HomeMy WebLinkAboutSUB201800181 Bond Reduction 2020-06-10Project Name: Final Subdivision Plat, Hollymead Towncenter Block C6, Tax Map 32, Parcel 41L
Plan #: SUB201800181
TMP(s): 32-41 L
Date Estimate complete: 11/16/18
Road and Infrastructure Construction Bond Estimate (roads, site work, storm
sewer)
Item
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
Caddy Alley
Begin station
10+40.00
End station
14+00.00 road length 360.0 ft
aggregate base
in d 360.0 ft L
20.0 ft W
252.0 ton
$35.00
$8,820.00
80%
$1,764.00
blotted or prime&double seal
360.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
in d 360.0 ft L
gin
20.0 ft W
88.2 tons
$120.00
$10,584.00
80%
$2,116.80
asphalt surface
d 360.0 ft L
20.0 ft W
66.2 tons
$140.00
$9,261.00
80%
$1,852.20
curb CG-2
160.07ft
$16.00
$2,560.00
80%
$512.00
curb CG-6
560.0 ft
$19.00
$10,640.00
80%
$2,128.00
underdrain, UD-4
0.0 ft
$6.00
$0.00
0%
$0.00
sidewalk, concrete (6')
it
$25.00
$0.00
0%
$0.00
ramp CG-12
ft
go
$350.00
$1,750.00
80%
$350.00
street name sign
each
$200.00
$400.00
80%
$80.00
traffic control sign
each
$200.00
$400.00
80%
$80.00
Street Landscape
Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
0each
$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, cmp (12")
in d PMES-1,1
EC-0
0.0 ft
$25.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
in d 0 ES-1,2
EC-1
0.0 ft
$35.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
in d 0 ES-1,2
79261ft
EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (60 to 108")
in d 0 ES-12
EC-10.0
ft
$320.00
$0.00
0%
$0.00
rip -rap, placed
d 0.0 ft L 0 ft W
0.0
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3
0.0 ft L
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
-cy
$6.00
$42,000.00
80%
$8,400.00
fill grading
cy
$12.00
$0.00
0%
$0.00
as -built drawings (1 k + price per 0.1 mi.) 360.0 ft L
0.0682 mi.
1 Isum
$2,000.00
$3,000.00
80%
$600.00
survey and layout (price per 0.1 mi.)
360.0 ft L
0.0682 mi.
1 Isum
$2,000.00
$3,000.00
80%
$600.00
mobilization
-Isum
$5,000.00
$5,000.00
80%
$1,000.00
materials testing
360.0 ft L
0.72 inc of 500'
2 each
$200.00
$360.00
80%
$72.00
compaction testing
360.0 ft L
0.72 inc of 500'
2 each
$200.00
$360.00
80%
$72.00
CBR tests (1 every 0.1 mi. per road)
360.0 ft L
0.72 inc of 500'
2 each
$200.00
$360.00
80%
$72.00
stone depth inspections
360.0 ft L
0.72 inc of 500'
2 each
$200.00
$360.00
80%
$72.00
pavement inspections
360.0 ft L
0.72 inc of 500'
2 each
$200.00
$360.00
80%
$72.00
pipe and drainage video inspections ($500 min)
ft
$1.00
$0.00
0%
$0.00
VDOT surety (1 lane)
360.0 ft L
0.0682 mi.
Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
360.0 ft L
0.0682 mi.
Lanes
ELanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
360.0 ft L
0.0682 mi.
