HomeMy WebLinkAboutSUB201300078 Review Comments Bond Estimate 2013-06-17Hyland Ridge Phase 3A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300078
summary
Aspen Drive $544,610
Fontana Drive Ext $309,480
Grand Total $854,090
C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300078 Hyland Ridge Phase 3A \2013- 06- 12- EN- MK- RD -BE-
SUB201300078- Hyland_Ridge_Phase_3A 6/17/2013
Hyland Ridge Phase 3A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300078
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Aspen Drive
station 10 +00 to 22 +78.24
road length 1278.2 ft
aggregate base
6.0 in d
1278.2 ft L
28.0 ft W
1252.7 ton
$35.00
$43,843.63
0%
$43,843.63
blotted or prime &double seal
0.0 ft L
28.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
3.0 in d
1278.2 ft L
28.0 ft W
657.7 tons
$100.00
$65,765.45
0%
$65,765.45
asphalt surface
1.5 in d
1278.2 ft L
28.0 ft W
328.8 tons
$120.00
$39,459.27
0%
$39,459.27
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
2556.5 ft
$15.00
$38,347.20
0%
$38,347.20
sidewalk, concrete (6)
2556.5 ft
$17.00
$43,460.16
0%
$43,460.16
ramp CG -12
0 each
$350.00
$0.00
0%
$0.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
6 each
$200.00
$1,200.00
0%
$1,200.00
Street Landscape
0 Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
15 each
$3,500.00
$52,500.00
0%
$52,500.00
standard manhole frame top (not inlet)
6 each
$500.00
$3,000.00
0%
$3,000.00
manhole structure (per ft. rise)
46 ft
$450.00
$20,700.00
0%
$20,700.00
pipe, rcp, cmp (15 to 48 ")
15.0 in d
1 ES -1,2
0 EC -1
565.0 ft
$35.00
$20,275.00
0%
$20,275.00
pipe, rcp, cmp (15 to 48 ")
18.0 in d
0 ES -1,2
0 EC -1
83.0 ft
$40.00
$3,320.00
0%
$3,320.00
pipe, rcp, cmp (15 to 48 ")
30.0 in d
1 ES -1,2
0 EC -1
628.0 ft
$65.00
$41,320.00
0%
$41,320.00
pipe, rcp, cmp (15 to 48 ")
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
rip -rap, placed
0.0 ft d
0.0 ft L
0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC -2 or 3
4000.0 ft L
4.0 ft W
1777.8 sy
$2.00
$3,555.56
0%
$3,555.56
clear and grub (for wooded sites)
1278.2 ft L
30.0 ft W
0.9 acre
$24,000.00
$21,127.93
0%
$21,127.93
cut grading
350.0 cy
$4.00
$1,400.00
0%
$1,400.00
fill grading
200.0 cy
$9.00
$1,800.00
0%
$1,800.00
as -built drawings (1k +price per 0.1 mi.)
1278.2 ft L
0.24209 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
survey and layout (price per 0.1 mi.)
1278.2 ft L
0.24209 mi.
3 Isum
$2,000.00
$7,000.00
0%
$7,000.00
mobilization
1 Isum
$500.00
$500.00
0%
$500.00
materials testing
1278.2 ft L
2.55648 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
compaction testing
1278.2 ft L
2.55648 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
CBR tests (1 every 0.1 mi. per road)
1278.2 ft L
2.55648 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
stone depth inspections
1278.2 ft L
2.55648 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
pavement inspections
1278.2 ft L
2.55648 inc of 500'
4 each
$200.00
$720.00
0%
$720.00
pipe and drainage video inspections
0 ft
$1.00
$0.00
0%
$0.00
VDOT surety (1 lane)
1278.2 ft L
0.24209 mi.
2 Lanes
$2,000.00
$9,683.64
0%
$9,683.64
VDOT maintenance fee (1 In rd, 1 yr)
1278.2 ft L
0.24209 mi.
2 Lanes
$150.00
$726.27
0%
$726.27
VDOT admin. Cost recovery fee(1 lane)
1278.2 ft L
0.24209 mi.
