The URL can be used to link to this page

Home My WebLink AboutSUB201300179 Bond Estimates 2016-08-25Fifth Street Station Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300179 Item 5th Street Station Parkway - Public Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt intermediate 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 09+30.00 33+75.00 road length 2445.0 ft 12.0 in d 2445.0 ft L 43.0 ft W 7359.5 ton $35.00 $257,580.75 80% $51,516.15 2445.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 80% $0.00 4.0 in d 2445.0 ft L 43.0 ft W 2575.8 tons $70.00 $180,306.53 80% $36,061.31 2.0 in d 2445.0 ft L 43.0 ft W 1287.9 tons $120.00 $154,548.45 80% $30,909.69 1.5 in d 2445.0 ft L 43.0 ft W 965.9 tons $120.00 $115,911.34 80% $23,182.27 ..ft $13.00 $0.00 80% $0.00 4890.0 ft $15.00 $73,350.00 80% $14,670.00 2285.0 ft $17.00 $38,845.00 80% $7,769.00 10 each $350.00 $3,500.00 80% $700.00 0 each $200.00 $0.00 80% $0.00 0 each $200.00 $0.00 80% $0.00 74 Each 174 each $150.00 $26,100.00 0% $26,100.00 1 ES @ 3000 2270.0 ft $17.00 $41,590.00 80% $8,318.00 26 each $3,500.00 $91,000.00 80% $18,200.00 8 each $500.00 $4,000.00 80% $800.00 354 ft $450.00 $159,300.00 80% $31,860.00 15.0 in d ES-1,2 0 EC-1 873.0 ft $35.00 $30,555.00 80% $6,111.00 18.0 in dES-1,2 0 EC-1 695.0 ft $40.00 $28,800.00 80% $5,760.00 24.0 in dES-1,2 b 0 EC-1 1012.0 ft $50.00 $51,100.00 80% $10,220.00 36.0 in dES-1,2 0 EC-1 200.0 ft $70.00 $14,000.00 80% $2,800.00 96.0 in d 0 ES-1,2 0 EC-1 (eft $320.00 $0.00 80% $0.00 2.0 ft d 0.0 ft L ft W 0.0 ton $60.00 $0.00 80% $0.00 0.0 ft L ft W 0.0 sy $2.00 $0.00 80% $0.00 2445.0 ft L ft W 5.1 acre $24,000.00 $121,239.67 80% $24,247.93 2670.0 cy $4.00 $10,680.00 80% $2,136.00 94560.0 cy $9.00 $851,040.00 80% $170,208.00 2445.0 ft L 0.46307 mi. 5 Isum $2,000.00 $11,000.00 80% $2,200.00 2445.0 ft L 0.46307 mi. 5 Isum $2,000.00 $11,000.00 80% $2,200.00 0Isum $5,000.00 $5,000.00 0% $5,000.00 2445.0 ft L 4.89 inc of 500' 6 each $200.00 $1,180.00 80% $236.00 2445.0 ft L 4.89 inc of 500' 6 each $200.00 $1,180.00 80% $236.00 2445.0 ft L 4.89 inc of 500' 6 each $200.00 $1,180.00 80% $236.00 2445.0 ft L 4.89 inc of 500' 6 each $200.00 $1,180.00 80% $236.00 2445.0 ft L 4.89 inc of 500' 6 each $200.00 $1,180.00 80% $236.00 ft $1.00 $2,780.00 80% $556.00 2445.0 ft L 0.46307 mi. Lanes ELanes $2,000.00 $18,522.73 80% $3,704.55 2445.0 ft L 0.46307 mi. Lanes $150.00 $1,389.20 80% $277.84 2445.0 ft L 0.46307 mi. $100.00 $1,176.14 80% $235.23 C:\Users\mwentland\Documents\Fifth Street Station RP bond est 08-09-2016.xls 8/25/2016 Fifth Street Station Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300179 Item 5th Street Station Parkway - Public No. Unit Unit Cost Cost installed % compete cost remaining cost sum $2,310,214.80 $486,922.96 contingency $231,021.48 $48,692.30 Total $2,541,240 $535,620 C:\Users\mwentland\Documents\Fifth Street Station RP bond est 08-09-2016.xls 8/25/2016 Fifth Street Station Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300179 Item 5th Street Station Parkway - Private Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt intermediate asphalt surface culvert crossing 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 33+75.00 49+85.00_ road length 1610.0 ft 12.0 in d 1610.0 ft L 38.0 ft W 4282.6 ton $35.00 $149,891.00 80% $29,978.20 1610.