The URL can be used to link to this page

Home My WebLink AboutSUB201300092 Bond Estimates Bond Estimate 2014-01-29Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Pen Park Lane station 10 +00 to 16 +75 aggregate base blotted or prime &double seal asphalt base asphalt base asphalt surface curb CG -2 curb CG -6 sidewalk, concrete (4') ramp CG -12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate drop inlet or grate Protection 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 (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 \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 675.0 ft 0.0 in d 675.0 ft L 24.0 ft W 0.0 ton $35.00 $0.00 0% $0.00 675.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 0.0 in d 235.0 ft L 0.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 0.0 in d 988.0 ft L 24.0 ft W 0.0 tons $100.00 $0.00 0% $0.00 1.5 in d 675.0 ft L 24.0 ft W 148.8 tons $120.00 $17,860.50 0% $17,860.50 0.0 ft $13.00 $0.00 0% $0.00 960.0 ft $15.00 $14,400.00 0% $14,400.00 750.0 ft $17.00 $12,750.00 0% $12,750.00 3 each $350.00 $1,050.00 0% $1,050.00 0 each $200.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 0 Each 1 each $150.00 $150.00 0% $150.00 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 5 each $200.00 $1,000.00 0% $1,000.00 0 each $500.00 $0.00 0% $0.00 40 ft $450.00 $18,000.00 0% $18,000.00 15.0 in d 1 ES -1,2 1 EC -1 528.0 ft $35.00 $19,480.00 0% $19,480.00 18.0 in d 0 ES -1,2 0 EC -1 0.0 ft $40.00 $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 30.0 in d 1 ES -1,2 1 EC -1 0.0 ft $65.00 $1,000.00 0% $1,000.00 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 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 0.0 cy $4.00 $0.00 0% $0.00 0.0 cy $9.00 $0.00 0% $0.00 675.0 ft L 0.12784 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 675.0 ft L 0.12784 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 1 Isum $500.00 $500.00 0% $500.00 675.0 ft L 1.35 inc of 500' 2 each $200.00 $480.00 0% $480.00 675.0 ft L 1.35 inc of 500' 2 each $200.00 $480.00 0% $480.00 675.0 ft L 1.35 inc of 500' 2 each $200.00 $480.00 0% $480.00 675.0 ft L 1.35 inc of 500' 2 each $200.00 $480.00 0% $480.00 675.0 ft L 1.35 inc of 500' 2 each $200.00 $480.00 0% $480.00 528 ft $1.00 $528.00 0% $528.00 675.0 ft L 0.12784 mi. 2 Lanes $2,000.00 $5,113.64 0% $5,113.64 675.0 ft L 0.12784 mi. 2 Lanes $150.00 $383.52 0% $383.52 675.0 ft L 0.12784 mi. 2 Lanes $100.00 $505.68 0% $505.68 \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name Pen Park Lane cost sum $122,821.34 $122,821.34 proj mgmt $18,423.20 $18,423.20 contingency $14,124.45 $14,124.45 Total $155,370 $155,370 \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Lochlyn Hill Lane station 16 +75 to 21 +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 drop inlet or grate Protection 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 (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 \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 475.0 ft 5.0 in d 475.0 ft L 28.0 ft W 387.9 ton $35.00 $13,577.08 0% $13,577.08 475.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 4.0 in d 475.0 ft L 28.0 ft W 325.9 tons $100.00 $32,585.00 0% $32,585.00 1.5 in d 475.0 ft L 28.0 ft W 122.2 tons $120.00 $14,663.25 0% $14,663.25 0.0 ft $13.00 $0.00 0% $0.00 960.0 ft $15.00 $14,400.00 0% $14,400.00 960.0 ft $17.00 $16,320.00 0% $16,320.00 2 each $350.00 $700.00 0% $700.00 1 each $200.00 $200.00 0% $200.00 4 each $200.00 $800.00 0% $800.00 0 Each 15 each $150.00 $2,250.00 0% $2,250.00 0 ES @ 0 0.0 ft $17.00 $0.00 0% $0.00 6 each $3,500.00 $21,000.00 0% $21,000.00 6 each $200.00 $1,200.00 0% $1,200.00 0 each $500.00 $0.00 0% $0.00 48 ft $450.00 $21,600.00 0% $21,600.00 15.0 in d 0 ES -1,2 0 EC -1 377.0 ft $35.00 $13,195.00 0% $13,195.00 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 -1 248.0 ft $40.00 $9,920.00 0% $9,920.00 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% $0.00 500.0 ft L 140.0 ft W 1.6 acre $24,000.00 $38,567.49 0% $38,567.49 15000.0 cy $4.00 $60,000.00 0% $60,000.00 0.0 cy $9.00 $0.00 0% $0.00 475.0 ft L 0.08996 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 475.0 ft L 0.08996 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 475.0 ft L 0.95 inc of 500' 2 each $200.00 $400.00 0% $400.00 475.0 ft L 0.95 inc of 500' 2 each $200.00 $400.00 0% $400.00 475.0 ft L 0.95 inc of 500' 2 each $200.00 $400.00 0% $400.00 475.0 ft L 0.95 inc of 500' 2 each $200.00 $400.00 0% $400.00 475.0 ft L 0.95 inc of 500' 2 each $200.00 $400.00 0% $400.00 625 ft $1.00 $625.00 0% $625.00 475.0 ft L 0.08996 mi. 2 Lanes $2,000.00 $3,598.48 0% $3,598.48 475.0 ft L 0.08996 mi. 