HomeMy WebLinkAboutSUB201700197 Bond Estimates 2019-04-04Subdivision (Plat) Name: SUB201700197 Road Plan for Drillers Lane
Plan # SUB2017-00197
TM P (s): 03100-00-00-021 AO
Date Estimate Completed: 04/04/19
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item # Item
No. Unit
Unit Cost
Cost
installed
%compete at remaining
Road Name - Drillers Lane
STA, 10+25 00 - 12+00 00 and I8+81 00 - 21+55.00
road length t 449.0 ft
1 aggregate base, VDOT 21-A
8.0 in d
449.0 ft L
24.0 ft W
502.9 ton
$35.00
$17,600.80
0%
$17.600.80
2 asphalt base (IW19.0 interim wurse)
3.0 in d
449.0 ft L
24.0 ft W
198.0 tons
$100.00
$19.811
0%
$19.800.90
3 1.5" asphalt surface course. SM-9.SA, sheet C9
1.5 in d
"go ft L
24.0 ft W
99.0 tons
$120.00
$11,880.54
0%
$11,880.54
4 corb CG-8
0.0 ft
$15.00
$0.00
0%
$0.00
5 stone dust, unit pairs ($) guesstimate
0.0 in d
"go ft L
0.0 ft W
0.0 tons
$35.00
$0.00
0%
$0.00
STA MA: Im it t Road & Drillers Lane -Area=t' w • ],ON 36 L (25' /42'
Radii)
road length i 1004.0 ft
6 aggregate base, VDOT 21-A
8.0 in d
1004.0 ft L
1.0 ft W
46.9 ton
$35el)
$1.639.87
0%
$1.639.87
7 asphalt base (IM-19.0 interim course)
3.0 in d
1004.0 ft L
1.0 ft W
18.4 tons
$100 00
$1,844.85
0%
$1,844.85
8 1L5" asphalt surface course. SM-eM, sheet C9
1.5 in d
1004.0 ft L
1.0 ft W
9.2 tons
$120 00
$1.106.91
0%
$1.106.91
9 corb CG-8
0.0 ft
$15.00
$0.00
0%
$0.00
10 stone dust, unit pairs ($) guesstimate
0.0 in d
1004.0 ft L
0.0 ft W
0.0 tons
$35.00
$0.00
0%
$0.00
STA. 12+00 00 - 18+8L00 (1.5" mill/pave, ISM 9.5A)
road length z 881.0 ft
11 aggregate base, VDOT 21-A
0.0 in d
881.0 ft L
0.0 ft W
0.0 ton
$35 00
$0.00
0%
$0.00
12 asphalt base (IM-19.0 interim wurse)
0.0 in d
881.0 ft L
0.0 R W
0.0 tons
$100 00
$0.00
0%
$0.00
13 1.5" asphalt surface course, SM-9.SA, sheet C9
1.5 in d
881.0 ft L
24.0 R W
194.3 tons
MOM
$23,311.M
0%
$23,311.M
14 corb CG-6
0.0 ft
$15.00
$0.00
0%
$0.00
15 stone dust, unit price ($) guesstimate
0.0 in d
881.0 ft L
0.0 R W
0.0 tons
$35.00
$0.00
0%
$0.00
16 sidewalk, concrete (5)
0.0 ft
$17.00
$0.00
0%
$0.00
17 ramp CG-12
0each
$350el)
$0.00
0%
$0.00
18 street name sign
2each
$20000
$400.00
0%
S400.00
19 pull control sign
2each
$20000
$400.00
0%
$400.00
20 traffic border -temp. ROAD/bridge tlosure(Estimate)
0each
$50000
$0.00
0%
$0.00
21 Street Landscape
0 Each
0 each
$15000
$0.00
0%
$0.00
22 guardmil
0 ES ® $3700
25.0 ft
$1100
$425.00
0%
$426.00
23 drop inlet or grate
2each
$3,50000
$7,000.00
0%
$7,000.00
24 standaM manhole home top (not inlet)
0each
$50000
$0.00
0%
$0.00
