HomeMy WebLinkAboutSUB201300057 Bond 2013-04-30 Christopher Perez
From: Ana Kilmer
Sent: Tuesday, September 24, 2013 12:39 PM
To: Alex W. Perez; Kenny Thacker; Max Greene; Mark Hopkins
Cc: Christopher Perez; Esther Grace
Subject: Whittington Subdivision Phase A Bonds
The following bonds have been posted and approved:
1. Water Protection Performance Bond -$822,810(erosion $432,280; stormwater management$390,530).
2. Subdivision/Road Performance Bond—Roads-$778,620 ,i
3. Subdivision/Road Performance Bond—Water&Sewer-$390,000 ✓
4. The stormwater agreement has been approved by the county and recorded at the Clerk's off
5. The permit and first year inspection fee has been paid
Please contact Kenny Thacker to determine if and when you can set up the pre-construction meeting to obtain your
grading permit.
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
f V
/77
"AMP.
1
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Road A
station 10+00 to 13+50
road length
700.0
ft
aggregate base
6.0
in d
700.0
ft L
18.0
ft W
441.0
ton
$35.00
$15,435.00
0%$15,435.00
blotted or prime&double seal
700.0
ft L
0.0
ft W
0.0
sy
$10.00
$0.00
0%$0.00
asphalt base
3.0
in d
700.0
ft L
18.0
ft W
231.5
tons
$100.00
$23,152.50
0%$23,152.50
asphalt surface
2.0
in d
700.0
ft L
18.0
ft W
154.4
tons
$120.00
$18,522.00
0%$18,522.00
curb CG-2
0.0
ft
$13.00
$0.00
0%$0.00
curb CG-6
0.0
ft
$15.00
$0.00
0%$0.00
sidewalk, concrete (6')
0.0
ft
$17.00
$0.00
0%$0.00
ramp CG-12
0
each
$350.00
$0.00
0%$0.00
street name sign
1
each
$200.00
$200.00
0%$200.00
traffic control sign
2
each
$200.00
$400.00
0%$400.00
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
1
each
$3,500.00
$3,500.00
0%$3,500.00
standard manhole frame top (not inlet)
0
each
$500.00
$0.00
0%$0.00
manhole structure (per ft. rise)
4
ft
$450.00
$1,800.00
0%$1,800.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
182.0
ft
$40.00
$7,280.00
0%$7,280.00
pipe, rcp, cmp (15 to 48")
24.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$50.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$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
matting, EC-2 or 3
270.0
ft L
4.0
ft W
120.0
sy
$2.00
$240.00
0%$240.00
clear and grub (for wooded sites)
320.0
ft L
100.0
ft W
0.7
acre
$24,000.00
$17,630.85
0%$17,630.85
cut grading
0.0
cy
$4.00
$0.00
0%$0.00
fill grading
2700.0
cy
$9.00
$24,300.00
0%$24,300.00
as-built drawings (1k + price per 0.1 mi.)
700.0
ft L
0.13258
mi.
2
lsum
$2,000.00
$5,000.00
0%$5,000.00
survey and layout (price per 0.1 mi.)
700.0
ft L
0.13258
mi.
2
lsum
$2,000.00
$5,000.00
0%$5,000.00
mobilization
0
lsum
$500.00
$0.00
0%$0.00
materials testing
700.0
ft L
1.4
inc of 500'
2
each
$200.00
$480.00
0%$480.00
compaction testing
700.0
ft L
1.4
inc of 500'
2
each
$200.00
$480.00
0%$480.00
CBR tests (1 every 0.1 mi. per road)
700.0
ft L
1.4
inc of 500'
2
each
$200.00
$480.00
0%$480.00
stone depth inspections
700.0
ft L
1.4
inc of 500'
2
each
$200.00
$480.00
0%$480.00
pavement inspections
700.0
ft L
1.4
inc of 500'
2
each
$200.00
$480.00
0%$480.00
pipe and drainage video inspections
182
ft
$1.00
$182.00
0%$182.00
VDOT surety (1 lane)
700.0
ft L
0.13258
mi.
