The URL can be used to link to this page

Home My WebLink AboutSUB201400185 Review Comments Bond Estimate 2015-02-27Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2O140O185 Item Road Name: Trailside Drive station 10 +00 to 18 +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) C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 805.0 ft 8.0 in d 805.0 ft L 25.0 ft W 939.2 ton $25.00 $23,479.17 0% $23,479.17 805.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.5 in d 805.0 ft L 25.0 ft W 431.4 tons $84.58 $36,490.32 0% $36,490.32 1.5 in d 805.0 ft L 25.0 ft W 184.9 tons $91.34 $16,888.62 0% $16,888.62 0.0 ft $13.00 $0.00 0% $0.00 1600.0 ft $15.00 $24,000.00 0% $24,000.00 1380.0 ft $17.00 $23,460.00 0% $23,460.00 10 ft $350.00 $3,500.00 0% $3,500.00 1 each $200.00 $200.00 0% $200.00 10 each $200.00 $2,000.00 0% $2,000.00 0 Each 23 each $150.00 $3,450.00 0% $3,450.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 8 each $3,500.00 $28,000.00 0% $28,000.00 1 each $500.00 $500.00 0% $500.00 107 ft $450.00 $48,150.00 0% $48,150.00 15.0 in d 1 ES -1,2 1 EC-1 384.0 ft $35.00 $14,440.00 0% $14,440.00 18.0 in d 0 ES -1,2 0 EC-1 524.0 ft $40.00 $20,960.00 0% $20,960.00 24.0 in d 0 ES -1,2 0 EC-1 143.0 ft $50.00 $7,150.00 0% $7,150.00 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 0.0 cy $9.00 $0.00 0% $0.00 805.0 ft L 0.15246 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 805.0 ft L 0.15246 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 0Isum $500.00 $0.00 0% $0.00 805.0 ft L 1.61 inc of 500' 3 each $200.00 $540.00 0% $540.00 805.0 ft L 1.61 inc of 500' 3 each $200.00 $540.00 0% $540.00 805.0 ft L 1.61 inc of 500' 3 each $200.00 $540.00 0% $540.00 805.0 ft L 1.61 inc of 500' 3 each $200.00 $540.00 0% $540.00 805.0 ft L 1.61 inc of 500' 3 each $200.00 $540.00 0% $540.00 0 ft $2.00 $0.00 0% $0.00 805.0 ft L 0.15246 mi. 2 Lanes $2,000.00 $6,098.48 0% $6,098.48 805.0 ft L 0.15246 mi. 2 Lanes $150.00 $457.39 0% $457.39 805.0 ft L 0.15246 mi. 2 Lanes $100.00 $554.92 0% $554.92 $272,478.91 $272,478.91 cost sum proj mgmt $13,623.95 $13,623.95 contingency $13,623.95 $13,623.95 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: Trailside Drive No. Unit Unit Cost Cost installed % compete cost remaining Total $299,730 $299,730 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: Trailside Court station 10 +00 to 13 +28 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) C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 328.0 ft 6.0 in d 328.0 ft L 22.0 ft W 252.6 ton $25.00 $6,314.00 0% $6,314.00 328.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.5 in d 328.0 ft L 22.0 ft W 110.5 tons $84.58 $9,345.67 0% $9,345.67 1.5 in d 328.0 ft L 22.0 ft W 66.3 tons $91.34 $6,055.57 0% $6,055.57 0.0 ft $13.00 $0.00 0% $0.00 656.0 ft $15.00 $9,840.00 0% $9,840.00 675.0 ft $17.00 $11,475.00 0% $11,475.00 8 ft $350.00 $2,800.00 0% $2,800.00 1 each $200.00 $200.00 0% $200.00 5 each $200.00 $1,000.00 0% $1,000.00 0 Each 14 each $150.00 $2,100.00 0% $2,100.00 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 1 each $500.00 $500.00 0% $500.00 8 ft $450.00 $3,600.00 0% $3,600.00 15.0 in d 0 ES -1,2 0 EC-1 49.0 ft $35.00 $1,715.00 0% $1,715.00 18.0 in d 0 ES -1,2 0 EC-1 161.0 ft $40.00 $6,440.00 0% $6,440.00 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 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% $0.00 328.0 ft L 0.06212 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 328.0 ft L 0.06212 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 328.0 ft L 0.656 inc of 500' 2 each $200.00 $340.00 0% $340.00 328.0 