The URL can be used to link to this page

Home My WebLink AboutSUB201300025 Review Comments Bond Estimate 2013-09-16Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Road Glen Valley Drive Nobel Leaf Lane Claire Mill Circle Fielding Run Drive grand total Total $219,970 $148,740 $148,600 $220,280 737,590.00 Jsers \mkoslow\ Documents \CurrentReviews \SUB201300025 Old Trail Village Block 14 - Private Street \2013- 09- 16- BE -MAK- _ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Glen Valley Drive station 10 +00 to 14 +39 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, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") 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 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) C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 439.0 ft 6.0 in d 439.0 ft L 38.0 ft W 583.9 ton $35.00 $20,435.45 0% $20,435.45 439.0 ft L 32.0 ft W 1560.9 sy $10.00 $15,608.89 0% $15,608.89 3.0 in d 439.0 ft L 32.0 ft W 258.1 tons $100.00 $25,813.20 0% $25,813.20 1.5 in d 439.0 ft L 32.0 ft W 129.1 tons $120.00 $15,487.92 0% $15,487.92 0.0 ft $13.00 $0.00 0% $0.00 878.0 ft $15.00 $13,170.00 0% $13,170.00 731.7 ft $17.00 $12,438.33 0% $12,438.33 2 each $350.00 $700.00 0% $700.00 2 each $200.00 $400.00 0% $400.00 4 each $200.00 $800.00 0% $800.00 17 Each 17 each $150.00 $2,550.00 0% $2,550.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 7 each $3,500.00 $24,500.00 0% $24,500.00 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 -1 115.0 ft $35.00 $4,025.00 0% $4,025.00 24.0 in d 0 ES -1,2 0 EC -1 132.0 ft $50.00 $6,600.00 0% $6,600.00 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 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 439.0 ft L 61.0 ft W 0.6 acre $24,000.00 $14,754.27 0% $14,754.27 991.8 cy $4.00 $3,967.26 0% $3,967.26 0.0 cy $9.00 $0.00 0% $0.00 439.0 ft L 0.08314 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 439.0 ft L 0.08314 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 439.0 ft L 0.878 inc of 500' 2 each $200.00 $380.00 0% $380.00 439.0 ft L 0.878 inc of 500' 2 each $200.00 $380.00 0% $380.00 439.0 ft L 0.878 inc of 500' 2 each $200.00 $380.00 0% $380.00 439.0 ft L 0.878 inc of 500' 2 each $200.00 $380.00 0% $380.00 439.0 ft L 0.878 inc of 500' 2 each $200.00 $380.00 0% $380.00 247 ft $1.00 $247.00 0% $247.00 439.0 ft L 0.08314 mi. 2 Lanes $2,000.00 $3,325.76 0% $3,325.76 439.0 ft L 0.08314 mi. 2 Lanes $150.00 $249.43 0% $249.43 439.0 ft L 0.08314 mi. 2 Lanes $100.00 $416.29 0% $416.29 $173,888.80 $173,888.80 cost sum proj mgmt $26,083.32 $26,083.32 C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Glen Valley Drive No. Unit Unit Cost Cost installed % compete cost remaining contingency $19,997.21 $19,997.21 Total $219,970 $219,970 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Nobel Leaf Lane station 0 +00 to 1 +81, 0 +00 to 2 +45 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, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") 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 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) C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 426.0 ft 4.0 in d 426.0 ft L 31.0 ft W 308.1 ton $35.00 $10,784.90 0% $10,784.90 426.0 ft L 24.0 ft W 1136.0 sy $10.00 $11,360.00 0% $11,360.00 2.5 in d 426.0 ft L 24.0 ft W 156.6 tons $100.00 $15,655.50 0% $15,655.50 1.5 in d 426.0 ft L 24.0 ft W 93.9 tons $120.00 $11,271.96 0% $11,271.96 0.0 ft $13.00 $0.00 0% $0.00 852.0 ft $15.00 $12,780.00 0% $12,780.00 0.0 ft $17.00 $0.00 0% $0.00 4 each $350.00 $1,400.00 0% $1,400.00 2 each $200.00 $400.00 0% $400.00 5 each $200.00 $1,000.00 0% $1,000.00 0 Each 0 each $150.00 $0.00 0% $0.