HomeMy WebLinkAboutSUB201400139 Review Comments Bond Estimate 2014-12-16Subdivision Name: Subdivison Plat, Old Trail Village Block 12 Lot A and Lot B
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400182
Item
Road Names: Private Alley'A', Court Mont Way
Private Alley'A' station 10 +63 to 12 +18.77
aggregate base
asphalt base
asphalt surface
Court Mont station 6 +81.96 to 9 +84
aggregate base
asphalt base
asphalt surface
curb, roll -top
curb CG -6
sidewalk, concrete (6)
ramp CG -12
street name sign
traffic control sign
Street Landscape
VDOT barricade
drop inlet or grate (phase 1 & phase 2)
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
3 PIPES: WEST pipe, rcp, cmp (15 to 48 ")
END COURT MON pipe, rcp, cmp (15 to 48 ")
Not wooded clear and grub (for wooded sites)
cut grading
fill grading (450'Lx3.5'Dx24'W)
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
All roads -pvt. /Alley VDOT surety (1 lane)
All roads -pvt. /Alley VDOT maintenance fee (1 In rd, 1 yr)
All roads -pvt. /Alley VDOT admin. Cost recovery fee(1 lane)
janderson - 121614
6.0 in d
2.5 in d
1.5 in d
6.0 in d
2.5 in d
1.5 in d
road length 156.0 ft
156.0 ft L 16.0 ft W
156.0 ft L 16.0 ft W
156.0 ft L 16.0 ft W
road length 302.0 ft
302.0 ft L 16.0 ft W
302.0 ft L 16.0 ft W
302.0 ft L 16.0 ft W
No. Unit
87.4 ton
38.2 tons
22.9 tons
169.1 ton
74.0 tons
44.4 tons
Unit Cost
installed
$25.00
$84.58
$91.34
$25.00
$84.58
$91.34
Cost
$2,184.00
$3,232.65
$2,094.61
$4,228.00
$6,258.07
$4,054.95
% compete cost remaining
0% $2,184.00
0% $3,232.65
0% $2,094.61
0% $4,228.00
0% $6,258.07
0% $4,054.95
1085.0 ft
$13.00
$14,105.00
0%
$14,105.00
25.0 ft
$15.00
$375.00
0%
$375.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
0 Each
3 each
$150.00
$450.00
0%
$450.00
1 @
1500
0.0 each
$1,500.00
$1,500.00
0%
$1,500.00
3 each
$3,500.00
$10,500.00
0%
$10,500.00
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
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
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
1400.0 cy
$9.00
$12,600.00
0%
$12,600.00
458.0 ft L
0.08674 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
458.0 ft L
0.08674 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$500.00
$500.00
0%
$500.00
458.0 ft L
0.916 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
458.0 ft L
0.916 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
458.0 ft L
0.916 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
458.0 ft L
0.916 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
458.0 ft L
0.916 inc of 500'
2 each
$200.00
$400.00
0%
$400.00
241 ft
$2.00
$482.00
0%
$482.00
0.0 ft L
0 mi.
2 Lanes
$2,000.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
2 Lanes
$150.00
$0.00
0%
$0.00
0.0 ft L
0 mi.
2 Lanes
$100.00
$0.00
0%
$0.00
cost sum
$79,799.28
$79,799.28
proj mgmt
$3,989.96
$3,989.96
contingency
$3,989.96
$3,989.96
Total
$87,780
$87,780
C:\ Users \janderson2 \Documents \PROJ comments\ bonds \RP_ bond_ est_ 5Nov2014 _OTV_block12_sub201400182_(lots A- 13)_121614.xlsx 12/16/2014