ft L 0.656 inc of 500' 2 each $200.00 $340.00 0% $340.00 328.0 ft L 0.656 inc of 500' 2 each $200.00 $340.00 0% $340.00 328.0 ft L 0.656 inc of 500' 2 each $200.00 $340.00 0% $340.00 328.0 ft L 0.656 inc of 500' 2 each $200.00 $340.00 0% $340.00 0 ft $2.00 $0.00 0% $0.00 328.0 ft L 0.06212 mi. 2 Lanes $2,000.00 $2,484.85 0% $2,484.85 328.0 ft L 0.06212 mi. 2 Lanes $150.00 $186.36 0% $186.36 328.0 ft L 0.06212 mi. 2 Lanes $100.00 $374.24 0% $374.24 $79,130.69 $79,130.69 cost sum proj mgmt $3,956.53 $3,956.53 contingency $3,956.53 $3,956.53 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: Trailside Court No. Unit Unit Cost Cost installed % compete cost remaining Total $87,050 $87,050 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: Riverwalk X -ing station 10 +00 to 13 +75 aggregate base blotted or prime &double seal Sand Base Concrete Paver Sand Base Permeable Paver Concrete Pavers Permeable Pavers sidewalk, concrete (6) Bollards street name sign traffic control sign Street Landscape guardrail Nyloplast drop inlet or grate Trench Drain 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) C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 375.0 ft 4.0 in d 375.0 ft L 20.0 ft W 175.0 ton $25.00 $4,375.00 0% $4,375.00 375.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 1.5 in d 375.0 ft L 12.0 ft W 41.3 tons $20.00 $826.88 0% $826.88 0.8 in d 375.0 ft L 8.0 ft W 13.8 tons $20.00 $275.63 0% $275.63 375 ft L 12 ft W 4500.0 sq.ft $18.00 $81,000.00 0% $81,000.00 375 ft L 8 ft W 3000.0 sq.ft $12.00 $36,000.00 0% $36,000.00 0.0 ft $17.00 $0.00 0% $0.00 8 ft $350.00 $2,800.00 0% $2,800.00 1 each $500.00 $500.00 0% $500.00 0 each $200.00 $0.00 0% $0.00 0 Each 16 each $150.00 $2,400.00 0% $2,400.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 6 each $2,500.00 $15,000.00 0% $15,000.00 1 $1,000.00 $1,000.00 0% $1,000.00 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 -1 315.0 ft $35.00 $11,025.00 0% $11,025.00 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 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 0.0 cy $9.00 $0.00 0% $0.00 375.0 ft L 0.07102 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 375.0 ft L 0.07102 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 0% $360.00 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 0% $360.00 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 0% $360.00 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 0% $360.00 375.0 ft L 0.75 inc of 500' 2 each $200.00 $360.00 0% $360.00 0 ft $2.00 $0.00 0% $0.00 375.0 ft L 0.07102 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 375.0 ft L 0.07102 mi. 0 Lanes $150.00 $0.00 0% $0.00 375.0 ft L 0.07102 mi. 0 Lanes $100.00 $250.00 0% $250.00 $163,252.50 $163,252.50 cost sum proj mgmt $8,162.63 $8,162.63 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: Riverwalk X -ing No. Unit Unit Cost Cost installed % compete cost remaining contingency $8,162.63 $8,162.63 Total $179,580 $179,580 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2O140O185 Item Road Name: North Alley station 10 +00 to 14 +55 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) C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 455.0 ft 6.0 in d 455.0 ft L 12.0 ft W 191.1 ton $25.00 $4,777.50 0% $4,777.50 455.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 0.0 in d 455.0 ft L 0.0 ft W 0.0 tons $84.58 $0.00 0% $0.00 2.0 in d 455.0 ft L 12.0 ft W 66.9 tons $91.34 $6,109.28 0% $6,109.28 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 0 each $200.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 0 Each 0 each $150.00 $0.00 0% $0.