HomeMy WebLinkAboutSUB201100109 Calculations 2012-02-13 •
Philip Custer .,
From: Philip Custer
Sent: Monday, February 13, 2012 3:55 PM
To: 'Tom Gallagher'
Cc: Glenn Brooks; Mark Graham; Ana Kilmer
Subject: District Avenue Bond
Good afternoon,
The road bond estimate for District Avenue from Hydraulic Road to the northeast corner of Block E has been completed.
The bond has been computed to be$818,500. Please contact Ana Kilmer to post this bond,though she is out sick this
afternoon. If it has not yet been paid,a$250 fee for this bond computation must be provided to the county as soon
as possible.
The bond was computed from the public road plans approved 24 October 2011 in the file SUB-2011-00109.
This bond must be posted before SUB-2011-00118 can be signed by the County.
Please let me know if you have any questions.
Thanks,
Phil
(434)296-5832 x3072
1
Stonefield Subdivision
Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer)
Item Item No.Unit Unit Cost Cost
Number jinstalled) %compete
cost remaining
District Ave 10+50 to 13+00 road length 250.0 ft
1 aggregate base 10.0 in d 250.0 ft L 71.0 ft W 547.8 cy $35.91 $19,672.92 D% $19,672.92
2 blotted or prime&double seal 0.0 ft L 0.0 ft W 0.0 sy $6.30 $0.00 0% $0.00
3 asphalt base 6.0 in d 250.0 ft L 62.0 0 W 434.0 tons $73.50 $31,899.00 D% $31,899.00
4 asphalt surface 1.5 in d 250.0 ft L 62.0 ft W 108.5 tons $81.90 $8,886.15 0% $8,886.15
6 curb CG-2 500.0 ft $8.40 $4,200.00 0% $4,200.00
7 curb CG-6 500.0 ft $13.83 $6,914.25 0% $6,914.25
8 sidewalk,asphalt 0.0 in d 0.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00
9 sidewalk,concrete 4'width(1.5 multiple because sidewalk is 6ft in width) 500.0 ft $17.48 $8,741.25 D% $8,741.25
10 ramp CG-12 4 $315.00 $1,260.00 0% $1,260.00
11 street name sign 0 $65.00 $0.00 0% $0.00
12 traffic control sign 3 $49.35 $148.05 0% $148.05
13 Street Landscape 11 Each 11 $105.00 $1,155.00 0% $1,155.00
13 guardrail 0 ES @$3700 0.0 ft $16.80 $0.00 0% $0.00
14 manhole or drop inlet 5 $1,365.00 $6,825.00 0% $6,825.00
16 pipe,rcp(15 to 48") 18.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $27.30 $0.00 0% $0.00
17 pipe,rcp(15 to 48") 48.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $126.00 $0.00 0% $0.00
18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $6.30 $0.00 0% $0.00
19 pipe,HDPE(15 to 48") 15.0 in d 0 ES-1,2$250 0 EC-1$200 416.6 ft $23.10 $9,622.31 0% $9,622.31
20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $146.00 $0.00 0% $0.00
21 rip-rap,placed 0.0 ton $31.50 $0.00 0% $0.00
22 E&S fabric,EC-2,3 0 ft L 0 0 W 0.0 sy $10.50 $0.00 D% $0.00
23 clear and grub(for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $10,500.00 $0.00 D% $0.00
24 grading(per cy for cut or import only 0.0 cy fill 0.0 cy cut 0.0 cy bal $3.15 $0.00 0% $0.00
subtotal $99,323.92 subtotal $99,323.92
District Ave 13+00 to 20+00 road length 700.0 ft
1 aggregate base 10.0 in d 700.0 ft L 59.0 ft W 1274.7 cy $35.91 $45,774.17 0% $45,774.17
2 blotted or prime&double seal 0.0 ft L 0.0 ft W 0.0 sy $6.30 $0.00 0% $0.00
3 asphalt base 6.0 in d 700.0 ft L 50.0 ft W 980.0 tons $73.50 $72,030.00 0% $72,030.00
4 asphalt surface 1.5 in d 700.0 ft L 50.0 ft W 245.0 tons $81.90 $20,065.50 D% $20,065.50
6 curb CG-2 1400.0 ft $8.40 $11,760.00 D% $11,760.00
7 curb CG-6 1400.0 ft $13.83 $19,359.90 D% $19,359.90
