The URL can be used to link to this page

Home My WebLink AboutSUB201200152 Review Comments Bond Estimate 2013-11-05Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Farrow Drive station 10 +00 to 22 +23 aggregate base blotted or prime &double seal asphalt base 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) cost sum $836,603.48 1 $836,603.48 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 1223.0 ft 8.0 in d 1223.0 ft L 30.0 ft W 1712.2 ton $35.00 $59,927.00 0% $59,927.00 1223.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 4.0 in d 235.0 ft L 30.0 ft W 172.7 tons $100.00 $17,272.50 0% $17,272.50 5.0 in d 988.0 ft L 30.0 ft W 907.7 tons $100.00 $90,772.50 0% $90,772.50 2.0 in d 1223.0 ft L 30.0 ft W 449.5 tons $120.00 $53,934.30 0% $53,934.30 0.0 ft $13.00 $0.00 0% $0.00 2240.0 ft $15.00 $33,600.00 0% $33,600.00 2240.0 ft $17.00 $38,080.00 0% $38,080.00 12 each $350.00 $4,200.00 0% $4,200.00 5 each $200.00 $1,000.00 0% $1,000.00 13 each $200.00 $2,600.00 0% $2,600.00 29 Each 29 each $150.00 $4,350.00 0% $4,350.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 10 each $3,500.00 $35,000.00 0% $35,000.00 2 each $500.00 $1,000.00 0% $1,000.00 108 ft $450.00 $48,600.00 0% $48,600.00 15.0 in d 0 ES -1,2 0 EC -1 320.0 ft $35.00 $11,200.00 0% $11,200.00 18.0 in d 0 ES -1,2 0 EC -1 464.0 ft $40.00 $18,560.00 0% $18,560.00 24.0 in d 0 ES -1,2 0 EC -1 256.0 ft $50.00 $12,800.00 0% $12,800.00 30.0 in d 1 ES -1,2 1 EC -1 160.0 ft $65.00 $11,400.00 0% $11,400.00 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 1450.0 ft L 60.0 ft W 2.0 acre $24,000.00 $47,933.88 0% $47,933.88 0.0 cy $4.00 $0.00 0% $0.00 35000.0 cy $9.00 $315,000.00 0% $315,000.00 1223.0 ft L 0.23163 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 1223.0 ft L 0.23163 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 0Isum $500.00 $0.00 0% $0.00 1223.0 ft L 2.446 inc of 500' 4 each $200.00 $700.00 0% $700.00 1223.0 ft L 2.446 inc of 500' 4 each $200.00 $700.00 0% $700.00 1223.0 ft L 2.446 inc of 500' 4 each $200.00 $700.00 0% $700.00 1223.0 ft L 2.446 inc of 500' 4 each $200.00 $700.00 0% $700.00 1223.0 ft L 2.446 inc of 500' 4 each $200.00 $700.00 0% $700.00 1200 ft $1.00 $1,200.00 0% $1,200.00 1223.0 ft L 0.23163 mi. 2 Lanes $2,000.00 $9,265.15 0% $9,265.15 1223.0 ft L 0.23163 mi. 2 Lanes $150.00 $694.89 0% $694.89 1223.0 ft L 0.23163 mi. 2 Lanes $100.00 $713.26 0% $713.26 cost sum $836,603.48 1 $836,603.48 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Farrow Drive No. Unit Unit Cost Cost (installed) % compete cost remaining proj mgmt $125,490.52 $125,490.52 contingency $96,209.40 $96,209.40 Total $1,058,310 $1,058,310 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Dabney Grove station 10 +00 to 12 +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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 250.0 ft 6.0 in d 250.0 ft L 28.0 ft W 245.0 ton $35.00 $8,575.00 0% $8,575.00 250.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 250.0 ft L 28.0 ft W 128.6 tons $100.00 $12,862.50 0% $12,862.50 1.5 in d 250.0 ft L 28.0 ft W 64.3 tons $120.00 $7,717.50 0% $7,717.50 0.0 ft $13.00 $0.00 0% $0.00 500.0 ft $15.00 $7,500.00 0% $7,500.00 500.0 ft $17.00 $8,500.00 0% $8,500.00 0 each $350.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 3 each $200.00 $600.00 0% $600.00 0 Each 6 each $150.00 $900.00 0% $900.00 0 ES @ 0 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 12 ft $450.00 $5,400.00 0% $5,400.00 15.0 in d 0 ES -1,2 0 EC -1 72.0 ft $35.00 $2,520.00 0% $2,520.