The URL can be used to link to this page

Home My WebLink AboutSUB201500149 Bond Estimates 2017-03-01Avinity Estates Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500149 Item Deg raw Street Begin station End station 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) 00+00.00 03+05.00 road length 305.0 ft 5.0 in d 305.0 ft L 1 29.0 ft W 305.0 ftL 0.0 ftW 3.0 in d 305.0 ft L 25.0 ft W Min d 305.0 ft L h,_25.0 ft W Each ES @ 3000 15.0 in d ES-1,2 0 EC-1 24.0 in d ES-1,2 0 EC-1 18.0 in d ES-1,2 0 EC-1 18.0 in d ES-1,2 EC-1 96.0 in dfO.lOftL 0 ES-1,2 EC-1 2.0 It d ft W 0.0 ftL ftW 0.0 ftL ftW 305.0 ft L 0.05777 mi. 305.0 ft L 0.05777 mi. 305.0 ft L 0.61 inc of 500' 305.0 ft L 0.61 inc of 500' 305.0 ft L 0.61 inc of 500' 305.0 ft L 0.61 inc of 500' 305.0 ft L 0.61 inc of 500' 305.0 ft L 0.05777 mi. 305.0 ft L 0.05777 mi. 305.0 ft L 0.05777 mi. No. Unit Unit Cost Cost installed % compete cost remaining 258.0 ton $35.00 $9,029.27 0% $9,029.27 0.0 sy $10.00 $0.00 0% $0.00 140.1 tons $100.00 $14,010.94 0% $14,010.94 93.4 tons $120.00 $11,208.75 0% $11,208.75 0.0 ft $13.00 $0.00 0% $0.00 500.0 ft $15.00 $7,500.00 0% $7,500.00 540.0 ft $17.00 $9,180.00 0% $9,180.00 6 ft $350.00 $2,100.00 0% $2,100.00 1 each $200.00 $200.00 0% $200.00 4 each $200.00 $800.00 0% $800.00 14 each $275.00 $3,850.00 0% $3,850.00 0.0 ft $17.00 $0.00 0% $0.00 9 each $3,500.00 $31,500.00 0% $31,500.00 F 2 each $500.00 $1,000.00 0% $1,000.00 90 ft $450.00 $40,500.00 0% $40,500.00 343.0 ft $35.00 $12,005.00 0% $12,005.00 171.0 ft $50.00 $8,550.00 0% $8,550.00 0.0 ft $40.00 $0.00 0% $0.00 0.0 ft $40.00 $0.00 0% $0.00 0.0 ft $320.00 $0.00 0% $0.00 0.0 ton $60.00 $0.00 0% $0.00 0.0 sy $2.00 $0.00 0% $0.00 0.0 acre $24,000.00 $0.00 0% $0.00 1300.0 cy $4.00 $5,200.00 0% $5,200.00 990.0 cy $9.00 $8,910.00 0% $8,910.00 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $5,000.00 $5,000.00 0% $5,000.00 2 each $200.00 $340.00 0% $340.00 2 each $200.00 $340.00 0% $340.00 2 each $200.00 $340.00 0% $340.00 2 each $200.00 $340.00 0% $340.00 2 each $200.00 $340.00 0% $340.00 _ 514 ft $1.00 $514.00 0% $514.00 0 Lanes $2,000.00 $0.00 0% $0.00 0 Lanes $150.00 $0.00 0% $0.00 NIIIIIIIIIIIIIIIIIIIII-anes $100.00 $0.00 0% $0.00 cost sum $178,757.96 contingency $17,875.80 Total $196,640 $178,757.96 $17,875.80 $196,640 C:\Users\mwentland\Documents\SUB201500149 Avinity Estates RP_bond _est_03-01-17.xls 3/1/2017 Avinity Estates Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500149 Item Bergen Street Begin station End station 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) 10+00.00 16+65.OW road length 665.0 ft 4.0 in of 665.0 ft L 29.0 ft W 665.0 ftL 0.0 ftW 3.0 in of 665.0 it L 25.0 ft W -Ain of it L 25.0 ft W Each ES @ 3000 15. in of 0 ES-1,2 0 EC-1 24. in of 0 ES-1,2 0 EC-1 18. in of ES-1,2 0 EC-1 18. in of ES-1,2 0 EC-1 96. in of 0 ES-1,2 0 EC-1 2. ft d 0.0 ft L 0.0 ft W 0.0 ft L 0.0 ft W 0.0 ft L 0.0 ft W 665.0 ft L 0.12595 mi. 665.0 ft L 0.12595 mi. 665.0 ft L 1.33 inc of 500' 665.0 ft L 1.33 inc of 500' 665.0 ft L 1.33 inc of 500' 665.0 ft L 1.33 inc of 500' 665.0 ft L 1.33 inc of 500' 665.0 ft L 0.12595 mi. 665.0 ft L 0.12595 mi. 665.0 ft L 0.12595 mi. No. Unit Unit Cost Cost installed % compete cost remaining 450.0 ton $35.00 $15,749.42 0% $15,749.42 0.0 sy $10.00 $0.00 0% $0.00 305.5 tons $100.00 $30,548.44 0% $30,548.44 152.7 tons $120.00 $18,329.06 0% $18,329.06 0.0 ft $13.00 $0.00 0% $0.00 1330.0 ft $15.00 $19,950.00 0% $19,950.00 1330.0 ft $17.00 $22,610.00 0% $22,610.00 6 ft $350.00 $2,100.00 0% $2,100.00 3 each $200.00 $600.00 0% $600.00 10 each $200.00 $2,000.00 0% $2,000.00 23 each $275.00 $6,325.00 0% $6,325.00 0.0 ft $17.00 $0.00 0% $0.00 8 each $3,500.00 $28,000.00 0% $28,000.00 1 each $500.00 $500.00 0% $500.00 59 ft $450.00 $26,550.00 0% $26,550.00 462.0 ft $35.00 $16,170.00 0% $16,170.00 0.0 ft $50.00 $0.00 0% $0.00 0.0 f 0% $0.00 ft 0.0 $40.00 $0.00 0% $0.00 BL 0.0 ft $320.00 $0.00 0% $0.00 0.0 ton $60.00 $0.00 0% $0.00 0.0 sy $2.00 $0.00 0% $0.00 0.0 acre $24,000.00 $0.00 0% $0.00 -cy $4.00 $30,000.00 0% $30,000.00 cy $9.00 $0.00 0% $0.00 21sum $2,000.00 $5,000.00 0% $5,000.00 21sum $2,000.00 $5,000.00 0% $5,000.00 'Isum $5,000.00 $0.00 0% $0.00 2 each $200.00 $480.00 0% $480.00 2 each $200.00 $480.00 0% $480.00 2 each $200.00 $480.00 0% $480.00 2 each $200.00 $480.00 0% $480.00 2 each $200.00 $480.00 0% $480.00 462 ft $1.00 $462.00 0% $462.00 0 Lanes $2,000.00 $0.00 0% $0.00 Lanes $150.00 $0.00 0% $0.00 Lanes $100.00 $0.00 0% $0.00 cost sum $232,293.92 $232,293.92 contingency $23,229.39 $23,229.39 Total $255,530 $255,530 C:\Users\mwentland\Documents\SUB201500149 Avinity Estates RP_bond _est_03-01-17.xls 3/1/2017 Avinity Estates Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500149 Item Montague Street Begin station End station 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) 10+15.00 15+40.0,W road length 525.0 ft 4.0 in of 525.0 ftL 29.0 ftW 525.0 ftL 0.0 ftW 3.0 in of 525.0 it L 25.0 ft W -Ain of it L 25.0 ft W Each ES @ 3000 15. in of 0 ES-1,2 0 EC-1 24. in of 0 ES-1,2 0 EC-1 18. in of ES-1,2 0 EC-1 18. in of ES-1,2 0 EC-1 96. in of 0 ES-1,2 0 EC-1 2. ft d 0.0 ft L 0.0 ft W 0.0 ft L 0.0 ft W 0.0 ft L 0.0 ft W 525.0 ft L 0.09943 mi. 525.0 ft L 0.09943 mi. 525.0 ft L 1.05 inc of 500' 525.0 ft L 1.05 inc of 500' 525.0 ft L 1.05 inc of 500' 525.0 ft L 1.05 inc of 500' 525.0 ft L 1.05 inc of 500' 525.0 ft L 0.09943 mi. 525.0 ft L 0.09943 mi. 525.0 ft L 0.09943 mi. No. Unit Unit Cost Cost installed % compete cost remaining 355.3 ton $35.00 $12,433.75 0% $12,433.75 0.0 sy $10.00 $0.00 0% $0.00 241.2 tons $100.00 $24,117.19 0% $24,117.19 120.6 tons $120.00 $14,470.31 0% $14,470.31 0.0 ft $13.00 $0.00 0% $0.00 1050.0 ft $15.00 $15,750.00 0% $15,750.00 1050.0 ft $17.00 $17,850.00 0% $17,850.00 4 ft $350.00 $1,400.00 0% $1,400.00 2 each $200.00 $400.00 0% $400.00 6 each $200.00 $1,200.00 0% $1,200.00 21 each $275.00 $5,775.00 0% $5,775.00 0.0 ft $17.00 $0.00 0% $0.00 6 each $3,500.00 $21,000.00 0% $21,000.00 0 each $500.00 $0.00 0% $0.00 39 ft $450.00 $17,550.00 0% $17,550.00 353.0 ft $35.00 $12,355.00 0% $12,355.00 0.0 ft $50.00 $0.00 0% $0.00 0.0 f 0% $0.00 ft 0.0 $40.00 $0.00 0% $0.00 BL 0.0 ft $320.00 $0.00 0% $0.00 0.0 ton $60.00 $0.00 0% $0.00 0.0 sy $2.00 $0.00 0% $0.00 0.0 acre $24,000.00 $0.00 0% $0.00 -CY $4.00 $2,000.00 0% $2,000.00 cy $9.00 $8,550.00 0% $8,550.00 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 $0.00 0% $0.00 2 each $200.00 $420.00 0% $420.00 2 each $200.00 $420.00 0% $420.00 2 each $200.00 $420.00 0% $420.00 2 each $200.00 $420.00 0% $420.00 2 each $200.00 $420.00 0% $420.00 353 ft $1.00 $353.00 0% $353.00 0 Lanes 0 Lanes $2,000.00 $150.00 $0.00 $0.00 0% 0% $0.00 $0.00 0 Lanes $100.00 $0.00 0% $0.00 cost sum $163,304.25 $163,304.25 contingency $16,330.43 $16,330.43 Total $179,640 $179,640 C:\Users\mwentland\Documents\SUB201500149 Avinity Estates RP_bond _est_03-01-17.xls 3/1/2017 Avinity Estates Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500149 Item No. Unit Unit Cost Cost installed % compete cost remaining Halsey Street Begin station 10+00.00 End station 16+15.qW road length 615.0 ft aggregate base 4.0 in of 615.0 ft L 29.0 ft W 416.2 ton $35.00 $14,565.25 0% $14,565.25 blotted or prime&double seal 615.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 asphalt base 3. in of 615.0 ft L 25.0 ft W 282.5 tons $100.00 $28,251.56 0% $28,251.56 asphalt surface Jin of615.0 ft L 25.0 ft W 141.3 tons $120.00 $16,950.94 0% $16,950.94 curb CG-2 0.0 ft $13.00 $0.00 0% $0.00 curb CG-6 1230.0 ft $15.00 $18,450.00 0% $18,450.00 sidewalk, concrete (6) 1130.0 ft $17.00 $19,210.00 0% $19,210.00 ramp CG-12 10 ft $350.00 $3,500.00 0% $3,500.00 street name sign 1 each $200.00 $200.00 0% $200.00 traffic control sign 5 each $200.00 $1,000.00 0% $1,000.00 Street Landscape Each 23 each $275.00 $6,325.00 0% $6,325.00 guardrail ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 7 each $3,500.00 $24,500.00 0% $24,500.00 standard manhole frame top (not inlet) 1 each $500.00 $500.00 0% $500.00 manhole structure (per ft. rise) 56 ft $450.00 $25,200.00 0% $25,200.00 pipe, rcp, cmp (15 to 48") 15. in of 0 ES-1,2 0 EC-1 709.0 ft $35.00 $24,815.00 0% $24,815.00 pipe, rcp, cmp (15 to 48") 24. in of ES-1,2 0 EC-1 0.0 ft $50.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 18. in of ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 18. in of ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cmp (60 to 108") 96. in of 0 ES-1,2 0 EC-1 IL 0.0 ft $320.00 $0.00 0% $0.00 rip -rap, placed 2. ft of 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 matting, EC-2 or 3 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L waft W 0.0 acre $24,000.00 $0.00 0% $0.00 cut grading cy $4.00 $11,520.00 0% $11,520.00 fill grading cy $9.00 $6,840.00 0% $6,840.00 as -built drawings (1k+price per 0.1 mi.) 615.0 ft L 0.11648 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 survey and layout (price per 0.1 mi.) 615.0 ft L 0.11648 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 mobilization -Isum $5,000.00 $0.00 0% $0.00 materials testing 615.0 ft L 1.23 inc of 500' 2 each $200.00 $460.00 0% $460.00 compaction testing 615.0 ft L 1.23 inc of 500' 2 each $200.00 $460.00 0% $460.00 CBR tests (1 every 0.1 mi. per road) 615.0 ft L 1.23 inc of 500' 2 each $200.00 $460.00 0% $460.00 stone depth inspections 615.0 ft L 1.23 inc of 500' 2 each $200.00 $460.00 0% $460.00 pavement inspections 615.0 ft L 1.23 inc of 500' 2 each $200.00 $460.00 0% $460.00 pipe and drainage video inspections 709 ft $1.00 $709.00 0% $709.00 VDOT surety (1 lane) 615.0 ft L 0.11648 mi. Lanes $2,000.00 $0.00 0% $0.00 VDOT maintenance fee (1 In rd, 1 yr) 615.0 ft L 0.11648 mi. Lanes IL $150.00 $0.00 