The URL can be used to link to this page

Home My WebLink AboutSUB201600213 Bond Estimates 2019-04-09Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Belvedere Blvd Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 underdrain, LID-4 sidewalk, concrete (5) 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") rip -rap, placed matting, EC-2 or 3 clear and grub (for wooded sites) 4/9/2019 No. Unit Unit Cost Cost installed 10+15.01 12+00.00 road length 185.0 ft 8.0 in d 185.0 ftL 55.0 ft W 474.8 ton $35.00 $16,619.17 185.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 5.0 in d 185.0 ft L 50.0 ft W 283.3 tons $120.00 $33,993.75 2.0 in d 185.0 ft L 50.0 ft W 113.3 tons $140.00 $15,863.75 12+00.00 18+45.00 road length 645.0 ft 8.0 in d 645.0 ft L 47.0 ft W 1414.7 ton $35.00 $49,514.50 645.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 in d Min 645.0 ft L 42.0 ft W 829.6tons $120.00 $99,555.75 d 645.0 ft L 42.0 ft W 331.9 tons $140.00 $46,459.35 160.q ft $16.00 $2,560.00 1660.0 ft $19.00 $31,540.00 1660.0 ft $6.00 $9,960.00 1660.0 ft $25.00 $41,500.00 14 each $350.00 $4,900.00 0 each $200.00 $0.00 3 each $200.00 $600.00 Each 24 each $150.00 $3,600.00 0 ES @ 3000 0.0 ft $17.00 $0.00 8 each $3,500.00 $28,000.00 2 each $500.00 $1,000.00 73.8 ft $450.00 $33,187.50 15.0 in d 0 ES1,2 0 EC-1 544.0 ft $35.00 $19,040.00 18.0 in d 0 ES1,2 0 EC-1 234 ft $40.00 $9,360.00 0.0 ft d 0.0 ftL ft W 0.0 ton $60.00 $0.00 0.0 ft L kJO.0 ftW 0.0 sy $2.00 $0.00 0.0 ft L ft W 0.0 acre $24,000.00 $0.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 1 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Belvedere Blvd cut grading fill grading as -built drawings (1 k + price per 0.1 mi.) 830.0 ft L 0.1572 mi. survey and layout (price per 0.1 mi.) 830.0 ft L 0.1572 mi. mobilization materials testing 830.0 ft L 1.66 inc of 500' compaction testing 830.0 ft L 1.66 inc of 500' CBR tests (1 every 0.1 mi. per road) 830.0 ft L 1.66 inc of 500' stone depth inspections 830.0 ft L 1.66 inc of 500' pavement inspections 830.0 ft L 1.66 inc of 500' pipe and drainage video inspections ($500 min) VDOT surety (1 lane) 830.0 ft L 0.1572 mi. VDOT maintenance fee (1 In rd, 1 yr) 830.0 ft L 0.1572 mi. VDOT admin. Cost recovery fee(1 lane) 830.0 ft L 0.1572 mi. 4/9/2019 No. Unit Unit Cost Cost installed 2500.0 cy 500.0 cy 2 Isum 2 Isum -Isum 3 each 3 each 3 each 3 each 3 each 778 it 2 Lanes 2 Lanes 2 Lanes $6.00 $12.00 $2,000.00 $2,000.00 $5,000.00 $200.00 $200.00 $200.00 $200.00 $200.00 $1.00 $2,000.00 $150.00 $100.00 $15,000.00 $6,000.00 $5,000.00 $5,000.00 $5,000.00 $540.00 $540.00 $540.00 $540.00 $540.00 $778.00 $6,287.88 $471.59 $564.39 cost sum $494,055.63 contingency $49,405.56 Total $543,470 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 2 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Fowler St Item Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 underdrain, LID-4 sidewalk, concrete (5) 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") yard inlet yard drain rip -rap, placed No. Unit Unit Cost Cost installed 