HomeMy WebLinkAboutSUB201500140 Bond Estimates 2016-04-05Subdivision Name: Avinity Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O150O140
Item
Road Name: Avinity Place
station 10+00 to 12+91
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, cm (15 to 48")
pipe, rcp, cm (15 to 48")
pipe, rcp, cm (15 to 48")
pipe, rcp, cm (15 to 48")
rip -rap, placed
matting, EC -2 or 3
clear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (1k + 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\mgreene\Documents\A-Review Comment Ietters\Avinity Phase 2 Road Plan\RP_bond_est_April 2015.xls 4/5/2016
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 291.0 ft
5.0 in d
291.0 ft L 20.0 ft W
169.8 ton
$35.00
$5,941.25
0%
$5,941.25
291.0 ft L 20.0 ft W
646.7 sy
$10.00
$6,466.67
0%
$6,466.67
2.5 in d
291.0 ft L 20.0 ft W
89.1 tons
$100.00
$8,911.88
0%
$8,911.88
1.5 in d
291.0 ft L 20.0 ft W
53.5 tons
$120.00
$6,416.55
0%
$6,416.55
0.0 ft
$13.00
$0.00
0%
$0.00
480.0 ft
$15.00
$7,200.00
0%
$7,200.00
245.0 ft
$17.00
$4,165.00
0%
$4,165.00
1 ft
$350.00
$350.00
0%
$350.00
2 each
$200.00
$400.00
0%
$400.00
5 each
$200.00
$1,000.00
0%
$1,000.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @ 0
0.0 ft
$17.00
$0.00
0%
$0.00
5 each
$3,500.00
$17,500.00
0%
$17,500.00
0 each
$500.00
$0.00
0%
$0.00
25 ft
$450.00
$11,250.00
0%
$11,250.00
15.0 in d
0 ES -1,2 0 EC -1
182.0 ft
$35.00
$6,370.00
0%
$6,370.00
24.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft d
0.0 ft L 0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L 0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 ft L 0.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
0.0 cy
$4.00
$0.00
0%
$0.00
0.0 cy
$9.00
$0.00
0%
$0.00
291.0 ft L 0.05511 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
291.0 ftL 0.05511 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
291.0 ftL 0.582 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
291.0 ft L 0.582 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
291.0 ft L 0.582 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
291.0 ft L 0.582 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
291.0 ft L 0.582 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
182 ft
$1.00
$182.00
0%
$182.00
291.0 ft L 0.05511 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
291.0 ft L 0.05511 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
291.0 ft L 0.05511 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
$83,753.34
$83,753.34
cost sum
contingency
$8,375.33
$8,375.33
C:\Users\mgreene\Documents\A-Review Comment Ietters\Avinity Phase 2 Road Plan\RP_bond_est_April 2015.xls 4/5/2016
Subdivision Name: Avinity Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500140
Item
Road Name: Avinity Place
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $92,130 $92,130
C:\Users\mgreene\Documents\A_Review Comment Ietters\Avinity Phase 2 Road Plan\RP_bond_est_April 2015.x1s 4/5/2016
Subdivision Name: Avinity Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500140
Item
Road Name: Avinity Lane
station 10+00 to 12+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, cm (15 to 48")
pipe, rcp, cm (15 to 48")
pipe, rcp, cm (15 to 48")
pipe, rcp, cm (15 to 48")
rip -rap, placed
matting, EC -2 or 3
clear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (1k + 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\mgreene\Documents\A-Review Comment Ietters\Avinity Phase 2 Road Plan\RP_bond_est_April 2015.xls 4/5/2016
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 200.0 ft
5.0 in d
200.0 ft L 20.0 ft W
116.7 ton
$35.00
$4,083.33
0%
$4,083.33
200.0 ft L 20.0 ft W
444.4 sy
$10.00
$4,444.44
0%
$4,444.44
2.5 in d
200.0 ft L 20.0 ft W
61.3 tons
$100.00
$6,125.00
0%
$6,125.00
1.5 in d
200.0 ft L 20.0 ft W
36.8 tons
$120.00
$4,410.00
0%
$4,410.00
0.0 ft
$13.00
$0.00
0%
$0.00
435.0 ft
$15.00
$6,525.00
0%
$6,525.00
150.0 ft
$17.00
$2,550.00
0%
$2,550.00
1 ft
$350.00
$350.00
0%
$350.00
0 each
$200.00
$0.00
0%
$0.00
5 each
$200.00
$1,000.00
0%
$1,000.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @ 0
0.0 ft
$17.00
$0.00
0%
$0.00
1 each
$3,500.00
$3,500.00
0%
$3,500.00
0 each
$500.00
$0.00
0%
$0.00
12 ft
$450.00
$5,400.00
0%
$5,400.00
15.0 in d
0 ES -1,2 0 EC -1
34.0 ft
$35.00
$1,190.00
0%
$1,190.00
24.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft d
0.0 ft L 0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L 0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 ft L 0.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
0.0 cy
$4.00
$0.00
0%
$0.00
0.0 cy
$9.00
$0.00
0%
$0.00
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
0Isum
$500.00
$0.00
0%
$0.00
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
34 ft
$1.00
$34.00
0%
$34.00
200.0 ft L 0.03788 mi.
0 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.
0 Lanes
$100.00
$0.00
0%
$0.00
$47,011.78
$47,011.78
cost sum
contingency
$4,701.18
$4,701.18
C:\Users\mgreene\Documents\A-Review Comment Ietters\Avinity Phase 2 Road Plan\RP_bond_est_April 2015.xls 4/5/2016
Subdivision Name: Avinity Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500140
Item
Road Name: Avinity Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $51,720 $51,720
C:\Users\mgreene\Documents\A_Review Comment Ietters\Avinity Phase 2 Road Plan\RP_bond_est_April 2015.x1s 4/5/2016