The URL can be used to link to this page

Home My WebLink AboutSUB201200152 Review Comments Bond Estimate 2014-12-17Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Farrow Drive station 15 +96 to 22 +23 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 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 \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 627.0 ft 8.0 in d 627.0 ft L 35.0 ft W 1024.1 ton $25.00 $25,602.50 0% $25,602.50 627.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 5.0 in d 627.0 ft L 30.0 ft W 576.1 tons $84.58 $48,722.84 0% $48,722.84 2.0 in d 627.0 ft L 30.0 ft W 230.4 tons $91.34 $21,046.79 0% $21,046.79 0.0 ft $13.00 $0.00 0% $0.00 1200.0 ft $15.00 $18,000.00 0% $18,000.00 1100.0 ft $17.00 $18,700.00 0% $18,700.00 6 ft $350.00 $2,100.00 0% $2,100.00 1 each $200.00 $200.00 0% $200.00 7 each $200.00 $1,400.00 0% $1,400.00 0 Each 19 each $150.00 $2,850.00 0% $2,850.00 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 2 each $500.00 $1,000.00 0% $1,000.00 67 ft $450.00 $30,060.00 0% $30,060.00 15.0 in d 0 ES -1,2 0 EC-1 40.0 ft $35.00 $1,400.00 0% $1,400.00 18.0 in d 0 ES -1,2 0 EC-1 310.0 ft $40.00 $12,400.00 0% $12,400.00 24.0 in d 0 ES -1,2 0 EC-1 245.0 ft $50.00 $12,250.00 0% $12,250.00 30.0 in d 0 ES -1,2 0 EC-1 250.0 ft $65.00 $16,250.00 0% $16,250.00 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 4.0 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 14815.0 cy $9.00 $133,335.00 0% $133,335.00 627.0 ft L 0.11875 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 627.0 ft L 0.11875 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 0Isum $500.00 $0.00 0% $0.00 627.0 ft L 1.254 inc of 500' 2 each $200.00 $460.00 0% $460.00 627.0 ft L 1.254 inc of 500' 2 each $200.00 $460.00 0% $460.00 627.0 ft L 1.254 inc of 500' 2 each $200.00 $460.00 0% $460.00 627.0 ft L 1.254 inc of 500' 2 each $200.00 $460.00 0% $460.00 627.0 ft L 1.254 inc of 500' 2 each $200.00 $460.00 0% $460.00 0 ft $2.00 $0.00 0% $0.00 627.0 ft L 0.11875 mi. 2 Lanes $2,000.00 $4,750.00 0% $4,750.00 627.0 ft L 0.11875 mi. 2 Lanes $150.00 $356.25 0% $356.25 627.0 ft L 0.11875 mi. 2 Lanes $100.00 $487.50 0% $487.50 $380,710.88 $380,710.88 cost sum proj mgmt $19,035.54 $19,035.54 contingency $19,035.54 $19,035.54 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Farrow Drive No. Unit Unit Cost Cost installed % compete cost remaining Total $418,790 $418,790 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Barnett Street station 10 +00 to 14 +05 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 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 \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 405.0 ft 6.0 in d 405.0 ft L 33.0 ft W 467.8 ton $25.00 $11,694.38 0% $11,694.38 405.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 405.0 ft L 28.0 ft W 208.4 tons $84.58 $17,624.15 0% $17,624.15 1.5 in d 405.0 ft L 28.0 ft W 104.2 tons $91.34 $9,516.37 0% $9,516.37 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 4 ft $350.00 $1,400.00 0% $1,400.00 2 each $200.00 $400.00 0% $400.00 6 each $200.00 $1,200.00 0% $1,200.00 0 Each 4 each $150.00 $600.00 0% $600.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 6 each $3,500.00 $21,000.00 0% $21,000.00 0 each $500.00 $0.00 0% $0.00 41 ft $450.00 $18,450.00 0% $18,450.00 15.0 in d 0 ES -1,2 0 EC-1 404.0 ft $35.00 $14,140.00 0% $14,140.00 18.0 in d 0 ES -1,2 0 EC-1 69.0 ft $40.00 $2,760.00 0% $2,760.00 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 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 2962.0 cy $9.00 $26,658.00 0% $26,658.00 405.0 ft L 0.0767 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 405.0 ft L 0.0767 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 405.0 ft L 0.81 inc of 500' 2 each $200.00 $380.00 0% $380.00 405.0 ft L 0.81 inc of 500' 2 each $200.00 $380.00 0% $380.00 405.0 ft L 0.81 inc of 500' 2 each $200.00 $380.00 0% $380.00 405.0 ft L 0.81 inc of 500' 2 each $200.00 $380.00 0% $380.00 405.0 ft L 0.81 inc of 500' 2 each $200.00 $380.00 0% $380.00 0 ft $2.00 $0.00 0% $0.00 405.0 ft L 0.0767 mi. 2 Lanes $2,000.00 $3,068.18 0% $3,068.18 405.0 ft L 0.0767 mi. 2 Lanes $150.00 $230.11 0% $230.11 405.0 ft L 