HomeMy WebLinkAboutSUB201400193 Bond Estimates 2017-08-14Whittington Phase B (Phase B3)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Parcel ID 09000-00-00-00300
Item
Cottontail Way
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 (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)
3ers\mwentland\Documents\SUB201400193 Whittington B3 road bond estimate 08-14-17.xls 8/14/2017
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+12.00
37+89.00
road length 2777.0 ft
6.0 in d
2777.0 ft LF0.0 ftW
1943.9 ton
$35.00
$68,036.50
0%
$68,036.50
2777.0 ft L.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
in d
2777.0ft L.0 ftW
1020.5 tons
$70.00
$71,438.33
0%
$71,438.33
in d
2777.0 ft L.0 ft W
680.4 tons
$120.00
$81,643.80
0%
$81,643.80
ft
$13.00
$0.00
0%
$0.00
ft
$15.00
$0.00
0%
$0.00
ft
$17.00
$0.00
0%
$0.00
ft
$350.00
$0.00
0%
$0.00
1 each
$200.00
$200.00
0%
$200.00
10 each
$200.00
$2,000.00
0%
$2,000.00
.Each
0 each
$275.00
$0.00
0%
$0.00
ES @ 3000
1410.0 ft
$17.00
$47,970.00
0%
$47,970.00
8 each
$3,500.00
$28,000.00
0%
$28,000.00
5 each
$500.00
$2,500.00
0%
$2,500.00
131 ft
$450.00
$58,950.00
0%
$58,950.00
15.0 in d
1 ES -1,2 0 EC -1
353.0 ft
$35.00
$12,855.00
0%
$12,855.00
18.0 in d
0 ES -1,2
0 EC -1
198.0 ft
$40.00
$7,920.00
0%
$7,920.00
24.0 in d
1 ES -1,2
0
EC -1507.0
ft
$50.00
$25,850.00
0%
$25,850.00
30.0 in d
1 ES -1,2
0
EC -1
53.0 ft
$65.00
$3,945.00
0%
$3,945.00
36.0 in d
2 ES -1,2
0
EC -1
90.0 ft
$70.00
$7,300.00
0%
$7,300.00
96.0 in d
0 ES -1,2
EC -1
0.0 ft
$320.00
$0.00
0%
$0.00
2.0 ft d
0.0 ft L ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L ft W
0.0 sy
$2.00
$0.00
0%
$0.00
2780.0 ft L ft W
2.6 acre
$24,000.00
$61,267.22
0%
$61,267.22
800.0 cy
$4.00
$31,200.00
0%
$31,200.00
22360.0 cy
$9.00
$201,240.00
0%
$201,240.00
2777.0 ft L 0.52595 mi.
6 Isum
$2,000.00
$13,000.00
0%
$13,000.00
2777.0 ft L 0.52595 mi.
6 Isum
$2,000.00
$13,000.00
0%
$13,000.00
AIsum
$5,000.00
$5,000.00
0%
$5,000.00
2777.0 ft L 5.554 inc of 500'
7 each
$200.00
$1,320.00
0%
$1,320.00
2777.0 ft L 5.554 inc of 500'
7 each
$200.00
$1,320.00
0%
$1,320.00
2777.0 ft L 5.554 inc of 500'
7 each
$200.00
$1,320.00
0%
$1,320.00
2777.0 ft L 5.554 inc of 500'
7 each
$200.00
$1,320.00
0%
$1,320.00
2777.0 ft L 5.554 inc of 500'
7 each
$200.00
$1,320.00
0%
$1,320.00
1201 ft
$1.00
$1,201.00
0%
$1,201.00
2777.0 ft L 0.52595 mi.
2 Lanes
$2,000.00
$21,037.88
0%
$21,037.88
2777.0 ft L 0.52595 mi.
2 Lanes
$150.00
$1,577.84
0%
$1,577.84
2777.0 ft L 0.52595 mi.
