HomeMy WebLinkAboutSUB201500119 Bond Estimates 2016-09-07Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Winding Road
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
10+00.00
18+50.0W
road length 850.0 ft
4.0 in d
850.0 ft L
25.0 ft W
850.0 ftL
0.0 ft W
in d
850.0 ftL
25.0 ft W
in d
850.0 ft L
25.0 ft W
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")
15.0 in d
pipe, rcp, cm (15 to 48")
18.0 in d
pipe, rcp, cm (15 to 48")
24.0 in d
pipe, rcp, cm (15 to 48")
36.0 in d
pipe, rcp, cmp (60 to 108")
96.0 in d
rip -rap, placed
2.0 ft d
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)
Each
ES @L, 3000
1 ES-1,2
1W
1 EC-1
1 ES-1,2
1 EC-1
1 ES-1,2
1 EC-1
0 ES-1,2
EC-1
0 ES-1,2
EC-1
.ftL
r0.ftW 0
0.00ft L
0.00ft W
0.0 ft L
0.0 ft W
850.0 ft L 0.16098 mi.
850.0 ft L 0.16098 mi.
850.0 ft L 1.7 inc of 500'
850.0 ft L 1.7 inc of 500'
850.0 ft L 1.7 inc of 500'
850.0 ft L 1.7 inc of 500'
850.0 ft L 1.7 inc of 500'
850.0 ft L 0.16098 mi.
850.0 ft L 0.16098 mi.
850.0 ft L 0.16098 mi.
No. Unit
495.8 ton
0.0 sy
390.5 tons
260.3 tons
0.0 ft
1700.0 ft
1600.0 ft
6ft
2 each
2 each
27 each
0.0 ft
16 each
4 each
148 ft
1045.0 ft
252.0 ft
145.0 ft
0.0 ft
0.0 ft
0.0 ton
0.0 sy
0.0 acre
cy
cy
2 Isum
2 Isum
- Isum
3 each
3 each
3 each
3 each
3 each
2342 ft
Lanes
Lanes
Lanes
cost sum
Unit Cost Cost
installed % compete cost remaining
$35.00
$17,354.17
0%
$17,354.17
$10.00
$0.00
0%
$0.00
$100.00
$39,046.88
0%
$39,046.88
$120.00
$31,237.50
0%
$31,237.50
$13.00
$0.00
0%
$0.00
$15.00
$25,500.00
0%
$25,500.00
$17.00
$27,200.00
0%
$27,200.00
$350.00
$2,100.00
0%
$2,100.00
$200.00
$400.00
0%
$400.00
$200.00
$400.00
0%
$400.00
$150.00
$4,050.00
0%
$4,050.00
$17.00
$0.00
0%
$0.00
$3,500.00
$56,000.00
0%
$56,000.00
$500.00
$2,000.00
0%
$2,000.00
$450.00
$66,600.00
0%
$66,600.00
$35.00
$37,575.00
0%
$37,575.00
$40.00
$11,080.00
0%
$11,080.00
$50.00
$8,250.00
0%
$8,250.00
$70.00
$0.00
0%
$0.00
$320.00
$0.00
0%
$0.00
$60.00
$0.00
0%
$0.00
$2.00
$0.00
0%
$0.00
$24,000.00
$0.00
0%
$0.00
$4.00
$0.00
0%
$0.00
$9.00
$0.00
0%
$0.00
$2,000.00
$5,000.00
0%
$5,000.00
$2,000.00
$5,000.00
0%
$5,000.00
$5,000.00
$5,000.00
0%
$5,000.00
$200.00
$540.00
0%
$540.00
$200.00
$540.00
0%
$540.00
$200.00
$540.00
0%
$540.00
$200.00
$540.00
0%
$540.00
$200.00
$540.00
0%
$540.00
$1.00
$2,342.00
0%
$2,342.00
$2,000.00
$6,439.39
0%
$6,439.39
$150.00
$482.95
0%
$482.95
$100.00
$571.97
0%
$571.97
$356,329.86
$356,329.86
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Winding Road
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $35,632.99 $35,632.99
Total $391,970 $391,970
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Village Avenue
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
10+00.00
22+53.OQM
road length 1253.0 ft
8.0 d
1253.0 ftL
1253.0 ftLFolftw
0ftW
,in
in d
123.0ftL0
ftW
in d
1253.0 ftL0
ft W
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")
15.0 in d
pipe, rcp, cm (15 to 48")
18.0 in d
pipe, rcp, cm (15 to 48")
24.0 in d
pipe, rcp, cm (15 to 48")
36.0 in d
pipe, rcp, cmp (60 to 108")
96.0 in d
rip -rap, placed
2.0 ft d
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)
Each
ES @L, 3000
2 ES-1,2
1W
EC-1
1 ES-1,2
1 EC-1
0 ES-1,2
EC-1
1 ES-1,2
1 EC-1
0 ES-1,2
EC-1
.ftL
r0.ftW
0.00ft L
0
0.00ft W
0.0 ft L
0.0 ftW
1253.0 ft L 0.23731 mi.
