HomeMy WebLinkAboutSUB201300032 Bond 2013-03-11 Christopher Perez
From: Ana Kilmer
Sent: Tuesday, November 19, 2013 3:03 PM
To: Keith Lancaster; Max Greene; Christopher Perez
Cc: Esther Grace
Subject: Final Subdivision Plan for Grayrock West Subdivision (formerly Lanetown Subdivision) Bonds
The following bonds have been posted and approved:
1. Subdivision/road performance bond -$359,890
2. Subdivision/road performance bond—Water&Sewer- $106,000
The $114,820 replacement water protection performance bond secured with a letter of credit has been approved. I will
begin paperwork to release the wpo bond that you posted with cash on 9/5/2013. I will let you know when the check is
ready.
Thank you
Ana D. Kilmer
Management Analyst
County of Albemarle
Community Development Department
401 McIntire Road
Charlottesville, VA 22902
434-296-5832
akilmer @albemarle.org
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB2013000
Item
Item
No.
Unit
Unit Cost
Cost
Number
(installed)
% compete
adjustment for inflationcost remaining
Forloines Drive
road length
477.0
ft
aggregate base
6.0
in d
477.0
ft L
24.0
ft W
400.7
ton
$35.00
$14,023.80
0%$14,023.80
blotted or prime&double seal
477.0
ft L
0.0
ft W
0.0
sy
$10.00
$0.00
0%$0.00
asphalt base
2.5
in d
477.0
ft L
24.0
ft W
175.3
tons
$100.00
$17,529.75
0%$17,529.75
asphalt surface
1.5
in d
477.0
ft L
24.0
ft W
105.2
tons
$120.00
$12,621.42
0%$12,621.42
curb CG-2
0.0
ft
$13.00
$0.00
0%$0.00
curb CG-6
1000.0
ft
$15.00
$15,000.00
0%$15,000.00
sidewalk, concrete (5')
840.0
ft
$17.00
$14,280.00
0%$14,280.00
ramp CG-12
4
ft
$350.00
$1,400.00
0%$1,400.00
street name sign
2
each
$200.00
$400.00
0%$400.00
traffic control sign
1
each
$200.00
$200.00
0%$200.00
Street Landscape
0
Each
0
each
$150.00
$0.00
0%$0.00
guardrail
0
ES @ $3700
3000
0.0
ft
$17.00
$0.00
0%$0.00
drop inlet or grate
8
each
$3,500.00
$28,000.00
0%$28,000.00
standard manhole frame top (not inlet)
0
each
$500.00
$0.00
0%$0.00
manhole structure (per ft. rise)
33
ft
$450.00
$14,850.00
0%$14,850.00
pipe, rcp, cmp (15 to 48")
15.0
in d
3
ES-1,2
3
EC-1
400.0
ft
$35.00
$17,000.00
0%$17,000.00
pipe, rcp, cmp (15 to 48")
0.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$0.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
0.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$0.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
0.0
in d
0
ES-1,2
0
EC-1
0.0
$0.00
$0.00
0%$0.00
rip-rap, placed
0.0
ft d
0.0
ft L
0.0
ft W
0.0
ton
$60.00
$0.00
0%$0.00
E&S Fabric, EC2,3
0.0
ft L
7.0
ft W
0.0
sy
$60.00
$0.00
0%$0.00
clear and grub (for wooded sites)
500.0
ft L
54.0
ft W
0.6
acre
$24,000.00
$14,876.03
0%$14,876.03
grading (per cy for cut or import only)
1066.0
cy fill
1800.0
cy cut
2155.3
cy
$13.00
$51,419.33
0%$51,419.33 0
as-built drawings (1k + price per 0.1 mi.)
477.0
ft L
0.09034
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
survey and layout (price per 0.1 mi.)
477.0
ft L
0.09034
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
mobilization
1
lsum
$500.00
$500.00
0%$500.00
materials testing
477.0
ft L
0.954
inc of 500'
2
each
$200.00
$400.00
0%$400.00
compaction testing
477.0
ft L
0.954
inc of 500'
2
each
$200.00
$400.00
0%$400.00
CBR tests (1 every 0.1 mi. per road)
477.0
ft L
0.954
inc of 500'
2
each
$200.00
$400.00
0%$400.00
stone depth inspections
477.0
ft L
0.954
inc of 500'
2
each
$200.00
$400.00
0%$400.00
pavement inspections
477.0
ft L
0.954
inc of 500'
2
each
$200.00
$400.00
0%$400.00
pipe and drainage video inspections
0
ft
$1.00
$0.00
0%$0.00
VDOT surety (1 lane)
477.0
ft L
0.09034
mi.
1
Lanes
$2,000.00
$1,806.82
0%$1,806.82
VDOT maintenance fee (1 ln rd, 1 yr)
477.0
ft L
0.09034
mi.
1
Lanes
$150.00
$135.51
0%$135.51
VDOT admin. Cost recovery fee(1 lane)
477.0
ft L
0.09034
mi.
1
Lanes
$100.00
$340.34
0%$340.34
cost sum
$212,383.01
$212,383.01
proj mgmt
$31,857.45
$31,857.45
contingency
$24,424.05
$24,424.05
\\Cob-dts01\CityViewLnk\Docs\2013\SUB\SUB201300032 - Grayrock West\Grayrock West road bond estimate.xlsx
3/11/2013
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB2013000
Item
Item
No.
