The URL can be used to link to this page

Home My WebLink AboutSUB201400120 Bond Estimates Bond Estimate 2014-10-213 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 Subdivision Name - Briarwood Commercial Lots, Road Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, entrance corridor /road -site mitigation plantings + retaining walls) Plan # SUB201400066 Item Road Name, Briarwood Drive, widening - public RW; Boulderview Road (pvt.) Briarwood Dr. station 5 +00 to 3 +00 Cost road length 250.0 ft 6lane aggregate base 8.0 in d 250.0 ft L 38.0 ft W % compete blotted or prime &double seal 443.3 ton 250.0 ft L 0.0 ft W 6lane a 12' w lane asphalt base 5.5 in d 250.0 ft L 38.0 ft W - Er, 34'W asphalt surface 2.5 in d 250.0 ft L 38.0 ft W Briarwood Dr. station 3 +00 to 4 +00 $27,068.24 road length 100.0 ft Slane a 12' w lane aggregate base 8.0 in d 100.0 ft L 26.0 ft W 0% blotted or prime &double seal 121.3 ton 100.0 ft L 0.0 ft W Slane a 12' w lane asphalt base 5.5 in d 100.0 ft L 26.0 ft W - Ex, 34'W asphalt surface 2.5 in d 100.0 ft L 26.0 ft W U.S. 29 paved shoulder, S of Briarwood Dr. $7,408.15 road length 355.0 ft (paved shoulder) aggregate base 6.0 in d 355.0 ft L 6.0 ft W 0% blotted or prime &double seal 74.6 ton 355.0 ft L 0.0 ft W $1,863.75 asphalt base 0.0 in d 355.0 ft L 6.0 ft W $10.00 asphalt surface 2.0 in d 355.0 ft L 6.0 ft W U.S. 29 NA -200'S of Briarwood Drive $0.00 road length 200.0 ft (taper to turn lane) aggregate base 6.0 in d 200.0 ft L 6.0 ft W, AVE 0% blotted or prime &double seal 42.0 ton 200.0 ft L 0.0 ft W, AVE width =Ave asphalt base 6.0 in d 200.0 ft L 6.0 ft W, AVE $10.00 asphalt surface 2.0 in d 200.0 ft L 6.0 ft W, AVE U.S. 29 NA -200'S of Briarwood Drive $3,729.98 road length 200.0 ft (turn ]me) aggregate base 6.0 in d 200.0 ft L 12.0 ft W 0% blotted or prime &double seal 84.0 ton 200.0 ft L 0.0 ft W -onto Boulderview asphalt base 6.0 in d 200.0 ft L 12.0 ft W $10.00 asphalt surface 2.0 in d 200.0 ft L 12.0 ft W Elm Tree court station 10 +00 to 11 +75 $7,459.96 road length 175.0 ft $7,459.96 aggregate base 8.0 in d 175.0 ft L 24.0 ft W 0% blotted or prime &double seal 196.0 ton 175.0 ft L 0.0 ft W $4,900.00 asphalt base 5.0 in d 175.0 ft L 24.0 ft W $10.00 asphalt surface 2.0 in d 175.0 ft L 24.0 ft W Elm Tree court NA - 46'R, temp turnaround $10,879.10 road length 6648.0 ft temp turnaround aggregate base 8.0 in d 6648.0 ft L 1.0 ft W 0% blotted or prime &double seal 310.2 ton 6648.0 ft L 1.0 ftW soon 46'R; L =6648, asphalt base 5.0 in d 6648.0 ft L 1.0 ftW ICollins, 10110115 = Equivalent Area asphalt surface 2.0 in d 6648.0 ft L 1.0 ft W Boulderview Dr./ sta. 10 +00 -12 +72.98 (Drive); 16 +11.84 -25 +01.47 (Road) road length 1162.6 ft Boulderview Rd. aggregate base 8.0 in d 1162.6 ft L 24.0 ft W $7,438.55 blotted or prime &double seal $7,438.55 1162.6 ft L 0.0 ft W $25.00 asphalt base 5.0 in d 1162.6 ft L 24.0 ft W 0.0 sy asphalt surface 2.0 in d 1162.6 ft L 24.0 ft W $0.00 curb CG -2 $84.58 $72,275.16 0% curb CG -6 341.8 tons $91.34 $31,220.68 sidewalk, concrete (6) $31,220.68 615.0 ft $13.00 ramp CG -12 0% $7,995.00 3210.0 ft street name sign $48,150.00 0% No. Unit Unit Cost Cost installed % compete cost remaining 443.3 ton $25.00 $11,083.33 0% $11,083.33 0.0 sy $10.00 $0.00 0% $0.00 320.0 tons $84.58 $27,068.24 0% $27,068.24 145.5 tons $91.34 $13,287.12 0% $13,287.12 121.3 ton $25.00 $3,033.33 0% $3,033.33 0.0 sy $10.00 $0.00 0% $0.00 87.6 tons $84.58 $7,408.15 0% $7,408.15 39.8 tons $91.34 $3,636.47 0% $3,636.47 74.6 ton $25.00 $1,863.75 0% $1,863.75 0.0 sy $10.00 $0.00 0% $0.00 0.0 tons $84.58 $0.00 0% $0.00 26.1 tons $91.34 $2,383.29 0% $2,383.29 42.0 ton $25.00 $1,050.00 0% $1,050.00 0.0 sy $10.00 $0.00 0% $0.00 44.1 tons $84.58 $3,729.98 0% $3,729.98 14.7 tons $91.34 $1,342.70 0% $1,342.70 84.0 ton $25.00 $2,100.00 0% $2,100.00 0.0 sy $10.00 $0.00 0% $0.00 88.2 tons $84.58 $7,459.96 0% $7,459.96 29.4 tons $91.34 $2,685.40 0% $2,685.40 196.0 ton $25.00 $4,900.00 0% $4,900.00 0.0 sy $10.00 $0.00 0% $0.00 128.6 tons $84.58 $10,879.10 0% $10,879.10 51.5 tons $91.34 $4,699.44 0% $4,699.44 310.2 ton $25.00 $7,756.00 0% $7,756.00 738.7 sy $10.00 $7,386.67 0% $7,386.67 203.6 tons $84.58 $17,220.07 0% $17,220.07 81.4 tons $91.34 $7,438.55 0% $7,438.55 1302.1 ton $25.00 $32,553.08 0% $32,553.08 0.0 sy $10.00 $0.00 0% $0.00 854.5 tons $84.58 $72,275.16 0% $72,275.16 341.8 tons $91.34 $31,220.68 0% $31,220.68 615.0 ft $13.00 $7,995.00 0% $7,995.00 3210.0 ft $15.00 $48,150.00 0% $48,150.00 2920.0 ft $17.00 $49,640.00 0% $49,640.00 loft $350.00 $3,500.00 0% $3,500.00 3 each $200.00 $600.00 0% $600.00 C:\ Users \janderson2 \Documents \PROJ comments \bonds \briarwood road- sub20l400066- 102014ADJUST.xlsx 10/21/2014 1 Subdivision Name - Briarwood Commercial Lots, Road Plan 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, entrance corridor /road -site mitigation plantings + retaining walls) 3 Plan # SUB201400066 4 5 Item No. Unit Unit Cost Cost 6 installed % compete cost remaining 7 Road Name, Briarwood Drive, widening - public RW; Boulderview Road (pvt.) 53 traffic control sign 3 each $200.00 $600.00 0% $600.00 54 Pavemen stop bar (16', 24') 40 ft 40 ft $16.00 $640.00 0% $640.00 55 Miscel. tubular delineators, Briarwood Drive 8 Each 8 each $100.00 $800.00 0% $800.00 56 el - single / pavement marking, Arrow 18 Each 18 each $330.00 $5,940.00 0% $5,940.00 57 Briarwood Rd Street Landscape -trees 49 Each 49 each $150.00 $7,350.00 0% $7,350.00 58 Boulderview Rd Street Landscape -trees 15 Each 15 each $150.00 $2,250.00 0% $2,250.00 59 Boulderview Dr Street Landscape -trees 7 Each 7 each $150.00 $1,050.00 0% $1,050.00 60 Outfall Area Entr. Corridor Landscape -trees 9 Each 9 each $150.00 $1,350.00 0% $1,350.00 61 SWM basin Entr. Corridor Landscape -trees 11 Each 11 each $150.00 $1,650.00 0% $1,650.00 62 ref. SDP2013 -35 Mitigation Area Landscaping -trees 165 Each 165 each $150.00 $24,750.00 0% $24,750.00 63 Briarwood Rd Street Landscape - shrubs & grasses (VDOT bid tab- 20' 122 Each 122 each $29.52 $3,601.44 0% $3,601.44 64 Boulderview Rd Street Landscape - shrubs & grasses 0 Each 0 each $29.52 $0.00 0% $0.00 65 Boulderview Dr Street Landscape - shrubs & grasses 0 Each 0 each $29.52 $0.00 0% $0.00 66 Outfall Area Street Landscape - shrubs & grasses 54 Each 54 each $29.52 $1,594.08 0% $1,594.08 67 SWM basin Street Landscape - shrubs & grasses 124 Each 124 each $29.52 $3,660.48 0% $3,660.48 68 ref. SDP2013 -35 Mitigation Area Landscaping - shrubs & grasses 90 Each 90 each $29.52 $2,656.80 0% $2,656.80 69 guardrail - Future, Rte. 29 Median - Present, only relocation 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 70 drop