1253.0 ft L 0.23731 mi.
1253.0 ft L
2.506 inc of 500'
1253.0 ft L
2.506 inc of 500'
1253.0 ft L
2.506 inc of 500'
1253.0 ft L
2.506 inc of 500'
1253.0 ft L
2.506 inc of 500'
1253.0 ft L 0.23731 mi.
1253.0 ft L 0.23731 mi.
1253.0 ft L 0.23731 mi.
No. Unit
1578.8 ton
0.0 sy
828.9 tons
414.4 tons
0.0 ft
2325.0 ft
2100.0 ft
Oft
1 each
2 each
49 each
0.0 ft
17 each
5 each
181 ft
1374.0 ft
617.0 ft
338.0 ft
140.0 ft
0.0 ft
0.0 ton
0.0 sy
0.0 acre
cy
cy
3 Isum
3 Isum
- Isum
4 each
4 each
4 each
4 each
4 each
ft
Lanes
Lanes
Lanes
cost sum
Unit Cost Cost
installed % compete cost remaining
$35.00
$55,257.30
0%
$55,257.30
$10.00
$0.00
0%
$0.00
$100.00
$82,885.95
0%
$82,885.95
$120.00
$49,731.57
0%
$49,731.57
$13.00
$0.00
0%
$0.00
$15.00
$34,875.00
0%
$34,875.00
$17.00
$35,700.00
0%
$35,700.00
$350.00
$1,400.00
0%
$1,400.00
$200.00
$200.00
0%
$200.00
$200.00
$400.00
0%
$400.00
$150.00
$7,350.00
0%
$7,350.00
$17.00
$0.00
0%
$0.00
$3,500.00
$59,500.00
0%
$59,500.00
$500.00
$2,500.00
0%
$2,500.00
$450.00
$81,450.00
0%
$81,450.00
$35.00
$50,090.00
0%
$50,090.00
$40.00
$25,680.00
0%
$25,680.00
$50.00
$16,900.00
0%
$16,900.00
$70.00
$10,800.00
0%
$10,800.00
$320.00
$0.00
0%
$0.00
$60.00
$0.00
0%
$0.00
$2.00
$0.00
0%
$0.00
$24,000.00
$0.00
0%
$0.00
$4.00
$0.00
0%
$0.00
$9.00
$0.00
0%
$0.00
$2,000.00
$7,000.00
0%
$7,000.00
$2,000.00
$7,000.00
0%
$7,000.00
$5,000.00
$0.00
0%
$0.00
$200.00
$720.00
0%
$720.00
$200.00
$720.00
0%
$720.00
$200.00
$720.00
0%
$720.00
$200.00
$720.00
0%
$720.00
$200.00
$720.00
0%
$720.00
$1.00
$1,276.00
0%
$1,276.00
$2,000.00
$9,492.42
0%
$9,492.42
$150.00
$711.93
0%
$711.93
$100.00
$724.62
0%
$724.62
$544,524.80
$544,524.80
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Village Avenue
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $54,452.48 $54,452.48
Total $598,980 $598,980
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Steamers Drive
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)
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
09+00.00
24+50."