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 80% $0.00 4. in d 1610.0 ft L 38.0 ft W 1498.9 tons $70.00 $104,923.70 80% $20,984.74 2. in d 1610.0 ft L 38.0 ft W 749.5 tons $120.00 $89,934.60 80% $17,986.92 1. in d 1610.0 ft L 38.0 ft W 562.1 tons $120.00 $67,450.95 80% $13,490.19 each $750,000.00 $750,000.00 80% $150,000.00 0.0 ft $13.00 $0.00 80% $0.00 3220.0 ft $15.00 $48,300.00 80% $9,660.00 1610.0 ft $17.00 $27,370.00 80% $5,474.00 1 each $350.00 $350.00 80% $70.00 0 each $200.00 $0.00 80% $0.00 0 each $200.00 $0.00 80% $0.00 152 Each 152 each $150.00 $22,800.00 0% $22,800.00 5 ES @ 3000 2750.0 ft $17.00 $61,750.00 80% $12,350.00 16 each $3,500.00 $56,000.00 80% $11,200.00 1 each $500.00 $500.00 80% $100.00 174 ft $450.00 $78,300.00 80% $15,660.00 15.0 in d 1 ES-1,2 0 EC-1 283.0 ft $35.00 $10,405.00 80% $2,081.00 18.0 in d 1 ES-1,2 0 EC-1 667.0 ft $40.00 $27,180.00 80% $5,436.00 24.0 in d ES-1,2 0 EC-1 974.0 ft $50.00 $48,700.00 80% $9,740.00 24.0 in d 1 ES-1,2 0 EC-1 61.0 ft $50.00 $3,550.00 80% $710.00 96.0 in d 0 ES-1,2 0 EC-1 0.0 ft $320.00 $0.00 80% $0.00 2.0 ft d 0.0 ft L W 0.0 ton $60.00 $0.00 80% $0.00 aft 0.0 ft L ft W 0.0 sy $2.00 $0.00 80% $0.00 1610.0 ft L ft W 3.3 acre $24,000.00 $79,834.71 80% $15,966.94 -cy $4.00 $0.00 80% $0.00 cy $9.00 $447,750.00 80% $89,550.00 1610.0 ft L 0.30492 mi. 4 Isum $2,000.00 $9,000.00 80% $1,800.00 1610.0 ft L 0.30492 mi. 4 Isum $2,000.00 $9,000.00 80% $1,800.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 1610.0 ft L 3.22 inc of 500' 4 each $200.00 $860.00 80% $172.00 1610.0 ft L 3.22 inc of 500' 4 each $200.00 $860.00 80% $172.00 1610.0 ft L 3.22 inc of 500' 4 each $200.00 $860.00 80% $172.00 1610.0 ft L 3.22 inc of 500' 4 each $200.00 $860.00 80% $172.00 1610.0 ft L 3.22 inc of 500' 4 each $200.00 $860.00 80% $172.00 1985 ft $1.00 $1,985.00 80% $397.00 1610.0 ft L 0.30492 mi. 0 Lanes $2,000.00 $0.00 80% $0.00 1610.0 ft L 0.30492 mi. 0 Lanes $150.00 $0.00 80% $0.00 1610.0 ft L 0.30492 mi. Lanes $100.00 $0.00 80% $0.00 C:\Users\mwentland\Documents\Fifth Street Station RP bond est 08-09-2016.xls 8/25/2016 Fifth Street Station Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300179 Item 5th Street Station Parkway - Private No. Unit Unit Cost Cost installed % compete cost remaining cost sum $2,104,274.96 $443,094.99 contingency $210,427.50 $44,309.50 Total $2,314,710 $487,410 C:\Users\mwentland\Documents\Fifth Street Station RP bond est 08-09-2016.xls 8/25/2016