The URL can be used to link to this page

Home My WebLink AboutSUB200800054 Review Comments Bond Estimate 2012-05-07Hyland Ridge Phase 1 SUB200800054 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Unit Cost Cost Number installed % compete cost remaining Fontana Drive 10 +00 to 19 +30 road length 930.0 ft 1 aggregate base 8.0 in d 930.0 ft L 26.0 ft W 597.0 cy $35.91 $21,439.60 0% $21,439.60 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 3.0 in d 930.0 ft L 26.0 ft W 338.5 tons $73.50 $24,881.22 0% $24,881.22 4 asphalt surface 2.0 in d 930.0 ft L 26.0 ft W 225.7 tons $81.90 $18,483.19 0% $18,483.19 6 curb CG -2 0.0 ft $8.40 $0.00 0% $0.00 7 curb CG -6 1860.0 ft $13.83 $25,721.01 0% $25,721.01 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 5' width 1860.0 ft $15.75 $29,295.00 0% $29,295.00 10 ramp CG -12 2 $315.00 $630.00 0% $630.00 11 street name sign 1 $65.00 $65.00 0% $65.00 12 traffic control sign 4 $49.35 $197.40 0% $197.40 13 Street Landscape 0 Each 0 $105.00 $0.00 0% $0.00 13 guardrail 0 ES @ $3700 0.0 ft $16.80 $0.00 0% $0.00 14 manhole or drop inlet 6 $1,365.00 $8,190.00 0% $8,190.00 16 pipe, rcp (15 to 48 ") 18.0 in d 0 ES -1,2 $250 0 EC -1 $200 290.0 ft $27.30 $7,917.00 0% $7,917.00 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, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 $250 0 EC -1 $200 0.0 ft $23.10 $0.00 0% $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 0% $0.00 21 rip -rap, placed 0.0 ton $31.50 $0.00 0% $0.00 22 E &S fabric,EC -2,3 1395 ft L 4 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 1481.0 cy fill 500.0 cy cut 1481.0 cy bal $3.15 $6,240.15 0% $6,240.15 24 CBR tests (1 every 0.1 mi. per road) 930.0 ft L 1.86 inc of 500' 3 $157.50 $456.75 0% $456.75 25 as -built drawings (1 k +price per 0.1 930.0 ft L 0.176 mi. 2 $1,050.00 $3,100.00 0% $3,100.00 26 survey and layout (price per 0.1 mi.) 930.0 ft L 0.176 mi. 2 $525.00 $2,050.00 0% $2,050.00 27 mobilization 1 $525.00 $525.00 0% $525.00 28 VDOT surety (1 lane) 930.0 ft L 0.176 mi. 2 Lanes $2,000.00 $7,045.45 0% $7,045.45 29 VDOT maintenance fee (1 In rd, 1 yr) 930.0 ft L 0.176 mi. 2 Lanes $150.00 $528.41 0% $528.41 30 VDOT admin. Cost recovery fee(1 lar 930.0 ft L 0.176 mi. 2 Lanes $100.00 $602.27 0% $602.27 cost sum $157,367.46 $157,367.46 proj mgmt $23,605.12 $23,605.12 contingency $18,097.26 $18,097.26 Total $199,070 $199,070 5/11/2012 Hyland Ridge Phase 1 SUB200800054 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Unit Cost Cost Number installed % compete cost remaining Fontana Drive 19 +30 to 25 +50 road length 620.0 ft 1 aggregate base 8.0 in d 620.0 ft L 30.0 ft W 459.3 cy $35.91 $16,492.00 0% $16,492.00 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 3.0 in d 620.0 ft L 30.0 ft W 260.4 tons $73.50 $19,139.40 0% $19,139.40 4 asphalt surface 2.0 in d 620.0 ft L 30.0 ft W 173.6 tons $81.90 $14,217.84 0% $14,217.84 6 curb CG -2 0.0 ft $8.40 $0.00 0% $0.00 7 curb CG -6 1240.0 ft $13.83 $17,147.34 0% $17,147.34 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 5' width 1240.0 ft $15.75 $19,530.00 0% $19,530.00 10 ramp CG -12 7 $315.00 $2,205.00 0% $2,205.00 11 street name sign 1 $65.00 $65.00 0% $65.00 12 traffic control sign 8 $49.35 $394.80 0% $394.80 13 Street Landscape 0 Each 0 $105.00 $0.00 0% $0.00 13 guardrail 4 ES @ $3700 0.0 ft $16.80 $14,800.00 0% $14,800.00 14 manhole or drop inlet 0 $1,365.00 $0.00 0% $0.00 16 pipe, rcp (15 to 48 ") 18.0 in d 0 ES -1,2 $250 0 EC -1 $200 550.0 ft $27.30 $15,015.00 0% $15,015.00 