2 Lanes
$100.00
$1,301.89
0%
$1,301.89
3ers\mwentland\Documents\SUB201400193 Whittington B3 road bond estimate 08-14-17.xls 8/14/2017
Whittington Phase B (Phase 133)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Parcel ID 09000-00-00-00300
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Cottontail Way
cost sum $775,034.46 $775,034.46
contingency $77,503.45 $77,503.45
Total $852,540 $852,540
sers\mwentland\Documents\SUB201400193 Whittington B3 road bond estimate 08-14-17.xls 8/14/2017
Subdivision Name: Whittington Subdivision Phase B2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Item
Road Name: Warbler Way
Unit
Unit Cost
Cost
station 10+50 to 33+22
road length 2272.0 ft
aggregate base
6.0 in d
2272.0 ft L
20.0 ft W
blotted or prime&double seal
2272.0 ft L
ft W
asphalt base
3.0 in d
2272.0 ft L
20.0 ft W
asphalt surface
2.0 in d
2272.0 ft L
20.0 ft W
curb CG -2
$0.00
835.0
tons
curb CG -6
$83,496.00
0%
$83,496.00
sidewalk, concrete (6)
tons
$120.00
$66,796.80
ramp CG -12
$66,796.80
0.0
ft
street name sign
$0.00
0%
$0.00
traffic control sign
ft
$15.00
$0.00
Street Landscape
$0.00
0 Each
ft
guardrail
$0.00
12 ES @
3000
drop inlet or grate
ft
$350.00
$0.00
standard manhole frame top (not inlet)
$0.00
1
each
manhole structure (per ft. rise)
$200.00
0%
$200.00
pipe, rcp, cm (15 to 48")
15.0 in d
0 ES -1,2
0 EC -1
pipe, rcp, cm (15 to 48")
18.0 in d
0 ES -1,2
0 EC -1
pipe, rcp, cm (15 to 48")
24.0 in d
1 ES -1,2
1 EC -1
pipe, rcp, cm (15 to 48")
36.0 in d
4 ES -1,2
4 EC -1
rip -rap, placed
0.0 ft d
0.0 ft L
0.0 ft W
matting, EC -2 or 3
$14,000.00
0.0 ft L
0.0 ft W
clear and grub (for wooded sites)
each
0.0 ft L
0.0 ft W
cut grading
$0.00
25
ft
fill grading
$11,250.00
0%
$11,250.00
as -built drawings (1k + price per 0.1 mi.)
ft
2272.0 ft L
0.4303 mi.
survey and layout (price per 0.1 mi.)
$4,935.00
2272.0 ft L
0.4303 mi.
mobilization
$6,240.00
0%
$6,240.00
materials testing
ft
2272.0 ft L
4.544 inc of 500'
compaction testing
$3,650.00
2272.0 ft L
4.544 inc of 500'
CBR tests (1 every 0.1 mi. per road)
$11,280.00
2272.0 ft L
4.544 inc of 500'
stone depth inspections
ton
2272.0 ft L
4.544 inc of 500'
pavement inspections
$0.00
2272.0 ft L
4.544 inc of 500'
pipe and drainage video inspections
$0.00
0%
$0.00
VDOT surety (1 lane)
acre
2272.0 ft L
0.4303 mi.
VDOT maintenance fee (1 In rd, 1 yr)
$0.00
2272.0 ft L
0.4303 mi.
VDOT admin. Cost recovery fee(1 lane)
$0.00
2272.0 ft L
0.4303 mi.
No.
Unit
Unit Cost
Cost
installed
% compete
cost remaining
1590.4
ton
$35.00
$55,664.00
0%
$55,664.00
0.0
sy
$10.00
$0.00
0%
$0.00
835.0
tons
$100.00
$83,496.00
0%
$83,496.00
556.6
tons
$120.00
$66,796.80
0%
$66,796.80
0.0
ft
$13.00
$0.00
0%
$0.00
0.0
ft
$15.00
$0.00
0%
$0.00
0.0
ft
$17.00
$0.00
0%
$0.00
0
ft
$350.00
$0.00
0%
$0.00
1
each
$200.00
$200.00
0%
$200.00
9
each
$200.00
$1,800.00
0%
$1,800.00
0
each
$150.00
$0.00
0%
$0.00
1260.0
ft
$17.00
$57,420.00
0%
$57,420.00
4
each
$3,500.00
$14,000.00
0%
$14,000.00
0
each
$500.00
$0.00
0%
$0.00
25
ft
$450.00
$11,250.00
0%
$11,250.00
141.0
ft
$35.00
$4,935.00
0%
$4,935.00
156.0
ft
$40.00
$6,240.00
0%
$6,240.00
53.0
ft
$50.00
$3,650.00
0%
$3,650.00
104.0
ft
$70.00
$11,280.00
0%
$11,280.00
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