08+50.0 14+g5. road length 645.0 ft 8.0 in d 645.0 ft L 0ftW 963.2 ton $35.00 $33,712.00 645.0 ft L.0 ftW L'O 0.0 sy $10.00 $0.00 3.0 in d 645.0 ft L.0 ftW 331.9 tons $120.00 $39,822.30 1.5 in d 645.0 ft L ft W 165.9 tons $140.00 $23,229.68 14+95.00 17+60.001 road length 265.0 ft 8.0 in d 265.0 ft L 46.0 ft W 568.9 ton $35.00 $19,910.33 d 265.0 ft L 0.0 ft W 265.0 ft L 41.0 ft W 0.0 sy 199.6 tons $10.00 $120.00 $0.00 $23,957.33 MAin in d 265.0 ft L 41.0 ft W 99.8 tons $140.00 $13,975.11 0. ft $16.00 $0.00 1820.0 ft $19.00 $34,580.00 1820.0 ft $6.00 $10,920.00 1820.0 ft $25.00 $45,500.00 12 each $350.00 $4,200.00 2 each $200.00 $400.00 7 each $200.00 $1,400.00 Each 27 each $150.00 $4,050.00 0 ES @ 3000 0.0 ft $17.00 $0.00 9 each $3,500.00 $31,500.00 1 each $500.00 $500.00 86.7 ft $450.00 $39,019.50 15.0 in d 0 EC-1 230.0 ft $35.00 $8,050.00 24.0 in d �ES-1,2 ES-1,2 0 EC-1 560.0 ft $50.00 $28,000.00 3 each $850.00 $2,550.00 12.0 in d 280.0 ft $25.00 $7,000.00 0.0 ft d AftL �ft W 0.0 ton $60.00 $0.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 3 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Fowler St Item No. Unit Unit Cost Cost installed matting, EC-2 or 3 ft L ft W 0.0 s Y $2.00 $0.00 clear and grub (for wooded sites) ft L ft W 0.0 acre $24,000.00 $0.00 cut grading cY $6.00 $3,000.00 fill grading cY $12.00 $6,000.00 as -built drawings (1 k + price per 0.1 mi.) 910.0 ft L 0.17235 mi. 2 Isum $2,000.00 $4,000.00 survey and layout (price per 0.1 mi.) 910.0 ft L 0.17235 mi. 2 Isum $2,000.00 $5,000.00 mobilization 'Isum $5,000.00 $5,000.00 materials testing 910.0 ft L 1.82 inc of 500' 3 each $200.00 $580.00 compaction testing 910.0 ft L 1.82 inc of 500' 3 each $200.00 $580.00 CBR tests (1 every 0.1 mi. per road) 910.0 ft L 1.82 inc of 500' 3 each $200.00 $580.00 stone depth inspections 910.0 ft L 1.82 inc of 500' 3 each $200.00 $580.00 pavement inspections 910.0 ft L 1.82 inc of 500' 3 each $200.00 $580.00 pipe and drainage video inspections ($500 min) ft $1.00 $790.00 VDOT surety (1 lane) 910.0 ft L 0.17235 mi. Lanes ULanes $2,000.00 $6,893.94 VDOT maintenance fee (1 In rd, 1 yr) 910.0 ft L 0.17235 mi. Lanes $150.00 $517.05 VDOT admin. Cost recovery fee(1 lane) 910.0 ft L 0.17235 mi. $100.00 $594.70 cost sum $406,971.92 contingency $40,697.19 Total $"7,670 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 4 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Farrow Dr Item Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 underdrain, LID-4 sidewalk, concrete (5) 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") 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 No. Unit Unit Cost Cost installed 22+13.00 25+88.00 road length 375.0 ft 8.0 in d 375.0 ft L 35.0 ft W 612.5 ton $35.00 $21,437.50 375.