HomeMy WebLinkAboutSUB201500100 Bond Estimates 2016-03-16Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O15OO1OO
Item
Free State Road
station 10+30 to 15+00
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")
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)
road length 1 470.0 ft
n d 470.0 ft L 7.0
ft W
470.OftLftW
in d 470.OftLftW
in d 470.0 ft L 20.0 ft W
Each
ES @ 3000
17in d 1 ES -1,2 EC -1
0.0 in d 0 ES -1,2 EC -1
0.0 in dES-1,2 EC -1
0.0 in d ES -1,2 EC -1
2.0 ft d ft ftW
ft ftW
ft ftW
470.0 ft L 0.08902 mi.
470.0 ft L 0.08902 mi.
470.0 ft L
0.94 inc of 500'
470.0 ft L
0.94 inc of 500'
470.0 ft L
0.94 inc of 500'
470.0 ft L
0.94 inc of 500'
470.0 ft L
0.94 inc of 500'
470.0 ft L 0.08902 mi.
470.0 ft L 0.08902 mi.
470.0 ft L 0.08902 mi.
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
329.0 ton
$35.00
$11,515.00
0%
$11,515.00
0.0 sy
$10.00
$0.00
0%
$0.00
143.9 tons
$100.00
$14,393.75
0%
$14,393.75
86.4 tons
$120.00
$10,363.50
0%
$10,363.50
-ft
$13.00
$0.00
0%
$0.00
940.0 ft
$15.00
$14,100.00
0%
$14,100.00
45.0 ft
$17.00
$765.00
0%
$765.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
17 each
$150.00
$2,550.00
0%
$2,550.00
ft
$17.00
$0.00
0%
$0.00
each
$3,500.00
$3,500.00
0%
$3,500.00
each
$500.00
$0.00
0%
$0.00
ft
$450.00
$900.00
0%
$900.00
321
ft
$35.00
$1,620.00
0%
$1,620.00
0.0 ft
$0.00
$0.00
0%
$0.00
0.0 ft
$0.00
$0.00
0%
$0.00
0.0 -ft
$0.00
$0.00
0%
$0.00
7.2 ton
$60.00
$432.00
0%
$432.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 acre
$24,000.00
$0.00
0%
$0.00
y
ZY
$4.00
$800.00
0%
$800.00
$9.00
$1,800.00
0%
$1,800.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$500.00
$500.00
0%
$500.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
OF 44ft
$1.00
$32.00
0%
$32.00
2 Lanes
$2,000.00
$3,560.61
0%
$3,560.61
Lanes
$150.00
$267.05
0%
$267.05
2 Lanes
$100.00
$428.03
0%
$428.03
$75,926.93
$75,926.93
cost sum
contingency
$7,592.69
$7,592.69
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500100
Item
Free State Road
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $83,520 $83,520
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O15OO1OO
Item
Free State Road
station 15+00 to 17+00
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")
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)
road length 1 200.0 ft
in d 200.0 ft L. ft W
200.0ftL 0.0ftW
in d 200.0ftL 25.0
ftW
in d 200.0ftL 5.0
ftW
Each
ES @ 3000
15.0in d 1 ES -1,2 EC -1
24.0 in d OE
ES -1,2 EC -1
18.0 in dES-1,2 EC -1
18.0 in d ES -1,2 EC -1
LMft d ftftW
ftL.OftW
ftLLF.0
30.OftW
200.0 ft L 0.03788 mi.
200.0 ft L 0.03788 mi.
200.0 ft L 0.4 inc of 500'
200.0 ft L 0.4 inc of 500'
200.0 ft L 0.4 inc of 500'
200.0 ft L 0.4 inc of 500'
200.0 ft L 0.4 inc of 500'
200.0 ft L 0.03788 mi.
200.0 ft L 0.03788 mi.
200.0 ft L 0.03788 mi.