$100.00
$0.00
0%
$0.00
cost sum
$99,215.00
$19,843.00
contingency
$9,921.50
$1,984.30
SUB2ot800t8t-SDP2o1700029 HTC Block C6_RP_bond_est 11-16-18 mw_revo61o2o_ja.,ds
Total
$109,140]
$21,830
rk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\HTC-C6\SUB201800181-SDP201700029 HTC Block C6_RP_bond_est 11-16-18 mw_rev061020Ja.xls 6/10/2020
Project Name: Final Subdivision Plat, Hollymead Towncenter Block C6, Tax Map 32, Parcel 41L
Plan #: SUB201800181
TMP(s): 32-41 L
Date Estimate complete: 11/16/18
Road and Infrastructure Construction
Bond Estimate (roads, site work, storm
sewer)
Item
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
Bushwood Alley
Begin station
10+20.00
End station
14+30.00 road length 410.0 ft
aggregate base
6.0 in d 410.0 ft L 0.0 ft W
287.0 ton
$35.00
$10,045.00
80%
$2,009.00
blotted or prime&double seal
410.0 ft L0.0
ftW
F20.0ftw
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
2.0 in d 410.0ftL
100.5 tons
$120.00
$12,054.00
80%
$2,410.80
asphalt surface
1.5, in d 410.0 ft L0.0
ft W
75.3 tons
$140.00
$10,547.25
80%
$2,109.45
curb CG-2
3007ft
$16.00
$4,800.00
80%
$960.00
curb CG-6
520.0 ft
$19.00
$9,880.00
80%
$1,976.00
underdrain, UD-4
0.0 ft
$6.00
$0.00
0%
$0.00
sidewalk, concrete (6')
0.0 it
$25.00
$0.00
0%
$0.00
ramp CG-12
ft
$350.00
$700.00
80%
$140.00
street name sign
each
$200.00
$200.00
80%
$40.00
traffic control sign
each
$200.00
$200.00
80%
$40.00
Street Landscape
Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
4each
$3,500.00
$14,000.00
80%
$2,800.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
21 ft
$450.00
$9,450.00
80%
$1,890.00
pipe, rcp, cmp (12")
in d PMES-1,1
EC-0
0.0 ft
$25.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
in d 0 ES-1,2
EC-1
317.0 ft
$35.00
$11,095.00
80%
$2,219.00
pipe, rcp, cmp (15 to 48")
pipe, rcp, cmp (60 to 108")
in d * 0 ES-1,2
in d 0 ES-12
79260ft
EC-1
EC-1
0.0 ft
0.0 ft
$40.00
$320.00
$0.00
$0.00
0%
0 %
$0.00
$0.00
rip -rap, placed
d 0.0 ft L 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
-cy
$6.00
$30,000.00
80%
$6,000.00
fill grading
cy
$12.00
$0.00
0%
$0.00
as -built drawings (1 k + price per 0.1 mi.)
410.0 ft L
0.0777 mi.
1 Isum
$2,000.00
$3,000.00
80%
$600.00
survey and layout (price per 0.1 mi.)
410.0 ft L
0.0777 mi.
1 Isum
$2,000.00
$3,000.00
80%
$600.00
mobilization
-Isum
$5,000.00
$5,000.00
80%
$1,000.00
materials testing
410.0 ft L
0.82 inc of 500'
2 each
$200.00
$380.00
80%
$76.00
compaction testing
410.0 ft L
0.82 inc of 500'
2 each
$200.00
$380.00
80%
$76.00
CBR tests (1 every 0.1 mi. per road)
410.0 ft L
0.82 inc of 500'
2 each
$200.00
$380.00
80%
$76.00
stone depth inspections
410.0 ft L
0.82 inc of 500'
2 each
$200.00
$380.00
80%
$76.00
pavement inspections
410.0 ft L
0.82 inc of 500'
2 each
$200.00
$380.00
80%
$76.00
pipe and drainage video inspections ($500 min)
ft
$1.00
$500.00
0%
$500.00
VDOT surety (1 lane)
410.0 ft L
0.0777 mi.
Lanes
$2,000.00
$0.00
0%
$0.00
VDOT maintenance fee (1 In rd, 1 yr)
410.0 ft L
0.0777 mi.
Lanes
ELanes
$150.00
$0.00
0%
$0.00
VDOT admin. Cost recovery fee(1 lane)
410.0 ft L
0.0777 mi.
$100.00
$0.00
0%
$0.00
cost sum
$126,371.25
$25,674.25
contingency
$12,637.13
$2,567.43
SUB2ot800t8t-SDP2o1700029 HTC Block C6_RP_bond_est 11-16-18 mw_revo61o2o_ja.,ds
Total
$139,0110
$28,2500
rk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\HTC-C6\SUB201800181-SDP201700029 HTC Block C6_RP_bond_est 11-16-18 mw_rev061020Ja.xls 6/10/2020