HomeMy WebLinkAboutWPO200700104 Review Comments Bond Estimate 2008-04-23 (5)Hyland Ridge Subdivision Phase 2
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
(installed)
Hyland Creek
Drive 10 +00 to 23 +03.91 , road length 1304.0 ft
1
aggregate base 6.0 in d
1304.0 ft L 28.0 ft W
676.1 cy
$35.91
$24,279.55
2
blotted or prime &double seal
0.0 ft L 28.0 ft W
0.0 sy
$6.30
$0.00
3
asphalt base 3.0 in d
1304.0 ft L 28.0 ft W
511.1 tons
$73.50
$37,569.41
4
asphalt surface 1.5 in d
1304.0 ft L 28.0 ft W
255.6 tons
$81.90
$20,931.53
6
curb CG -2
2607.9 ft
$8.40
$21,906.36
7
curb CG -6
2607.9 ft
$13.83
$36,063.35
8
sidewalk, asphalt 0.0 in d
1304.0 ft L 4.0 ft W
0.0 tons
$73.50
$0.00
9
sidewalk, concrete 5' width
2607.9 ft
$15.86
$41,348.25
10
ramp CG -12
0
$315.00
$0.00
11
street name sign
1
$65.00
$65.00
12
traffic control sign
2
$49.35
$98.70
13
guardrail (or rebuild wall in right -of -wa
0 ES @ $3700
0.0 ft
$16.80
$0.00
14
manhole or drop inlet
18
$1,365.00
$24,570.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
1500.0 ft
$23.10
$34,650.00
17
pipe, rcp (54 to 72 ") 54.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$157.50
$0.00
18
pipe, pvc (4 to 10 ") 8.0 in d
0.0 ft
$6.30
$0.00
19
pipe, cmp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$23.10
$0.00
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
21
rip -rap, placed
0.0 ton
$31.50
$0.00
22
E &S fabric,EC -2,3
0 ft L 4 ft W
0.0 sy
$10.50
$0.00
23
clear and grub (for wooded sites)
0.0 ft L 30.0 ft W
0.0 acre
$10,500.00
$0.00
24
grading (per cy for cut or import only)
600.0 cy fill 500.0 cy cut
600.0 cy
$3.15
$3,465.00
24
CBR tests (1 every 0.1 mi. per road)
1304.0 ft L 2.608 inc of 500'
4
$157.50
$582.75
25
as -built drawings (1k+ price per 0.1 r
1304.0 ft L 0.247 mi.
3
$1,050.00
$4,150.00
26
survey and layout (price per 0.1 mi.)
1304.0 ft L 0.247 mi.
3
$525.00
$2,575.00
27
mobilization
1
$525.00
$525.00
28
VDOT surety (1 lane)
1304.0 ft L 0.247 mi.
2 Lanes
$2,000.00
$9,878.41
29
VDOT maintenance fee (1 In rd, 1 yr)
1304.0 ft L 0.247 mi.
2 Lanes
$150.00
$740.88
30
VDOT admin. Cost recovery fee(1 Ian
1304.0 ft L 0.247 mi.
2 Lanes
$100.00
$743.92
cost sum
$264,143.10
contigency
25%
$66,035.78
Total 1 $330,200
4/24/2008