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, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 $250 0 EC -1 $200 0.0 ft $23.10 $0.00 0% $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 0% $0.00 21 rip -rap, placed 0.0 ton $31.50 $0.00 0% $0.00 22 E &S fabric,EC -2,3 930 ft L 4 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 600.0 cy fill 500.0 cy cut 600.0 cy bal $3.15 $3,465.00 0% $3,465.00 24 CBR tests (1 every 0.1 mi. per road) 620.0 ft L 1.24 inc of 500' 2 $157.50 $362.25 0% $362.25 25 as -built drawings (1 k +price per 0.1 620.0 ft L 0.117 mi. 2 $1,050.00 $3,100.00 0% $3,100.00 26 survey and layout (price per 0.1 mi.) 620.0 ft L 0.117 mi. 2 $525.00 $2,050.00 0% $2,050.00 27 mobilization 1 $525.00 $525.00 0% $525.00 28 VDOT surety (1 lane) 620.0 ft L 0.117 mi. 2 Lanes $2,000.00 $4,696.97 0% $4,696.97 29 VDOT maintenance fee (1 In rd, 1 yr) 620.0 ft L 0.117 mi. 2 Lanes $150.00 $352.27 0% $352.27 30 VDOT admin. Cost recovery fee(1 lar 620.0 ft L 0.117 mi. 2 Lanes $100.00 $484.85 0% $484.85 cost sum $134,042.72 $134,042.72 proj mgmt $20,106.41 $20,106.41 contingency $15,414.91 $15,414.91 Total $169,570 $169,570 5/11/2012 Hyland Ridge Phase 1 SUB200800054 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Item No. Unit Unit Cost Cost Number installed % compete cost remaining Hyland Creek Circle 10 +00 to 23 +39.2, road length 1339.2 ft 1 aggregate base 6.0 in d 1339.2 ft L 28.0 ft W 694.4 cy $35.91 $24,935.90 0% $24,935.90 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 3.0 in d 1339.2 ft L 28.0 ft W 525.0 tons $73.50 $38,585.03 0% $38,585.03 4 asphalt surface 1.5 in d 1339.2 ft L 28.0 ft W 262.5 tons $81.90 $21,497.37 0% $21,497.37 6 curb CG -2 0.0 ft $8.40 $0.00 0% $0.00 7 curb CG -6 2678.5 ft $13.83 $37,039.64 0% $37,039.64 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 5' width 2678.5 ft $15.75 $42,186.38 0% $42,186.38 10 ramp CG -12 0 $315.00 $0.00 0% $0.00 11 street name sign 2 $65.00 $130.00 0% $130.00 12 traffic control sign 4 $49.35 $197.40 0% $197.40 13 Street Landscape 0 Each 0 $105.00 $0.00 0% $0.00 13 guardrail 4 ES @ $3700 0.0 ft $16.80 $14,800.00 0% $14,800.00 14 manhole or drop inlet 16 $1,365.00 $21,840.00 0% $21,840.00 16 pipe, rcp (15 to 48 ") 18.0 in d 0 ES -1,2 $250 0 EC -1 $200 1250.0 ft $27.30 $34,125.00 0% $34,125.00 17 pipe, rcp (15 to 48 ") 48.0 in d 0 ES -1,2 $250 0 EC -1 $200 280.0 ft $126.00 $35,280.00 0% $35,280.00 18 pipe, pvc (4 to 10 ") 8.0 in d 0.0 ft $6.30 $0.00 0% $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 0% $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 0% $0.00 21 rip -rap, placed 0.0 ton $31.50 $0.00 0% $0.00 22 E &S fabric,EC -2,3 2008.8 ft L 4 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 600.0 cy fill 500.0 cy cut 600.0 cy bal $3.15 $3,465.00 0% $3,465.00 24 CBR tests (1 every 0.1 mi. per road) 1339.2 ft L 2.678 inc of 500' 4 $157.50 $582.75 0% $582.75 25 as -built drawings (1 k +price per 0.1 1339.2 ft L 0.254 mi. 3 $1,050.00 $4,150.00 0% $4,150.00 26 survey and layout (price per 0.1 mi.) 1339.2 ft L 0.254 mi. 3 $525.00 $2,575.00 0% $2,575.00 27 mobilization 1 $525.00 $525.00 0% $525.00 28 VDOT surety (1 lane) 1339.2 ft L 0.254 mi. 2 Lanes $2,000.00 $10,145.45 0% $10,145.45 29 VDOT maintenance fee (1 In rd, 1 yr) 1339.2 ft L 0.254 mi. 2 Lanes $150.00 $760.91 0% $760.91 30 VDOT admin. Cost recovery fee(1 lar 1339.2 ft L 0.254 mi. 2 Lanes $100.00 $757.27 0% $757.27 cost sum $293,578.11 $293,578.11 proj mgmt $44,036.72 $44,036.72 contingency $33,761.48 $33,761.48 Total $371,380 $371,380 5/11/2012