HomeMy WebLinkAboutSUB202100082 Bond Estimates 2021-08-24Project Name: Final Subdivision Plat - Dunlora Park, Phase II
Plan number: SUB202100082
TM P (s): 06100-00-00-165 RO
Date Estimate Completed: 7/27/21 (CE); chkhy1A tnlbemade st„i2, ; rev. 8/24/21
Road and Infrastructure Construction Bond Estimate (reads, site work, storm sewer)
Item
No. Unit
Unit Cost
Cost
(installed
% compete cost remaining
Road Name: Lindley Lane - Note: this is an alley
; bond is not
required for an
alley
Begin station
10+00.00
End station
14+04.00 ,
road length
0.0 ft
1
aggregate base
8.0 in d
0.0 ft L
20.0 ft W
0.0 ton
$35.00
$0.00
0%
$0.00
2
blotted or primeMouble seal
0.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
3
asphalt base
0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
0%
$0.00
4
asphalt surface
2.0 in d
0.0 ft L
20.0 ft W
0.0 tons
$120.00
$0.00
0%
$0.00
5
curb CG-2
0.0 ft
$13.00
$0.00
0%
$0.00
6
curb CG-6
0.0 ft
$15.00
$0.00
0%
$0.00
7
sidewalk, concrete (6)
250.0 ft
$17.00
$4,260.00
0%
$4.250.00
8
ramp CG-12
3each
$350.00
$1,060.00
0%
$1,050.00
9
street name sign
1 each
$200.00
$200.00
0%
$200.00
10
traffic control sign
1 each
$200.00
$200.00
0%
$200.00
11
Street Landscape
10 Each
10 each
$275.00
$2,750.00
0%
$2,750.00
12
guardrail
0 ES @J
3000
0.0 ft
$17.00
$0.00
0%
$0.00
13
drop inlet or grate
1 each
$3,500.00
$3,500.00
0%
$3,500.00
14
standard manhole frame top (not inlet)
1 each
$500.00
$600.00
0%
$500.00
15
manhole structure (per ft. rise)
15 ft
$450.00
$6,760.00
0%
$6,750.00
16
pipe, rcp, cmp (15 to 4n
15.0 in d
0 ES-1,2
0 EGi
170.0 ft
$35.00
$6,960.00
0%
$5,950.00
17
pipe, rcp, cmp (15 to 4n
24.0 in d
0 ES-1,2
0 EGi
0.0 ft
$50.00
$0.00
0%
$0.00
18
pipe, rcp, cmp (15 to 4n
0.0 in d
0 ES-1,2
0 EGi
0.0 ft
$0.00
$0.00
0%
$0.00
19
pipe, rcp, cmp (15 to 48")
0.0 in d
0 ES-1,2
0 EGi
0.0 ft
$0.00
$0.00
0%
$0.00
20
pipe, rcp, cmp (60 to 108")
0.0 in of
0 ES-1,2
0 EGi
0.0 ft
$0.00
$0.00
0%
$0.00
21
rip -rap, placed
0.8 ft of
35.0 ft L 0 ft W
9.5 ton
$60.00
$667.00
0%
$567.00
22
matting, EC-2 or 3
0.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
23
clear and grub (for wooded Sites)
0.0 ft L
0 ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
24
cut grading
0.0 cy
$6.00
$0.00
0%
$0.00
25
fill grading
0.0 cy
$12.00
$0.00
0%
$0.00
26
as -built drawings (lk+prim per 0.1 mi.)
0.0 ft L
0 mi.
0 Isum
$2,000.00
$0.00
0%
$0.00
27
survey and layout (price per 0.1 mi.)
0.0 ft L
0 mi.
0 Isum
$2,000.00
$0.00
0%
$0.00
28
mobilization
11sum
$5,000.00
$5,000.00
0%
$5,000.00
29
materials testing
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
30
compaction testing
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
31
CBR tests (1 every 0.1 mi. per road)
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
32
stone depth inspections
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
33
pavement inspections
0.0 ft L
0 inc of 500'
0 each
$200.00
$0.00
0%
$0.00
34
pipe and drainage video inspections
170 ft
$1.00
$170.00
0%
$170.00
35
VDOT surety (1 lane)
0.0 ft L
0 mi.
0 Lanes
$2,000.00
$0.00
0%
$0.00
36
VDOT maintenance fee (1 In rd, 1 yr)
0.0 ft L
0 mi.
0 Lanes
$150.00
$0.00
0%
$0.00
37
VDOT admin. Cost recovery fee(1 lane)
0.0 ft L
0 mi.
0 Lanes
$100.00
$0.00
0%
$0.00
D:\work\I-drive offload 102519 -TO DO to cloudWnderson\040918_bonds\estimates\SUB202100082_RP Bond Eslim- Final_subdiv_Dunlora Park Phase II -Lindley Lane_072721_CE_08242VIIIll8S
Project Name: Final Subdivision Plat - Dunlora Park, Phase II
Plan number: SUB202100082
TM P (s): 06100-00-00-165 RO
Date Estimate Completed: 7/27/21 (CE); chknyln 1nlbemade si„i2, ; rev. 8/24/21
Road and Infrastructure Construction Bond Estimate (reads, site work, storm sewer)
Item
Road Name: Lindley Lane - Note: this is an alley ; bond is not required for on alley
No. Unit Unit Cost Cost
(installed
cost sum
$30,887.00
contingency
$3,088.70
Total
$33,980
% compete cost remaining
$30,887.00
$3,088.70
$33,980
D:\work\I-drive offload 102519 -TO DO to cloudWnderson\040918_bonds\estimates\SUB202100082_RP Bond Eslim- Final_subdiv_Dunlora Park Phase II_Lindley Lane_072721_CE_082421' Va Nd