2
Lanes
$2,000.00
$5,303.03
0%$5,303.03
VDOT maintenance fee (1 ln rd, 1 yr)
700.0
ft L
0.13258
mi.
2
Lanes
$150.00
$397.73
0%$397.73
VDOT admin. Cost recovery fee(1 lane)
700.0
ft L
0.13258
mi.
2
Lanes
$100.00
$515.15
0%$515.15
cost sum
$131,258.26
$131,258.26
proj mgmt
$19,688.74
$19,688.74
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Road A
contingency
$15,094.70
$15,094.70
Total
$166,050
$166,050
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Road A
station 13+50 to 16+50
road length
300.0
ft
aggregate base
6.0
in d
300.0
ft L
24.0
ft W
252.0
ton
$35.00
$8,820.00
0%$8,820.00
blotted or prime&double seal
300.0
ft L
0.0
ft W
0.0
sy
$10.00
$0.00
0%$0.00
asphalt base
3.0
in d
300.0
ft L
24.0
ft W
132.3
tons
$100.00
$13,230.00
0%$13,230.00
asphalt surface
2.0
in d
300.0
ft L
24.0
ft W
88.2
tons
$120.00
$10,584.00
0%$10,584.00
curb CG-2
0.0
ft
$13.00
$0.00
0%$0.00
curb CG-6
0.0
ft
$15.00
$0.00
0%$0.00
sidewalk, concrete (6')
0.0
ft
$17.00
$0.00
0%$0.00
ramp CG-12
0
each
$350.00
$0.00
0%$0.00
street name sign
1
each
$200.00
$200.00
0%$200.00
traffic control sign
0
each
$200.00
$0.00
0%$0.00
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
0
ES-1,2
0
EC-1
0.0
ft
$35.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
2
ES-1,2
1
EC-1
0.0
ft
$40.00
$1,500.00
0%$1,500.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$0.00
0%$0.00
rip-rap, placed
2.0
ft d
5.0
ft L
5.0
ft W
3.0
ton
$60.00
$180.00
0%$180.00
matting, EC-2 or 3
500.0
ft L
4.0
ft W
222.2
sy
$2.00
$444.44
0%$444.44
clear and grub (for wooded sites)
300.0
ft L
80.0
ft W
0.6
acre
$24,000.00
$13,223.14
0%$13,223.14
cut grading
1555.0
cy
$4.00
$6,220.00
0%$6,220.00
fill grading
0.0
cy
$9.00
$0.00
0%$0.00
as-built drawings (1k + price per 0.1 mi.)
300.0
ft L
0.05682
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
survey and layout (price per 0.1 mi.)
300.0
ft L
0.05682
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
mobilization
0
lsum
$500.00
$0.00
0%$0.00
materials testing
300.0
ft L
0.6
inc of 500'
2
each
$200.00
$320.00
0%$320.00
compaction testing
300.0
ft L
0.6
inc of 500'
2
each
$200.00
$320.00
0%$320.00
CBR tests (1 every 0.1 mi. per road)
300.0
ft L
0.6
inc of 500'
2
each
$200.00
$320.00
0%$320.00
stone depth inspections
300.0
ft L
0.6
inc of 500'
2
each
$200.00
$320.00
0%$320.00
pavement inspections
300.0
ft L
0.6
inc of 500'
2
each
$200.00
$320.00
0%$320.00
pipe and drainage video inspections
0
ft
$1.00
$0.00
0%$0.00
VDOT surety (1 lane)
300.0
ft L
0.05682
mi.
2
Lanes
$2,000.00
$2,272.73
0%$2,272.73
VDOT maintenance fee (1 ln rd, 1 yr)
300.0
ft L
0.05682
mi.
2
Lanes
$150.00
$170.45
0%$170.45
VDOT admin. Cost recovery fee(1 lane)
300.0
ft L
0.05682
mi.