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 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 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 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 0.0 cy $9.00 $0.00 0% $0.00 455.0 ft L 0.08617 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 455.0 ft L 0.08617 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 455.0 ft L 0.91 inc of 500' 2 each $200.00 $400.00 0% $400.00 455.0 ft L 0.91 inc of 500' 2 each $200.00 $400.00 0% $400.00 455.0 ft L 0.91 inc of 500' 2 each $200.00 $400.00 0% $400.00 455.0 ft L 0.91 inc of 500' 2 each $200.00 $400.00 0% $400.00 455.0 ft L 0.91 inc of 500' 2 each $200.00 $400.00 0% $400.00 0 ft $2.00 $0.00 0% $0.00 455.0 ft L 0.08617 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 455.0 ft L 0.08617 mi. 0 Lanes $150.00 $0.00 0% $0.00 455.0 ft L 0.08617 mi. 0 Lanes $100.00 $250.00 0% $250.00 $19,336.78 $19,336.78 cost sum proj mgmt $966.84 $966.84 contingency $966.84 $966.84 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: North Alley No. Unit Unit Cost Cost installed % compete cost remaining Total $21,280 $21,280 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB2O140O185 Item Road Name: South Alley station 10 +00 to 12 +75 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) C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 275.0 ft 6.0 in d 275.0 ft L 20.0 ft W 192.5 ton $25.00 $4,812.50 0% $4,812.50 275.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 0.0 in d 275.0 ft L 0.0 ft W 0.0 tons $84.58 $0.00 0% $0.00 2.0 in d 275.0 ft L 20.0 ft W 67.4 tons $91.34 $6,154.03 0% $6,154.03 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 0 each $200.00 $0.00 0% $0.00 2 each $200.00 $400.00 0% $400.00 0 Each 0 each $150.00 $0.00 0% $0.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 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 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 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 0.0 cy $9.00 $0.00 0% $0.00 275.0 ft L 0.05208 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 275.0 ft L 0.05208 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 275.0 ft L 0.55 inc of 500' 2 each $200.00 $320.00 0% $320.00 0 ft $2.00 $0.00 0% $0.00 275.0 ft L 0.05208 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 275.0 ft L 0.05208 mi. 0 Lanes $150.00 $0.00 0% $0.00 275.0 ft L 0.05208 mi. 0 Lanes $100.00 $250.00 0% $250.00 $19,216.53 $19,216.53 cost sum proj mgmt $960.83 $960.83 contingency $960.83 $960.83 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: South Alley No. Unit Unit Cost Cost installed % compete cost remaining Total $21,140 $21,140 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: East Alley station 10 +00 to 13 +35 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) C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 335.0 ft 6.0 in d 335.0 ft L 24.0 ft W 281.4 ton $25.00 $7,035.00 0% $7,035.00 335.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 0.0 in d 335.0 ft L 0.0 ft W 0.0 tons $84.58 $0.00 0% $0.00 2.0 in d 335.0 ft L 24.0 ft W 98.5 tons $91.34 $8,996.08 0% $8,996.08 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 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 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 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 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 0.0 cy $9.00 $0.00 0% $0.00 335.0 ft L 0.06345 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 335.0 ft L 0.06345 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 0Isum $500.00 $0.00 