HomeMy WebLinkAboutSUB201500124 Bond Estimates 2015-10-09Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Kober Way
station 10 +00 to 28 +16
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
roll top curb
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\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road
length 1816.0 ft
6.0 in d
1816.0 ft L
24.0 ft W
1525.4 ton
$35.00
$53,390.40
0%
$53,390.40
1816.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
1816.0 ft L
24.0 ft W
800.9 tons
$100.00
$80,085.60
0%
$80,085.60
1.5 in d
1816.0 ft L
24.0 ft W
400.4 tons
$120.00
$48,051.36
0%
$48,051.36
2000.0 ft
$13.00
$26,000.00
0%
$26,000.00
2000.0 ft
$18.00
$36,000.00
0%
$36,000.00
1000.0 ft
$17.00
$17,000.00
0%
$17,000.00
11 ft
$350.00
$3,850.00
0%
$3,850.00
2 each
$200.00
$400.00
0%
$400.00
9 each
$200.00
$1,800.00
0%
$1,800.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
38 each
$3,500.00
$133,000.00
0%
$133,000.00
8 each
$500.00
$4,000.00
0%
$4,000.00
224 ft
$450.00
$100,800.00
0%
$100,800.00
12.0 in d
0 ES -1,2
0 EC-1
828.0 ft
$35.00
$28,980.00
0%
$28,980.00
15.0 in d
0 ES -1,2
0 EC-1
796.0 ft
$35.00
$27,860.00
0%
$27,860.00
18.0 in d
0 ES -1,2
0 EC-1
336.0 ft
$40.00
$13,440.00
0%
$13,440.00
24.0 in d
0 ES -1,2
0 EC-1
41.0 ft
$50.00
$2,050.00
0%
$2,050.00
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
1816.0 ft L
0.34394 mi.
4 Isum
$2,000.00
$9,000.00
0%
$9,000.00
1816.0 ft L
0.34394 mi.
4 Isum
$2,000.00
$9,000.00
0%
$9,000.00
0Isum
$500.00
$0.00
0%
$0.00
1816.0 ft L
3.632 inc of 500'
5 each
$200.00
$940.00
0%
$940.00
1816.0 ft L
3.632 inc of 500'
5 each
$200.00
$940.00
0%
$940.00
1816.0 ft L
3.632 inc of 500'
5 each
$200.00
$940.00
0%
$940.00
1816.0 ft L
3.632 inc of 500'
5 each
$200.00
$940.00
0%
$940.00
1816.0 ft L
3.632 inc of 500'
5 each
$200.00
$940.00
0%
$940.00
0 ft
$1.00
$0.00
0%
$0.00
1816.0 ft L
0.34394 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
1816.0 ft L
0.34394 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
1816.0 ft L
0.34394 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$599,657.36
$599,657.36
cost sum
proj mgmt
$89,948.60
$89,948.60
contingency
$68,960.60
$68,960.60
C:\Users\mgreene\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Kober Way
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $758,570 $758,570
C:\ Users \mgreene \Documents\A_Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_9Cct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Bond Street
station 10 +19.67 to 10 +80.99
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
roll top curb
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\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 61.3 ft
6.0 in d
61.3 ft L 24.0 ft W
51.5 ton
$35.00
$1,802.81
0%
$1,802.81
61.3 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
61.3 ft L 24.0 ft W
27.0 tons
$100.00
$2,704.21
0%
$2,704.21
1.5 in d
61.3 ft L 24.0 ft W
13.5 tons
$120.00
$1,622.53
0%
$1,622.53
250.0 ft
$13.00
$3,250.00
0%
$3,250.00
0.0 ft
$18.00
$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
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
12.0 in d
0 ES -1,2 0 EC-1
0.0 ft
$35.00
$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
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
61.3 ft L 0.01161 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
61.3 ft L 0.01161 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
61.3 ft L 0.12264 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
61.3 ft L 0.12264 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
61.3 ft L 0.12264 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
61.3 ft L 0.12264 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
61.3 ft L 0.12264 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
0 ft
$1.00
$0.00
0%
$0.00
61.3 ft L 0.01161 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
61.3 ft L 0.01161 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
61.3 ft L 0.01161 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$17,229.55
$17,229.55
cost sum
proj mgmt
$2,584.43
$2,584.43
contingency
$1,981.40
$1,981.40
C:\Users\mgreene\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Bond Street
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $21,800 $21,800
C:\ Users \mgreene \Documents\A_Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_9Cct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Blair Street
station 10 +12 to 11 +07.99
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
roll top curb
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\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 96.0 ft
6.0 in d
96.0 ft L 24.0 ft W
80.6 ton
$35.00
$2,822.11
0%
$2,822.11
96.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
96.0 ft L 24.0 ft W
42.3 tons
$100.00
$4,233.16
0%
$4,233.16
1.5 in d
96.0 ft L 24.0 ft W
21.2 tons
$120.00
$2,539.90
0%
$2,539.90
192.0 ft
$13.00
$2,496.00
0%
$2,496.00
0.0 ft
$18.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
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
12.0 in d
0 ES -1,2 0 EC-1
0.0 ft
$35.00
$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
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
96.0 ft L 0.01818 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
96.0 ft L 0.01818 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
96.0 ft L 0.19198 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
96.0 ft L 0.19198 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
96.0 ft L 0.19198 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
96.0 ft L 0.19198 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
96.0 ft L 0.19198 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
0 ft
$1.00
$0.00
0%
$0.00
96.0 ft L 0.01818 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
96.0 ft L 0.01818 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
96.0 ft L 0.01818 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$20,341.16
$20,341.16
cost sum
proj mgmt
$3,051.17
$3,051.17
contingency
$2,339.23
$2,339.23
C:\Users\mgreene\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Blair Street
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $25,740 $25,740
C:\ Users \mgreene \Documents\A_Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_9Cct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Strong Blvd.
