The URL can be used to link to this page

Home My WebLink AboutSUB201400197 Review Comments Bond Estimate 2015-03-24Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 2 & 4) Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400197 Item Road Name: Hyland Creek Drive station 10 +00 to 23 +04 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 ") 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 (1k + 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 \mgreene \Documents \A_Review Comment letters \Hyland Ridge Phase 2 & 4 - Road Plan \RP_ bond _est_23March2015.xlsx 3/24/2015 No. Unit Unit Cost Cost installed % compete cost remaining road length 1304.0 ft 6.0 in d 1304.0 ft L 28.0 ft W 1277.9 ton $25.00 $31,948.00 0% $31,948.00 1304.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 1304.0 ft L 28.0 ft W 670.9 tons $84.58 $56,745.40 0% $56,745.40 1.5 in d 1304.0 ft L 28.0 ft W 335.5 tons $91.34 $30,640.37 0% $30,640.37 0.0 ft $13.00 $0.00 0% $0.00 2608.0 ft $15.00 $39,120.00 0% $39,120.00 2608.0 ft $17.00 $44,336.00 0% $44,336.00 0 ft $350.00 $0.00 0% $0.00 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 @ 3000 0.0 ft $17.00 $0.00 0% $0.00 24 each $3,500.00 $84,000.00 0% $84,000.00 2 each $500.00 $1,000.00 0% $1,000.00 193 ft $450.00 $86,850.00 0% $86,850.00 15.0 in d 0 ES -1,2 0 EC -1 977.0 ft $35.00 $34,195.00 0% $34,195.00 18.0 in d 0 ES -1,2 0 EC -1 130.0 ft $40.00 $5,200.00 0% $5,200.00 24.0 in d 0 ES -1,2 0 EC-1 650.0 ft $50.00 $32,500.00 0% $32,500.00 30.0 in d 0 ES -1,2 0 EC-1 132.0 ft $65.00 $8,580.00 0% $8,580.00 36.0 in d 1 ES -1,2 1 EC-1 75.0 ft $70.00 $6,250.00 0% $6,250.00 0.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 0.0 cy $4.00 $0.00 0% $0.00 0.0 cy $9.00 $0.00 0% $0.00 1304.0 ft L 0.24697 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 1304.0 ft L 0.24697 mi. 3 Isum $2,000.00 $7,000.00 0% $7,000.00 1 Isum $500.00 $500.00 0% $500.00 1304.0 ft L 2.608 inc of 500' 4 each $200.00 $740.00 0% $740.00 1304.0 ft L 2.608 inc of 500' 4 each $200.00 $740.00 0% $740.00 1304.0 ft L 2.608 inc of 500' 4 each $200.00 $740.00 0% $740.00 1304.0 ft L 2.608 inc of 500' 4 each $200.00 $740.00 0% $740.00 1304.0 ft L 2.608 inc of 500' 4 each $200.00 $740.00 0% $740.00 0 ft $2.00 $0.00 0% $0.00 1304.0 ft L 0.24697 mi. 2 Lanes $2,000.00 $9,878.79 0% $9,878.79 1304.0 ft L 0.24697 mi. 2 Lanes $150.00 $740.91 0% $740.91 1304.0 ft L 0.24697 mi. 2 Lanes $100.00 $743.94 0% $743.94 $491,528.40 $491,528.40 cost sum proj mgmt $24,576.42 $24,576.42 C:\ Users \mgreene \Documents \A_Review Comment letters \Hyland Ridge Phase 2 & 4 - Road Plan \RP_ bond _est_23March2015.xlsx 3/24/2015 Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 2 & 4) Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400197 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name: Hyland Creek Drive contingency $24,576.42 $24,576.42 Total $540,690 $540,690 C:\ Users \mgreene \Documents\A_Review Comment letters \Hyland Ridge Phase 2 & 4 - Road Plan \RP_bond_est_23March2015.xlsx 3/24/2015 Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 2 & 4) Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400197 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name: Hyland Ridge Drive station 10 +00 to 38 +35 road length 2835.0 ft aggregate base 6.0 in d 2835.0 ft L 28.0 ft W 2778.3 ton $25.00 $69,457.50 0% $69,457.50 blotted or prime &double seal 2835.