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 4. in d 375.0 ft L 30.0 ft W 275.6 tons $120.00 $33,075.00 in d 375.0 ft L 30.0 ft W 103.4 tons $140.00 $14,470.31 IF 0.0 ft $16.00 $0.00 750.0 ft $19.00 $14,250.00 750.0 ft $6.00 $4,500.00 750.0 ft $25.00 $18,750.00 6 each $350.00 $2,100.00 1 each $200.00 $200.00 '_.Aeach $200.00 $400.00 11 Each 11 each $150.00 $1,650.00 0 ES @ 3000 0.0 ft $17.00 $0.00 5 each $3,500.00 $17,500.00 0 each $500.00 $0.00 50.0 ft $450.00 $22,491.00 24.0 in d 0 ES-1,2 0 EC-1 94. ft $50.00 $4,700.00 30.0 in d 0 ES-1,2 SEC-1 a ft $65.00 $9,295.00 0.0 ft d 0.0 ft L O ft W 0.0 ton $60.00 $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 -CY $6.00 $3,600.00 cy $12.00 $7,200.00 375.0 ft L 0.07102 mi. 1 Isum $2,000.00 $2,000.00 375.0 ft L 0.07102 mi. 1 Isum $2,000.00 $3,000.00 -Isum $5,000.00 $5,000.00 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 5 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Farrow Dr Item No. Unit Unit Cost Cost installed compaction testing 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 CBR tests (1 every 0.1 mi. per road) 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 stone depth inspections 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 pavement inspections 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 pipe and drainage video inspections ($500 min) It $1.00 $500.00 VDOT surety (1 lane) 375.0 ft L 0.07102 mi. Lanes $2,000.00 $2,840.91 VDOT maintenance fee (1 In rd, 1 yr) 375.0 ft L 0.07102 mi. Lanes rLanes $150.00 $213.07 VDOT admin. Cost recovery fee(1 lane) 375.0 ft L 0.07102 mi. $100.00 $392.05 cost sum $191,364.84 contingency $19,136.48 Total $210,510 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 6 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Barnett St Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 sidewalk, concrete (5) 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") rip -rap, placed matting, EC-2 or 3 clear and grub (for wooded sites) cut grading fill grading No. Unit Unit Cost Cost installed 14+05.00 15+35.00 road length 130.0 ft 6.0 in d 130.0 ft L 33.0 ft W 150.2 ton $35.00 $5,255.25 130.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 3.0 in d 130.0 ft L 28.0 ft W 66.9 tons $120.00 $8,026.20 1.5 in d 130.0 ft L 28.0 ft W 33.4 tons $140.00 $4,681.95 15+35.00 17+40.001 road length 205.0 ft 6.0 in d 205.0 ft L 37.0 ft W 265.5 ton $35.00 $9,291.63 205.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 3.0 in d 205.0 ft L 32.0 ft W 120.5 tons $120.00 $14,464.80 1.5 in d 205.0 ft L 32.0 ft W 60.3 tons $140.00 $8,437.80 ft $16.00 $0.00 670.0 ft $19.00 $12,730.00 670.0 ft $25.00 $16,750.00 10 each $350.00 $3,500.00 2 each $200.00 $400.00 4 each $200.00 $800.00 F8 Each 8 each $150.00 $1,200.00 0 ES @ 3000 0.0 ft $17.00 $0.00 2 each $3,500.00 $7,000.00 0 each $500.00 $0.00 14.5 ft $450.00 $6,525.00 15.0 in d 0 ES-1,2 0 EC-1 39.0 ft $35.00 $1,365.00 0.0 ft d 0.0 ft L ft W 0.0 ton $60.00 $0.00 0.0 ft L ft W 0.0 sy $2.00 $0.00 0.0 ft L flW 0.0 acre $24,000.00 $0.00 -CY $,000.00 cY 12.00 $12.00 $6,000.