0% $0.00 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 0 ft $2.00 $0.00 0% $0.00 335.0 ft L 0.06345 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 335.0 ft L 0.06345 mi. 0 Lanes $150.00 $0.00 0% $0.00 335.0 ft L 0.06345 mi. 0 Lanes $100.00 $250.00 0% $250.00 $23,981.08 $23,981.08 cost sum proj mgmt $1,199.05 $1,199.05 contingency $1,199.05 $1,199.05 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: East Alley No. Unit Unit Cost Cost installed % compete cost remaining Total $26,380 $26,380 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name: South Parking @ Affordable Housing station 10 +00 to 12 +00 road length 335.0 ft aggregate base 6.0 in d 335.0 ft L 20.0 ft W 234.5 ton $25.00 $5,862.50 0% $5,862.50 blotted or prime &double seal 335.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 asphalt base 0.0 in d 335.0 ft L 0.0 ft W 0.0 tons $84.58 $0.00 0% $0.00 asphalt surface 2.0 in d 335.0 ft L 20.0 ft W 82.1 tons $91.34 $7,496.73 0% $7,496.73 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 0.0 ft $15.00 $0.00 0% $0.00 sidewalk, concrete (6) 0.0 ft $17.00 $0.00 0% $0.00 ramp CG -12 0 ft $350.00 $0.00 0% $0.00 street name sign 0 each $200.00 $0.00 0% $0.00 traffic control sign 0 each $200.00 $0.00 0% $0.00 Street Landscape 0 Each 0 each $150.00 $0.00 0% $0.00 guardrail 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 0 each $3,500.00 $0.00 0% $0.00 standard manhole frame top (not inlet) 0 each $500.00 $0.00 0% $0.00 manhole structure (per ft. rise) 0 ft $450.00 $0.00 0% $0.00 pipe, rcp, cm (15 to 48 ") 15.0 in d 0 ES -1,2 0 EC -1 0.0 ft $35.00 $0.00 0% $0.00 pipe, rcp, cm (15 to 48 ") 18.0 in d 0 ES -1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cm (15 to 48 ") 24.0 in d 0 ES -1,2 0 EC -1 0.0 ft $50.00 $0.00 0% $0.00 pipe, rcp, cm (15 to 48 ") 18.0 in d 0 ES -1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 rip -rap, placed 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 matting, EC -2 or 3 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cut grading 0.0 cy $4.00 $0.00 0% $0.00 fill grading 0.0 cy $9.00 $0.00 0% $0.00 as -built drawings (1k + price per 0.1 mi.) 335.0 ft L 0.06345 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 335.0 ft L 0.06345 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 mobilization 0Isum $500.00 $0.00 0% $0.00 materials testing 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 compaction testing 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 CBR tests (1 every 0.1 mi. per road) 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 stone depth inspections 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 pavement inspections 335.0 ft L 0.67 inc of 500' 2 each $200.00 $340.00 0% $340.00 pipe and drainage video inspections 0 ft $2.00 $0.00 0% $0.00 VDOT surety (1 lane) 335.0 ft L 0.06345 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 VDOT maintenance fee (1 In rd, 1 yr) 335.0 ft L 0.06345 mi. 0 Lanes $150.00 $0.00 0% $0.00 VDOT admin. Cost recovery fee(1 lane) 335.0 ft L 0.06345 mi. 0 Lanes $100.00 $250.00 0% $250.00 cost sum $21,309.23 $21,309.23 proj mgmt $1,065.46 $1,065.46 contingency $1,065.46 $1,065.46 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village\ RP_bond_est_27February2015.xlsx 3/3/2015 Subdivision Name: Riverside Village Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400185 Item Road Name: South Parking @ Affordable Housing No. Unit Unit Cost Cost installed % compete cost remaining Total $23,450 $23,450 C: \Users \mgreene \Contacts \Review Comment letters \Riverside Village \RP_bond_est_27February2015.xlsx 3/3/2015