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 asphalt base 3.0 in d 2835.0 ft L 28.0 ft W 1458.6 tons $84.58 $123,369.02 0% $123,369.02 asphalt surface 1.5 in d 2835.0 ft L 28.0 ft W 729.3 tons $91.34 $66,614.60 0% $66,614.60 curb CG -2 0.0 ft $13.00 $0.00 0% $0.00 curb CG -6 5670.0 ft $15.00 $85,050.00 0% $85,050.00 sidewalk, concrete (6) 5670.0 ft $17.00 $96,390.00 0% $96,390.00 ramp CG -12 0 ft $350.00 $0.00 0% $0.00 street name sign 1 each $200.00 $200.00 0% $200.00 traffic control sign 3 each $200.00 $600.00 0% $600.00 Street Landscape 0 Each 0 each $150.00 $0.00 0% $0.00 guardrail 0 ES C 3000 0.0 ft $17.00 $0.00 0% $0.00 drop inlet or grate 31 each $3,500.00 $108,500.00 0% $108,500.00 standard manhole frame top (not inlet) 5 each $500.00 $2,500.00 0% $2,500.00 manhole structure (per ft. rise) 570 ft $450.00 $256,500.00 0% $256,500.00 pipe, rcp, cmp (15 to 48 ") 15.0 in d 0 ES -1,2 0 EC -1 871.0 ft $35.00 $30,485.00 0% $30,485.00 pipe, rcp, cmp (15 to 48 ") 18.0 in d 0 ES -1,2 0 EC -1 231.0 ft $40.00 $9,240.00 0% $9,240.00 pipe, rcp, cmp (15 to 48 ") 24.0 in d 0 ES -1,2 0 EC -1 129.0 ft $50.00 $6,450.00 0% $6,450.00 pipe, rcp, cmp (15 to 48 ") 36.0 in d 1 ES -1,2 1 EC -1 1486.0 ft $70.00 $105,020.00 0% $105,020.00 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) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cut grading 0.0 cy $4.00 $0.00 0% $0.00 fill grading 0.0 cy $9.00 $0.00 0% $0.00 as -built drawings (1k + price per 0.1 mi.) 2835.0 ft L 0.53693 mi. 6 Isum $2,000.00 $13,000.00 0% $13,000.00 survey and layout (price per 0.1 mi.) 2835.0 ft L 0.53693 mi. 6 Isum $2,000.00 $13,000.00 0% $13,000.00 mobilization 0Isum $500.00 $0.00 0% $0.00 materials testing 2835.0 ft L 5.67 inc of 500' 7 each $200.00 $1,340.00 0% $1,340.00 compaction testing 2835.0 ft L 5.67 inc of 500' 7 each $200.00 $1,340.00 0% $1,340.00 CBR tests (1 every 0.1 mi. per road) 2835.0 ft L 5.67 inc of 500' 7 each $200.00 $1,340.00 0% $1,340.00 stone depth inspections 2835.0 ft L 5.67 inc of 500' 7 each $200.00 $1,340.00 0% $1,340.00 pavement inspections 2835.0 ft L 5.67 inc of 500' 7 each $200.00 $1,340.00 0% $1,340.00 pipe and drainage video inspections 0 ft $2.00 $0.00 0% $0.00 VDOT surety (1lane) 2835.0 ft L 0.53693 mi. 2 Lanes $2,000.00 $21,477.27 0% $21,477.27 VDOT maintenance fee (1 In rd, 1 yr) 2835.0 ft L 0.53693 mi. 2 Lanes $150.00 $1,610.80 0% $1,610.80 VDOT admin. Cost recovery fee(1 lane) 2835.0 ft L 0.53693 mi. 2 Lanes $100.00 $1,323.86 0% $1,323.86 cost sum $1,017,488.06 $1,017,488.06 proj mgmt $50,874.40 $50,874.40 contingency $50,874.40 $50,874.40 Total $1,119,240 $1,119,240 C:\ Users \mgreene \DocumentsVW_Review Comment letters \Hyland Ridge Phase 2 & 4 - Road Plan \RP_ bond _est_23March2015.xlsx 3/24/2015 Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 2 & 4) Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400197 Item Road Name: Hyland Ridge Drive No. Unit Unit Cost Cost (installed) % compete cost remaining C:\ Users \mgreene \Documents \A_Review Comment letters \Hyland Ridge Phase 2 & 4 - Road Plan \RP_bond_est_23March2015.xlsx 3/24/2015