road length 1550.0
ft
8.0 in d
1550.0 ft L ft W
1808.3 ton
$35.00
$63,291.67
0%
$63,291.67
k5.0
1550.0 ft L0.0 ftW
0.0 sy
$10.00
$0.00
0%
$0.00
in d
iin
1550.0 ftL5.0 ft W
949.4 tons
$100.00
$94,937.50
0%
$94,937.50
d
1550.0 ftL5.0 ft W
474.7 tons
$120.00
$56,962.50
0%
$56,962.50
0.0 ft
$13.00
$0.00
0%
$0.00
2750.0 ft
$15.00
$41,250.00
0%
$41,250.00
2200.0 ft
$17.00
$37,400.00
0%
$37,400.00
2 ft
$350.00
$700.00
0%
$700.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
Each
58 each
$150.00
$8,700.00
0%
$8,700.00
ES @LL 3000
0.0 ft
$17.00
$0.00
0%
$0.00
13 each
$3,500.00
$45,500.00
0%
$45,500.00
2 each
$500.00
$1,000.00
0%
$1,000.00
0 ft
$450.00
$0.00
0%
$0.00
15.0 in d
2 ES-1,2
EC-1
1727.0 ft
$35.00
$62,445.00
0%
$62,445.00
18.0 in d
1 ES-1,2
EC-1
119.0 ft
$40.00
$5,760.00
0%
$5,760.00
24.0 in d
0 ES-1,2
EC-1
0.0 ft
$50.00
$0.00
0%
$0.00
36.0 in d
0 ES-1,2
EC-1
0.0 ft
$70.00
$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
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
1550.0 ft L 0.29356 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
1550.0 ft L 0.29356 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
1550.0 ft L 3.1 inc of 500'
4 each
$200.00
$820.00
0%
$820.00
1550.0 ft L 3.1 inc of 500'
4 each
$200.00
$820.00
0%
$820.00
1550.0 ft L 3.1 inc of 500'
4 each
$200.00
$820.00
0%
$820.00
1550.0 ft L 3.1 inc of 500'
4 each
$200.00
$820.00
0%
$820.00
1550.0 ft L 3.1 inc of 500'
4 each
$200.00
$820.00
0%
$820.00
18460 ft
$1.00
$18,460.00
0%
$18,460.00
1550.0 ftL 0.29356 mi.
Lanes
$2,000.00
$11,742.42
0%
$11,742.42
1550.0 ft L 0.29356 mi.
Lanes
$150.00
$880.68
0%
$880.68
1550.0 ft L 0.29356 mi.
Lanes
$100.00
$837.12
0%
$837.12
cost sum
$468,766.89
$468,766.89
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Steamers Drive
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $46,876.69 $46,876.69
Total $515,650 $515,650
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Sweetgum Lane
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)
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+00.00
12+31.00
road length 231.0
ft
4.0 in d
231.0 ft L ft W
134.8 ton
$35.00
$4,716.25
0%
$4,716.25
a231.0
k5.0
ft L0.0 ftW
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
231.0 ftL5.0 ft W
106.1 tons
$100.00
$10,611.56
0%
$10,611.56
2.0 in d
231.0 ftL5.0 ft W
70.7 tons
$120.00
$8,489.25
0%
$8,489.25
0.0 ft
$13.00
$0.00
0%
$0.00
460.0 ft
$15.00
$6,900.00
0%
$6,900.00
230.0 ft
$17.00
$3,910.00
0%
$3,910.00
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
Each
7 each
$150.00
$1,050.00
0%
$1,050.00
ES @L 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
EC-1
0.0 ft
$35.00
$0.00
0%
$0.00
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 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
cy
$4.00
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
231.0 ft L 0.04375 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
231.0 ft L 0.04375 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
231.0 ft L 0.462 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
231.0 ft L 0.462 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
231.0 ft L 0.462 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
231.0 ft L 0.462 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
231.0 ft L 0.462 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
ft
$1.00
$0.00
0%
$0.00
231.0 ft L 0.04375 mi.
Lanes
ELanes
$2,000.00
$1,750.00
0%
$1,750.00
231.0 ft L 0.04375 mi.
Lanes
$150.00
$131.25
0%
$131.25
231.0 ft L 0.04375 mi.