inlet or grate 26 each $3,500.00 $91,000.00 0% $91,000.00 71 standard manhole frame top (not inlet) 3 each $500.00 $1,500.00 0% $1,500.00 72 manhole structure (per ft. rise) 30 ft $450.00 $13,500.00 0% $13,500.00 73 pipe, rep, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 0 ECA 1460.0 ft $35.00 $51,100.00 0% $51,100.00 74 pipe, rep, cmp (15 to 48 ") 18.0 in d 1 ES -1,2 0 ECA 350.0 ft $40.00 $14,500.00 0% $14,500.00 75 pipe, rep, cmp (15 to 48 ") 24.0 in d 1 ES -1,2 1 ECA 90.0 ft $50.00 $5,500.00 0% $5,500.00 76 rip -rap, placed 1.0 ft d 24.0 ft L 6.0 ft W 10.8 ton $60.00 $648.00 0% $648.00 77 matting, EC -2 or 3 24.0 ft L 6.0 ft W 144.0 sy $2.00 $288.00 0% $288.00 78 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 79 cut grading Scott 2277.7cy $4.00 $9,110.80 0% $9,110.80 80 fill grading Collins, 10110115 2722.3 cy $9.00 $24,500.61 0% $24,500.61 81 Wall 1 retaining wall -block Allied Concrete, 10/10/14; IA 1050.0 sf /block $5.00 $5,250.00 0% $5,250.00 82 Wall 2 retaining wall -block Charlottesville, VA 1086.0 sf /block $5.00 $5,430.00 0% $5,430.00 83 Wall 3 retaining wall -block 2600.0 sf /block $5.00 $13,000.00 0% $13,000.00 84 All walls geogrid -tel. Allied, 10/10/14 4000.0 Isum $4,000.00 0% $4,000.00 85 All walls Installation = Material $ - estimate 27680.0 Isum $27,680.00 0% $27,680.00 86 as -built drawings (1 k + price per 0.1 mi.) 2087.6 ft L 0.39538 mi. 4 Isum $2,000.00 $9,000.00 0% $9,000.00 87 survey and layout (price per 0.1 mi.) 2087.6 ft L 0.39538 mi. 4 Isum $2,000.00 $9,000.00 0% $9,000.00 88 mobilization 2087.6 1 Isum $500.00 $500.00 0% $500.00 89 materials testing 2087.6 ft L 4.17522 inc of 500' 5 each $200.00 $1,040.00 0% $1,040.00 90 compaction testing 2087.6 ft L 4.17522 inc of 500' 5 each $200.00 $1,040.00 0% $1,040.00 91 CBR tests (1 every 0.1 mi. per road) 2087.6 ft L 4.17522 inc of 500' 5 each $200.00 $1,040.00 0% $1,040.00 92 stone depth inspections 2087.6 ft L 4.17522 inc of 500' 5 each $200.00 $1,040.00 0% $1,040.00 93 pavement inspections 2087.6 ft L 4.17522 inc of 500' 5 each $200.00 $1,040.00 0% $1,040.00 94 pipe and drainage video inspections 1900 ft $2.00 $3,800.00 0% $3,800.00 95 VDOT surety (1 lane) 750.0 ft L 0.14205 mi. 2 Lanes $2,000.00 $5,681.82 0% $5,681.82 96 VDOT maintenance fee (1 In rd, 1 yr) 750.0 ft L 0.14205 mi. 2 Lanes $150.00 $426.14 0% $426.14 97 VDOT admin. Cost recovery fee(1 lane) 750.0 ft L 0.14205 mi. 2 Lanes $100.00 $534.09 0% $534.09 C:\ Users \janderson2 \Documents \PROJ comments \bonds \briarwood road- sub20l400066- 102014ADJUST.xlsx 10/21/2014 1 Subdivision Name - Briarwood Commercial Lots, Road Plan 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, entrance corridor /road -site mitigation plantings + retaining walls) 3 Plan # SUB201400066 4 5 Item No. Unit Unit Cost Cost 6 installed % compete cost remaining 7 Road Name, Briarwood Drive, widening - public RW; Boulderview Road (pvt.) 96 99 cost sum $753,387.72 $753,387.72 100 prior to VDOT bid tab / Allowance (100, 101) adjustments, and prior to incidentals (54 -56): was $1,036,940 proj mgmt ref §14- 435.C. $37,669.39 $37,669.39 101 contingency ref §14- 435.C. $37,669.39 $37,669.39 102 103 Total $828,730 $828,730 ja - 10/10/14; rev 10/20/14 C:\ Users \janderson2 \Documents \PROJ comments \bonds \briarwood road- sub20l400066- 102014ADJUST.xlsx 10/21/2014