HomeMy WebLinkAboutSUB201600008 Bond Estimates 2017-04-24Briarwood Phase 4 and portion of Phase 6
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600008
Item
Sunset Drive
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
No. Unit Unit Cost Cost
installed % compete cost remaining
10+20.00
25+00.00
road length 1480.0 ft
4.0 in d
1480.0 ft L
24.0 ft W
828.8 ton
$35.00
$29,008.00
0%
$29,008.00
1480.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
1480.0 ft L
24.0 ft W
652.7 tons
$100.00
$65,268.00
0%
$65,268.00
2.5 in d
1480.0 ft L
24.0 ft W
543.9 tons
$120.00
$65,268.00
0%
$65,268.00
0.0 ft
$13.00
$0.00
0%
$0.00
2960.0 ft
$15.00
$44,400.00
0%
$44,400.00
2920.0 ft
$17.00
$49,640.00
0%
$49,640.00
2 each
$350.00
$700.00
0%
$700.00
1 each
$200.00
$200.00
0%
$200.00
4 each
$200.00
$800.00
0%
$800.00
27 Each
27 each
$275.00
$7,425.00
0%
$7,425.00
1 ES @
3000
140.0 ft
$17.00
$5,380.00
0%
$5,380.00
18 each
$3,500.00
$63,000.00
0%
$63,000.00
0 each
$500.00
$0.00
0%
$0.00
162 ft
$450.00
$72,900.00
0%
$72,900.00
15.0 in d
0 ES -1,2
0 EC -1
618.0 ft
$35.00
$21,630.00
0%
$21,630.00
24.0 in d
0 ES -1,2
0 EC -1
1067.0 ft
$50.00
$53,350.00
0%
$53,350.00
30.0 in d
1 ES -1,2
0 EC -1
40.0 ft
$65.00
$3,100.00
0%
$3,100.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
96.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$320.00
$0.00
0%
$0.00
2.0 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
4500.0 cy
$4.00
$18,000.00
0%
$18,000.00
470.0 cy
$9.00
$4,230.00
0%
$4,230.00
1480.0 ft L
0.2803 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
1480.0 ft L
0.2803 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
1 Isum
$5,000.00
$5,000.00
0%
$5,000.00
1480.0 ft L
2.96 inc of 500'
4 each
$200.00
$800.00
0%
$800.00
1480.0 ft L
2.96 inc of 500'
4 each
$200.00
$800.00
0%
$800.00
1480.0 ft L
2.96 inc of 500'
4 each
$200.00
$800.00
0%
$800.00
1480.0 ft L
2.96 inc of 500'
4 each
$200.00
$800.00
0%
$800.00
C:\Users\mwentland\Documents\SUB201600008 Briarwood Ph4 RP bond est 04-24-17.xls 4/24/2017
Briarwood Phase 4 and portion of Phase 6
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600008
Item No. Unit
Sunset Drive
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)
Unit Cost Cost
installed
% compete cost remaining
1480.0 ft L 2.96 inc of 500'
4 each
$200.00
$800.00
0%
$800.00
1725 ft
$1.00
$1,725.00
0%
$1,725.00
1480.0 ft L 0.2803 mi.
2 Lanes
$2,000.00
$11,212.12
0%
$11,212.12
1480.0 ft L 0.2803 mi.
2 Lanes
$150.00
$840.91
0%
$840.91
1480.0 ft L 0.2803 mi.
2 Lanes
$100.00
$810.61
0%
$810.61
cost sum
$541,887.64
$541,887.64
contingency
$54,188.76
$54,188.76
Total
$596,080
$596,080
C:\Users\mwentland\Documents\SUB201600008 Briarwood Ph4 RP bond est 04-24-17.xls 4/24/2017
Briarwood Phase 4 and portion of Phase 6
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600008
St. Ives
Item
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
No. Unit Unit Cost Cost
installed % compete cost remaining
ileIIeIeIiIll,
12+65.00
road length 265.0 ft
4.0 in
d
265.0 ft L
32.0 ft W
197.9 ton
$35.00
$6,925.33
0%
$6,925.33
265.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in
d
265.0 ft L
32.0 ft W
155.8 tons
$100.00
$15,582.00
0%
$15,582.00
2.5 in
d
265.0 ft L
32.0 ft W
129.9 tons
$120.00
$15,582.00
0%
$15,582.00
0.0 ft
$13.00
$0.00
0%
$0.00
450.0 ft
$15.00
$6,750.00
0%
$6,750.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
6 Each
6 each
$275.00
$1,650.00
0%
$1,650.00
1 ES @
3000
120.0 ft
$17.00
$5,040.00
0%
$5,040.00
1 each
$3,500.00
$3,500.00
0%
$3,500.00
0 each
$500.00
$0.00
0%
$0.00
6 ft
$450.00
$2,700.00
0%
$2,700.00
15.0 in
d
1 ES -1,2
0 EC -1
102.0 ft
$35.00
$4,070.00
0%
$4,070.00
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
96.0 in
d
0 ES -1,2
0 EC -1
0.0 ft
$320.00
$0.00
0%
$0.00
2.0 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
265.0 ft L
0.05019 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
265.0 ft L
0.05019 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$5,000.00
$5,000.00
0%
$5,000.00
265.0 ft L
0.53 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
265.0 ft L
0.53 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
265.0 ft L
0.53 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
265.0 ft L
0.53 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
265.0 ft L
0.53 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
102 ft
$1.00
$102.00
0%
$102.00
C:\Users\mwentland\Documents\SUB201600008 Briarwood Ph4 RP bond est 04-24-17.xls 4/24/2017
Briarwood Phase 4 and portion of Phase 6
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201600008
Item No. Unit Unit Cost
St. Ives
VDOT surety (1 lane) 265.0 ft L 0.05019 mi.
VDOT maintenance fee (1 In rd, 1 yr) 265.0 ft L 0.05019 mi.
VDOT admin. Cost recovery fee(1 lane) 265.0 ft L 0.05019 mi.
Cost
% compete cost remaining
2 Lanes $2,000.00
$2,007.58
0% $2,007.58
2 Lanes $150.00
$150.57
0% $150.57
2 Lanes $100.00
$350.38
0% $350.38
cost sum
$77,009.86
$77,009.86
contingency
$7,700.99
$7,700.99
Total
$84,720
$849720
C:\Users\mwentland\Documents\SUB201600008 Briarwood Ph4 RP bond est 04-24-17.xls 4/24/2017