HomeMy WebLinkAboutSUB201400101 Bond Reduction 2018-12-12Final Site Development Plan for Hollymead Towncenter - Block C4, A Portion of TM32, Parcel 41 L
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400101
Item
Firewood Circle
Begin station
10+00.00
End station
14+77.00
aggregate base
8.0 in d
asphalt base
2.5 in d
asphalt surface
1.5 in d
curb CG-2
curb CG-6
Ribbon Crub
sidewalk, concrete (6)
ramp CG-12
street name sign
traffic control sign
drop inlet or grate
manhole structure (per ft. rise)
road length 477.0 ft
477.0ftL 21.5ftW
477.0 ft L 619.0 ft W
477.0ftL 18.0ftW
pipe, rcp, cmp (15 to 48") _in d _ES-1,2 -EC-1
cut 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
Kindling Lane
Begin station
End station
aggregate base
asphalt base
asphalt surface
curb CG-2
Roll top curb
street name sign
traffic control sign
drop inlet or grate
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 48")
cut grading
477.0 ft L 0.09034 mi.
477.0 ft L 0.09034 mi.
477.0
ft L
0.954 inc
of 500'
477.0
ft L
0.954 inc
of 500'
477.0
ft L
0.954 inc
of 500'
477.0
ft L
0.954 inc
of 500'
477.0
ft L
0.954 inc
of 500'
10+00M
11+72.00
road length 172.0 ft
8.0in d
172.0ftL ftW
20in d
172.0 ft LJ21.5
19.0 ft W
1.5in d
172.0ftL18.5ftW
W15.0 in d 0 ES-1,2 0 EC-1
No. Unit Unit Cost Cost
installed % compete cost remaining
478.6 ton
$35.00
$16,750.65
100%
$0.00
138.8 tons
$100.00
$13,877.72
50%
$6,938.86
78.9 tons
$120.00
$9,466.07
0%
$9,466.07
70.0 ft
$13.00
$910.00
100%
$0.00
410.0 ft
$15.00
$6,150.00
100%
$0.00
470.0 ft
$15.00
$7,050.00
100%
$0.00
65.0 ft
$17.00
$1,105.00
100%
$0.00
1 ft
$350.00
$350.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
3 each
$3,500.00
$10,500.00
100%
$0.00
19 ft
$450.00
$8,325.00
100%
$0.00
132.0 ft
$35.00
$4,620.00
50%
$2,310.00
1272.0 cy
$4.00
$5,088.00
100%
$0.00
1 Isum
$2,000.00
$3,000.00
100%
$0.00
1 Isum
$2,000.00
$3,000.00
100%
$0.00
1 Isum
$500.00
$500.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
0%
$400.00
-ft
$1.00
$132.00
0%
$132.00
172.6
ton
$35.00
$6,040.07
100%
$0.00
50.0
tons
$100.00
$5,004.13
50%
$2,502.06
29.2
tons
$120.00
$3,508.16
0%
$3,508.16
140.0
ft
$13.00
$1,820.00
100%
$0.00
140.0
ft
$15.00
$2,100.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
1 each
$3,500.00
$3,500.00
100%
$0.00
5 ft
$450.00
$2,025.00
100%
$0.00
38.0
ft
$35.00
$1,330.00
50%
$665.00
611.0
cy
$4.00
$2,444.00
100%
$0.00
PT\Community Development\Engineering Division\1-Staff Folders\B_Jocz\Bonds\Hollymead Town Center Block C4\RP_bond_Hollymead Towncenter_Block C4 rev121218ja.xls12/12/2018
Final Site Development Plan for Hollymead Towncenter - Block C4, A Portion of TM32, Parcel 41 L
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400101
Item No. Unit Unit Cost Cost
installed
Firewood Circle
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
Timberwood Blvd
sidewalk, concrete (6)
Street Landscape
Laurel Park Lane
sidewalk, concrete (6)
ramp CG-12
Meeting Street
sidewalk, concrete (10')
Street Landscape
% compete cost remaining
0.0 cy
$9.00
$0.00
0%
$0.00
172.0 ft L
0.03258 mi.
1 Isum
$2,000.00
$3,000.00
100%
$0.00
172.0 ft L
0.03258 mi.
1 Isum
$2,000.00
$3,000.00
100%
$0.00
- Isum
$500.00
$500.00
100%
$0.00
172.0 ft L
0.344 inc of 500'
1 each
$200.00
$280.00
100%
$0.00
172.0 ft L
0.344 inc of 500'
1 each
$200.00
$280.00
100%
$0.00
172.0 ft L
0.344 inc of 500'
1 each
$200.00
$280.00
100%
$0.00
172.0 ft L
0.344 inc of 500'
1 each
$200.00
$280.00
100%
$0.00
172.0 ft L
0.344 inc of 500'
1 each
$200.00
$280.00
0%
$280.00
-ft
$1.00
$38.00
0%
$38.00
-ft
$17.00
$5,865.00
100%
$0.00
_ Each
7 each
$150.00
$1,050.00
100%
$0.00
280.0 ft
$17.00
$4,760.00
100%
$0.00
N 4 each
$350.00
$1,400.00
100%
$0.00
RP_bond_Hollymead Towncenter_Block C4 rev121218ja.xls
Each
=ft
$34.00 $5,950.00
6 each
$150.00 $900.00
cost sum
$150,058.78
proj mgmt
$22,508.82
contingency
$17,256.76
Total
$189,830
+$10,000 Mobilization, FVP I Total
$199,830
80% $1,190.00
80% $180.00
$27,610.14
$4,141.52
$3,175.17
$34,930
PT\Community Development\Engineering Division\1-Staff Folders\B_Jocz\Bonds\Hollymead Town Center Block C4\RP_bond_Hollymead Towncenter_Block C4 rev121218ja.xls12/12/2018