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 250.0 ft L 60.0 ft W 0.3 acre $24,000.00 $8,264.46 0% $8,264.46 0.0 cy $4.00 $0.00 0% $0.00 4000.0 cy $9.00 $36,000.00 0% $36,000.00 250.0 ft L 0.04735 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 250.0 ft L 0.04735 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 250.0 ft L 0.5 inc of 500' 2 each $200.00 $300.00 0% $300.00 72 ft $1.00 $72.00 0% $72.00 250.0 ft L 0.04735 mi. 2 Lanes $2,000.00 $1,893.94 0% $1,893.94 250.0 ft L 0.04735 mi. 2 Lanes $150.00 $142.05 0% $142.05 250.0 ft L 0.04735 mi. 2 Lanes $100.00 $344.70 0% $344.70 $115,992.14 $115,992.14 cost sum proj mgmt $17,398.82 $17,398.82 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Dabney Grove No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $13,339.10 $13,339.10 Total $146,740 $146,740 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Spears Alley 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 350.0 ft 6.0 in d 350.0 ft L 20.0 ft W 245.0 ton $35.00 $8,575.00 0% $8,575.00 350.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.0 in d 350.0 ft L 14.0 ft W 60.0 tons $100.00 $6,002.50 0% $6,002.50 1.0 in d 350.0 ft L 14.0 ft W 30.0 tons $120.00 $3,601.50 0% $3,601.50 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 2 each $3,500.00 $7,000.00 0% $7,000.00 0 each $500.00 $0.00 0% $0.00 12 ft $450.00 $5,400.00 0% $5,400.00 15.0 in d 0 ES -1,2 0 EC -1 72.0 ft $35.00 $2,520.00 0% $2,520.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 350.0 ft L 30.0 ft W 0.2 acre $24,000.00 $5,785.12 0% $5,785.12 0.0 cy $4.00 $0.00 0% $0.00 1200.0 cy $9.00 $10,800.00 0% $10,800.00 350.0 ft L 0.06629 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 350.0 ft L 0.06629 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00 350.0 ft L 0.7 inc of 500' 2 each $200.00 $340.00 0% $340.00 72 ft $1.00 $72.00 0% $72.00 350.0 ft L 0.06629 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 350.0 ft L 0.06629 mi. 0 Lanes $150.00 $0.00 0% $0.00 350.0 ft L 0.06629 mi. 0 Lanes $100.00 $250.00 0% $250.00 $58,306.12 $58,306.12 cost sum proj mgmt $8,745.92 $8,745.92 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Spears Alley No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $6,705.20 $6,705.20 Total $73,760 $73,760 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Colbert Street station 10 +00 to 13 +00 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 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 1.5 in d 300.0 ft L 24.0 ft W 66.2 tons $120.00 $7,938.00 0% $7,938.00 0.0 ft $13.00 $0.00 0% $0.00 600.0 ft $15.00 $9,000.00 0% $9,000.00 600.0 ft $17.00 $10,200.00 0% $10,200.00 0 each $350.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 5 each $200.00 $1,000.00 0% $1,000.00 0 Each 10 each $150.00 $1,500.00 0% $1,500.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 3 each $3,500.00 $10,500.00 0% $10,500.00 0 each $500.00 $0.00 0% $0.00 20 ft $450.00 $9,000.00 0% $9,000.00 15.0 in d 0 ES -1,2 0 EC -1 240.0 ft $35.00 $8,400.00 0% $8,400.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 300.0 ft L 55.0 ft W 0.4 acre $24,000.00 $9,090.91 0% $9,090.91 0.0 cy $4.00 $0.00 0% $0.00 3055.0 cy $9.00 $27,495.00 0% $27,495.00 300.0 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% $320.00 240 ft $1.00 $240.00 0% $240.00 300.0 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 $127,020.73 $127,020.73 cost sum proj mgmt $19,053.11 $19,053.11 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Colbert Street No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $14,607.38 $14,607.38 Total $160,690 $160,690 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Miles Alley station 10 +00 to 14 +85 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 485.0 ft 6.0 in d 485.0 ft L 20.0 ft W 339.5 ton $35.00 $11,882.50 0% $11,882.50 485.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.0 in d 485.0 ft L 14.0 ft W 83.2 tons $100.00 $8,317.75 0% $8,317.75 1.0 in d 485.0 ft L 14.0 ft W 41.6 tons $120.00 $4,990.65 0% $4,990.65 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 3 each $200.00 $600.00 0% $600.00 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 0 each $500.00 $0.00 0% $0.00 20 ft $450.00 $9,000.00 0% $9,000.00 15.0 in d 0 ES -1,2 0 EC -1 152.0 ft $35.00 $5,320.00 0% $5,320.