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 7 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Barnett St Item No. Unit Unit Cost Cost installed as -built drawings (1 k + price per 0.1 mi.) 335.0 ft L 0.06345 mi. 1 Isum $2,000.00 $2,000.00 survey and layout (price per 0.1 mi.) 335.0 ft L 0.06345 mi. 1 Isum $2,000.00 $3,000.00 mobilization MMMIsum $5,000.00 $5,000.00 materials testing 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 compaction testing 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 CBR tests (1 every 0.1 mi. per road) 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 stone depth inspections 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 pavement inspections 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 pipe and drainage video inspections ($500 min) ft $1.00 $500.00 VDOT surety (1 lane) 335.0 ft L 0.06345 mi. 2 Lanes $2,000.00 $2,537.88 VDOT maintenance fee (1 In rd, 1 yr) 335.0 ft L 0.06345 mi. 2 Lanes $150.00 $190.34 VDOT admin. Cost recovery fee(1 lane) 335.0 ft L 0.06345 mi. 2 Lanes $100.00 $376.89 cost sum $124,732.74 contingency $12,473.27 Total $137,210 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 8 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Shelton St Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 sidewalk, concrete (5) 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") rip -rap, placed matting, EC-2 or 3 clear and grub (for wooded sites) cut grading fill grading No. Unit Unit Cost Cost installed 14+00.00 15+30.009 road length 130.0 ft 6.0 in d 130.0 ft L 33.0 ft W 150.2 ton $35.00 $5,255.25 130.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 3.0 in d 130.0 ft L 28.0 ft W 66.9 tons $120.00 $8,026.20 2.0 in d 130.0 ft L 28.0 ft W 44.6 tons $140.00 $6,242.60 15+30.00 17+37.0% road length 207.0 ft 6.0 in d 207.0 ft L 37.0 ft W 268.1 ton $35.00 $9,382.28 207.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 3.�in d 207.0 ft L 32.0 ft W 121.7 tons $120.00 $14,605.92 2. in d 207.0 ft L 32.0 ft W 81.1 tons $140.00 $11,360.16 V674.0 ft$16.00 $0.00 ft $19.00 $12,806.00 674.0 ft $25.00 $16,850.00 10 each $350.00 $3,500.00 2 each $200.00 $400.00 4 each $200.00 $800.00 r8 Each 8 each $150.00 $1,200.00 0 ES @ 3000 0.0 ft $17.00 $0.00 3 each $3,500.00 $10,500.00 0 each $500.00 $0.00 L21.4 ft $450.00 $9,607.50 15.0 in d 0 ES-1,2 EC-1 ft $35.00 $6,090.00 0.0 ft d 0.0 ft L ftW 0.0 ton $60.00 $0.00 0.0 ft L ftW 0.0 sy $2.00 $0.00 0.0 ft L ftW 0.0 acre $24,000.00 $0.00 -CY $6.00 $3,000.00 cy $12.00 $6,000.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 9 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Shelton St Item No. Unit Unit Cost Cost installed as -built drawings (1 k + price per 0.1 mi.) 337.0 ft L 0.06383 mi. 1 Isum $2,000.00 $3,000.00 survey and layout (price per 0.1 mi.) 337.0 ft L 0.06383 mi. 1 Isum $2,000.00 $2,000.00 mobilization 1111111111111111MIsum $5,000.00 $5,000.00 materials testing 337.0 ft L 0.674 inc of 500' 2 each $200.00 $340.00 compaction testing 337.0 ft L 0.674 inc of 500' 2 each $200.00 $340.00 CBR tests (1 every 0.1 mi. per road) 337.0 ft L 0.674 inc of 500' 2 each $200.00 $340.00 stone depth inspections 337.0 ft L 0.674 inc of 500' 2 each $200.00 $340.00 pavement inspec8ons 337.0 ft L 0.674 inc of 500' 2 each $200.00 $340.00 pipe and drainage video