HomeMy WebLinkAboutSUB201400197 Bond Estimates 2015-04-22Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 2)
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_Phase 2only_22April2015.xlsx 4/22/2015
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_Phase 2only_22April2015.xlsx 4/22/2015
Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 2)
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_Phase 2only_22April2015.xlsx 4/22/2015