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 485.0 ft L 30.0 ft W 0.3 acre $24,000.00 $8,016.53 0% $8,016.53 1100.0 cy $4.00 $4,400.00 0% $4,400.00 390.0 cy $9.00 $3,510.00 0% $3,510.00 485.0 ft L 0.09186 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 485.0 ft L 0.09186 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 152 ft $1.00 $152.00 0% $152.00 485.0 ft L 0.09186 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 485.0 ft L 0.09186 mi. 0 Lanes $150.00 $0.00 0% $0.00 485.0 ft L 0.09186 mi. 0 Lanes $100.00 $250.00 0% $250.00 $78,639.43 $78,639.43 cost sum proj mgmt $11,795.91 $11,795.91 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Miles Alley No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $9,043.53 $9,043.53 Total $99,480 $99,480 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Barnett Street station 10 +00 to 14 +00 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 400.0 ft 6.0 in d 400.0 ft L 28.0 ft W 392.0 ton $35.00 $13,720.00 0% $13,720.00 400.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 400.0 ft L 28.0 ft W 205.8 tons $100.00 $20,580.00 0% $20,580.00 1.5 in d 400.0 ft L 28.0 ft W 102.9 tons $120.00 $12,348.00 0% $12,348.00 0.0 ft $13.00 $0.00 0% $0.00 700.0 ft $15.00 $10,500.00 0% $10,500.00 600.0 ft $17.00 $10,200.00 0% $10,200.00 4 each $350.00 $1,400.00 0% $1,400.00 1 each $200.00 $200.00 0% $200.00 5 each $200.00 $1,000.00 0% $1,000.00 0 Each 4 each $150.00 $600.00 0% $600.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 6 each $3,500.00 $21,000.00 0% $21,000.00 0 each $500.00 $0.00 0% $0.00 44 ft $450.00 $19,800.00 0% $19,800.00 15.0 in d 0 ES -1,2 0 EC -1 408.0 ft $35.00 $14,280.00 0% $14,280.00 18.0 in d 0 ES -1,2 0 EC -1 72.0 ft $40.00 $2,880.00 0% $2,880.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 400.0 ft L 60.0 ft W 0.6 acre $24,000.00 $13,223.14 0% $13,223.14 0.0 cy $4.00 $0.00 0% $0.00 4400.0 cy $9.00 $39,600.00 0% $39,600.00 400.0 ft L 0.07576 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 400.0 ft L 0.07576 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 480 ft $1.00 $480.00 0% $480.00 400.0 ft L 0.07576 mi. 2 Lanes $2,000.00 $3,030.30 0% $3,030.30 400.0 ft L 0.07576 mi. 2 Lanes $150.00 $227.27 0% $227.27 400.0 ft L 0.07576 mi. 2 Lanes $100.00 $401.52 0% $401.52 $193,270.23 $193,270.23 cost sum proj mgmt $28,990.53 $28,990.53 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Barnett Street No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $22,226.08 $22,226.08 Total $244,490 $244,490 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Shelton Street station 10 +00 to 14 +00 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 400.0 ft 6.0 in d 400.0 ft L 28.0 ft W 392.0 ton $35.00 $13,720.00 0% $13,720.00 400.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 400.0 ft L 28.0 ft W 205.8 tons $100.00 $20,580.00 0% $20,580.00 1.5 in d 400.0 ft L 28.0 ft W 102.9 tons $120.00 $12,348.00 0% $12,348.00 0.0 ft $13.00 $0.00 0% $0.00 600.0 ft $15.00 $9,000.00 0% $9,000.00 600.0 ft $17.00 $10,200.00 0% $10,200.00 4 each $350.00 $1,400.00 0% $1,400.00 1 each $200.00 $200.00 0% $200.00 5 each $200.00 $1,000.00 0% $1,000.00 9 Each 9 each $150.00 $1,350.00 0% $1,350.00 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 40 ft $450.00 $18,000.00 0% $18,000.00 15.0 in d 0 ES -1,2 0 EC -1 280.0 ft $35.00 $9,800.00 0% $9,800.00 18.0 in d 0 ES -1,2 0 EC -1 200.0 ft $40.00 $8,000.00 0% $8,000.