inspections ($500 min) It $1.00 $500.00 VDOT surety (1 lane) 337.0 ft L 0.06383 mi. 2 Lanes $2,000.00 $2,553.03 VDOT maintenance fee (1 In rd, 1 yr) 337.0 ft L 0.06383 mi. 2 Lanes $150.00 $191.48 VDOT admin. Cost recovery fee(1 lane) 337.0 ft L 0.06383 mi. 2 Lanes $100.00 $377.65 cost sum $140,948.06 contingency $14,094.81 Total $155,050 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 10 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Cornelius Alley Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface yao aggregate base asphalt base OY asphalt surface curb CG-2 3' curb ribbon 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") yard inlet (18") yard drain (12") 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 20+70.00 28+00A road length 730.0 ft 6.1 in d 730.0 ft L 20.0 ft W 730.0ftL 0.0ftW 2. in d 730.0ftL 14.0ftW 1.5in d 730.0ftL 14.0ftW 6.0in d 30.0ftR 2.0in d 30.0ftR 1.5in d 30.0ftR 0 Each DES @ 3000 _in d _ES-1,2 in d ft d ftL MftW ftL ftw Iftl- ftw 730.0 ft L 0.13826 mi. 730.0 ft L 0.13826 mi. 0 EC-1 No. Unit Unit Cost Cost installed 511.O ton $35.00 $17,885.00 0.0 sy $10.00 $0.00 125.2 tons $120.00 $15,023.40 93.9 tons $140.00 $13,145.48 99.O ton $35.00 $3,463.61 33.O ton $120.00 $3,958.41 24.7 ton $140.00 $3,463.61 0.0 ft $16.00 $0.00 1460.0 ft $20.00 $29,200.00 5 each $0.00 $0.00 6 each $200.00 $1,200.00 0 each $150.00 $0.00 0.0 ft $17.00 $0.00 5 each $3,500.00 $17,500.00 0 each $500.00 $0.00 29.3 ft $450.00 $13,171.50 94.0 ft $35.00 $3,290.00 1 each $850.00 $850.00 103.0 ft $25.00 $2,575.00 0.0 ton $60.00 $0.00 0.0 sy $2.00 $0.00 0.0 acre $24,000.00 $0.00 400.0 cy $6.00 $2,400.00 400.0 cy $12.00 $4,800.00 21sum $2,000.00 $4,000.00 21sum $2,000.00 $5,000.00 ` 11sum $5,000.00 $5,000.00 C:\Users\janderson2WppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 11 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Cornelius Alley materials testing 730.0 ft L 1.46 inc of 500' compaction testing 730.0 ft L 1.46 inc of 500' CBR tests (1 every 0.1 mi. per road) 730.0 ft L 1.46 inc of 500' stone depth inspections 730.0 ft L 1.46 inc of 500' pavement inspections 730.0 ft L 1.46 inc of 500' pipe and drainage video inspections ($500 min) No. Unit Unit Cost Cost installed 3 each $200.00 $500.00 3 each $200.00 $500.00 3 each $200.00 $500.00 3 each $200.00 $500.00 3 each $200.00 $500.00 197 ft $1.00 $500.00 cost sum $148,925.99 contingency $14,892.60 Total $163,820 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 12 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Winn Alley Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 3' curb ribbon 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") yard inlet (18") yard drain (12") 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 10+00.00 13+53Z0 road length 353.0 ft in d 353.0ftL 20.0ftW 353.0ftL .0ftw in d 353.0ftL .0ftw in d 353.0 ftL 14.0ftW Each ES @ 3000 15.0 in d 00"ES-1,2 24.0 in d 0 ES-1,2 12.0 in d 0.0 ft d 0.0ftL eftftwww 0.0ftLO.tbftL 353.0 ft L 0.06686 mi. 353.0 ft L 0.06686 mi. 0 EC-1 0 EC-1 353.0 ft L 0.706 inc of 