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