The URL can be used to link to this page

Home My WebLink AboutSUB201200086 Review Comments Bond Estimate 2013-12-04Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 summary Road Subtotal Birchwood Hill Road (1) $253,150 Birchwood Hill Road (2) $182,940 Jackson Lane $105,020 Millstone Lane $467,240 Grand Total $1,008,350 C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan \2013 -12- 04—Road—Bond—Estimate—SUB-2012-00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item Road Name Birchwood Hill Road station 10 +00 to 12 +94 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, rcp, cmp (15 to 4811) pipe, rcp, cmp (15 to 4811) pipe, rcp, cmp (15 to 4811) 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) cost sum $200,115.91 1 $200,115.91 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 294.0 ft 8.0 in d 294.0 ft L 26.0 ft W 356.7 ton $35.00 $12,485.20 0% $12,485.20 294.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 294.0 ft L 26.0 ft W 140.5 tons $100.00 $14,045.85 0% $14,045.85 0.0 in d 294.0 ft L 26.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 1.5 in d 294.0 ft L 26.0 ft W 70.2 tons $120.00 $8,427.51 0% $8,427.51 0.0 ft $13.00 $0.00 0% $0.00 588.0 ft $15.00 $8,820.00 0% $8,820.00 588.0 ft $14.17 $8,330.00 0% $8,330.00 2 each $350.00 $700.00 0% $700.00 1 each $200.00 $200.00 0% $200.00 2 each $200.00 $400.00 0% $400.00 7 Each 7 each $150.00 $1,050.00 0% $1,050.00 4 ES @ 3000 463.0 ft $17.00 $19,871.00 0% $19,871.00 2 each $3,500.00 $7,000.00 0% $7,000.00 2 each $500.00 $1,000.00 0% $1,000.00 35 ft $450.00 $15,750.00 0% $15,750.00 18.0 in d 0 ES -1,2 0 EC -1 156.0 ft $40.00 $6,240.00 0% $6,240.00 24.0 in d 0 ES -1,2 0 EC -1 354.0 ft $50.00 $17,700.00 0% $17,700.00 42.0 in d 4 ES -1,2 0 EC -1 226.0 ft $75.00 $18,950.00 0% $18,950.00 30.0 in d 0 ES -1,2 0 EC -1 0.0 ft $65.00 $0.00 0% $0.00 1.0 ft d 30.0 ft L 25.0 ft W 45.0 ton $60.00 $2,700.00 0% $2,700.00 30.0 ft L 25.0 ft W 83.3 sy $2.00 $166.67 0% $166.67 ft L 60.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 0.0 cy $4.00 $0.00 0% $0.00 4965.3 cy $9.00 $44,688.00 0% $44,688.00 294.0 ft L 0.05568 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 294.0 ft L 0.05568 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 294.0 ft L 0.588 inc of 500' 2 each $200.00 $320.00 0% $320.00 294.0 ft L 0.588 inc of 500' 2 each $200.00 $320.00 0% $320.00 294.0 ft L 0.588 inc of 500' 2 each $200.00 $320.00 0% $320.00 294.0 ft L 0.588 inc of 500' 2 each $200.00 $320.00 0% $320.00 294.0 ft L 0.588 inc of 500' 2 each $200.00 $320.00 0% $320.00 736 ft $1.00 $736.00 0% $736.00 294.0 ft L 0.05568 mi. 2 Lanes $2,000.00 $2,227.27 0% $2,227.27 294.0 ft L 0.05568 mi. 2 Lanes $150.00 $167.05 0% $167.05 294.0ftL 0.05568 mi. 2 Lanes $100.00 $361.36 0% $361.36 cost sum $200,115.91 1 $200,115.91 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name Birchwood Hill Road proj mgmt $30,017.39 $30,017.39 contingency $23,013.33 $23,013.33 Total $253,150 $253,150 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item Road Name Birchwood Hill Road station 15 +98 to 20 +50 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, rcp, cmp (15 to 4811) pipe, rcp, cmp (15 to 4811) pipe, rcp, cmp (15 to 4811) 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) cost sum $144,612.75 1 $144,612.75 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 452.0 ft 8.0 in d 452.0 ft L 26.0 ft W 548.4 ton $35.00 $19,194.93 0% $19,194.93 452.