2 Lanes
$100.00
$734.18
0%
$734.18
cost sum
$430,518.29
$430,518.29
proj mgmt
$64,577.74
$64,577.74
contingency
$49,509.60
$49,509.60
Total
$544,610
$544,610
C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300078 Hyland Ridge Phase 3A\ 2013- 06- 12- EN- MK- RD- BE- SUB201300078- Hyland_ Ridge_ Phase_ 3A 6/17/2013
Hyland Ridge Phase 3A
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300078
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Fontana Drive Extended
station 25 +50to 28 +20
road length 270.0 ft
aggregate base
6.0 in d
270.0 ft L
28.0 ft W
264.6 ton
$35.00
$9,261.00
0%
$9,261.00
blotted or prime &double seal
0.0 ft L
28.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
3.0 in d
270.0 ft L
28.0 ft W
138.9 tons
$100.00
$13,891.50
0%
$13,891.50
asphalt surface
1.5 in d
270.0 ft L
28.0 ft W
69.5 tons
$120.00
$8,334.90
0%
$8,334.90
curb CG -2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG -6
540.0 ft
$15.00
$8,100.00
0%
$8,100.00
sidewalk, concrete (6)
540.0 ft
$17.00
$9,180.00
0%
$9,180.00
ramp CG -12
10 each
$350.00
$3,500.00
0%
$3,500.00
street name sign
1 each
$200.00
$200.00
0%
$200.00
traffic control sign
15 each
$200.00
$3,000.00
0%
$3,000.00
Street Landscape
0 Each
0 each
$150.00
$0.00
0%
$0.00
guardrail
0 ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
24 each
$3,500.00
$84,000.00
0%
$84,000.00
standard manhole frame top (not inlet)
3 each
$500.00
$1,500.00
0%
$1,500.00
manhole structure (per ft. rise)
26 ft
$450.00
$11,700.00
0%
$11,700.00
pipe, rcp, cmp (15 to 48 ")
15.0 in d
2 ES -1,2
0 EC -1
1295.0 ft
$35.00
$46,325.00
0%
$46,325.00
pipe, rcp, cmp (15 to 48 ")
18.0 in d
0 ES -1,2
0 EC -1
256.0 ft
$40.00
$10,240.00
0%
$10,240.00
pipe, rcp, cmp (15 to 48 ")
24.0 in d
0 ES -1,2
0 EC -1
268.0 ft
$50.00
$13,400.00
0%
$13,400.00
pipe, rcp, cmp (15 to 48 ")
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
rip -rap, placed
0.0 ft d
0.0 ft L
0.0 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)
270.0 ft L
30.0 ft W
0.2 acre
$24,000.00
$4,462.81
0%
$4,462.81
cut grading
600.0 cy
$4.00
$2,400.00
0%
$2,400.00
fill grading
500.0 cy
$9.00
$4,500.00
0%
$4,500.00
as -built drawings (1k +price per 0.1 mi.)
270.0 ft L
0.05114 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
270.0 ft L
0.05114 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
1 Isum
$500.00
$500.00
0%
$500.00
materials testing
270.0 ft L
0.54 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
compaction testing
270.0 ft L
0.54 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
CBR tests (1 every 0.1 mi. per road)
270.0 ft L
0.54 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
stone depth inspections
270.0 ft L
0.54 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
pavement inspections
270.0 ft L
0.54 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
pipe and drainage video inspections
0 ft
$1.00
$0.00
0%
$0.00
VDOT surety (1 lane)
270.0 ft L
0.05114 mi.
2 Lanes
$2,000.00
$2,045.45
0%
$2,045.45
VDOT maintenance fee (1 In rd, 1 yr)
270.0 ft L
0.05114 mi.
2 Lanes
$150.00
$153.41
0%
$153.41
VDOT admin. Cost recovery fee(1 lane)
270.0 ft L
0.05114 mi.
2 Lanes
$100.00
$352.27
0%
$352.27
cost sum
$244,646.35
$244,646.35
proj mgmt
$36,696.95
$36,696.95
contingency
$28,134.33
$28,134.33
Total
$309,480
$309,480
C:\ Users \mkoslow\ Documents \CurrentReviews \SUB201300078 Hyland Ridge Phase 3A\ 2013- 06- 12- EN- MK- RD- BE- SUB201300078- Hyland_ Ridge_ Phase_ 3A 6/17/2013