25 manhole stmclure(per ft. rise)
Eft
S45000
$2,700.00
0%
$2,700.00
26 matting, EG-2 or 3
0.0 ft L
0.0 ft W
0.0 sy
$2el)
$0.00
0%
$0.00
27 .:a^�C 2 or 3(SCC-1; concrete lined -possible liner typo/see plans)
143.0ft
$17.00
$2,431.00
0%
$2,431.00
28 pipe, rcp, rmp (15 to 48')
16.0 in d
1 ES-1,2
0 ECA
67.0 ft
$35e0
$2.845.00
0%
$2,8a5.00
29 pipe, rcp, rmp (15 to 48')
18.0 in d
0 ES-1,2
0 ECA
0.0 ft
$40 00
$0.00
0%
$0.00
30 pipe, rcp, rmp (15 to 48')
24.0 in d
0 ES-1,2
0 ECA
0.0 ft
$50 00
$0.00
0%
$0.00
31 clear and grab (75'+* ichT)
0.0 ft L
0.0 ft W
0.0 acre
$24,000 00
$0.00
0%
$0.00
32 out goading, NA
0.0 ry
$4e0
$0.00
0%
$0.00
33 fillgoding(Sts. 19+00.00-21+55.00+)
661.0 Cy
$9.00
$5.949.00
0%
$5.949.00
34 as-builtdramings(1k+prim per 0.1 mi.)
349.0 ftL
0.0661 mi.
0 sum
$2,000.00
$1.000.00
0%
$1.000.00
35 survey and layout (price per 0.1 mi.)
449.0 ft L
0.08504 mi.
1 Isum
$2,000 00
$3,000.00
0%
$3,00(1.00
36 mobilization
I Isom
$2,50000
$2,500.00
0%
$2,500.00
37 materials testing
"0.0 ft L
0.898 inc of 500'
2 each
$200 00
$380.00
0%
$.380.00
38 compaction testing
"0.0 ft L
0.898 inc of 500'
2 each
$200 00
$.380.00
0%
$380.00
39 CBR tests n every 0.1 mi. per road)
"0.0 ft L
0.898 inc of 500'
2 each
$200 00
$.380.00
0%
$.380.00
40 stone depth inspections
"0.0 ft L
0.898 inc of 500'
2 each
$200 00
$.380.00
0%
$.380.00
I7\Community Development\Engineering Division\? -Staff Folders\anderson\040918_bonds\estimates\SUB201700197 Drillers Lane_RP_040419.xlsx 4/4/2019
Subdivision (Plat) Name: SUB201700197 Road Plan for Drillers Lane
Plan # SUB2017-00197
TM P (s): 03100-00-00-021 AO
Date Estimate Completed: 04/04/19
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item # Item
No. Unit
Unit Cost
Cost
installed
%compete at remaining
Road Name - Drillers Lane
41 pavement inspections
449.0 fl L
0.898 inc of 500'
2 each
$200.00
$.380.00
0%
$.380.00
42 pipe and drainage video inspections
67 fi
$2.00
$134.00
0%
$136.00
43 VDOT surety(1 lane)
"0.0 flL
0.08504 mi.
ILanes
$2,000.00
$1.870.83
0%
$1.870.83
44 VDOT maintenance fee (1 In el, 1 yr)
449.0 fl L
0.08504 mi.
1 Lanes
$150.00
$140.31
0%
$140.31
45 VDOT admin. Cost recovery fee(l lane)
449.0 flL
0.08504 mi.
ILanes
$100.00
$343.54
0%
$.343.54
11 A 040419
SUB201700197 Drillers Lane_ RP_040419.xis,
cost sum $110,223.81
9re138
gency .
contingency $1f,o2222.36
Total $121,250
$110,223.81
$0.00
$11.(M 38
$121,250
17\Community Development\Engineering Division\? -Staff Folders\anderson\040918_bonds\estimates\SUB201700197 Drillers Lane_RP_040419.xlsx 4/4/2019