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 452.0 ft L 26.0 ft W 215.9 tons $100.00 $21,594.30 0% $21,594.30 0.0 in d 452.0 ft L 26.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 1.5 in d 452.0 ft L 26.0 ft W 108.0 tons $120.00 $12,956.58 0% $12,956.58 0.0 ft $13.00 $0.00 0% $0.00 904.0 ft $15.00 $13,560.00 0% $13,560.00 904.0 ft $14.17 $12,806.67 0% $12,806.67 0 each $350.00 $0.00 0% $0.00 0 each $200.00 $0.00 0% $0.00 0 each $200.00 $0.00 0% $0.00 15 Each 15 each $150.00 $2,250.00 0% $2,250.00 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 31 ft $450.00 $13,950.00 0% $13,950.00 15.0 in d 0 ES -1,2 0 EC -1 368.0 ft $35.00 $12,880.00 0% $12,880.00 18.0 in d 0 ES -1,2 0 EC -1 82.0 ft $40.00 $3,280.00 0% $3,280.00 42.0 in d 0 ES -1,2 0 EC -1 0.0 ft $75.00 $0.00 0% $0.00 30.0 in d 0 ES -1,2 0 EC -1 0.0 ft $65.00 $0.00 0% $0.00 0.0 ft d 30.0 ft L 25.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 25.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 ft L 60.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 0.0 cy $4.00 $0.00 0% $0.00 954.2 cy $9.00 $8,588.00 0% $8,588.00 452.0 ft L 0.08561 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 452.0 ft L 0.08561 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 452.0 ft L 0.904 inc of 500' 2 each $200.00 $400.00 0% $400.00 452.0 ft L 0.904 inc of 500' 2 each $200.00 $400.00 0% $400.00 452.0 ft L 0.904 inc of 500' 2 each $200.00 $400.00 0% $400.00 452.0 ft L 0.904 inc of 500' 2 each $200.00 $400.00 0% $400.00 452.0 ft L 0.904 inc of 500' 2 each $200.00 $400.00 0% $400.00 450 ft $1.00 $450.00 0% $450.00 452.0 ft L 0.08561 mi. 2 Lanes $2,000.00 $3,424.24 0% $3,424.24 452.0 ft L 0.08561 mi. 2 Lanes $150.00 $256.82 0% $256.82 452.0 ft L 0.08561 mi. 2 Lanes $100.00 $421.21 0% $421.21 cost sum $144,612.75 1 $144,612.75 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name Birchwood Hill Road proj mgmt $21,691.91 $21,691.91 contingency $16,630.47 $16,630.47 Total $182,940 $182,940 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item Road Name Jackson Lane station 10 +00 to 12 +50 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, rcp, cmp (15 to 4811) pipe, rcp, cmp (15 to 4811) pipe, rcp, cmp (15 to 4811) 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) cost sum $83,016.52 1 $83,016.52 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 250.0 ft 6.0 in d 250.0 ft L 26.0 ft W 227.5 ton $35.00 $7,962.50 0% $7,962.50 250.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 250.0 ft L 26.0 ft W 119.4 tons $100.00 $11,943.75 0% $11,943.75 0.0 in d 250.0 ft L 26.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 1.5 in d 250.0 ft L 26.0 ft W 59.7 tons $120.00 $7,166.25 0% $7,166.25 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 $14.17 $7,083.33 0% $7,083.33 2 each $350.00 $700.00 0% $700.00 1 each $200.00 $200.00 0% $200.00 1 each $200.00 $200.00 0% $200.00 10 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 2 each $3,500.00 $7,000.00 0% $7,000.00 0 each $500.00 $0.00 0% $0.00 14 ft $450.00 $6,300.00 0% $6,300.00 15.0 in d 0 ES -1,2 0 EC -1 155.0 ft $35.00 $5,425.00 0% $5,425.00 18.0 in d 0 ES -1,2 0 EC -1 0.0 ft $40.00 $0.00 0% $0.00 42.0 in d 0 ES -1,2 0 EC -1 0.0 ft $75.00 $0.00 0% $0.00 30.0 in d 0 ES -1,2 0 EC -1 0.0 ft $65.00 $0.00 0% $0.00 0.0 ft d 30.0 ft L 25.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 25.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 ft L 60.