HomeMy WebLinkAboutSUB201400079 Review Comments Bond Estimate 2014-08-15Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Farrow Drive
station 10 +00 to 16 +00
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, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (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 \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length
600.0 ft
8.0 in d
600.0 ft L
30.0 ft W
840.0 ton
$35.00
$29,400.00
0%
$29,400.00
600.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
4.0 in d
600.0 ft L
30.0 ft W
441.0 tons
$100.00
$44,100.00
0%
$44,100.00
5.0 in d
600.0 ft L
30.0 ft W
551.3 tons
$100.00
$55,125.00
0%
$55,125.00
2.0 in d
600.0 ft L
30.0 ft W
220.5 tons
$120.00
$26,460.00
0%
$26,460.00
0.0 ft
$13.00
$0.00
0%
$0.00
1200.0 ft
$15.00
$18,000.00
0%
$18,000.00
1200.0 ft
$17.00
$20,400.00
0%
$20,400.00
8 ft
$350.00
$2,800.00
0%
$2,800.00
3 each
$200.00
$600.00
0%
$600.00
8 each
$200.00
$1,600.00
0%
$1,600.00
11 Each
11 each
$150.00
$1,650.00
0%
$1,650.00
0 ES @
0
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
0 ES -1,2
0 EC-1
160.0 ft
$65.00
$10,400.00
0%
$10,400.00
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
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
600.0 ft L
0.11364 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
600.0 ft L
0.11364 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
0Isum
$500.00
$0.00
0%
$0.00
600.0 ft L
1.2 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
600.0 ft L
1.2 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
600.0 ft L
1.2 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
600.0 ft L
1.2 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
600.0 ft L
1.2 inc of 500'
2 each
$200.00
$440.00
0%
$440.00
600 ft
$1.00
$600.00
0%
$600.00
600.0 ft L
0.11364 mi.
2 Lanes
$2,000.00
$4,545.45
0%
$4,545.45
600.0 ft L
0.11364 mi.
2 Lanes
$150.00
$340.91
0%
$340.91
600.0 ft L
0.11364 mi.
2 Lanes
$100.00
$477.27
0%
$477.27
$355,858.64
$355,858.64
cost sum
proj mgmt
$53,378.80
$53,378.80
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Farrow Drive
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $40,923.74 $40,923.74
Total $450,170 $450,170
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est_15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Dabney Grove
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, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (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 \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
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
0.0 in d
250.0 ft L 28.0 ft W
0.0 tons
$100.00
$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 ft
$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
6 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
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
0 ES -1,2 0 EC-1
0.0 ft
$65.00
$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 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
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
250 ft
$1.00
$250.00
0%
$250.00
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
$71,905.68
$71,905.68
cost sum
proj mgmt
$10,785.85
$10,785.85
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Dabney Grove
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $8,269.15 $8,269.15
Total $90,970 $90,970
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est_15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Speqrs Alley
station 10 +00 to 13 +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, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (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 \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
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
0.0 in d
350.0 ft L 0.0 ft W
0.0 tons
$100.00
$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 ft
$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 @ 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
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
0 ES -1,2 0 EC-1
0.0 ft
$65.00
$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 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
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
350 ft
$1.00
$350.00
0%
$350.00
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
$41,999.00
$41,999.00
cost sum
proj mgmt
$6,299.85
$6,299.85
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Speqrs Alley
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $4,829.89 $4,829.89
Total $53,130 $53,130
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est_15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Colbert Street
station 10 +00 to 13 +00
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, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (15 to 48 ")
pipe, rcp, cm (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 \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
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
0.0 in d
300.0 ft L
0.0 ft W
0.0 tons
$100.00
$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 ft
$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
10 Each
10 each
$150.00
$1,500.00
0%
$1,500.00
0 ES @
0
0.0 ft
$17.00
$0.00
0%
$0.00
3 each
$3,500.00
$10,500.00
0%
$10,500.00
2 each
$500.00
$1,000.00
0%
$1,000.00
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
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
0 ES -1,2
0 EC-1
0.0 ft
$65.00
$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
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
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
$91,434.82
$91,434.82
cost sum
proj mgmt
$13,715.22
$13,715.22
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est 15August2014.xlsx 8/15/2014
Subdivision Name: Belvedere Phase II - Road Plan Amendment #1 (Amendment to SUB201200152)
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400079
Item
Road Name: Colbert Street
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $10,515.00 $10,515.00
Total $115,670 $115,670
\\ Cob- dts01 \CityViewLnk \Docs \2014 \SUB \SUB201400079 - Belvedere Phase 11 - Road Plan \RP_bond_est_15August2014.xlsx 8/15/2014