HomeMy WebLinkAboutSUB201300025 Review Comments Bond Estimate 2013-11-07Old 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
$181,560
$124,870
$123,940
$184,930
615,300.00
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street \2013- 11- 07- BE -MAK-
Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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)
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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
0.0 ft L
32.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
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
0.0 ft L
61.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
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
$143,525.64
$143,525.64
cost sum
proj mgmt
$21,528.85
$21,528.85
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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 $16,505.45 $16,505.45
Total $181,560 $181,560
\\ Cob- dts01 \CityViewLnk \Docs\2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 11/7/2013
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)
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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
0.0 ft L
24.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
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
0.0 ft L
32.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
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
$98,706.36
$98,706.36
cost sum
proj mgmt
$14,805.95
$14,805.95
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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 $11,351.23 $11,351.23
Total $124,870 $124,870
\\ Cob- dts01 \CityViewLnk \Docs\2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 11/7/2013
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)
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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
0.0 ft L
24.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
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
0.0 ft L
32.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
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
$97,975.51
$97,975.51
cost sum
proj mgmt
$14,696.33
$14,696.33
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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 $11,267.18 $11,267.18
Total $123,940 $123,940
\\ Cob- dts01 \CityViewLnk \Docs\2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 11/7/2013
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)
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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
0.0 ft L
32.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
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
0.0 ft L
61.0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
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
$146,187.71
$146,187.71
cost sum
proj mgmt
$21,928.16
$21,928.16
\\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Village _Block_14_Roads_SUB201300025 11/7/2013
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 $16,811.59 $16,811.59
Total $184,930 $184,930
\\ Cob- dts01 \CityViewLnk \Docs\2013 \SUB \SUB201300025 Old Trail Village Block 14 - Private Street\ 2013- 11- 07- BE -MAK- Old_ Trail_ Vil lag e _Block_14_Roads_SUB201300025 11/7/2013