0.0
cy
$4.00
$0.00
0%
$0.00
0.0
cy
$9.00
$0.00
0%
$0.00
51sum
$2,000.00
$11,000.00
0%
$11,000.00
51sum
$2,000.00
$11,000.00
0%
$11,000.00
1
Isum
$500.00
$500.00
0%
$500.00
6
each
$200.00
$1,120.00
0%
$1,120.00
6
each
$200.00
$1,120.00
0%
$1,120.00
6
each
$200.00
$1,120.00
0%
$1,120.00
6
each
$200.00
$1,120.00
0%
$1,120.00
6
each
$200.00
$1,120.00
0%
$1,120.00
450
ft
$1.00
$450.00
0%
$450.00
2
Lanes
$2,000.00
$17,212.12
0%
$17,212.12
2
Lanes
$150.00
$1,290.91
0%
$1,290.91
2
Lanes
$100.00
$860.61
0%
$860.61
cost sum $364,645.44
contingency $36,464.54
$364,645.44
$36,464.54
C:\Users\mgreene\Documents\A-Review Comment letters\Whittington Subdivision\RP Phase B2&B4_bond_est_May2016.x1s 5/18/2016
Subdivision Name: Whittington Subdivision Phase B2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Item
Road Name: Warbler Way
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $401,110 $401,110
C:\Users\mgreene\Documents\A_Review Comment letters\Whittington Subdivision\RP Phase B2&B4_bond_est_May2016.x1s 5/18/2016
Subdivision Name: Whittington Subdivision Phase B4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O140O193
Item
Road Name: Pine Knot Road
station 10+00 to18+81
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, cm (15 to 48")
pipe, rcp, cm (15 to 48")
pipe, rcp, cm (15 to 48")
pipe, rcp, cm (15 to 48")
rip -rap, placed
matting, EC -2 or 3
clear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (1k + 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)
C:\Users\mgreene\Documents\A-Review Comment letters\Whittington Subdivision\RP Phase B2&B4_bond_est_May2016.x1s 5/18/2016
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 881.0 ft
6.0 in d
881.0 ft L 20.0 ft W
616.7 ton
$35.00
$21,584.50
0%
$21,584.50
881.0 ft L ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
881.0 ft L 20.0 ft W
323.8 tons
$100.00
$32,376.75
0%
$32,376.75
2.0 in d
881.0 ft L 20.0 ft W
215.8 tons
$120.00
$25,901.40
0%
$25,901.40
0.0 ft
$13.00
$0.00
0%
$0.00
0.0 ft
$15.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
1 each
$200.00
$200.00
0%
$200.00
8 each
$200.00
$1,600.00
0%
$1,600.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
0 each
$3,500.00
$0.00
0%
$0.00
0 each
$500.00
$0.00
0%
$0.00
0 ft
$450.00
$0.00
0%
$0.00
15.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$35.00
$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
24.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
36.0 in d
0 ES -1,2 0 EC -1
0.0 ft
$70.00
$0.00
0%
$0.00
0.0 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
881.0 ft L 0.16686 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
881.0 ft L 0.16686 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
1 Isum
$500.00
$500.00
0%
$500.00
881.0 ftL 1.762 inc of 500'
3 each
$200.00
$560.00
0%
$560.00
881.0 ft L 1.762 inc of 500'
3 each
$200.00
$560.00
0%
$560.00
881.0 ft L 1.762 inc of 500'
3 each
$200.00
$560.00
0%
$560.00
881.0 ft L 1.762 inc of 500'
3 each
$200.00
$560.00
0%
$560.00
881.0 ft L 1.762 inc of 500'
3 each
$200.00
$560.00
0%
$560.00
0 ft
$1.00
$0.00
0%
$0.00
881.0 ft L 0.16686 mi.
2 Lanes
$2,000.00
$6,674.24
0%
$6,674.24
881.0 ft L 0.16686 mi.
2 Lanes
$150.00
$500.57
0%
$500.57
881.0 ft L 0.16686 mi.
