HomeMy WebLinkAboutSUB200500186 Bond Reduction 2019-03-20 (3)Project Name: The Village at Chestunut Grove
Plan #: SUB200500186
TMP(s): sub-dividied
Date Estimate complete: 1/16/13 (Michael Koslow)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Road Name: Sienna Lane sta 10+00 to sta 23+30
Begin station
10+00.00
End station
23+30.00
aggregate base
6.0 in d
blotted or prime&double seal
asphalt base
0.0 in d
asphalt surface
2.0 in d
curb CG-2
curb CG-6
underdrain, UD-4
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 (12")
pipe, rcp, cmp (15 to 48")
pipe, rcp, cmp (15 to 48")
pipe, rcp, cmp (60 to 108")
rip -rap, placed
E&S fabric, EC-2, 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
road length 1330.0 ft
1330.0ftL
18.0ftW
1330.0ftL
0.0ftW
1330.0ftL
.0ftW
1330.0ftL
3.0ftW
Each
ES @ 3000
�in d1.0
0 ES-1,1PWEC-0
15.0 in d6
ES-1,2EC-1
18.0 in d0
ES-1,2EC-1
48.0 in d2
ES-1,2EC-1
"ft d0ftL
ft L
1330.0 ft L
materials testing
compaction testing
CBR tests (1 every 0.1 mi. per road)
stone depth inspections
pavement inspections
pipe and drainage video inspections ($500 min)
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
1330.0 ft L 0.25189 mi.
1330.0 ft L 0.25189 mi.
1330.0 ft L 2.66 inc of 500'
1330.0 ft L 2.66 inc of 500'
1330.0 ft L 2.66 inc of 500'
1330.0 ft L 2.66 inc of 500'
1330.0 ft L 2.66 inc of 500'
1330.0 ft L 0.25189 mi.
1330.0 ft L 0.25189 mi.
1330.0 ft L 0.25189 mi.
No. Unit
Unit Cost
Cost
Installed
% compete
cost remaining
837.9 ton
$35.00
$29,326.50
100%
$0.00
0.0 sy
$10.00
$0.00
0%
$0.00
0.0 tons
$100.00
$0.00
0%
$0.00
48.9 tons
$120.00
$5,865.30
80%
$1,173.06
_
0.0 ft
$13.00
$0.00
0%
$0.00
0.0 ft
$15.00
$0.00
0%
$0.00
0.0 ft
$6.00
$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
100%
$0.00
2 each
$200.00
$400.00
50%
$200.00
0 each
$150.00
$0.00
0%
$0.00
1000.0 ft
$17.00
$47,000.00
0%
$47,000.00
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
0.0 ft
$25.00
$0.00
0%
$0.00
168.0 ft
$35.00
$10,380.00
100%
$0.00
0.0 ft
$40.00
$0.00
0%
$0.00
224.0 ft
$150.00
$35,100.00
80%
$7,020.00
0.0 ton
$60.00
$0.00
0%
$0.00
1066.7 sy
$10.50
$11,200.00
100%
$0.00
0.9 acre
$24,000.00
$21,983.47
100%
$0.00
0.0 cy
$6.00
$0.00
0%
$0.00
0.0 cy
$12.00
$0.00
0%
$0.00
31sum
$2,000.00
$7,000.00
100%
$0.00
31sum
$2,000.00
$7,000.00
100%
$0.00
-Isum
$500.00
$500.00
100%
$0.00
4 each
$200.00
$740.00
100%
$0.00
4 each
$200.00
$740.00
100%
$0.00
4 each
$200.00
$740.00
100%
$0.00
4 each
$200.00
$740.00
100%
$0.00
4 each
$200.00
$740.00
0%
$740.00
r 100 ft
$1.00
$100.00
0%
$100.00
2 Lanes $2,000.00 $10,075.76 0% $10,075.76
Lanes $150.00 $755.68 0% $755.68
Lanes $100.00 $753.79 0% $753.79
PT\Community Development\Engineering Division\1-Staff Fold ers\anderson\040918_bonds\reduction\SUB200500186 -Village Chestnut Grove\SUB200500186_RP_bond_est Village at
;tnut Grove 032019-redux.xls 3/20/2019
Project Name: The Village at Chestunut Grove
Plan #: SUB200500186
TMP(s): sub-dividied
Date Estimate complete: 1/16/13 (Michael Koslow)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost
(installed)
Road Name: Sienna Lane sta 10+00 to sta 23+30
cost sum
proj mgmt
contingency
bond reduction 03201 9ja Total
Cost
compete cost remaining
$191,340.50 $67,818.29
$28,701.07 $10,172.74
$22,004.16 20/ original bond $7,799.10
Amt. less proj mgmt =
$242,050 $19,709 $75,620
PT\Community Development\Engineering Division\1-Staff Folders\anderson\040918_bonds\reduction\SUB200500186 -Village Chestnut Grove\SUB200500186_RP_bond_est Village at
;tnut Grove 032019-redux.xls 3/20/2019