HomeMy WebLinkAboutSUB201600131 Bond Estimates 2016-12-05Avinity Phase IV
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600131
Item
Road Name
$35.00
$17,525.67
0%
Begin station
10+00.00
$10.00
$0.00
End station
13+70.00
road length 370.0 ft
aggregate base
8.0 in d
370.0 ft L
29.0 ft W
blotted or prime&double seal
$120.00
370.0 ft L
0.0 ft W
asphalt base
3.0 in d
370.0 it L
29.0 ft W
asphalt surface
2.0 in d
370.0 it L
29.0 ft W
curb CG -2
0%
$10,050.00
170.0 ft
curb CG -6
$2,890.00
0%
$2,890.00
sidewalk, concrete (6)
$350.00
$1,750.00
0%
ramp CG -12
2 each
$200.00
$400.00
street name sign
$400.00
5 each
$200.00
traffic control sign
0%
$1,000.00
13 each
Street Landscape
$3,575.00
P"- 13 Each
$3,575.00
guardrail
$17.00
0 ESC
3000
drop inlet or grate
F 6 each
$3,500.00
$21,000.00
standard manhole frame top (not inlet)
$21,000.00
2 each
$500.00
manhole structure (per ft. rise)
0%
$1,000.00
55 ft
pipe, rcp, cmp (15 to 48")
ORR in d
0
ES -1,2
0 EC -1
pipe, rcp, cmp (15 to 48")
18.0 in d
0
ES -1,2
0 EC -1
pipe, rcp, cmp (15 to 48")
24.0 in d
0
1
ES -1,2
0 EC -1
pipe, rcp, cmp (15 to 48")
36.0 in d
0
ES -1,2
0 EC -1
pipe, rcp, cmp (15 to 48")
42.0 in d
0
ES -1,2
0 EC -1
pipe, rcp, cmp (60 to 108")
96.0 in d
0
ES -1,2
0 EC -1
rip -rap, placed
2.0 ft d
12.0
it L&:w
matting, EC -2 or 3
$60.00
0.0
it Lclear
$1,555.20
and grub (for wooded sites)
$2.00
0.0
ft Lt
W
cut grading
$24,000.00
$0.00
0%
fill grading
-ey
$4.00
$0.00
as -built drawings (1k+price per 0.1 mi.)
$0.00
370.0 ft L
0.0701 mi.
survey and layout (price per 0.1 mi.)
0%
370.0 ft L
0.0701 mi.
mobilization
$3,000.00
0%
$3,000.00
materials testing
$2,000.00
370.0 ft L
0.74 inc of 500'
compaction testing
-Isum
370.0 ft L
0.74 inc of 500'
CBR tests (1 every 0.1 mi. per road)
$5,000.00
370.0 ft L
0.74 inc of 500'
stone depth inspections
0%
370.0 ft L
0.74 inc of 500'
pavement inspections
$360.00
370.0 ft L
0.74 inc of 500'
pipe and drainage video inspections
$200.00
$360.00
0%
VDOT surety (1 lane)
2 each
370.0 ft L
0.0701 mi.
VDOT maintenance fee (1 In rd, 1 yr)
$360.00
370.0 ft L
0.0701 mi.
VDOT admin. Cost recovery fee(1 lane)
0%
370.0 ft L
0.0701 mi.
No. Unit Unit Cost Cost
installed % compete cost remaining
500.7 ton
$35.00
$17,525.67
0%
$17,525.67
0.0 sy
$10.00
$0.00
0%
$0.00
197.2 tons
$100.00
$19,716.38
0%
$19,716.38
131.4 tons
$120.00
$15,773.10
0%
$15,773.10
180.0 ft
$13.00
$2,340.00
0%
$2,340.00
670.0 ft
$15.00
$10,050.00
0%
$10,050.00
170.0 ft
$17.00
$2,890.00
0%
$2,890.00
5 ft
$350.00
$1,750.00
0%
$1,750.00
2 each
$200.00
$400.00
0%
$400.00
5 each
$200.00
$1,000.00
0%
$1,000.00
13 each
$275.00
$3,575.00
0%
$3,575.00
0.0 ft
$17.00
$0.00
0%
$0.00
F 6 each
$3,500.00
$21,000.00
0%
$21,000.00
2 each
$500.00
$1,000.00
0%
$1,000.00
55 ft
$450.00
$24,750.00
0%
$24,750.00
174.0 ft
$35.00
$6,090.00
0%
$6,090.00
F 170.0 ft
$40.00
$6,800.00
0%
$6,800.00
77.0 ft
$50.00
$3,850.00
0%
$3,850.00
219.0 ft
$70.00
$15,330.00
0%
$15,330.00
25.0 ft
$75.00
$1,875.00
0%
$1,875.00
` 0.0 ft
$320.00
$0.00
0%
$0.00
25.9 ton
$60.00
$1,555.20
0%
$1,555.20
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 acre
$24,000.00
$0.00
0%
$0.00
-ey
$4.00
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
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
$5,000.00
$5,000.00
0%
$5,000.00
2 each
$200.00
$360.00
0%
$360.00
2 each
$200.00
$360.00
0%
$360.00
2 each
$200.00
$360.00
0%
$360.00
2 each
$200.00
$360.00
0%
$360.00
2 each
$200.00
$360.00
0%
$360.00
---M ft
$1.00
$665.00
0%
$665.00
0 Lanes
$2,000.00
$0.00
0%
$0.00
0 Lanes
$150.00
$0.00
0%
$0.00
,Lanes
$100.00
$0.00
0%
$0.00
cost sum
$170,735.34
$170,735.34
contingency
$17,073.53
$17,073.53
Total
$187,810
$187,810
ars\mwentland\Documents\SUB201600131 Avinity Phase IV RP_bond _est _12-05-16.xis 12/5/2016