2 Lanes
$100.00
$333.71
0%
$333.71
$102,471.17
$102,471.17
cost sum
contingency
$10,247.12
$10,247.12
C:\Users\mgreene\Documents\A-Review Comment letters\Whittington Subdivision\RP Phase B2&B4_bond_est_May2016.x1s 5/18/2016
Subdivision Name: Whittington Subdivision Phase B4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Item
Road Name: Pine Knot Road
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $112,720 $112,720
C:\Users\mgreene\Documents\A_Review Comment letters\Whittington Subdivision\RP Phase B2&B4_bond_est_May2016.xls 5/18/2016
4141004 '''Illd
0
0
N_
8. $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
8888S8SS888888888888888SS8SS8888o '1 01 m
UNMW88WF- 8Cp8MpppWH888
N0 1 ) 00-NND OUY < VQVNm hNNC f. 0Oh 49O Yfi /7Om ycs mit64' ' ' < - ,NaDa0E SSEia W wNw NNK H Vi WWHHH � ris9 'CO »
e � w
Is
8
m eeeeeeeee eeeeeeee eeeee eves ee eeeeeeeee
a o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o O o 0
E
8
e
TA O O N S 8 8 8 8 8 0 0 8 8 8 S 8 8 8 0 S 8 8 8 8 8 S 8 S S 8 O 8 S 8 S S m m x
0 (p O Y aD C O O O p p O �{ O i0 O p p p C C C O O Q p p O C O C C o r n U)
V) au N n w c9 w w O O w 11 8 i° N 8 /9 O a as c9 w e9 S 8 8 m ao ao ao m H NCO <O c0 cO x
N N a0 N c0 n V U) c0 O) 0) 10 C N V 10 V' V V' Y V c4. 0.; 4, M N N
1,: 000 C') a c7 M O OD y N �O to N aD W m
c0 U a0 c9 f9 N W a N c0 c9 M c9 . . . . . N c9 .9 ,0s12
W V! c9 c9 (9 W H .7„.7. 19 ' 49 O
`� E
fi
8p2. a8p80pppSSpppO8pS8pppOpp8pSpppp8p8 W
py o` 694949494968NNNg4gggg6640 0ggggCggDiogg ,
_ . 49agg
CC W W W K K HM a NNWc9Wc9Wc9 N19c9
CO
D '-=, H NN 6969 '9 V
Ca
0
a:
D > > NNNNNwmwEOC w C C C RW5 , 8 cSeo 2 Tta N N = J J J NE d m
O
Z mO7NOOOO - asOOnnn0000000000nn - nnnnnONNN coC
CONo0oG0
N � N NO U) OOa000O
Na8 N ena Nw
WO
C
0
O
L m
d -0
0)
0
w cc
U U U U U
0
0000 - 8 E
w o c0 g 8 M
c'7 3 3 3 3 3 3 0 0 0 0 0 0
L = = = = U) o= c E E c c c c c E 'E 'E
0 00. 90
C� (U) CO {p (p (p 2 °,8 °i
p 0
3 O1= 4444
N N N - 46 O 0 CO') (O°)7 m C°)7 CO) U O Ip0 6
W N c0 0 c0 CO a7 c0 m c0 c0 c0 LU
do o O O
N N N N N F
ei O J J J J 0 Cl) 660566 -1 -J -1 J J J J J J J J J J
V a= Crm ww wwwwwU) xC m = Ca= m = = =amv a
R p0000 O O . N O O .- O O O O O a00000 p000 Q
8 8 _8 00) N W O 8 W 8 8 W N W 8 N 8 Z
M C) C7 M N C') M ch C7 c7 M c0 c7 c7 . ch
Z
o
E c c
c c c c c c Zpr N O O 0 OOCG0O
COW 0o ; CJ Np7N
0
U
O M 5 Q
m• O c)
t m 7 U
G. c a z
o_ ., a
O w E- -
OC
E w
m w
m C E 6 -E o p Z
• ry� c -.--,- aai `m E_ w Z
t+ C a+) m .y a 0 5 W
U W a m cvt66 &466 v a � w d o
Ce
c E! 0 0 0 0 0 Y .a c o c v m w O
E 7 gQn 8 C m ' S o T) aaaaav ,0 c $ E t; w 2 C t)
(5 41
Q 1- 0 .8. 2 .2 ai N 801072 .8 `o €42 E E) 2 cE) cE) 862 i s o m c L c m /"E -5: O
Z Z C M ° r .. 0 0 0 c 8 -1 m g E d 8. d. a c 'v c v m `a t m B y v w E m N
C W E c r U V n" u E v r f0 �° '� m `-�- a m E W H H Z
O C m m Y m o N£ e v E E I g m o m m a) a a a a m am) - W n 2 o m E m o g a- O o 0
"I w m a m m o cB i ° a m a v` w E 'a'a'a'a'a E ZS m ', E E 8 U w a'a> > > a
2 C m E
moi! 2
vu
S.
O o Ao
fn IY a W ani
a`
J
10
0
NE
O CV
P
.
N
E (0
m
w
8
m
a
E
8
aR
UI t0 y
n X
N m
040 0
E
y
Lu
o v
c
0
c m
C
0
co
0
jl H m
cE
Zl w
-o
c
0
m
d -0
d ascc
E is
O IEr..
to5 u)
-ti8 c
O 0
m
cn
d W
w H
of g
R Q
cc
O Z
O cb
Z
a o
P
00 w 0
U
0 o U
t 00 C7
a c Z
o c7
w
co I_ z
0 z
E w
t (.) W o
� ct a
d v N oi
E 765
z 0es 11 g
0
C W bj
o m mI Y
TT
.� � � wa
to * Z .>
tl0ra 0▪ 0 RS as
t d
a`
J