8 sidewalk,asphalt 0.0 in d 0.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00
9 sidewalk,concrete 4'width(1.5 multiple because sidewalk is 6ft in width) 1400.0 ft $17.48 $24,475.50 D% $24,475.50
10 ramp CG-12 14 $315.00 $4,410.00 0% $4,410.00
11 street name sign 2 $65.00 $130.00 0% $130.00
12 traffic control sign 19 $49.35 $937.65 D% $937.65
13 Street Landscape 22 Each 22 $105.00 $2,310.00 D% $2,310.00
13 guardrail 0 ES @$3700 0.0 ft $16.80 $0.00 0% $0.00
14 manhole or drop inlet 11 $1,365.00 $15,015.00 0% $15,015.00
16 pipe,rcp(15 to 48") 18.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $27.30 $0.00 0% $0.00
17 pipe,rcp(15 to 48") 48.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $126.00 $0.00 0% $0.00
18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $6.30 $0.00 0% $0.00
19A pipe,HDPE(15 to 48") 15.0 in d 0 ES-1,2$250 0 EC-1$200 53.4 ft $23.10 $1,234.46 0% $1,234.46
19B pipe,HDPE(15 to 48") 18.0 in d 1 ES-1,2$250 1 EC-1$200 571.5 ft $27.30 $16,051.13 0% $16,051.13
19C pipe,HDPE(15 to 48") 21.0 in d 0 ES-1,2$250 0 EC-1$200 28.4 ft $33.60 $954.24 0% $954.24
19D pipe,HDPE(15 to 48") 24.0 in d 0 ES-1,2$250 0 EC-1$200 89.9 ft $39.90 $3,586.61 0% $3,586.61
19E pipe,HDPE(15 to 48") 30.0 in d 0 ES-1,2$250 0 EC-1$200 384.5 ft $49.35 $18,974.09 0% $18,974.09
20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $146.00 $0.00 0% $0.00
21 rip-rap,placed 0.0 ton $31.50 $0.00 0% $0.00
22 E&S fabric,EC-2,3 0 ft L 0 ft W 0.0 sy $10.50 $0.00 0% $0.00
23 clear and grub(for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $10,500.00 $0.00 0% $0.00
24 grading (per cy for cut or import only 0.0 cy fill 0.0 cy cut 0.0 cy bal $3.15 $0.00 0% $0.00
subtotal $257,068.25 subtotal $257,068.25
District Ave 20+00 to 23+00 road length 300.0 ft
1 aggregate base 10.0 in d 300.0 ft L 47.0 0 W 4352 cy $35.91 $15,627.50 0% $15,627.50
2 blotted or prime&double seal 0.0 ft L 0.0 ft W 0.0 sy $6.30 $0.00 D% $0.00
3 asphalt base 6.0 in d 300.0 ft L 38.0 ft W 319.2 tons $73.50 $23,461.20 D% $23,461.20
4 asphalt surface 1.5 in d 300.0 ft L 38.0 ft W 79.8 tons $81.90 $6,535.62 0% $6,535.62
6 curb CG-2 60.0 ft $8.40 $504.00 0% $504.00
7 curb CG-6 600.0 ft $13.83 $8,297.10 0% $8,297.10
8 sidewalk,asphalt 0.0 in d 0.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00
9 sidewalk,concrete 4'width(1.5 multiple because sidewalk is 6ft in width) 300.0 ft $17.48 $5,244.75 0% $5,244.75
10 ramp CG-121 $315.00 $315.00 0% $315.00
11 street name sign 1 $65.00 $65.00 0% $65.00
12 traffic control sign 7 $49.35 $345.45 0% $345.45
13 Street Landscape 16 Each 16 $105.00 $1,680.00 0% $1,680.00
13 guardrail 0 ES @$3700 0.0 ft $16.80 $0.00 0% $0.00
14 manhole or drop inlet 4 $1,365.00 $5,460.00 0% $5,460.00
2/13/2012
Stonefield Subdivision
Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer)
Item Item No.V.ail, Unit Cost Cost
Number (installed) %compete
cost remaining
16 pipe,rcp(15 to 48") 18.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $27.30 $0.00 0% $0.00
17 pipe,rcp(15 to 48") 48.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $126.00 $0.00 0% $0.00
18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $6.30 $0.00 0% $0.00
19A pipe,cmp(15 to 48") 18.0 in d 0 ES-1,2$250 0 EC-1$200 56.2 ft $27.30 $1,533.44 0% $1,533.44
19B pipe,cmp(15 to 48") 48.0 in d 0 ES-1,2$250 0 EC-1$200 343.6 ft $106.05 $36,433.48 0% $36,433.48