$100.00
$337.50
0%
$337.50
$46,195.81
$46,195.81
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Sweetgum Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $4,619.58 $4,619.58
Total $50,820 $50,820
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Sycamore Lane
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)
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+14.00
12+62.00
road length 248.0
ft
4.0 in d
248.0 ft L 25.0 ft W
144.7 ton
$35.00
$5,063.33
0%
$5,063.33
248.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
in d
248.0 ftL 25.0 ft W
113.9 tons
$100.00
$11,392.50
0%
$11,392.50
in d
248.0 ftL 25.0 ft W
76.0 tons
$120.00
$9,114.00
0%
$9,114.00
0.0 ft
$13.00
$0.00
0%
$0.00
450.0 ft
$15.00
$6,750.00
0%
$6,750.00
450.0 ft
$17.00
$7,650.00
0%
$7,650.00
4 ft
$350.00
$1,400.00
0%
$1,400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
Each
9 each
$150.00
$1,350.00
0%
$1,350.00
ES @LL 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
2 ft
$450.00
$1,080.00
0%
$1,080.00
15.0 in d
0 ES-1,2
EC-1
118.0 ft
$35.00
$4,130.00
0%
$4,130.00
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
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
248.0 ft L 0.04697 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
248.0 ft L 0.04697 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
248.0 ft L 0.496 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
248.0 ft L 0.496 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
248.0 ft L 0.496 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
248.0 ft L 0.496 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
248.0 ft L 0.496 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
118 ft
$1.00
$118.00
0%
$118.00
248.0 ftL 0.04697 mi.
2 Lanes
$2,000.00
$1,878.79
0%
$1,878.79
248.0 ft L 0.04697 mi.
2 Lanes
$150.00
$140.91
0%
$140.91
248.0 ft L 0.04697 mi.
W2 Lanes
$100.00
$343.94
0%
$343.94
$65,711.47
$65,711.47
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Sycamore Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $6,571.15 $6,571.15
Total $72,290 $72,290
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley " A'
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)
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+26.00
12+50.OIZ
road length 224.0
ft
4.0 in d
224.0 ft L 24.0 ft W
125.4 ton
$35.00
$4,390.40
0%
$4,390.40
224.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
224.0 ft L 24.0 ft W
98.8 tons
$100.00
$9,878.40
0%
$9,878.40
2.0 in d
224.0 ft L 24.0 ft W
65.9 tons
$120.00
$7,902.72
0%
$7,902.72
448.0 ft
$13.00
$5,824.00
0%
$5,824.00
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
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
Each
0 each
$150.00
$0.00
0%
$0.00
ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
1 each
$3,500.00
$3,500.00
0%
$3,500.00
0 each
$500.00
$0.00
0%
$0.00
7 ft
$450.00
$3,330.00
0%
$3,330.00
15.0 in d
0 ES-1,2
EC-1
129.0 ft
$35.00
$4,515.00
0%
$4,515.00
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
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
224.0 ft L 0.04242 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
224.0 ft L 0.04242 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
ft
$1.00
$129.00
0%
$129.00
224.0 ft L 0.04242 mi.
Lanes
ELanes
$2,000.00
$0.00
0%
$0.00
224.0 ft L 0.04242 mi.
Lanes
$150.00
$0.00
0%
$0.00
224.0 ft L 0.04242 mi.
$100.00
$0.00
0%
$0.00
$47,769.521
$47,769.52
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "A"
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $4,776.95 $4,776.95
Total $52,550 $52,550
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "B"
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)
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+26.00
12+50.OIZ
road length 224.0
ft
4.0 in d
224.0 ftL 0.0 ft W
0.0 ton
$35.00
$0.00
0%
$0.00
224.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
224.0 ftL 0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
2.0 in d
224.0 ft L 0.0 ft W
0.0 tons
$120.00
$0.00
0%
$0.00
224.0 ft
$13.00
$2,912.00
0%
$2,912.00
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
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
Each
0 each
$150.00
$0.00
0%
$0.00
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
12 ft
$450.00
$5,580.00
0%
$5,580.00
15.0 in d
0 ES-1,2
EC-1
109.0 ft
$35.00
$3,815.00
0%
$3,815.00
18.0 in d
0 ES-1,2
EC-1
39.0 ft
$40.00
$1,560.00
0%
$1,560.00
24.0 in d
0 ES-1,2
EC-1
0.0 ft
$50.00
$0.00
0%
$0.00
36.0 in d
0 ES-1,2
EC-1
0.0 ft
$70.00
$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 0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L r0.0 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
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
224.0 ft L 0.04242 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
224.0 ft L 0.04242 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
224.0 ft L 0.448 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
148 ft
$1.00
$148.00
0%
$148.00
224.0 ft L 0.04242 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
224.0 ft L 0.04242 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
224.0 ft L 0.04242 mi.
