The URL can be used to link to this page

Home My WebLink AboutSUB201600061 Bond Estimates 2016-08-26Project Name: Glenmore K2C-2, Phase 1 Road Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600061 Item Road Name Begin station End station 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") pipe, rcp, cmp (60 to 108") 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\G len more Subdivision -Carroll Creek\RP_bond_est_Phase 1_Aug2016.xIs 8/26/2016 No. Unit Unit Cost Cost installed % compete cost remaining 10+00.00 19+60.OIW road length 960.0 ft 8.0 in d 960.0 ft L 20.0 ft W 896.0 ton $35.00 $31,360.00 0% $31,360.00 960.0 ftL 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 in d 960.0 ftL 20.0 ft W 352.8 tons $100.00 $35,280.00 0% $35,280.00 NJ in d 960.0 ftL 20.0 ft W 176.4 tons $120.00 $21,168.00 0% $21,168.00 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 1 each $200.00 $200.00 0% $200.00 1 each $200.00 $200.00 0% $200.00 Each 34 each $150.00 $5,100.00 0% $5,100.00 ES @L 3000 0.0 ft $17.00 $0.00 0% $0.00 3 each $3,500.00 $10,500.00 0% $10,500.00 2 each $500.00 $1,000.00 0% $1,000.00 38 ft $450.00 $17,100.00 0% $17,100.00 15.0 in d 2 ES -1,2 EC -1 462.0 ft $35.00 $18,170.00 0% $18,170.00 24.0 in d 0 ES -1,2 EC -1 0.0 ft $50.00 $0.00 0% $0.00 18.0 in d 0 ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES -1,2 EC -1 0.0 ft $320.00 $0.00 0% $0.00 2.0 ft d 0.0 ft L ft W 0.0 ton $60.00 $0.00 0% $0.00 W0.0 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 -cY $4.00 $80,000.00 0% $80,000.00 cy $9.00 $0.00 0% $0.00 960.0 ft L 0.18182 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 960.0 ft L 0.18182 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 960.0 ft L 1.92 inc of 500' 3 each $200.00 $600.00 0% $600.00 960.0 ft L 1.92 inc of 500' 3 each $200.00 $600.00 0% $600.00 960.0 ft L 1.92 inc of 500' 3 each $200.00 $600.00 0% $600.00 960.0 ft L 1.92 inc of 500' 3 each $200.00 $600.00 0% $600.00 960.0 ft L 1.92 inc of 500' 3 each $200.00 $600.00 0% $600.00 ft $1.00 $462.00 0% $462.00 960.0 ft L 0.18182 mi. Lanes ELanes $2,000.00 $0.00 0% $0.00 960.0 ft L 0.18182 mi. Lanes $150.00 $0.00 0% $0.00 960.0 ft L 0.18182 mi. $100.00 $0.00 0% $0.00 $238,540.00 $238,540.00 cost sum C:\Users\mgreene\Documents\A-Review Comment letters\G len more Subdivision -Carroll Creek\RP_bond_est_Phase 1_Aug2016.xIs 8/26/2016 Project Name: Glenmore K2C-2, Phase 1 Road Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600061 Item Road Name No. Unit Unit Cost Cost installed % compete cost remaining contingency $23,854.00 $23,854.00 Total $262,400 $262,400 C:\Users\mgreene\Documents\A_Review Comment letters\Glenmore Subdivision -Carroll Creek\RP_bond_est_Phase 1_Aug20l6.xls 8/26/2016 Project Name: Glenmore K2C-2, Phase 1 Road Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600061 Item Road Name Begin station End station 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") pipe, rcp, cmp (60 to 108") 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\G len more Subdivision -Carroll Creek\RP_bond_est_Phase 1_Aug2016.xIs 8/26/2016 No. Unit Unit Cost Cost installed % compete cost remaining 10+00.00 14+20.OIw road length 420.0 ft 8.0 in d 420.0 ft L 20.0 ft W 392.0 ton $35.00 $13,720.00 0% $13,720.00 420.0 ftL 0.0 ftW 0.0 sy $10.00 $0.00 0% $0.00 in d 420.0 ftL 20.0 ft W 154.4 tons $100.00 $15,435.00 0% $15,435.00 NJ in d 420.0 ftL 20.0 ft W 77.2 tons $120.00 $9,261.00 0% $9,261.00 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 1 each $200.00 $200.00 0% $200.00 1 each $200.00 $200.00 0% $200.00 'Each 12 each $150.00 $1,800.00 0% $1,800.00 0 ES @L 3000 0.0 ft $17.00 $0.00 0% $0.00 2 each $3,500.00 $7,000.00 0% $7,000.00 2 each $500.00 $1,000.00 0% $1,000.00 20 ft $450.00 $9,000.00 0% $9,000.00 15.0 in d 3 ES -1,2 EC -1 425.0 ft $35.00 $17,875.00 0% $17,875.00 24.0 in d 0 ES -1,2 EC -1 0.0 ft $50.00 $0.00 0% $0.00 18.0 in d 0 ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES -1,2 EC -1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES -1,2 EC -1 0.0 ft $320.00 $0.00 0% $0.00 2.0 ft d 0.0 ft L ft W 0.0 ton $60.00 $0.00 0% $0.00 W0.0 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0 ft L 0.0 ftW 0.0 acre $24,000.00 $0.00 0% $0.00 cy $4.00 $20,000.00 0% $20,000.00 cy $9.00 $450,000.00 0% $450,000.00 420.0 ft L 0.07955 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 420.0 ft L 0.07955 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 Isum $5,000.00 $5,000.00 0% $5,000.00 420.0 ft L 0.84 inc of 500' 2 each $200.00 $380.00 0% $380.00 420.0 ft L 0.84 inc of 500' 2 each $200.00 $380.00 0% $380.00 420.0 ft L 0.84 inc of 500' 2 each $200.00 $380.00 0% $380.00 420.0 ft L 0.84 inc of 500' 2 each $200.00 $380.00 0% $380.00 420.0 ft L 0.84 inc of 500' 2 each $200.00 $380.00 0% $380.00 ft $1.00 $425.00 0% $425.00 420.0 ft L 0.07955 mi. Lanes ELanes $2,000.00 $0.00 0% $0.00 420.0 ft L 0.07955 mi. Lanes $150.00 $0.00 0% $0.00 420.0 ft L 0.07955 mi. $100.00 $0.00 0% $0.00 $558,816.00 $558,816.00 cost sum C:\Users\mgreene\Documents\A-Review Comment letters\G len more Subdivision -Carroll Creek\RP_bond_est_Phase 1_Aug2016.xIs 8/26/2016 Project Name: Glenmore K2C-2, Phase 1 Road Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201600061 Item Road Name No. Unit Unit Cost Cost installed % compete cost remaining contingency $55,881.60 $55,881.60 Total $614,700 $614,700 C:\Users\mgreene\Documents\A_Review Comment letters\Glenmore Subdivision -Carroll Creek\RP_bond_est_Phase 1_Aug20l6.xls 8/26/2016