20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $146.00 $0.00 0% $0.00
21 rip-rap,placed 0.0 ton $31.50 $0.00 0% $0.00
22 E&S fabric,EC-2,3 0 ft L 0 ft W 0.0 sy $10.50 $0.00 0% $0.00
23 clear and grub(for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $10,500.00 $0.00 0% $0.00
24 grading(per cy for cut or import only 0.0 cy fill 15750.0 cy cut -15750.0 cy bal $3.15 $49,612.50 0% $49,612.50
subtotal $155,115.04 subtotal $155,115.04
District Ave 23+00 to 26+77.1/road length 377.1 ft
1 aggregate base 10.0 in d 377.1 ft L 29.0 5 W 337.6 cy $35.91 $12,121.91 0% $12,121.91
2 blotted or prime&double seal 0.0 ft L 0.0 ft W 0.0 sy $6.30 $0.00 0% $0.00
3 asphalt base 6.0 in d 377.1 ft L 24.0 ft W 253.4 tons $73.50 $18,627.70 D% $18,627.70
4 asphalt surface 1.5 in d 377.1 ft L 24.0 ft W 63.4 tons $81.90 $5,189.14 0% $5,189.14
6 curb CG-2 0.0 ft $8.40 $0.00 0% $0.00
7 curb CG-6 754.3 ft $13.83 $10,430.56 0% $10,430.56
8 sidewalk,asphalt 0.0 in d 0.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 D% $0.00
9 sidewalk,concrete 4'width(1.5 multiple because sidewalk is 6ft in width) 377.1 ft $17.48 $6,593.35 0% $6,593.35
10 ramp CG-12 1 $315.00 $315.00 0% $315.00
11 street name sign 1 $65.00 $65.00 0% $65.00
12 traffic control sign 1 $49.35 $49.35 0% $49.35
13 Street Landscape 20 Each 20 $105.00 $2,100.00 0% $2,100.00
13 guardrail 0 ES @$3700 0.0 ft $16.80 $0.00 0% $0.00
14 manhole or drop inlet 7 $1,365.00 $9,555.00 0% $9,555.00
16 pipe,rcp(15 to 48") 18.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $27.30 $0.00 0% $0.00
17 pipe,rcp(15 to 48") 48.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $126.00 $0.00 0% $0.00
18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $6.30 $0.00 0% $0.00
19A pipe,cmp(15 to 48") 15.0 in d 0 ES-1,2$250 0 EC-1$200 43.3 ft $23.10 $1,001.15 0% $1,001.15
19B pipe,cmp(15 to 48") 21.0 in d 0 ES-1,2$250 0 EC-1$200 57.3 ft $33.60 $1,926.29 0% $1,926.29
19C pipe,cmp(15 to 48") 48.0 in d 1 ES-1,2$250 1 EC-1$200 282.3 ft $106.05 $30,382.61 0% $30,382.61
20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $146.00 $0.00 0% $0.00
21 rip-rap,placed 0.0 ton $31.50 $0.00 0% $0.00
22 E&S fabric,EC-2,3 0 ft L 0 ft W 0.0 sy $10.50 $0.00 0% $0.00
23 clear and grub(for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $10,500.00 $0.00 0% $0.00
24 grading (per cy for cut or import only 1350.0 cy fill 4300.0 cy cut -2950.0 cy bal $3.15 $13,545.00 0% $13,545.00
subtotal $111,902.07 subtotal $111,902.07
District Ave 10+50 to 26+77.1/road length 1627.1 ft
24 CBR tests (1 every 0.1 mi.per road) 1627.1 ft L 3.25428 inc of 500' 4 $157.50 $677.25 0% $677.25
25 as-built drawings(16+price per 0.1 1627.1 ft L 0.30817 mi. 4 $1,050.00 $5,200.00 D% $5,200.00
26 survey and layout(price per 0.1 mi.) 1627.1 ft L 0.30817 mi. 4 $525.00 $3,100.00 D% $3,100.00
27 mobilization 1627.1 1 $525.00 $525.00 0% $525.00
28 VDOT surety(1 lane) 1627.1 ft L 0.30817 mi. 2 Lanes $2,000.00 $12,326.82 0% $12,326.82
29 VDOT maintenance fee(1 In rd,1 yr) 1627.1 ft L 0.30817 mi. 2 Lanes $150.00 $924.51 0% $924.51
30 VDOT admin.Cost recovery fee(1 lar 1627.1 ft L 0.30817 mi. 2 Lanes $100.00 $866.34 D% $866.34
subtotal $23,619.92 subtotal $23,619.92
cost sum $647,029.20 $647,029.20
prof mgmt $97,054.38 $97,054.38
contingency $74,408.36 $74,408.36
Total $818,500 $818,500
2/13/2012