M0 Lanes
$100.00
$0.00
0%
$0.00
$29,315.00
$29,315.00
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "B"
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $2,931.50 $2,931.50
Total $32,250 $32,250
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "C"
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)
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+10.00
14+32.00
road length 422.0
ft
4.0 in d
422.0 ft L 24.0 ft W
236.3 ton
$35.00
$8,271.20
0%
$8,271.20
in d
Ain
422.0 ft L 0.0 ftW
422.0 ftL 24.0 ft W
0.0 sy
186.1 tons
$10.00
$100.00
$0.00
$18,610.20
0%
0%
$0.00
$18,610.20
d
422.0 ft L 24.0 ft W
124.1 tons
$120.00
$14,888.16
0%
$14,888.16
422.0 ft
$13.00
$5,486.00
0%
$5,486.00
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
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
Each
0 each
$150.00
$0.00
0%
$0.00
ES @LL 3000
0.0 ft
$17.00
$0.00
0%
$0.00
3 each
$3,500.00
$10,500.00
0%
$10,500.00
0 each
$500.00
$0.00
0%
$0.00
22 ft
$450.00
$9,990.00
0%
$9,990.00
15.0 in d
0 ES-1,2
EC-1
283.0 ft
$35.00
$9,905.00
0%
$9,905.00
18.0 in d
0 ES-1,2
EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
24.0 in d
0 ES-1,2
EC-1
0.0 ft
$50.00
$0.00
0%
$0.00
36.0 in d
0 ES-1,2
EC-1
0.0 ft
$70.00
$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
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
422.0 ft L 0.07992 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
422.0 ft L 0.07992 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
422.0 ft L 0.844 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
422.0 ft L 0.844 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
422.0 ft L 0.844 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
422.0 ft L 0.844 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
422.0 ft L 0.844 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
283 ft
$1.00
$283.00
0%
$283.00
422.0 ft L 0.07992 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
422.0 ft L 0.07992 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
422.0 ft L 0.07992 mi.
M0 Lanes
$100.00
$0.00
0%
$0.00
$86,633.56
$86,633.56
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "C"
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $8,663.36 $8,663.36
Total $95,300 $95,300
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "D"
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)
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
10+00.00
18+34.0W
road length 834.0
ft
4.0 in d
834.0 ft L I 14.0 ft W
272.4 ton
$35.00
$9,535.40
0%
$9,535.40
834.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
in d
834.0 ft L 14.0 ft W
214.5 tons
$100.00
$21,454.65
0%
$21,454.65
NJ in d
834.0 ft L 14.0 ft W
143.0 tons
$120.00
$17,163.72
0%
$17,163.72
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
Each
0 each
$150.00
$0.00
0%
$0.00
ES @LL 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
EC-1
0.0 ft
$35.00
$0.00
0%
$0.00
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 0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 ft L r0.0 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
$0.00
0%
$0.00
cy
$9.00
$0.00
0%
$0.00
834.0 ft L 0.15795 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
834.0 ft L 0.15795 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
-Isum
$5,000.00
$0.00
0%
$0.00
834.0 ft L 1.668 inc of 500'
3 each
$200.00
$540.00
0%
$540.00
834.0 ft L 1.668 inc of 500'
3 each
$200.00
$540.00
0%
$540.00
834.0 ft L 1.668 inc of 500'
3 each
$200.00
$540.00
0%
$540.00
834.0 ft L 1.668 inc of 500'
3 each
$200.00
$540.00
0%
$540.00
834.0 ft L 1.668 inc of 500'
3 each
$200.00
$540.00
0%
$540.00
ft
$1.00
$0.00
0%
$0.00
834.0 ft L 0.15795 mi.
Lanes
ELanes
$2,000.00
$0.00
0%
$0.00
834.0 ft L 0.15795 mi.
Lanes
$150.00
$0.00
0%
$0.00
834.0 ft L 0.15795 mi.
$100.00
$0.00
0%
$0.00
$60,853.771
$60,853.77
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Rivanna Village Phase 1\RP_bond_est September2016.xls 9/7/2016
Project Name: Rivanna Village Phase 1 and parts of Phase 3 & 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201500119
Item
Road Name: Private Alley "D"
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $6,085.38 $6,085.38
Total $66,940 $66,940
C:\Users\mgreene\Documents\A_Review Comment letters\Rivanna Village Phase 1\RP_bond_est_September20l6.xls 9/7/2016