HomeMy WebLinkAboutWPO200700104 Review Comments Bond Estimate 2008-04-23Hyland Ridge Subdivision Phase 4
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Item
Item
No. Unit
Unit Cost
Cost
Number
(installed)
Hyland Ridge
Drive 10 +00 to 38 +35 road length 2835.0 ft
1
aggregate base 6.0 in d
2835.0 ft L 28.0 ft W
1470.0 cy
$35.91
$52,787.70
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
2835.0 ft L 28.0 ft W
1111.3 tons
$73.50
$81,682.02
4
asphalt surface 1.5 in d
2835.0 ft L 28.0 ft W
555.7 tons
$81.90
$45,508.55
6
curb CG -2
0.0 ft
$8.40
$0.00
7
curb CG -6
5670.0 ft
$13.83
$78,407.60
8
sidewalk, asphalt 0.0 in d
2835.0 ft L 4.0 ft W
0.0 tons
$73.50
$0.00
9
sidewalk, concrete 5' width
5670.0 ft
$15.86
$89,926.20
10
ramp CG -12
0
$315.00
$0.00
11
street name sign
1
$65.00
$65.00
12
traffic control sign
3
$49.35
$148.05
13
guardrail (or rebuild wall in right -of -wa
0 ES @ $3700
0.0 ft
$16.80
$0.00
14
manhole or drop inlet
36
$1,365.00
$49,140.00
16
pipe, rcp (15 to 48 ") 15.0 in d
0 ES -1,2 $250 0 EC -1 $200
3000.0 ft
$23.10
$69,300.00
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)
2835.0 ft L 5.67 inc of 500'
7
$157.50
$1,055.25
25
as -built drawings (1k+ price per 0.1 r
2835.0 ft L 0.537 mi.
6
$1,050.00
$7,300.00
26
survey and layout (price per 0.1 mi.)
2835.0 ft L 0.537 mi.
6
$525.00
$4,150.00
27
mobilization
1
$525.00
$525.00
28
VDOT surety (1 lane)
2835.0 ft L 0.537 mi.
2 Lanes
$2,000.00
$21,477.27
29
VDOT maintenance fee (1 In rd, 1 yr)
2835.0 ft L 0.537 mi.
2 Lanes
$150.00
$1,610.80
30
VDOT admin. Cost recovery fee(1 Ian
2835.0 ft L 0.537 mi.
2 Lanes
$100.00
$1,323.86
cost sum
$507,872.30
contigency
25%
$126,968.08
Total 1 $634,900
4/24/2008