HomeMy WebLinkAboutSUB201300057 Review Comments Bond Estimate 2013-08-13Subdivision Name: Whittington Subdivision - Phase A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201100029
Item
Road Name: Road A
station 10 +00 to 13 +50
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
curb CG -6
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, rep, cmp (15 to 48 ")
pipe, rep, cmp (15 to 48 ")
pipe, rep, cmp (15 to 48 ")
pipe, rep, 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 (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
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
\\ Cob- dts01 \CityViewLnk \Docs \2011 \SUB \SUB201100029 Whittington Phase A Road Plans \road bond estimate Aug2013.xls 8/13/2013
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
road length
700.0 ft
6.0 in d
700.0 ft L
18.0 ft W
441.0 ton
$35.00
$15,435.00
0%
$15,435.00
700.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
700.0 ft L
18.0 ft W
231.5 tons
$100.00
$23,152.50
0%
$23,152.50
2.0 in d
700.0 ft L
18.0 ft W
154.4 tons
$120.00
$18,522.00
0%
$18,522.00
0.0 ft
$13.00
$0.00
0%
$0.00
0.0 ft
$15.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 each
$350.00
$0.00
0%
$0.00
1 each
$200.00
$200.00
0%
$200.00
2 each
$200.00
$400.00
0%
$400.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
1 each
$3,500.00
$3,500.00
0%
$3,500.00
0 each
$500.00
$0.00
0%
$0.00
4 ft
$450.00
$1,800.00
0%
$1,800.00
18.0 in d
0 ES -1,2
0 EC -1
182.0 ft
$40.00
$7,280.00
0%
$7,280.00
24.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$50.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft d
0.0 ft L
0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
270.0 ft L
4.0 ft W
120.0 sy
$2.00
$240.00
0%
$240.00
320.0 ft L
100.0 ft W
0.7 acre
$24,000.00
$17,630.85
0%
$17,630.85
0.0 cy
$4.00
$0.00
0%
$0.00
2700.0 cy
$9.00
$24,300.00
0%
$24,300.00
700.0 ft L
0.13258 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
700.0 ft L
0.13258 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
0Isum
$500.00
$0.00
0%
$0.00
700.0 ft L
1.4 inc of 500'
2 each
$200.00
$480.00
0%
$480.00
700.0 ft L
1.4 inc of 500'
2 each
$200.00
$480.00
0%
$480.00
700.0 ft L
1.4 inc of 500'
2 each
$200.00
$480.00
0%
$480.00
700.0 ft L
1.4 inc of 500'
2 each
$200.00
$480.00
0%
$480.00
700.0 ft L
1.4 inc of 500'
2 each
$200.00
$480.00
0%
$480.00
182 ft
$1.00
$182.00
0%
$182.00
700.0 ft L
0.13258 mi.
2 Lanes
$2,000.00
$5,303.03
0%
$5,303.03
700.0 ft L
0.13258 mi.
2 Lanes
$150.00
$397.73
0%
$397.73
700.0 ft L
0.13258 mi.
2 Lanes
$100.00
$515.15
0%
$515.15
$131,258.26
$131,258.26
cost sum
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 sewer)
Plan # SUB201100029
Item
Road Name: Road A
No. Unit Unit Cost Cost
(installed) % compete cost remaining
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 sewer)
Plan # SUB201100029
Item
Road Name: Road A
station 13 +50 to 16 +50
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
curb CG -6
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, rep, cmp (15 to 48 ")
pipe, rep, cmp (15 to 48 ")
pipe, rep, cmp (15 to 48 ")
pipe, rep, 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 (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
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
\\ Cob- dts01 \CityViewLnk \Docs \2011 \SUB \SUB201100029 Whittington Phase A Road Plans \road bond estimate Aug2013.xls 8/13/2013
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
road length
300.0 ft
6.0 in d
300.0 ft L
24.0 ft W
252.0 ton
$35.00
$8,820.00
0%
$8,820.00
300.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
300.0 ft L
24.0 ft W
132.3 tons
$100.00
$13,230.00
0%
$13,230.00
2.0 in d
300.0 ft L
24.0 ft W
88.2 tons
$120.00
$10,584.00
0%
$10,584.00
0.0 ft
$13.00
$0.00
0%
$0.00
0.0 ft
$15.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 each
$350.00
$0.00
0%
$0.00
1 each
$200.00
$200.00
0%
$200.00
0 each
$200.00
$0.00
0%
$0.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
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
15.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$35.00
$0.00
0%
$0.00
18.0 in d
2 ES -1,2
1 EC -1
0.0 ft
$40.00
$1,500.00
0%
$1,500.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
2.0 ft d
5.0 ft L
5.0 ft W
3.0 ton
$60.00
$180.00
0%
$180.00
500.0 ft L
4.0 ft W
222.2 sy
$2.00
$444.44
0%
$444.44
300.0 ft L
80.0 ft W
0.6 acre
$24,000.00
$13,223.14
0%
$13,223.14
1555.0 cy
$4.00
$6,220.00
0%
$6,220.00
0.0 cy
$9.00
$0.00
0%
$0.00
300.0 ft L
0.05682 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
300.0 ft L
0.05682 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
0 ft
$1.00
$0.00
0%
$0.00
300.0 ft L
0.05682 mi.