Unit
Unit Cost
Cost
Number
(installed)
% compete
adjustment for inflationcost remaining
Total
$268,670
$268,670
\\Cob-dts01\CityViewLnk\Docs\2013\SUB\SUB201300032 - Grayrock West\Grayrock West road bond estimate.xlsx
3/11/2013
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB2013000
Item
Item
No.
Unit
Unit Cost
Cost
Number
(installed)
% compete
adjustment for inflationcost remaining
Francis Court
road length
141.0
ft
aggregate base
6.0
in d
141.0
ft L
24.0
ft W
118.4
ton
$35.00
$4,145.40
0%$4,145.40
blotted or prime&double seal
141.0
ft L
0.0
ft W
0.0
sy
$10.00
$0.00
0%$0.00
asphalt base
2.5
in d
141.0
ft L
24.0
ft W
51.8
tons
$100.00
$5,181.75
0%$5,181.75
asphalt surface
1.5
in d
141.0
ft L
24.0
ft W
31.1
tons
$120.00
$3,730.86
0%$3,730.86
curb CG-2
0.0
ft
$13.00
$0.00
0%$0.00
curb CG-6
200.0
ft
$15.00
$3,000.00
0%$3,000.00
sidewalk, concrete (5')
200.0
ft
$17.00
$3,400.00
0%$3,400.00
ramp CG-12
0
ft
$350.00
$0.00
0%$0.00
street name sign
1
each
$200.00
$200.00
0%$200.00
traffic control sign
1
each
$200.00
$200.00
0%$200.00
Street Landscape
0
Each
0
each
$150.00
$0.00
0%$0.00
guardrail
0
ES @ $3700
3000
0.0
ft
$17.00
$0.00
0%$0.00
drop inlet or grate
0
each
$3,500.00
$0.00
0%$0.00
standard manhole frame top (not inlet)
0
each
$500.00
$0.00
0%$0.00
manhole structure (per ft. rise)
0
ft
$450.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
15.0
in d
3
ES-1,2
3
EC-1
0.0
ft
$35.00
$3,000.00
0%$3,000.00
pipe, rcp, cmp (15 to 48")
0.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$0.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
0.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$0.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
0.0
in d
0
ES-1,2
0
EC-1
0.0
$0.00
$0.00
0%$0.00
rip-rap, placed
0.0
ft d
0.0
ft L
0.0
ft W
0.0
ton
$60.00
$0.00
0%$0.00
E&S Fabric, EC2,3
0.0
ft L
7.0
ft W
0.0
sy
$60.00
$0.00
0%$0.00
clear and grub (for wooded sites)
141.0
ft L
54.0
ft W
0.2
acre
$24,000.00
$4,195.04
0%$4,195.04
grading (per cy for cut or import only)
0.0
cy fill
1400.0
cy cut
1400.0
cy
$13.00
$36,400.00
0%$36,400.00 0
as-built drawings (1k + price per 0.1 mi.)
141.0
ft L
0.0267
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
survey and layout (price per 0.1 mi.)
141.0
ft L
0.0267
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
mobilization
1
lsum
$500.00
$500.00
0%$500.00
materials testing
141.0
ft L
0.282
inc of 500'
1
each
$200.00
$260.00
0%$260.00
compaction testing
141.0
ft L
0.282
inc of 500'
1
each
$200.00
$260.00
0%$260.00
CBR tests (1 every 0.1 mi. per road)
141.0
ft L
0.282
inc of 500'
1
each
$200.00
$260.00
0%$260.00
stone depth inspections
141.0
ft L
0.282
inc of 500'
1
each
$200.00
$260.00
0%$260.00
pavement inspections
141.0
ft L
0.282
inc of 500'
1
each
$200.00
$260.00
0%$260.00
pipe and drainage video inspections
0
ft
$1.00
$0.00
0%$0.00
VDOT surety (1 lane)
141.0
ft L
0.0267
mi.
1
Lanes
$2,000.00
$534.09
0%$534.09
VDOT maintenance fee (1 ln rd, 1 yr)
141.0
ft L
0.0267
mi.
1
Lanes
$150.00
$40.06
0%$40.06
VDOT admin. Cost recovery fee(1 lane)
141.0
ft L
0.0267
mi.
1
Lanes
$100.00
$276.70
0%$276.70
cost sum
$72,103.90
$72,103.90
proj mgmt
$10,815.59
$10,815.59
contingency
$8,291.95
$8,291.95
\\Cob-dts01\CityViewLnk\Docs\2013\SUB\SUB201300032 - Grayrock West\Grayrock West road bond estimate.xlsx
3/11/2013
Grayrock West (aka Lanetown) Subdivision
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB2013000
Item
Item
No.
Unit
Unit Cost
Cost
Number
(installed)
% compete
adjustment for inflationcost remaining
Total
$91,220
$91,220
\\Cob-dts01\CityViewLnk\Docs\2013\SUB\SUB201300032 - Grayrock West\Grayrock West road bond estimate.xlsx
3/11/2013