2
Lanes
$100.00
$363.64
0%$363.64
cost sum
$64,808.40
$64,808.40
proj mgmt
$9,721.26
$9,721.26
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Road A
contingency
$7,452.97
$7,452.97
Total
$81,990
$81,990
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Loop Road
station 10+00 to 14+53
road length
453.0
ft
aggregate base
6.0
in d
453.0
ft L
18.0
ft W
285.4
ton
$35.00
$9,988.65
0%$9,988.65
blotted or prime&double seal
453.0
ft L
0.0
ft W
0.0
sy
$10.00
$0.00
0%$0.00
asphalt base
0.0
in d
453.0
ft L
18.0
ft W
0.0
tons
$100.00
$0.00
0%$0.00
asphalt surface
2.0
in d
453.0
ft L
18.0
ft W
99.9
tons
$120.00
$11,986.38
0%$11,986.38
curb CG-2
0.0
ft
$13.00
$0.00
0%$0.00
curb CG-6
0.0
ft
$15.00
$0.00
0%$0.00
sidewalk, concrete (6')
0.0
ft
$17.00
$0.00
0%$0.00
ramp CG-12
0
each
$350.00
$0.00
0%$0.00
street name sign
1
each
$200.00
$200.00
0%$200.00
traffic control sign
4
each
$200.00
$800.00
0%$800.00
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
2
each
$3,500.00
$7,000.00
0%$7,000.00
standard manhole frame top (not inlet)
0
each
$500.00
$0.00
0%$0.00
manhole structure (per ft. rise)
11
ft
$450.00
$4,950.00
0%$4,950.00
pipe, rcp, cmp (15 to 48")
15.0
in d
0
ES-1,2
0
EC-1
38.0
ft
$35.00
$1,330.00
0%$1,330.00
pipe, rcp, cmp (15 to 48")
18.0
in d
1
ES-1,2
1
EC-1
214.0
ft
$40.00
$9,560.00
0%$9,560.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$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
matting, EC-2 or 3
570.0
ft L
4.0
ft W
253.3
sy
$2.00
$506.67
0%$506.67
clear and grub (for wooded sites)
450.0
ft L
80.0
ft W
0.8
acre
$24,000.00
$19,834.71
0%$19,834.71
cut grading
1851.0
cy
$4.00
$7,404.00
0%$7,404.00
fill grading
590.0
cy
$9.00
$5,310.00
0%$5,310.00
as-built drawings (1k + price per 0.1 mi.)
453.0
ft L
0.0858
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
survey and layout (price per 0.1 mi.)
453.0
ft L
0.0858
mi.
1
lsum
$2,000.00
$3,000.00
0%$3,000.00
mobilization
0
lsum
$500.00
$0.00
0%$0.00
materials testing
453.0
ft L
0.906
inc of 500'
2
each
$200.00
$400.00
0%$400.00
compaction testing
453.0
ft L
0.906
inc of 500'
2
each
$200.00
$400.00
0%$400.00
CBR tests (1 every 0.1 mi. per road)
453.0
ft L
0.906
inc of 500'
2
each
$200.00
$400.00
0%$400.00
stone depth inspections
453.0
ft L
0.906
inc of 500'
2
each
$200.00
$400.00
0%$400.00
pavement inspections
453.0
ft L
0.906
inc of 500'
2
each
$200.00
$400.00
0%$400.00
pipe and drainage video inspections
252
ft
$1.00
$252.00
0%$252.00
VDOT surety (1 lane)
453.0
ft L
0.0858
mi.
2
Lanes
$2,000.00
$3,431.82
0%$3,431.82
VDOT maintenance fee (1 ln rd, 1 yr)
453.0
ft L
0.0858
mi.
2
Lanes
$150.00
$257.39
0%$257.39
VDOT admin. Cost recovery fee(1 lane)
453.0
ft L
0.0858
mi.
