HomeMy WebLinkAboutSUB201400080 Review Comments Bond Estimate 2014-12-14Subdivision Name: Old Trail Village Block 15 Phase 1 & Phase 2 Road & Utility Plan
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400080 (Phase 1, only)
Item
Road Name: portion Claremont Ln, only- Access (safe /convenient), block 12, phase 1, Lots 1 -7
Claremont station 10 +48 to 12 +08, hp ase 1 road length 160.0 ft
aggregate base 6.0 in d 160.0 ft L 32.0 ft W
asphalt base 3.0 in d 160.0 ft L 32.0 ft W
asphalt surface 1.5 in d 160.0 ft L 32.0 ft W
curb, roll -top
curb CG -6
sidewalk, concrete (6)
0 EC -1
ramp CG -12
0 EC -1
street name sign
0 EC -1
traffic control sign
0 EC -1
Street Landscape
0.0 ft W
guardrail
0.0 ft W
VDOT barricade
0.0 ft W
drop inlet or grate (phase 1 & phase 2)
94.1 tons
standard manhole frame top (not inlet)
$7,957.29
manhole structure (per ft. rise)
$7,957.29
pipe, rcp, cmp (15 to 48 ")
15.0 in d
pipe, rcp, cmp (15 to 48 ")
24.0 in d
pipe, rcp, cmp (15 to 48 ")
30.0 in d
pipe, rcp, cmp (15 to 48 ")
48.0 in d
rip -rap, placed
0.0 ft d
matting, EC -2 or 3
$15.00
clear and grub (for wooded sites)
0%
fill -Phase 1, only fill grading (Claremont only - cy)
200.0 ft
(Claremont fill) as -built drawings (1k + price per 0.1 mi.)
$3,400.00
survey and layout (price per 0.1 mi.)
$3,400.00
mobilization
$350.00
materials testing
0%
compaction testing
1 each
CBR tests (1 every 0.1 mi. per road)
$200.00
stone depth inspections
$200.00
pavement inspections
$200.00
pipe and drainage video inspections
0%
VDOT surety (1 lane)
3 each
VDOT maintenance fee (1 In rd, 1 yr)
$450.00
VDOT admin. Cost recovery fee(1 lane)
$450.00
janderson - 121414
0 Each
0 ES @ 3000
1 @ 1500
0 ES -1,2
0 EC -1
0 ES -1,2
0 EC -1
0 ES -1,2
0 EC -1
0 ES -1,2
0 EC -1
0.0 ft L
0.0 ft W
0.0 ft L
0.0 ft W
0.0 ft L
0.0 ft W
160.0 ft L 0.0303 mi.
160.0 ft L 0.0303 mi.
160.0 ft L
0.32 inc of 500'
160.0 ft L
0.32 inc of 500'
160.0 ft L
0.32 inc of 500'
160.0 ft L
0.32 inc of 500'
160.0 ft L
0.32 inc of 500'
160.0 ft L 0.0303 mi.
160.0 ft L 0.0303 mi.
160.0 ft L 0.0303 mi.
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
179.2 ton
$25.00
$4,480.00
0%
$4,480.00
94.1 tons
$84.58
$7,957.29
0%
$7,957.29
47.0 tons
$91.34
$4,296.63
0%
$4,296.63
0.0 ft
$13.00
$0.00
0%
$0.00
340.0 ft
$15.00
$5,100.00
0%
$5,100.00
200.0 ft
$17.00
$3,400.00
0%
$3,400.00
4 ft
$350.00
$1,400.00
0%
$1,400.00
1 each
$200.00
$200.00
0%
$200.00
1 each
$200.00
$200.00
0%
$200.00
3 each
$150.00
$450.00
0%
$450.00
0.0 ft
$17.00
$0.00
0%
$0.00
0.0 each
$1,500.00
$1,500.00
0%
$1,500.00
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
225.0 ft
$35.00
$7,875.00
0%
$7,875.00
208.0 ft
$50.00
$10,400.00
0%
$10,400.00
0.0 ft
$65.00
$0.00
0%
$0.00
0.0 ft
$150.00
$0.00
0%
$0.00
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 acre
$24,000.00
$0.00
0%
$0.00
2007.0 cy
$9.00
$18,063.00
0%
$18,063.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$500.00
$500.00
0%
$500.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
1 each
$200.00
$280.00
0%
$280.00
433 ft
$2.00
$866.00
0%
$866.00
2 Lanes
$2,000.00
$1,212.12
0%
$1,212.12
2 Lanes
$150.00
$90.91
0%
$90.91
2 Lanes
$100.00
$310.61
0%
$310.61
cost sum $93,201.56 $93,201.56
proj mgmt $4,660.08 $4,660.08
contingency $4,660.08 $4,660.08
Must POST SUB2014 -80
dotal $102,530 (BLOCK 15) PHASE 1 $102,530
ROAD BOND PRIOR
TO BLOCK 12, PHASE 1
C:\ Users \janderson2 \Documents \PROJ comments\ bonds \RP_ bond_ est_ 5Nov2014 _OTV_blockl5_sub201400080_phase 1- 2_121414- rev121614.xlsx 12/16/2014