2 Lanes
$2,000.00
$2,272.73
0%
$2,272.73
300.0 ft L
0.05682 mi.
2 Lanes
$150.00
$170.45
0%
$170.45
300.0 ft L
0.05682 mi.
2 Lanes
$100.00
$363.64
0%
$363.64
$64,808.40
$64,808.40
cost sum
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 sewer)
Plan # SUB201100029
Item
Road Name: Road A
No. Unit Unit Cost Cost
(installed) % compete cost remaining
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 sewer)
Plan # SUB201100029
Item
Road Name: Loop Road
station 10 +00 to 14 +53
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
curb CG -6
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, rep, cmp (15 to 48 ")
pipe, rep, cmp (15 to 48 ")
pipe, rep, cmp (15 to 48 ")
pipe, rep, 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 (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
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
\\ Cob- dts01 \CityViewLnk \Docs \2011 \SUB \SUB201100029 Whittington Phase A Road Plans \road bond estimate Aug2013.xls 8/13/2013
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
road length 453.0 ft
6.0 in d
453.0 ft L
18.0 ft W
285.4 ton
$35.00
$9,988.65
0%
$9,988.65
453.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
0.0 in d
453.0 ft L
18.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
2.0 in d
453.0 ft L
18.0 ft W
99.9 tons
$120.00
$11,986.38
0%
$11,986.38
0.0 ft
$13.00
$0.00
0%
$0.00
0.0 ft
$15.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 each
$350.00
$0.00
0%
$0.00
1 each
$200.00
$200.00
0%
$200.00
4 each
$200.00
$800.00
0%
$800.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
2 each
$3,500.00
$7,000.00
0%
$7,000.00
0 each
$500.00
$0.00
0%
$0.00
11 ft
$450.00
$4,950.00
0%
$4,950.00
15.0 in d
0 ES -1,2
0 EC -1
38.0 ft
$35.00
$1,330.00
0%
$1,330.00
18.0 in d
1 ES -1,2
1 EC -1
214.0 ft
$40.00
$9,560.00
0%
$9,560.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft d
0.0 ft L
0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
570.0 ft L
4.0 ft W
253.3 sy
$2.00
$506.67
0%
$506.67
450.0 ft L
80.0 ft W
0.8 acre
$24,000.00
$19,834.71
0%
$19,834.71
1851.0 cy
$4.00
$7,404.00
0%
$7,404.00
590.0 cy
$9.00
$5,310.00
0%
$5,310.00
453.0 ft L
0.0858 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
453.0 ft L
0.0858 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
453.0 ft L
0.906 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
453.0 ft L
0.906 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
453.0 ft L
0.906 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
453.0 ft L
0.906 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
453.0 ft L
0.906 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
252 ft
$1.00
$252.00
0%
$252.00
453.0 ft L
0.0858 mi.
2 Lanes
$2,000.00
$3,431.82
0%
$3,431.82
453.0 ft L
0.0858 mi.
2 Lanes
$150.00
$257.39
0%
$257.39
453.0 ft L
0.0858 mi.
2 Lanes
$100.00
$421.59
0%
$421.59
$91,233.20
$91,233.20
cost sum
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 sewer)
Plan # SUB201100029
Item
Road Name: Loop Road
No. Unit Unit Cost Cost
(installed) % compete cost remaining
contingency $1 0,491.82 $1 0,491.82
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 sewer)
Plan # SUB201100029
Item
No. Unit
Unit Cost
Cost
installed
% compete cost 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, rep, 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, rep, 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, rep, 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, rep, 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 (ik+ price per 0.1 mi.)
1072.0 ft L
0.20303 mi.
3 Isum
$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 Isum
$2,000.00
$7,000.00
0%
$7,000.00
mobilization
0Isum
$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 In 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
$32
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 sewer)
Plan # SUB201100029
Item
Road Name: Road E
No. Unit Unit Cost Cost
(installed) % compete cost remaining
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