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
175.0 ton
$35.00
$6,125.00
0%
$6,125.00
0.0 sy
$10.00
$0.00
0%
$0.00
76.6 tons
$100.00
$7,656.25
0%
$7,656.25
45.9 tons
$120.00
$5,512.50
0%
$5,512.50
qft
$13.00
$0.00
0%
$0.00
400.0 ft
$15.00
$6,000.00
0%
$6,000.00
200.0 ft
$17.00
$3,400.00
0%
$3,400.00
0 ft
$350.00
$0.00
0%
$0.00
each
$200.00
$0.00
0%
$0.00
each
$200.00
$0.00
0%
$0.00
10 each
$150.00
$1,500.00
0%
$1,500.00
$17.00
$0.00
0%
$0.00
each
M1ft
$3,500.00
$7,000.00
0%
$7,000.00
each
$500.00
$500.00
0%
$500.00
ft
$450.00
$8,550.00
0%
$8,550.00
160.0 ft
$35.00
$6,100.00
0%
$6,100.00
ft
$50.00
$0.00
0%
$0.00
01 ft
$40.00
$0.00
0%
$0.00
0.0 ft
$40.00
$0.00
0%
$0.00
4.8 ton
$60.00
$288.00
0%
$288.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.1 acre
$24,000.00
$2,314.05
0%
$2,314.05
Klcyy
$4.00
$2,800.00
0%
$2,800.00
$9.00
$2,070.00
0%
$2,070.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$500.00
$0.00
0%
$0.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
�ft
$1.00
$160.00
0%
$160.00
2 Lanes
$2,000.00
$1,515.15
0%
$1,515.15
Lanes
$150.00
$113.64
0%
$113.64
2 Lanes
$100.00
$325.76
0%
$325.76
$69,330.35
$69,330.35
cost sum
contingency
$6,933.03
$6,933.03
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500100
Item
Free State Road
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $76,270 $76,270
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O15OO1OO
Item
Free State Road
station 17+00 to 18+50
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")
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)
No. Unit Unit Cost Cost
installed % compete cost remaining
road length 1 150.0 ft
in d 150.0 ft LF20.00
ft W 105.0 ton $35.00 $3,675.00 0% $3,675.00
150.0 t L ft W 0.0 sy $10.00 $0.00 0% $0.00
in d 150.0 ft L ft W 45.9 tons $100.00 $4,593.75 0% $4,593.75
lin d 150.0 ft L ft W 27.6 tons $120.00 $3,307.50 0% $3,307.50
qWft $13.00 $0.00 0% $0.00
300.0 ft $15.00 $4,500.00 0% $4,500.00
100.0 ft $17.00 $1,700.00 0% $1,700.00
0 ft $350.00 $0.00 0% $0.00
0 each $200.00 $0.00 0% $0.00
3 each $200.00 $600.00 0% $600.00
.Each 5 each $150.00 $750.00 0% $750.00
ES @ 3000 ft $17.00 $0.00 0% $0.00
each $3,500.00 $7,000.00 0% $7,000.00
each $500.00 $1,000.00 0% $1,000.00
ft $450.00 $8,550.00 0% $8,550.00
15.0 in d0 ES -1,2 jr EC -1 47. ft $35.00 $1,645.00 0% $1,645.00
30.0 in d 0 ES -1,2 EC -1 270.0 ft $65.00 $17,550.00 0% $17,550.00
18.0 in d ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00
18.0 in d ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00
Loft d ft L.0 ft W 64.8 ton $60.00 $3,888.00 0% $3,888.00
ft L 4.0 ft W 0.0 sy $2.00 $0.00 0% $0.00
ft L 30.0 ft W 0.1 acre $24,000.00 $3,305.79 0% $3,305.79
M cy
$4.00 $400.00 0% $400.00
cy $9.00 $2,700.00 0% $2,700.00
150.0 ft L 0.02841 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00
150.0 ft L 0.02841 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00
-Isum $500.00 $0.00 0% $0.00
150.0 ft L 0.3 inc of 500' 1 each $200.00 $260.00 0% $260.00
150.0 ft L 0.3 inc of 500' 1 each $200.00 $260.00 0% $260.00
150.0 ft L 0.3 inc of 500' 1 each $200.00 $260.00 0% $260.00
150.0 ft L 0.3 inc of 500' 1 each $200.00 $260.00 0% $260.00
150.0 ft L 0.3 inc of 500' 1 each $200.00 $260.00 0% $260.00
�ft $1.00 $245.00 0% $245.00
150.0 ft L 0.02841 mi. 2 Lanes $2,000.00 $1,136.36 0% $1,136.36
150.0 ft L 0.02841 mi. Lanes $150.00 $85.23 0% $85.23
150.0 ft L 0.02841 mi. 2 Lanes $100.00 $306.82 0% $306.82
cost sum $74,238.44 $74,238.44
contingency $7,423.84 $7,423.84
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500100
Item
Free State Road
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $81,670 $81,670
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O15OO1OO
Item
Free State Drive
station 10+10 to 17+25
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")
pipe, rcp, cmp (15 to 48")
pipe, rcp, cmp (60 to 108")
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)
No. Unit Unit Cost Cost
installed % compete cost remaining
road length 1 715.0 ft
in d 715.0 ft Ll
ft W 417.1 ton $35.00 $14,597.92 0% $14,597.92
715.0 ft LF2"5
0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00
in d 715.0 ft L.0ftW 273.7 tons $100.00 $27,371.09 0% $27,371.09
in d 715.0 ft L25.0 ft W 164.2 tons $120.00 $19,707.19 0% $19,707.19