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 0.0 cy $4.00 $0.00 0% $0.00 1055.6 cy $9.00 $9,500.00 0% $9,500.00 250.0 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 1 Isum $500.00 $500.00 0% $500.00 250.0 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% $300.00 155 ft $1.00 $155.00 0% $155.00 250.0 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 cost sum $83,016.52 1 $83,016.52 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item Road Name Jackson Lane No. Unit Unit Cost Cost installed % compete cost remaining proj mgmt $12,452.48 $12,452.48 contingency $9,546.90 $9,546.90 Total $105,020 $105,020 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item Road Name Millstone Lane station 10 +00 to 19 +18 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, 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) cost sum $369,359.08 1 $369,359.08 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 No. Unit Unit Cost Cost installed % compete cost remaining road length 918.0 ft 6.0 in d 918.0 ft L 26.0 ft W 835.4 ton $35.00 $29,238.30 0% $29,238.30 918.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 918.0 ft L 26.0 ft W 438.6 tons $100.00 $43,857.45 0% $43,857.45 0.0 in d 918.0 ft L 26.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 1.5 in d 918.0 ft L 26.0 ft W 219.3 tons $120.00 $26,314.47 0% $26,314.47 0.0 ft $13.00 $0.00 0% $0.00 1836.0 ft $15.00 $27,540.00 0% $27,540.00 1836.0 ft $14.17 $26,010.00 0% $26,010.00 2 each $350.00 $700.00 0% $700.00 1 each $200.00 $200.00 0% $200.00 2 each $200.00 $400.00 0% $400.00 34 Each 34 each $150.00 $5,100.00 0% $5,100.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 11 each $3,500.00 $38,500.00 0% $38,500.00 0 each $500.00 $0.00 0% $0.00 72 ft $450.00 $32,400.00 0% $32,400.00 15.0 in d 0 ES -1,2 0 EC -1 1026.0 ft $35.00 $35,910.00 0% $35,910.00 18.0 in d 0 ES -1,2 0 EC -1 188.0 ft $40.00 $7,520.00 0% $7,520.00 24.0 in d 0 ES -1,2 0 EC -1 63.0 ft $50.00 $3,150.00 0% $3,150.00 30.0 in d 0 ES -1,2 0 EC -1 0.0 ft $65.00 $0.00 0% $0.00 0.0 ft d 30.0 ft L 25.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 25.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 ft L 60.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 0.0 cy $4.00 $0.00 0% $0.00 7752.0 cy $9.00 $69,768.00 0% $69,768.00 918.0 ft L 0.17386 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 918.0 ft L 0.17386 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 1 Isum $500.00 $500.00 0% $500.00 918.0 ft L 1.836 inc of 500' 3 each $200.00 $580.00 0% $580.00 918.0 ft L 1.836 inc of 500' 3 each $200.00 $580.00 0% $580.00 918.0 ft L 1.836 inc of 500' 3 each $200.00 $580.00 0% $580.00 918.0 ft L 1.836 inc of 500' 3 each $200.00 $580.00 0% $580.00 918.0 ft L 1.836 inc of 500' 3 each $200.00 $580.00 0% $580.00 1277 ft $1.00 $1,277.00 0% $1,277.00 918.0 ft L 0.17386 mi. 2 Lanes $2,000.00 $6,954.55 0% $6,954.55 918.0 ft L 0.17386 mi. 2 Lanes $150.00 $521.59 0% $521.59 918.0 ft L 0.17386 mi. 2 Lanes $100.00 $597.73 0% $597.73 cost sum $369,359.08 1 $369,359.08 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013 Old Trail Creekside III Phase III Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200086 Item Road Name Millstone Lane No. Unit Unit Cost Cost installed % compete cost remaining proj mgmt $55,403.86 $55,403.86 contingency $42,476.29 $42,476.29 Total $467,240 $467,240 5ers \mkoslow\ Documents \CurrentReviews \SUB201200086 Old Trail Creekside III Phase III Road and Utility Plan\ 2013- 12- 04_Road_Bond_Estimate_SUB- 2012 -00086 12/4/2013