2
Lanes
$100.00
$421.59
0%$421.59
cost sum
$91,233.20
$91,233.20
proj mgmt
$13,684.98
$13,684.98
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Loop Road
contingency
$10,491.82
$10,491.82
Total
$115,420
$115,420
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Road E
station 10+00 to 20+72
road length
1072.0
ft
aggregate base
6.0
in d
1072.0
ft L
24.0
ft W
900.5
ton
$35.00
$31,516.80
0%$31,516.80
blotted or prime&double seal
1072.0
ft L
0.0
ft W
0.0
sy
$10.00
$0.00
0%$0.00
asphalt base
3.0
in d
1072.0
ft L
24.0
ft W
472.8
tons
$100.00
$47,275.20
0%$47,275.20
asphalt surface
2.0
in d
1072.0
ft L
24.0
ft W
315.2
tons
$120.00
$37,820.16
0%$37,820.16
curb CG-2
0.0
ft
$13.00
$0.00
0%$0.00
curb CG-6
0.0
ft
$15.00
$0.00
0%$0.00
sidewalk, concrete (6')
0.0
ft
$17.00
$0.00
0%$0.00
ramp CG-12
0
each
$350.00
$0.00
0%$0.00
street name sign
1
each
$200.00
$200.00
0%$200.00
traffic control sign
4
each
$200.00
$800.00
0%$800.00
Street Landscape
0
Each
0
each
$150.00
$0.00
0%$0.00
guardrail
0
ES @ $3700
0.0
ft
$17.00
$0.00
0%$0.00
drop inlet or grate
2
each
$3,500.00
$7,000.00
0%$7,000.00
standard manhole frame top (not inlet)
2
each
$500.00
$1,000.00
0%$1,000.00
manhole structure (per ft. rise)
17
ft
$450.00
$7,650.00
0%$7,650.00
pipe, rcp, cmp (15 to 48")
15.0
in d
1
ES-1,2
1
EC-1
320.0
ft
$35.00
$12,200.00
0%$12,200.00
pipe, rcp, cmp (15 to 48")
24.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$50.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$0.00
0%$0.00
pipe, rcp, cmp (15 to 48")
18.0
in d
0
ES-1,2
0
EC-1
0.0
ft
$40.00
$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
matting, EC-2 or 3
2100.0
ft L
4.0
ft W
933.3
sy
$2.00
$1,866.67
0%$1,866.67
clear and grub (for wooded sites)
1100.0
ft L
100.0
ft W
2.5
acre
$24,000.00
$60,606.06
0%$60,606.06
cut grading
20750.0
cy
$4.00
$83,000.00
0%$83,000.00
fill grading
1185.0
cy
$9.00
$10,665.00
0%$10,665.00
as-built drawings (1k + price per 0.1 mi.)
1072.0
ft L
0.20303
mi.
3
lsum
$2,000.00
$7,000.00
0%$7,000.00
survey and layout (price per 0.1 mi.)
1072.0
ft L
0.20303
mi.
3
lsum
$2,000.00
$7,000.00
0%$7,000.00
mobilization
0
lsum
$500.00
$0.00
0%$0.00
materials testing
1072.0
ft L
2.144
inc of 500'
3
each
$200.00
$640.00
0%$640.00
compaction testing
1072.0
ft L
2.144
inc of 500'
3
each
$200.00
$640.00
0%$640.00
CBR tests (1 every 0.1 mi. per road)
1072.0
ft L
2.144
inc of 500'
3
each
$200.00
$640.00
0%$640.00
stone depth inspections
1072.0
ft L
2.144
inc of 500'
3
each
$200.00
$640.00
0%$640.00
pavement inspections
1072.0
ft L
2.144
inc of 500'
3
each
$200.00
$640.00
0%$640.00
pipe and drainage video inspections
0
ft
$1.00
$0.00
0%$0.00
VDOT surety (1 lane)
1072.0
ft L
0.20303
mi.
2
Lanes
$2,000.00
$8,121.21
0%$8,121.21
VDOT maintenance fee (1 ln rd, 1 yr)
1072.0
ft L
0.20303
mi.
2
Lanes
$150.00
$609.09
0%$609.09
VDOT admin. Cost recovery fee(1 lane)
1072.0
ft L
0.20303
mi.
2
Lanes
$100.00
$656.06
0%$656.06
cost sum
$328,186.25
$328,186.25
proj mgmt
$49,227.94
$49,227.94
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013
Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sew
er)
Plan # SUB201100029
Item
No.
Unit
Unit Cost
Cost
(installed)
% competecost remaining
Road Name: Road E
contingency
$37,741.42
$37,741.42
Total
$415,160
$415,160
\\Cob-dts01\CityViewLnk\Docs\2011\SUB\SUB201100029 Whittington Phase A Road Plans\road bond estimate Aug2013.xls
8/13/2013