HomeMy WebLinkAboutSUB201500159 Bond Estimates 2017-09-06Wintergreen Farm Phase II
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500159
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Owl Creek Court
Begin station 10+00.M
End station 13+50.00 road length 350.0 ft
aggregate base 1.5 in d 350.0 ft L r 25.0 ft W 76.6 ton $35.00 $2,679.69 0% $2,679.69
asphalt base 4.0 in d 350.0 ft L 25.0 ft W 214.4 tons $100.00 $21,437.50 0% $21,437.50
asphalt surface 4.0 in d 350.0 ft L kk& 25.0 ft W 214.4 tons $120.00 $25,725.00 0% $25,725.00
curbCG-6 751.0 ft $15.00 $11,265.00 0% $11,265.00
sidewalk, concrete (6) 805.0 ft $17.00 $13,685.00 0% $13,685.00
ramp CG-12 2 ft $350.00 $700.00 0% $700.00
street name sign 1 each $200.00 $200.00 0% $200.00
traffic control sign 6 each $200.00 $1,200.00 0% $1,200.00
Street Landscape F 'MEach 15 each $275.00 $4,125.00 0% $4,125.00
drop inlet or grate 3 each $3,500.00 $10,500.00 0% $10,500.00
standard manhole frame top (not inlet) 3 each $500.00 $1,500.00 0% $1,500.00
manhole structure (per ft. rise) 40 ft $450.00 $18,000.00 0% $18,000.00
pipe, rcp, cm (15 to 48") F2.0
5.0 in d 0 ES-1,2rftW
EC-1405.8 ft $35.00 $14,202.65 0% $14,202.65
rip -rap, placed ft d 10.0 ft L 12.0 ton $60.00 $720.00 0% $720.00
matting, EC-2 or 3 10.0 ft L 11.1 sy $2.00 $22.22 0% $22.22
clear and grub (for wooded sites) 350.0 ft L 0.4 acre $24,000.00 $10,413.22 0% $10,413.22
cut grading Mcy $4.00 $3,000.00 0% $3,000.00
fill grading cy $9.00 $6,750.00 0% $6,750.00
as -built drawings (1 k + price per 0.1 mi.) 350.0 ft L 0.0663 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00
survey and layout (price per 0.1 mi.) 350.0 ft L 0.0663 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00
mobilization -Isum $5,000.00 $5,000.00 0% $5,000.00
materials testing 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00
compaction testing 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00
CBR tests (1 every 0.1 mi. per road) 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00
stone depth inspections 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00
pavement inspections 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00
pipe and drainage video inspections ft $1.00 $405.79 0% $405.79
VDOT surety (1 lane) 350.0 ft L 0.0663 mi. Lanes $2,000.00 $2,651.52 0% $2,651.52
VDOT maintenance fee (1 In rd, 1 yr) 350.0 ft L 0.0663 mi. Lanes $150.00 $198.86 0% $198.86
VDOT admin. Cost recovery fee(1 lane) 350.0 ft L 0.0663 mi. ELanes $100.00 $382.58 0% $382.58
Ridgetop Drive
Begin station
End station road length 768.0 ft
aggregate base in d 768.0 ft L 25.0 ft W 448.0 ton $35.00 $15,680.00 0% $15,680.00
asphalt base in d 768.0 ft L 5.0 ft W 470.4 tons $100.00 $47,040.00 0% $47,040.00
asphalt surface in d 768.0 ftL 5.0 ftW 176.4 tons $120.00 $21,168.00 0% $21,168.00
curb CG-6 1576.0 ft $15.00 $23,640.00 0% $23,640.00
sidewalk, concrete (6) 1630.0 ft $17.00 $27,710.00 0% $27,710.00
I:\DEPT\Community Development\Engineering Division\B_Jocz\Bonds\Wintergreen Farm Phase II\Bond Estimate -Wintergreen Farm Ph II_SUB201500159.xls 9/5/2017
Wintergreen Farm Phase II
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500159
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
ramp CG-12
2 ft
$350.00
$700.00
0%
$700.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
6 each
$200.00
$1,200.00
0%
$1,200.00
Street Landscape
29 Each
29 each
$275.00
$7,975.00
0%
$7,975.00
drop inlet or grate
6 each
$3,500.00
$21,000.00
0%
$21,000.00
standard manhole frame top (not inlet)
1 each
$500.00
$500.00
0%
$500.00
manhole structure (per ft. rise)
13 ft
$450.00
$5,913.00
0%
$5,913.00
pipe, rcp, cm (15 to 48") r15.0 in d
0 ES-1,2
EC-1
638.4 ft
$35.00
$22,343.65
0%
$22,343.65
clear and grub (for wooded sites)
768.0 ft L
5 ft W
1.0 acre
$24,000.00
$22,849.59
0%
$22,849.59
cut grading
3500.0 cy
$4.00
$14,000.00
0%
$14,000.00
fill grading
150dcy
$9.00
$1,350.00
0%
$1,350.00
as -built drawings (1 k + price per 0.1 mi.)
768.0 ft L
0.1455 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
survey and layout (price per 0.1 mi.)
768.0 ft L
0.1455 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
mobilization
MMM� Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
768.0 ft L
1.536 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
compaction testing
768.0 ft L
1.536 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
CBR tests (1 every 0.1 mi. per road)
768.0 ft L
1.536 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
stone depth inspections
768.0 ft L
1.536 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
pavement inspections
768.0 ft L
1.536 inc of 500'
3 each
$200.00
$520.00
0%
$520.00
pipe and drainage video inspections
ft
$1.00
$638.39
0%
$638.39
VDOT surety (1 lane)
768.0 ft L
0.1455 mi.
Lanes
ELanes
$2,000.00
$5,818.18
0%
$5,818.18
VDOT maintenance fee (1 In rd, 1 yr)
768.0 ft L
0.1455 mi.
Lanes
$150.00
$436.36
0%
$436.36
VDOT admin. Cost recovery fee(1 lane)
768.0 ft L
0.1455 mi.
$100.00
$540.91
0%
$540.91
cost sum $420,767.11 $420,767.11
contingency $42,076.71 $42,076.71
Total $462,850 $462,850
IADEPT\Community Development\Engineering Division\B_Jocz\Bonds\Wintergreen Farm Phase II\Bond Estimate -Wintergreen Farm Ph II_SUB201500159.xls 9/5/2017