0% $0.00 VDOT admin. Cost recovery fee(1 lane) 615.0 ft L 0.11648 mi. Lanes $100.00 $0.00 0% $0.00 cost sum $214,836.75 $214,836.75 contingency $21,483.68 $21,483.68 Total $236,330 $236,330 C:\Users\mwentland\Documents\SUB201500149 Avinity Estates RP_bond _est_03-01-17.xls 3/1/2017 Avinity Estates Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201500149 Item No. Unit Unit Cost Cost installed % compete cost remaining Moffat Court Begin station 00+00.00 End station 02+00.09. road length 200.0 ft aggregate base 5. in of 200.0 it L 29.0 ft W 169.2 ton $35.00 $5,920.83 0% $5,920.83 blotted or prime&double seal 200.0 it L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 asphalt base 0. in of200.0 ft L 25.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 asphalt surface in of 200.0 ft L IL25.1ftW 45.9 tons $120.00 $5,512.50 0% $5,512.50 curb CG-2 0.0 ft $13.00 $0.00 0% $0.00 curb CG-6 400.0 ft $15.00 $6,000.00 0% $6,000.00 sidewalk, concrete (6) 120.0 ft $17.00 $2,040.00 0% $2,040.00 ramp CG-12 4ft $350.00 $1,400.00 0% $1,400.00 street name sign 0 each $200.00 $0.00 0% $0.00 traffic control sign 0 each $200.00 $0.00 0% $0.00 Street Landscape Each 8each $275.00 $2,200.00 0% $2200.00 guardrail ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 2each $3,500.00 $7,000.00 0% $7,000.00 standard manhole frame top (not inlet) 5 each $500.00 $2,500.00 0% $2,500.00 manhole structure (per ft. rise) 51 ft $450.00 $22,950.00 0% $22,950.00 pipe, rcp, cmp (15 to 48") 15.c in of0 ES-1,2 0 EC-1 238.0 ft $35.00 $8,330.00 0% $8,330.00 pipe, rcp, cmp (15 to 48") 18. in of ES-1,2 0 EC-1 167.0 ft $40.00 $6,680.00 0% $6,680.00 pipe, rcp, cmp (15 to 48") 18. in of ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 18. in of ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cmp (60 to 108") 96. in of 0 ES-1,2 0 EC-1 IL 0.0 ft $320.00 $0.00 0% $0.00 rip -rap, placed 2. ft of 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 matting, EC-2 or 3 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cut grading _ cy -cy $4.00 $640.00 0% $640.00 fill grading $9.00 $6,030.00 0% $6,030.00 as -built drawings (1k+price per 0.1 mi.) 200.0 ft L 0.03788 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 200.0 ft L 0.03788 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 mobilization 'Isum $5,000.00 $0.00 0% $0.00 materials testing 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 compaction testing 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 CBR tests (1 every 0.1 mi. per road) 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 stone depth inspections 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 pavement inspections 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 pipe and drainage video inspections 405 ft $1.00 $405.00 0% $405.00 VDOT surety (1 lane) 200.0 ft L 0.03788 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 VDOT maintenance fee (1 In rd, 1 yr) 200.0 ft L 0.03788 mi. Lanes $150.00 $0.00 0% $0.00 VDOT admin. Cost recovery fee(1 lane) 200.0 ft L 0.03788 mi. Lanes $100.00 $0.00 0% $0.00 $85,008.33 $85,008.33 cost sum contingency $8,500.83 $8,500.83 Total $93,510 $93,510 C:\Users\mwentland\Documents\SUB201500149 Avinity Estates RP_bond _est_03-01-17.xls 3/1/2017