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 4 each $3,500.00 $14,000.00 0% $14,000.00 1 each $500.00 $500.00 0% $500.00 loft $450.00 $4,500.00 0% $4,500.00 15.0 in d 0 ES -1,2 0 EC -1 241.0 ft $35.00 $8,435.00 0% $8,435.00 24.0 in d 0 ES -1,2 0 EC -1 0.0 ft $50.00 $0.00 0% $0.00 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 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 426.0 ft L 32.0 ft W 0.3 acre $24,000.00 $7,510.74 0% $7,510.74 2272.0 cy $4.00 $9,088.00 0% $9,088.00 0.0 cy $9.00 $0.00 0% $0.00 426.0 ft L 0.08068 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 426.0 ft L 0.08068 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 426.0 ft L 0.852 inc of 500' 2 each $200.00 $380.00 0% $380.00 426.0 ft L 0.852 inc of 500' 2 each $200.00 $380.00 0% $380.00 426.0 ft L 0.852 inc of 500' 2 each $200.00 $380.00 0% $380.00 426.0 ft L 0.852 inc of 500' 2 each $200.00 $380.00 0% $380.00 426.0 ft L 0.852 inc of 500' 2 each $200.00 $380.00 0% $380.00 241 ft $1.00 $241.00 0% $241.00 426.0 ft L 0.08068 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 426.0 ft L 0.08068 mi. 0 Lanes $150.00 $0.00 0% $0.00 426.0 ft L 0.08068 mi. 0 Lanes $100.00 $250.00 0% $250.00 $117,577.10 $117,577.10 cost sum proj mgmt $17,636.57 $17,636.57 C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Nobel Leaf Lane No. Unit Unit Cost Cost installed % compete cost remaining contingency $13,521.37 $13,521.37 Total $148,740 $148,740 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Claire Mill Circle station 0 +00 to 2 +35, 0 +00 to 2 +05 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, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") 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 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) C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 440.0 ft 4.0 in d 440.0 ft L 31.0 ft W 318.3 ton $35.00 $11,139.33 0% $11,139.33 440.0 ft L 24.0 ft W 1173.3 sy $10.00 $11,733.33 0% $11,733.33 2.5 in d 440.0 ft L 24.0 ft W 161.7 tons $100.00 $16,170.00 0% $16,170.00 1.5 in d 440.0 ft L 24.0 ft W 97.0 tons $120.00 $11,642.40 0% $11,642.40 0.0 ft $13.00 $0.00 0% $0.00 880.0 ft $15.00 $13,200.00 0% $13,200.00 0.0 ft $17.00 $0.00 0% $0.00 4 each $350.00 $1,400.00 0% $1,400.00 2 each $200.00 $400.00 0% $400.00 6 each $200.00 $1,200.00 0% $1,200.00 0 Each 0 each $150.00 $0.00 0% $0.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 5 each $3,500.00 $17,500.00 0% $17,500.00 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 -1 246.0 ft $35.00 $8,610.00 0% $8,610.00 18.0 in d 0 ES -1,2 0 EC -1 39.0 ft $40.00 $1,560.00 0% $1,560.00 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 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 440.0 ft L 32.0 ft W 0.3 acre $24,000.00 $7,757.58 0% $7,757.58 1564.4 cy $4.00 $6,257.78 0% $6,257.78 0.0 cy $9.00 $0.00 0% $0.00 440.0 ft L 0.08333 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 440.0 ft L 0.08333 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 440.0 ft L 0.88 inc of 500' 2 each $200.00 $380.00 0% $380.00 440.0 ft L 0.88 inc of 500' 2 each $200.00 $380.00 0% $380.00 440.0 ft L 0.88 