons $100.00 $16,978.50 0% $16,978.50 asphalt surface 1.5 in d 330.0 ft L 28.0 ft W 84.9 tons $120.00 $10,187.10 0% $10,187.10 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 660.0 ft $15.00 $9,900.00 0% $9,900.00 sidewalk, concrete (5') 660.0 ft $14.17 $9,350.00 0% $9,350.00 ramp CG -12 0 each $350.00 $0.00 0% $0.00 street name sign 1 each $200.00 $200.00 0% $200.00 traffic control sign 1 each $200.00 $200.00 0% $200.00 Street Landscape 16 Each 16 each $150.00 $2,400.00 0% $2,400.00 guardrail 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 5each $3,500.00 $17,500.00 0% $17,500.00 standard manhole frame top (not inlet) 0 each $500.00 $0.00 0% $0.00 manhole structure (per ft. rise) 23 ft $450.00 $10,350.00 0% $10,350.00 pipe, rcp, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 0 EC-1 295.0 ft $35.00 $10,325.00 0% $10,325.00 rip -rap, placed 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 matting, EC -2 or 3 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 330.0 ft L 90.0 ft W 0.7 acre $24,000.00 $16,363.64 0% $16,363.64 cut grading 0.0 cy $4.00 $0.00 0% $0.00 fill grading 3911.1 cy $9.00 $35,200.00 0% $35,200.00 as -built drawings (1 k + price per 0.1 mi.) 330.0 ft L 0.0625 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 330.0 ft L 0.0625 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 330.0 ft L 0.66 inc of 500' 2 each $200.00 $340.00 0% $340.00 compaction testing 330.0 ft L 0.66 inc of 500' 2 each $200.00 $340.00 0% $340.00 CBR tests (1 every 0.1 mi. per road) 330.0 ft L 0.66 inc of 500' 2 each $200.00 $340.00 0% $340.00 stone depth inspections 330.0 ft L 0.66 inc of 500' 2 each $200.00 $340.00 0% $340.00 pavement inspections 330.0 ft L 0.66 inc of 500' 2 each $200.00 $340.00 0% $340.00 pipe and drainage video inspections 295 ft $1.00 $295.00 0% $295.00 VDOT surety (1 lane) 330.0 ft L 0.0625 mi. 2 Lanes $2,000.00 $2,500.00 0% $2,500.00 VDOT maintenance fee (1 In rd, 1 yr) 330.0 ft L 0.0625 mi. 2 Lanes $150.00 $187.50 0% $187.50 VDOT admin. Cost recovery fee(1 lane) 330.0 ft L 0.0625 mi. 2 Lanes $100.00 $375.00 0% $375.00 cost sum $158,057.74 $158,057.74 proj mgmt $23,708.66 $23,708.66 contingency $18,176.64 $18,176.64 Total $199,950 $199,950 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300030 Westlake Hills (Phase 1) - Road Plans\ 2014- 01- 28 -BE_MK_Subdivision- Road_SUB201300030 2/3/2014 foc -foc width of Eastern Avenue (by scale 1/28/2014) sta width (ft) 1100 58 1200 58 1300 58 1400 58 1500 44 1600 43 1700 38 1800 38 1900 40 2000 40 2100 40 2200 36 2300 36 avg 45.15