0.0767 mi. 2 Lanes $100.00 $403.41 0% $403.41 $156,884.60 $156,884.60 cost sum proj mgmt $7,844.23 $7,844.23 contingency $7,844.23 $7,844.23 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Barnett Street No. Unit Unit Cost Cost installed % compete cost remaining Total $172,580 $172,580 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2O120O152 Item Road Name: Shelton Street station 10 +00 to 14 +03 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 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 \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 403.0 ft 6.0 in d 403.0 ft L 33.0 ft W 465.5 ton $25.00 $11,636.63 0% $11,636.63 403.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 403.0 ft L 28.0 ft W 207.3 tons $84.58 $17,537.11 0% $17,537.11 1.5 in d 403.0 ft L 28.0 ft W 103.7 tons $91.34 $9,469.38 0% $9,469.38 0.0 ft $13.00 $0.00 0% $0.00 700.0 ft $15.00 $10,500.00 0% $10,500.00 600.0 ft $17.00 $10,200.00 0% $10,200.00 4 ft $350.00 $1,400.00 0% $1,400.00 1 each $200.00 $200.00 0% $200.00 5 each $200.00 $1,000.00 0% $1,000.00 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 7 each $3,500.00 $24,500.00 0% $24,500.00 0 each $500.00 $0.00 0% $0.00 38 ft $450.00 $17,100.00 0% $17,100.00 15.0 in d 0 ES -1,2 0 EC-1 278.0 ft $35.00 $9,730.00 0% $9,730.00 18.0 in d 0 ES -1,2 0 EC-1 200.0 ft $40.00 $8,000.00 0% $8,000.00 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 3556.0 cy $9.00 $32,004.00 0% $32,004.00 403.0 ft L 0.07633 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 403.0 ft L 0.07633 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 403.0 ft L 0.806 inc of 500' 2 each $200.00 $380.00 0% $380.00 403.0 ft L 0.806 inc of 500' 2 each $200.00 $380.00 0% $380.00 403.0 ft L 0.806 inc of 500' 2 each $200.00 $380.00 0% $380.00 403.0 ft L 0.806 inc of 500' 2 each $200.00 $380.00 0% $380.00 403.0 ft L 0.806 inc of 500' 2 each $200.00 $380.00 0% $380.00 0 ft $2.00 $0.00 0% $0.00 403.0 ft L 0.07633 mi. 2 Lanes $2,000.00 $3,053.03 0% $3,053.03 403.0 ft L 0.07633 mi. 2 Lanes $150.00 $228.98 0% $228.98 403.0 ft L 0.07633 mi. 2 Lanes $100.00 $402.65 0% $402.65 $166,211.77 $166,211.77 cost sum proj mgmt $8,310.59 $8,310.59 contingency $8,310.59 $8,310.59 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Shelton Street No. Unit Unit Cost Cost installed % compete cost remaining Total $182,840 $182,840 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Miles Alley station 10 +00 to 14 +85 aggregate base blotted or prime &double seal asphalt base asphalt surface curb CG -2 curb CG -6 or Concrete Ribbon 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 \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 485.0 ft 6.0 in d 485.0 ft L 14.0 ft W 237.7 ton $25.00 $5,941.25 0% $5,941.25 485.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.0 in d 485.0 ft L 14.0 ft W 83.2 tons $84.58 $7,035.15 0% $7,035.15 1.0 in d 485.0 ft L 14.0 ft W 41.6 tons $91.34 $3,798.72 0% $3,798.72 0.0 ft $13.00 $0.00 0% $0.00 970.0 ft $15.00 $14,550.00 0% $14,550.00 0.0 ft $17.00 $0.00 0% $0.00 0 ft $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 0 Each 0 each $150.00 $0.00 0% $0.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 4 each $3,500.00 $14,000.00 0% $14,000.00 0 each $500.00 $0.00 0% $0.00 22 ft $450.00 $9,900.00 0% $9,900.00 15.0 in d 0 ES -1,2 0 EC -1 146.0 ft $35.00 $5,110.00 0% $5,110.00 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 2.0 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% $0.00 445.0 cy $9.00 $4,005.00 0% $4,005.00 485.0 ft L 0.09186 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 485.0 ft L 0.09186 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 485.0 ft L 0.97 inc of 500' 2 each $200.00 $400.00 0% $400.00 0 ft $2.00 $0.00 0% $0.00 485.0 ft L 0.09186 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 485.0 ft L 0.09186 mi. 0 Lanes $150.00 $0.00 0% $0.00 485.0 ft L 0.09186 mi. 0 Lanes $100.00 $250.00 0% $250.00 $72,590.12 $72,590.12 cost sum proj mgmt $3,629.51 $3,629.51 contingency $3,629.51 $3,629.51 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Miles Alley No. Unit Unit Cost Cost installed % compete cost remaining Total $79,850 $79,850 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Phillips Alley station 15 +10 to 17 +75 aggregate base blotted or prime &double seal asphalt base asphalt surface curb CG -2 curb CG -6 or Concrete Ribbon 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 \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 265.0 ft 6.0 in d 265.0 ft L 14.0 ft W 129.9 ton $25.00 $3,246.25 0% $3,246.25 265.