HomeMy WebLinkAboutWPO200500078 Review Comments Bond Estimate 2013-11-12Hollymeade Town Center Area A Laurel Park Lane Phase II
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # WP02005 -00078
Item
Laurel Park Lane Phase II
station 2 +63 to END
aggregate base
blotted or prime &double seal
asphalt base
asphalt surface
curb CG -2
curb CG -6
sidewalk, concrete (6)
ramp CG -12
street name sign
traffic control sign
Street Landscape
guardrail
drop inlet or grate
standard manhole frame top (not inlet)
manhole structure (per ft. rise)
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
pipe, rcp, cmp (15 to 48 ")
rip -rap, placed
matting, EC -2 or 3
clear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (1 k + price per 0.1 mi.)
survey and layout (price per 0.1 mi.)
mobilization
materials testing
compaction testing
CBR tests (1 every 0.1 mi. per road)
stone depth inspections
pavement inspections
pipe and drainage video inspections
VDOT surety (1 lane)
VDOT maintenance fee (1 In rd, 1 yr)
VDOT admin. Cost recovery fee(1 lane)
C:\ Users \mkoslow\ Documents \CurrentReviews \WP0200500078 Hollymead Town Center Laurel Park Lane Phase II \2013- 11 -12-
road bond estimate HTC Laurel Park Lane Phase II WP0200500078 11/12/2013
No. Unit
Unit Cost
Cost
installed
% compete
cost remaining
road length 300.0 ft
8.0 in d
300.0 ft L
25.0 ft W
350.0 ton
$35.00
$12,250.00
0%
$12,250.00
300.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3.0 in d
300.0 ft L
22.5 ft W
124.0 tons
$100.00
$12,403.13
0%
$12,403.13
2.0 in d
300.0 ft L
22.5 ft W
82.7 tons
$120.00
$9,922.50
0%
$9,922.50
0.0 ft
$13.00
$0.00
0%
$0.00
600.0 ft
$15.00
$9,000.00
0%
$9,000.00
250.0 ft
$14.17
$3,541.67
0%
$3,541.67
1 each
$350.00
$350.00
0%
$350.00
1 each
$200.00
$200.00
0%
$200.00
2 each
$200.00
$400.00
0%
$400.00
0 Each
0 each
$150.00
$0.00
0%
$0.00
0 ES @
0
0.0 ft
$17.00
$0.00
0%
$0.00
0 each
$3,500.00
$0.00
0%
$0.00
2 each
$500.00
$1,000.00
0%
$1,000.00
15 ft
$450.00
$6,750.00
0%
$6,750.00
18.0 in d
0 ES -1,2
0 EC -1
201.0 ft
$40.00
$8,040.00
0%
$8,040.00
24.0 in d
2 ES -1,2
0 EC -1
0.0 ft
$50.00
$1,000.00
0%
$1,000.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
18.0 in d
0 ES -1,2
0 EC -1
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ton
$60.00
$0.00
0%
$0.00
840.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
300.0 ft L
24.0 ft W
0.2 acre
$24,000.00
$3,966.94
0%
$3,966.94
0.0 cy
$4.00
$0.00
0%
$0.00
0.0 cy
$9.00
$0.00
0%
$0.00
300.0 ft L
0.05682 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
300.0 ft L
0.05682 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
0Isum
$500.00
$0.00
0%
$0.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
300.0 ft L
0.6 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
0 ft
$1.00
$0.00
0%
$0.00
300.0 ft L
0.05682 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
300.0 ft L
0.05682 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
300.0 ft L
0.05682 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
$76,424.23
$76,424.23
cost sum
proj mgmt
$11,463.64
$11,463.64
C:\ Users \mkoslow\ Documents \CurrentReviews \WP0200500078 Hollymead Town Center Laurel Park Lane Phase II \2013- 11 -12-
road bond estimate HTC Laurel Park Lane Phase II WP0200500078 11/12/2013
Hollymeade Town Center Area A Laurel Park Lane Phase II
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # WP02005 -00078
Item
Laurel Park Lane Phase II
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $8,788.79 $8,788.79
Total $96,680 $96,680
C:\ Users \mkoslow\ Documents \CurrentReviews \WP0200500078 Hollymead Town Center Laurel Park Lane Phase II \2013- 11 -12-
road bond estimate HTC Laurel Park Lane Phase II WP0200500078 11/12/2013