HomeMy WebLinkAboutSUB201400197 Bond Estimates 2015-07-29Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 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
112 Each
112 each
$150.00
$16,800.00
0%
$16,800.00
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
$1,034,288.06
$1,034,288.06
proj mgmt
$155,143.21
$155,143.21
contingency
$118,943.13
$118,943.13
Total
$1,308,380
$1,308,380
C:\ Users \mgreene \DocumentsVW_Review Comment letters \Hyland Ridge Phase 2 & 4 - Road Plan \RP_ bond _est_Phase 4 only 27July2015.xlsx 7/29/2015
Subdivision Name: Road Plan Amendment for Hyland Ridge Subdivision (Phase 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_Phase 4 only 27July2015.xlsx 7/29/2015