2 Lanes $150.00 $269.89 0% $269.89 475.0 ft L 0.08996 mi. 2 Lanes $100.00 $429.92 0% $429.92 $274,401.12 $274,401.12 cost sum \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Lochlyn Hill Lane No. Unit Unit Cost Cost installed % compete cost remaining proj mgmt $41,160.17 $41,160.17 contingency $31,556.13 $31,556.13 Total $347,120 $347,120 \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Lochlyn Hill Drive station 24 +45 to 27 +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 drop inlet or grate Protection 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 (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 \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 322.0 ft 5.0 in d 322.0 ft L 28.0 ft W 263.0 ton $35.00 $9,203.83 0% $9,203.83 322.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 4.0 in d 322.0 ft L 28.0 ft W 220.9 tons $100.00 $22,089.20 0% $22,089.20 1.5 in d 322.0 ft L 28.0 ft W 82.8 tons $120.00 $9,940.14 0% $9,940.14 0.0 ft $13.00 $0.00 0% $0.00 620.0 ft $15.00 $9,300.00 0% $9,300.00 620.0 ft $17.00 $10,540.00 0% $10,540.00 2 each $350.00 $700.00 0% $700.00 1 each $200.00 $200.00 0% $200.00 4 each $200.00 $800.00 0% $800.00 0 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 5 each $200.00 $1,000.00 0% $1,000.00 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 -1 152.0 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 -1 200.0 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 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% $0.00 325.0 ft L 80.0 ft W 0.6 acre $24,000.00 $14,325.07 0% $14,325.07 0.0 cy $4.00 $0.00 0% $0.00 0.0 cy $9.00 $0.00 0% $0.00 322.0 ft L 0.06098 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 322.0 ft L 0.06098 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 322.0 ft L 0.644 inc of 500' 2 each $200.00 $340.00 0% $340.00 322.0 ft L 0.644 inc of 500' 2 each $200.00 $340.00 0% $340.00 322.0 ft L 0.644 inc of 500' 2 each $200.00 $340.00 0% $340.00 322.0 ft L 0.644 inc of 500' 2 each $200.00 $340.00 0% $340.00 322.0 ft L 0.644 inc of 500' 2 each $200.00 $340.00 0% $340.00 352 ft $1.00 $352.00 0% $352.00 322.0 ft L 0.06098 mi. 2 Lanes $2,000.00 $2,439.39 0% $2,439.39 322.0 ft L 0.06098 mi. 2 Lanes $150.00 $182.95 0% $182.95 322.0 ft L 0.06098 mi. 2 Lanes $100.00 $371.97 0% $371.97 $139,814.56 $139,814.56 cost sum \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Lochlyn Hill Drive No. Unit Unit Cost Cost installed % compete cost remaining proj mgmt $20,972.18 $20,972.18 contingency $16,078.67 $16,078.67 Total $176,870 $176,870 \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Pen Park Lane East station 10 +00 to 12 +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 drop inlet or grate Protection 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 (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 \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 200.0 ft 7.0 in d 200.0 ft L 25.0 ft W 204.2 ton $35.00 $7,145.83 0% $7,145.83 200.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 200.0 ft L 25.0 ft W 91.9 tons $100.00 $9,187.50 0% $9,187.50 1.5 in d 200.0 ft L 25.0 ft W 45.9 tons $120.00 $5,512.50 0% $5,512.50 0.0 ft $13.00 $0.00 0% $0.00 400.0 ft $15.00 $6,000.00 0% $6,000.00 200.0 ft $17.00 $3,400.00 0% $3,400.00 0 each $350.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 1 each $200.00 $200.00 0% $200.00 0 Each 5 each $150.00 $750.00 0% $750.00 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 $200.00 $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% $0.00 200.0 ft L 70.0 ft W 0.3 acre $24,000.00 $7,713.50 0% $7,713.50 0.0 cy $4.00 $0.00 0% $0.00 0.0 cy $9.00 $0.00 0% $0.00 200.0 ft L 0.03788 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 200.0 ft L 0.03788 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $500.00 $500.00 0% $500.00 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 200.0 ft L 0.4 inc of 500' 1 each $200.00 $280.00 0% $280.00 0 ft $1.00 $0.00 0% $0.00 200.0 ft L 0.03788 mi. 2 Lanes $2,000.00 $1,515.15 0% $1,515.15 200.0 ft L 0.03788 mi. 2 Lanes $150.00 $113.64 0% $113.64 200.0 ft L 0.03788 mi. 2 Lanes $100.00 $325.76 0% $325.76 $49,963.88 $49,963.88 cost sum \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014 Lochlyn Hill, Phase IA & 1 B Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201300092 Item Road Name Pen Park Lane East No. Unit Unit Cost Cost installed % compete cost remaining proj mgmt $7,494.58 $7,494.58 contingency $5,745.85 $5,745.85 Total $63,210 $63,210 \\ Cob- dts01 \CityViewLnk \Docs \2013 \SUB \SUB201300092 - Lochlyn Hill, Phase 1A & 1 B Road Plan \Road bond estimate 10Jan2014.xls 1/28/2014