inc of 500' 2 each $200.00 $380.00 0% $380.00 440.0 ft L 0.88 inc of 500' 2 each $200.00 $380.00 0% $380.00 440.0 ft L 0.88 inc of 500' 2 each $200.00 $380.00 0% $380.00 246 ft $1.00 $246.00 0% $246.00 440.0 ft L 0.08333 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 440.0 ft L 0.08333 mi. 0 Lanes $150.00 $0.00 0% $0.00 440.0 ft L 0.08333 mi. 0 Lanes $100.00 $250.00 0% $250.00 $117,466.42 $117,466.42 cost sum proj mgmt $17,619.96 $17,619.96 C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Claire Mill Circle No. Unit Unit Cost Cost installed % compete cost remaining contingency $13,508.64 $13,508.64 Total $148,600 $148,600 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Fielding Run Drive station 5 +63 to 9 +67 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, rcp, cmp (15 to 48 ") pipe, rcp, cmp (15 to 48 ") 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 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) C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 404.0 ft 8.0 in d 404.0 ft L 38.0 ft W 716.4 ton $35.00 $25,074.93 0% $25,074.93 404.0 ft L 32.0 ft W 1436.4 sy $10.00 $14,364.44 0% $14,364.44 3.0 in d 404.0 ft L 32.0 ft W 237.6 tons $100.00 $23,755.20 0% $23,755.20 1.5 in d 404.0 ft L 32.0 ft W 118.8 tons $120.00 $14,253.12 0% $14,253.12 0.0 ft $13.00 $0.00 0% $0.00 808.0 ft $15.00 $12,120.00 0% $12,120.00 673.3 ft $17.00 $11,446.67 0% $11,446.67 3 each $350.00 $1,050.00 0% $1,050.00 1 each $200.00 $200.00 0% $200.00 3 each $200.00 $600.00 0% $600.00 16 Each 16 each $150.00 $2,400.00 0% $2,400.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 5 each $3,500.00 $17,500.00 0% $17,500.00 1 each $500.00 $500.00 0% $500.00 8 ft $450.00 $3,600.00 0% $3,600.00 15.0 in d 1 ES -1,2 0 EC -1 118.0 ft $35.00 $4,630.00 0% $4,630.00 18.0 in d 0 ES -1,2 0 EC -1 131.0 ft $40.00 $5,240.00 0% $5,240.00 24.0 in d 1 ES -1,2 0 EC -1 31.0 ft $50.00 $2,050.00 0% $2,050.00 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 6.0 ft L 6.0 ft W 4.3 ton $60.00 $259.20 0% $259.20 6.0 ft L 6.0 ft W 4.0 sy $2.00 $8.00 0% $8.00 404.0 ft L 61.0 ft W 0.6 acre $24,000.00 $13,577.96 0% $13,577.96 2281.9 cy $4.00 $9,127.41 0% $9,127.41 0.0 cy $9.00 $0.00 0% $0.00 404.0 ft L 0.07652 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 404.0 ft L 0.07652 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 404.0 ft L 0.808 inc of 500' 2 each $200.00 $380.00 0% $380.00 404.0 ft L 0.808 inc of 500' 2 each $200.00 $380.00 0% $380.00 404.0 ft L 0.808 inc of 500' 2 each $200.00 $380.00 0% $380.00 404.0 ft L 0.808 inc of 500' 2 each $200.00 $380.00 0% $380.00 404.0 ft L 0.808 inc of 500' 2 each $200.00 $380.00 0% $380.00 280 ft $1.00 $280.00 0% $280.00 404.0 ft L 0.07652 mi. 2 Lanes $2,000.00 $3,060.61 0% $3,060.61 404.0 ft L 0.07652 mi. 2 Lanes $150.00 $229.55 0% $229.55 404.0 ft L 0.07652 mi. 2 Lanes $100.00 $403.03 0% $403.03 $174,130.12 $174,130.12 cost sum proj mgmt $26,119.52 $26,119.52 C:\ Users \mkoslow\ Documents \Cu rrentReviews\SU B201 300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 9/16/2013 Old Trail Village Block 14 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2013 -00025 Item Fielding Run Drive No. Unit Unit Cost Cost installed % compete cost remaining contingency $20,024.96 $20,024.96 Total $220,280 $220,280 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 09- 16- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 9/16/2013