ft $13.00 $0.00 0% $0.00
143 ft $15.00 $21,450.00 0% $21,450.00
111 ft $17.00 $18,955.00 0% $18,955.00
ft $350.00 $1,400.00 0% $1,400.00
each $200.00 $200.00 0% $200.00
each $200.00 $1,400.00 0% $1,400.00
.Each 20 each $150.00 $3,000.00 0% $3,000.00
ES @ 3000 ft $17.00 $0.00 0% $0.00
each $3,500.00 $31,500.00 0% $31,500.00
6 each $500.00 $3,000.00 0% $3,000.00
72 ft $450.00 $32,400.00 0% $32,400.00
15.0 in d 21 ES -1,2 EC -1 813.0 ft $35.00 $29,455.00 0% $29,455.00
24.0 in d 0 ES -1,2 EC -1 0.0 ft $50.00 $0.00 0% $0.00
18.0 in d 0 ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00
18.0 in d 0 ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00
I96.0 in d 0 ES -1,2 EC -1 �ft $320.00 $70,400.00 0% $70,400.00
2.0 ft d 23.0 ft L ft W 13.8 ton $60.00 $828.00 0% $828.00
8.0 ft L 5.0 ft W 4.4 sy $2.00 $8.89 0% $8.89
715.0 ft L ii ft W 1.0 acre $24,000.00 $23,636.36 0% $23,636.36
5000.0 cy $4.00 $20,000.00 0% $20,000.00
&L1800jdcy $9.00 $16,200.00 0% $16,200.00
715.0 ft L 0.13542 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00
715.0 ft L 0.13542 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00
-Isum $500.00 $500.00 0% $500.00
715.0 ft L 1.43 inc of 500' 3 each $200.00 $500.00 0% $500.00
715.0 ft L 1.43 inc of 500' 3 each $200.00 $500.00 0% $500.00
715.0 ft L 1.43 inc of 500' 3 each $200.00 $500.00 0% $500.00
715.0 ft L 1.43 inc of 500' 3 each $200.00 $500.00 0% $500.00
715.0 ft L 1.43 inc of 500' 3 each $200.00 $500.00 0% $500.00
ft $1.00 $0.00 0% $0.00
715.0 ft L 0.13542 mi.0 Lanes $2,000.00 $0.00 0% $0.00
715.0 ft L 0.13542 mi. Lanes $150.00 $0.00 0% $0.00
715.0 ft L 0.13542 mi. Lanes $100.00 $0.00 0% $0.00
cost sum $348,509.45 $348,509.45
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500100
Item
Free State Drive
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $34,850.95 $34,850.95
Total $383,370 $383,370
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O15OO1OO
Item
Farrow Hill Court
station 10+12 to 12+12
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")
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)
No. Unit Unit Cost Cost
installed % compete cost remaining
road length t 200.0 ft
in d 200.0 ft L. ft W 116.7 ton $35.00 $4,083.33 0% $4,083.33
200.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00
in d 200.0 ft L 25.0 ft W 76.6 tons $100.00 $7,656.25 0% $7,656.25
in d 200.0 ft L 5.0 ft W 45.9 tons $120.00 $5,512.50 0% $5,512.50
III ft $13.00 $0.00 0% $0.00
420.0 ft $15.00 $6,300.00 0% $6,300.00
420.0 ft $17.00 $7,140.00 0% $7,140.00
2 ft $350.00 $700.00 0% $700.00
1 each $200.00 $200.00 0% $200.00
4 each $200.00 $800.00 0% $800.00
.Each 9 each $150.00 $1,350.00 0% $1,350.00
ES @ 3000 ft $17.00 $0.00 0% $0.00
each $3,500.00 $3,500.00 0% $3,500.00
each $500.00 $500.00 0% $500.00
ft $450.00 $2,250.00 0% $2,250.00
15.0 in d1 ES -1,2 jr EC -1 ft $35.00 $2,040.00 0% $2,040.00
24.0 in d 0 ES -1,2 EC -1 ft $50.00 $0.00 0% $0.00
18.0 in d ES -1,2 EC -1 ft $40.00 $0.00 0% $0.00
18.0 in d ES -1,2 EC -1 ft $40.00 $0.00 0% $0.00
LMR d ftL0 ft W 3.0 ton $60.00 $180.00 0% $180.00
ft L 4.0 ft W 0.0 sy $2.00 $0.00 0% $0.00
ft L 60.0 ft W 0.3 acre $24,000.00 $6,942.15 0% $6,942.15
Mcy
$4.00 $0.00 0% $0.00
cy $9.00 $13,500.00 0% $13,500.00
200.0 ft L 0.03788 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00
200.0 ft L 0.03788 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00
-Isum $500.00 $500.00 0% $500.00
200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00
200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00
200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00
200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00
200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00
ft $1.00 $44.00 0% $44.00
200.0 ft L 0.03788 mi. Lanes $2,000.00 $0.00 0% $0.00
200.0 ft L 0.03788 mi.0 Lanes $150.00 $0.00 0% $0.00
200.0 ft L 0.03788 mi. Lanes $100.00 $0.00 0% $0.00
cost sum $70,598.23 $70,598.23
contingency $7,059.82 $7,059.82
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016
Free State Run
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500100
Item
Farrow Hill Court
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $77,660 $77,660
sers\mwentland\Documents\Free State Run RP bond estimate 3-11-16.xls 3/16/2016