500' 353.0 ft L 0.706 inc of 500' No. Unit Unit Cost Cost installed 247.1 ton $35.00 $8,648.50 0.0 sy $10.00 $0.00 60.5tons $120.00 $7,264.74 45.4 tons $140.00 $6,356.65 0.0 ft $16.00 $0.00 706.0 ft $20.00 $14,120.00 1 each $200.00 $200.00 2 each $200.00 $400.00 0 each $150.00 $0.00 0.0 ft $17.00 $0.00 5 each $3,500.00 $17,500.00 0 each $500.00 $0.00 41.9 ft $450.00 $18,841.50 333.0 ft $35.00 $11,655.00 35.0 ft $50.00 $1,750.00 2 each $850.00 $1,700.00 MMMMft $25.00 $625.00 0.0 ton $60.00 $0.00 0.0 sy $2.00 $0.00 0.0 acre $24,000.00 $0.00 -CY $,000.00 cY 12.00 $12.00 $6,000.00 1 Isum $2,000.00 $2,000.00 1 Isum $2,000.00 $3,000.00 -Isum $5,000.00 $5,000.00 2 each $200.00 $360.00 2 each $200.00 $360.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 13 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Winn Alley Item CBR tests (1 every 0.1 mi. per road) 353.0 ft L 0.706 inc of 500' stone depth inspections 353.0 ft L 0.706 inc of 500' pavement inspections 353.0 ft L 0.706 inc of 500' pipe and drainage video inspections ($500 min) No. Unit Unit Cost Cost installed 2 each $200.00 $360.00 2 each $200.00 $360.00 2 each $200.00 $360.00 -ft $1.00 $500.00 cost sum $110,361.39 contingency $11,036.14 Total $121,400 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 14 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item Phillips Alley Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 3' curb ribbon 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") 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 18+26.00 21+24.O0J road length 298.0 ft 6.0in d 298.0ftL 20.0ftW 298.0ftL .0ftW 2.0in d 298.0ftL .0ftW 1.5in d 298.0ftL 14.0ftW Each 0 ES @ 3000 15.0 in d 0 ES-1,2 EC-1 0.0 ft d 0.0ftL ftW 0.0ftL ftW 0.0ftL ftW 298.0 ft L 0.05644 mi. 298.0 ft L 0.05644 mi. 298.0 ft L 0.596 inc of 500' 298.0 ft L 0.596 inc of 500' 298.0 ft L 0.596 inc of 500' 298.0 ft L 0.596 inc of 500' 298.0 ft L 0.596 inc of 500' No. Unit Unit Cost Cost installed 208.6ton $35.00 $7,301.00 0.0 sy $10.00 $0.00 51.1 tons $120.00 $6,132.84 38.3 tons $140.00 $5,366.24 0.0 ft $16.00 $0.00 596.0 ft $20.00 $11,920.00 2 each $200.00 $400.00 4 each $200.00 $800.00 0 each $150.00 $0.00 0.0 ft $17.00 $0.00 4 each $3,500.00 $14,000.00 0 each $500.00 $0.00 23.2 ft $450.00 $10,453.50 90Aft $35.00 $3,150.00 0.0 ton $60.00 $0.00 0.0 sy $2.00 $0.00 0.0 acre $24,000.00 $0.00 -CY $,00.00 cY 12.00 $12.00 $4,800.00 1 Isum $2,000.00 $3,000.00 1 Isum $2,000.00 $2,000.00 -Isum $5,000.00 $5,000.00 2 each $200.00 $320.00 2 each $200.00 $320.00 2 each $200.00 $320.00 2 each $200.00 $320.00 2 each $200.00 $320.00 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 15 / 16 Project Name: Belvedere Phase 11B Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600213 Item No. Unit Unit Cost Cost (installed) Phillips Alley pipe and drainage video inspections ($500 min) 90 ft $1.00 $500.00 cost sum $78,823.58 contingency $7,882.36 Total $86,710 C:\Users\janderson2\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\LLTYMJF9\SUB201600213_RP_bond_est.xls Page 16 / 16