HomeMy WebLinkAboutSUB201500210 Bond Estimates 2016-08-26Fairhill Estates
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500210
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Dylan Lane
Begin station
10+00.00
End station
22+60.00
road length 1260.0 ft
aggregate base
in d
1260.0 tt L
20.0 ft W
882.0 ton
$35.00
$30,870.00
0%
$30,870.00
blotted or prime&double seal
1260.0 tt L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
in d
lin
1260.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
asphalt surface
d
1260.0 ft L
20.0 ft W
308.7 tons
$120.00
$37,044.00
0%
$37,044.00
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
0.0 ft
$15.00
$0.00
0%
$0.00
sidewalk, concrete (6)
0.0 ft
$17.00
$0.00
0%
$0.00
ramp CG -12
0 ft
$350.00
$0.00
0%
$0.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
4 each
$200.00
$800.00
0%
$800.00
Street Landscape
Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
16,1 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
0 each
$3,500.00
$0.00
0%
$0.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
0 ft
$450.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")15.0
in d
ES -1,2
0
EC -1
210.0 ft
$35.00
$10,350.00
0%
$10,350.00
pipe, rcp, cmp (15 to 48")
24.0 in d
ES -1,2
0
EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.0 in d
ES -1,2
0
EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.0 in d
ES -1,2
0
EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (60 to 108")
96.0 in d
ES -1,2
0
EC -1
On, 0.0 ft
$320.00
$0.00
0%
$0.00
rip -rap, placed
2.0 ft d
fW
ft Lffi
86.4 ton
$60.00
$5,184.00
0%
$5,184.00
matting, EC -2 or 3
MEASURED
ft Lft
W
3850.0 sy
$2.00
$7,700.00
0%
$7,700.00
clear and grub (for wooded sites)
MEASURED
ft Lft
W
4.3 acre
$24,000.00
$103,200.00
0%
$103,200.00
cut grading
18900.0 cy
$4.00
$75,600.00
0%
$75,600.00
fill grading
680.0 cy
$9.00
$6,120.00
0%
$6,120.00
as -built drawings (1 k+price per 0.1 mi.)
1260.0 ft L
0.23864 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
survey and layout (price per 0.1 mi.)
1260.0 ft L
0.23864 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
mobilization
Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
1260.0 ft L
2.52 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
compaction testing
1260.0 ft L
2.52 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
CBR tests (1 every 0.1 mi. per road)
1260.0 ft L
2.52 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
stone depth inspections
1260.0 ft L
2.52 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
pavement inspections
1260.0 ft L
2.52 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
pipe and drainage video inspections
210 ft
$1.00
$210.00
0%
$210.00
VDOT surety (1 lane)
1260.0 ft L
0.23864 mi.
2 Lanes
$2,000.00
$9,545.45
0%
$9,545.45
VDOT maintenance fee (1 In rd, 1 yr)
1260.0 ft L
0.23864 mi.
2 Lanes
$150.00
$715.91
0%
$715.91
VDOT admin. Cost recovery fee(1 lane)
1260.0 ft L
0.23864 mi.
L�Lanes
$100.00
$727.27
0%
$727.27
$310,866.64
$310,866.64
cost sum
contingency
$31,086.66
$31,086.66
Total
$341,960
$341,960
C:\Users\mwentland\Documents\SUB201500210 Fairhill Estates RP -bond -est 08-26-16.xls 8/26/2016
Fairhill Estates
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan At SUB201500210
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Dylan Court
Begin station
10+00.00
End station
21+90.0
road length 1190.0 ft
aggregate base
6.
in d
1190.0 ft L
20.0 ft W
833.0 ton
$35.00
$29,155.00
0%
$29,155.00
blotted or prime&double seal
1190.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
0.
in d
1190.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
asphalt surface
2.
in d
1190.0 ft L
20.0 ft W
291.6 tons
$120.00
$34,986.00
0%
$34,986.00
curb CG -2
ft
$13.00
$0.00
0%
$0.00
curb CG -6
ft
$15.00
$0.00
0%
$0.00
sidewalk, concrete (6)
ft
$17.00
$0.00
0%
$0.00
ramp CG -12
ft
$350.00
$0.00
0%
$0.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
3 each
$200.00
$600.00
0%
$600.00
Street Landscape
Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
0 each
$3,500.00
$0.00
0%
$0.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
0 ft
$450.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
15.
in d
4 ES -1,2
0 EC -1
106.0 ft
$35.00
$5,710.00
0%
$5,710.00
pipe, rcp, cmp (15 to 48")
24.
in d
0 ES -1,2
0 EC -1
10 0.0 ft
$50.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (60 to 108")
96.
in d
0 ES-1,2IrEC-1
ft
$320.00
$0.00
0%
$0.00
rip -rap, placed
2.
ft d
.0 it L
0.0 ton
$60.00
$0.00
0 %
$0.00
matting, EC -2 or 3
MEASURED
it L
2750.0 sy
$2.00
$5,500.00
0%
$5,500.00
clear and grub (for wooded sites)
.0 ft L
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading
cy
$4.00
$19,200.00
0%
$19,200.00
fill grading
cy
$9.00
$57,600.00
0%
$57,600.00
as -built drawings (1 k+ price per 0.1 mi.)
1190.0 ft L
0.22538 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
survey and layout (price per 0.1 mi.)
1190.0 ft L
0.22538 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
mobilization
�1 Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
1190.0 ft L
2.38 inc of 500'
3 each
$200.00
$680.00
0%
$680.00
compaction testing
1190.0 ft L
2.38 inc of 500'
3 each
$200.00
$680.00
0%
$680.00
CBR tests (1 every 0.1 mi. per road)
1190.0 ft L
2.38 inc of 500'
3 each
$200.00
$680.00
0%
$680.00
stone depth inspections
1190.0 ft L
2.38 inc of 500'
3 each
$200.00
$680.00
0%
$680.00
pavement inspections
1190.0 ft L
2.38 inc of 500'
3 each
$200.00
$680.00
0%
$680.00
pipe and drainage video inspections
106 ft
$1.00
$106.00
0%
$106.00
VDOT surety (1 lane)
1190.0 ft L
0.22538 mi.
2 Lanes
$2,000.00
$9,015.15
0%
$9,015.15
VDOT maintenance fee (1 In rd, 1 yr)
1190.0 ft L
0.22538 mi.
2 Lanes
$150.00
$676.14
0%
$676.14
VDOT admin. Cost recovery fee(1 lane)
1190.0 ft L
0.22538 mi.
2 Lanes
$100.00
$700.76
0%
$700.76
cost sum
$185,849.05
$185,849.05
contingency
$18,584.90
$18,564.90
Total
$204,440
$204,440
C:\Users\mwentland\Documents\SUB201500210 Fairhill Estates RP bond est 08-26-16.xls 8/26/2016