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.0 in d 265.0 ft L 14.0 ft W 45.4 tons $84.58 $3,843.95 0% $3,843.95 1.0 in d 265.0 ft L 14.0 ft W 22.7 tons $91.34 $2,075.59 0% $2,075.59 0.0 ft $13.00 $0.00 0% $0.00 530.0 ft $15.00 $7,950.00 0% $7,950.00 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 0 each $200.00 $0.00 0% $0.00 0 Each 0 each $150.00 $0.00 0% $0.00 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 9 ft $450.00 $3,870.00 0% $3,870.00 15.0 in d 0 ES -1,2 0 EC-1 69.0 ft $35.00 $2,415.00 0% $2,415.00 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 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 1481.0 cy $9.00 $13,329.00 0% $13,329.00 265.0 ft L 0.05019 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 265.0 ft L 0.05019 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 265.0 ft L 0.53 inc of 500' 2 each $200.00 $320.00 0% $320.00 265.0 ft L 0.53 inc of 500' 2 each $200.00 $320.00 0% $320.00 265.0 ft L 0.53 inc of 500' 2 each $200.00 $320.00 0% $320.00 265.0 ft L 0.53 inc of 500' 2 each $200.00 $320.00 0% $320.00 265.0 ft L 0.53 inc of 500' 2 each $200.00 $320.00 0% $320.00 0 ft $2.00 $0.00 0% $0.00 265.0 ft L 0.05019 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 265.0 ft L 0.05019 mi. 0 Lanes $150.00 $0.00 0% $0.00 265.0 ft L 0.05019 mi. 0 Lanes $100.00 $250.00 0% $250.00 $51,779.79 $51,779.79 cost sum proj mgmt $2,588.99 $2,588.99 contingency $2,588.99 $2,588.99 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Phillips Alley No. Unit Unit Cost Cost installed % compete cost remaining Total $56,960 $56,960 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.xlsx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2O120O152 Item Road Name: Griffen Grove station 10 +00 to 12 +70 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 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 \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 No. Unit Unit Cost Cost installed % compete cost remaining road length 270.0 ft 6.0 in d 270.0 ft L 33.0 ft W 311.9 ton $25.00 $7,796.25 0% $7,796.25 270.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 270.0 ft L 28.0 ft W 138.9 tons $84.58 $11,749.43 0% $11,749.43 1.5 in d 270.0 ft L 28.0 ft W 69.5 tons $91.34 $6,344.25 0% $6,344.25 0.0 ft $13.00 $0.00 0% $0.00 460.0 ft $15.00 $6,900.00 0% $6,900.00 460.0 ft $17.00 $7,820.00 0% $7,820.00 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 0 Each 7 each $150.00 $1,050.00 0% $1,050.00 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 $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 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 4445.0 cy $9.00 $40,005.00 0% $40,005.00 270.0 ft L 0.05114 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 270.0 ft L 0.05114 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 270.0 ft L 0.54 inc of 500' 2 each $200.00 $320.00 0% $320.00 270.0 ft L 0.54 inc of 500' 2 each $200.00 $320.00 0% $320.00 270.0 ft L 0.54 inc of 500' 2 each $200.00 $320.00 0% $320.00 270.0 ft L 0.54 inc of 500' 2 each $200.00 $320.00 0% $320.00 270.0 ft L 0.54 inc of 500' 2 each $200.00 $320.00 0% $320.00 0 ft $2.00 $0.00 0% $0.00 270.0 ft L 0.05114 mi. 2 Lanes $2,000.00 $2,045.45 0% $2,045.45 270.0 ft L 0.05114 mi. 2 Lanes $150.00 $153.41 0% $153.41 270.0 ft L 0.05114 mi. 2 Lanes $100.00 $352.27 0% $352.27 $92,616.07 $92,616.07 cost sum proj mgmt $4,630.80 $4,630.80 contingency $4,630.80 $4,630.80 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014 Subdivision Name: Belvedere Phase II - A2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201200152 Item Road Name: Griffen Grove No. Unit Unit Cost Cost installed % compete cost remaining Total $101,880 $101,880 \\ Cob- dts01 \CityViewLnk \Docs \2012 \SUB \SUB201200152 - Belvedere Phase II \RP_bond_est_2Dec2014.x1sx 12/17/2014