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 400.0 ft L 60.0 ft W 0.6 acre $24,000.00 $13,223.14 0% $13,223.14 1400.0 cy $4.00 $5,600.00 0% $5,600.00 3300.0 cy $9.00 $29,700.00 0% $29,700.00 400.0 ft L 0.07576 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 400.0 ft L 0.07576 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 400.0 ft L 0.8 inc of 500' 2 each $200.00 $360.00 0% $360.00 480 ft $1.00 $480.00 0% $480.00 400.0 ft L 0.07576 mi. 2 Lanes $2,000.00 $3,030.30 0% $3,030.30 400.0 ft L 0.07576 mi. 2 Lanes $150.00 $227.27 0% $227.27 400.0 ft L 0.07576 mi. 2 Lanes $100.00 $401.52 0% $401.52 $183,560.23 $183,560.23 cost sum proj mgmt $27,534.03 $27,534.03 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Shelton Street No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $21,109.43 $21,109.43 Total $232,210 $232,210 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Griffen Grove station 10 +00 to 12 +75 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 275.0 ft 6.0 in d 275.0 ft L 28.0 ft W 269.5 ton $35.00 $9,432.50 0% $9,432.50 275.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 275.0 ft L 28.0 ft W 141.5 tons $100.00 $14,148.75 0% $14,148.75 1.5 in d 275.0 ft L 28.0 ft W 70.7 tons $120.00 $8,489.25 0% $8,489.25 0.0 ft $13.00 $0.00 0% $0.00 480.0 ft $15.00 $7,200.00 0% $7,200.00 480.0 ft $17.00 $8,160.00 0% $8,160.00 0 each $350.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 5 each $200.00 $1,000.00 0% $1,000.00 0 Each 6 each $150.00 $900.00 0% $900.00 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 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 275.0 ft L 60.0 ft W 0.4 acre $24,000.00 $9,090.91 0% $9,090.91 0.0 cy $4.00 $0.00 0% $0.00 9000.0 cy $9.00 $81,000.00 0% $81,000.00 275.0 ft L 0.05208 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 275.0 ft L 0.05208 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 0 ft $1.00 $0.00 0% $0.00 275.0 ft L 0.05208 mi. 2 Lanes $2,000.00 $2,083.33 0% $2,083.33 275.0 ft L 0.05208 mi. 2 Lanes $150.00 $156.25 0% $156.25 275.0 ft L 0.05208 mi. 2 Lanes $100.00 $354.17 0% $354.17 $149,815.16 $149,815.16 cost sum proj mgmt $22,472.27 $22,472.27 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Griffen Grove No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $17,228.74 $17,228.74 Total $189,520 $189,520 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Phillips Alley station 15 +15 to 17 +75 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) https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 260.0 ft 6.0 in d 260.0 ft L 20.0 ft W 182.0 ton $35.00 $6,370.00 0% $6,370.00 260.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.0 in d 260.0 ft L 14.0 ft W 44.6 tons $100.00 $4,459.00 0% $4,459.00 1.0 in d 260.0 ft L 14.0 ft W 22.3 tons $120.00 $2,675.40 0% $2,675.40 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 2 each $3,500.00 $7,000.00 0% $7,000.00 0 each $500.00 $0.00 0% $0.00 8 ft $450.00 $3,600.00 0% $3,600.00 15.0 in d 0 ES -1,2 0 EC -1 72.0 ft $35.00 $2,520.00 0% $2,520.00 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 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 260.0 ft L 30.0 ft W 0.2 acre $24,000.00 $4,297.52 0% $4,297.52 167.0 cy $4.00 $668.00 0% $668.00 1100.0 cy $9.00 $9,900.00 0% $9,900.00 260.0 ft L 0.04924 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 260.0 ft L 0.04924 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 260.0 ft L 0.52 inc of 500' 2 each $200.00 $320.00 0% $320.00 260.0 ft L 0.52 inc of 500' 2 each $200.00 $320.00 0% $320.00 260.0 ft L 0.52 inc of 500' 2 each $200.00 $320.00 0% $320.00 260.0 ft L 0.52 inc of 500' 2 each $200.00 $320.00 0% $320.00 260.0 ft L 0.52 inc of 500' 2 each $200.00 $320.00 0% $320.00 72 ft $1.00 $72.00 0% $72.00 260.0 ft L 0.04924 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 260.0 ft L 0.04924 mi. 0 Lanes $150.00 $0.00 0% $0.00 260.0 ft L 0.04924 mi. 0 Lanes $100.00 $250.00 0% $250.00 $50,011.92 $50,011.92 cost sum proj mgmt $7,501.79 $7,501.79 https:Hia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013 Belvedere Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name Phillips Alley No. Unit Unit Cost Cost (installed) % compete cost remaining contingency $5,751.37 $5,751.37 Total $63,270 $63,270 https: / /ia.albemarle.org /CDD /Engineering /Engineering Templates and Checklists /sample road bond estimate 2June2013.xls 11/5/2013