station 10 +12 to 11 +19.58
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
roll top curb
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\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 107.6 ft
6.0 in d
107.6 ft L 24.0 ft W
90.4 ton
$35.00
$3,162.85
0%
$3,162.85
107.6 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
107.6 ft L 24.0 ft W
47.4 tons
$100.00
$4,744.28
0%
$4,744.28
1.5 in d
107.6 ft L 24.0 ft W
23.7 tons
$120.00
$2,846.57
0%
$2,846.57
215.0 ft
$13.00
$2,795.00
0%
$2,795.00
0.0 ft
$18.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
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
12.0 in d
0 ES -1,2 0 EC-1
0.0 ft
$35.00
$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
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
107.6 ft L 0.02038 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
107.6 ft L 0.02038 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
107.6 ft L 0.21516 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
107.6 ft L 0.21516 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
107.6 ft L 0.21516 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
107.6 ft L 0.21516 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
107.6 ft L 0.21516 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
0 ft
$1.00
$0.00
0%
$0.00
107.6 ft L 0.02038 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
107.6 ft L 0.02038 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
107.6 ft L 0.02038 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$21,898.70
$21,898.70
cost sum
proj mgmt
$3,284.80
$3,284.80
contingency
$2,518.35
$2,518.35
C:\Users\mgreene\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Strong Blvd.
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $27,710 $27,710
C:\ Users \mgreene \Documents\A_Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_9Cct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Alley
station 10 +12 to 10 +98.46
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
roll top curb
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\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 86.5 ft
6.0 in d
86.5 ft L 24.0 ft W
72.6 ton
$35.00
$2,541.92
0%
$2,541.92
86.5 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
86.5 ft L 24.0 ft W
38.1 tons
$100.00
$3,812.89
0%
$3,812.89
1.5 in d
86.5 ft L 24.0 ft W
19.1 tons
$120.00
$2,287.73
0%
$2,287.73
173.0 ft
$13.00
$2,249.00
0%
$2,249.00
0.0 ft
$18.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
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
12.0 in d
0 ES -1,2 0 EC-1
0.0 ft
$35.00
$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
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
86.5 ft L 0.01638 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
86.5 ft L 0.01638 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
86.5 ft L 0.17292 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
86.5 ft L 0.17292 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
86.5 ft L 0.17292 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
86.5 ft L 0.17292 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
86.5 ft L 0.17292 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
0 ft
$1.00
$0.00
0%
$0.00
86.5 ft L 0.01638 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
86.5 ft L 0.01638 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
86.5 ft L 0.01638 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$19,141.54
$19,141.54
cost sum
proj mgmt
$2,871.23
$2,871.23
contingency
$2,201.28
$2,201.28
C:\Users\mgreene\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Alley
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $24,220 $24,220
C:\ Users \mgreene \Documents\A_Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_9Cct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Drive Way /Emergency Entrance
station
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
roll top curb
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\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 140.0 ft
6.0 in d
140.0 ft L 24.0 ft W
117.6 ton
$35.00
$4,116.00
0%
$4,116.00
140.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
140.0 ft L 24.0 ft W
61.7 tons
$100.00
$6,174.00
0%
$6,174.00
1.5 in d
140.0 ft L 24.0 ft W
30.9 tons
$120.00
$3,704.40
0%
$3,704.40
0.0 ft
$13.00
$0.00
0%
$0.00
0.0 ft
$18.00
$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
12.0 in d
0 ES -1,2 0 EC-1
0.0 ft
$35.00
$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
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
140.0 ft L 0.02652 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
140.0 ft L 0.02652 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
140.0 ft L 0.28 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
140.0 ft L 0.28 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
140.0 ft L 0.28 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
140.0 ft L 0.28 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
140.0 ft L 0.28 inc of 500'
1 each
$200.00
$260.00
0%
$260.00
0 ft
$1.00
$0.00
0%
$0.00
140.0 ft L 0.02652 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
140.0 ft L 0.02652 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
140.0 ft L 0.02652 mi.
0 Lanes
$100.00
$250.00
0%
$250.00
$21,544.40
$21,544.40
cost sum
proj mgmt
$3,231.66
$3,231.66
contingency
$2,477.61
$2,477.61
C:\Users\mgreene\Documents\A-Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_90ct2015.xls 10/9/2015
Subdivision Name: Stonefield Block 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500124
Item
Road Name: Drive Way /Emergency Entrance
No. Unit Unit Cost Cost
installed % compete cost remaining
Total $27,260 $27,260
C:\ Users \mgreene \Documents\A_Review Comment letters \Stonefield Block D2 Road Plan \RP_bond_est_9Cct2015.xls 10/9/2015