HomeMy WebLinkAboutSUB201800115 Bond Reduction 2021-11-30 (2)Project Name: Salamander Street
Plan #: SUB201800115
TMP(s): Salamander Road Right-of-way
Date Estimate complete: 10/26/2020
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Road Name
Begin station 10+00.00
End station 21+12.50, road length 1112.5 ft
aggregate base 6.0 in d 1112.5 fl L 2 fl W 856.6 ton $35.00 $29,981.88 80% $5,996.38
blotted or prime&double seal 1112.5 ft L 0. ft W 0.0 sy $10.00 $0.00 80% $0.00
asphalt base in 1112.5 fl L 22. fl W 599.6 tons $120.00 $71,956.50 80% $14,391.30
asphalt surface in d 1112.5 ft L 22. ft W 449.7 tons $140.00 $62,961.94 0% $62,961.94
curb CG-2 r"Mft $16.00 $704.00 80% $140.80
curb CG-6 1993.0 ft $19.00 $37,867.00 50% $18,933.50
underdrain, JD-4 ft $6.00 $0.00 0% $0.00
sidewalk, concrete (6') 1785.0 ft $25.00 $44,625.00 80% $8,925.00
ramp CG-12 125 ft $350.00 $43,750.00 80% $8,750.00
street name sign 1 each $200.00 $200.00 80% $40.00
traffic control sign 11 each $200.00 $2,200.00 0% $2,200.00
Street Landscape Each 62 each $150.00 $9,300.00 0% $9,300.00
guardrail ES @) 3000 0.0 ft $17.00 $0.00 0% $0.00
barricade 3.0 each $1,500.00 $4,500.00 0% $4,500.00
drop inlet or grate 2 each $3,500.00 $7,000.00 80% $1,400.00
standard manhole frame top (not inlet) 0 each $500.00 $0.00 0% $0.00
manhole structure (per ft. rise) 0 ft $450.00 $0.00 0% $0.00
4" pvc cross drain in d ES-1,2 0 EC-1 540.0 ft $40.00 $21,600.00 80% $4,320.00
pipe, rap, crop (12") in d ES-1,1 0 EC-0 0.0 ft $25.00 $0.00 0% $0.00
pipe, rep, crop (15 to 48') 12--
in d 0 ES-1,2 0 EC-1 30.0 ft $35.00 $1,050.00 80% $210.00
pipe, rep, crop (15 to 48') in d 0 ES1,e
EC-1 0.0 ft $40.00 $0.00 0% $0.00
pipe, rap, and (60 to 108') in d O.ESIEC-1 0.0 t $$60.00 $0.00 0 % $0.00
rip -rap, placed ft d 0. fl L 0.0 ton $60.00 $0.00 0% $0.00
matting, EC-2 or 3 0. ftL 0.0 sy $2.00 $0.00 0% $0.00
dear and grub (for wooded sites) 0. ft L 0.0 acre $24,000.00 $0.00 0% $0.00
cut grading 3625.0 cy $6.00 $21,750.00 80% $4,350.00
fill grading 6810.0 cy $12.00 $81,720.00 80% $16,344.00
as -built drawings (lk+price per 0.1 mi.) 1112.5 ft L 0.2107 mi. 3 Isum $2,000.00 $7,000.00 80% $1,400.00
survey and layout (price per 0.1 mi.) 1112.5 ft L 0.2107 mi. 3 Isum $2,000.00 $7,000.00 80% $1,400.00
mobilization -Isum $5,000.00 $5,000.00 80% $1,000.00
materials testing 1112.5 ft L 2.225 inc of 500' 3 each $200.00 $660.00 80% $132.00
compaction testing 1112.5 ft L 2.225 inc of 500' 3 each $200.00 $660.00 80% $132.00
CBR tests (1 every 0.1 mi. per road) 1112.5 ft L 2.225 inc of 500' 3 each $200.00 $660.00 80% $132.00
stone depth inspections 1112.5 ft L 2.225 inc of 500' 3 each $200.00 $660.00 80% $132.00
pavement inspections 1112.5 ft L 2.225 inc of 500' 3 each $200.00 $660.00 80% $132.00
pipe and drainage video inspections ($500 min) -ft $1.00 $570.00 80% $114.00
hltps://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_orgIDocuments/Reviews/Brookhill/SUB201800115/Bond Reduction/SUB21800115_RP_bond_est_REDUCTONA ®Y1
Project Name: Salamander Street
Plan #: SUB201800115
TMP(s): Salamander Road Right-of-way
Date Estimate complete: 10/26/2020
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name
VDOT surety (1 lane) 1112.5 ft L 0.21 mi.
Lanes
$3,000.00
$15,000.00
0% $15,000.00
VDOT Inspection fee (1 In rd, 1 yr) 1112.5 ft L 0.21 mi.
Lanes
MI-anes
$150.00
$880.00
0% $880.00
VDOT admin. Cost recovery fee(1 lane) 1112.5 ft L 0.21 mi.
$250.00
$1,550.00
0% $1,550.00
cost sum
$481,466.31
$184,766.91
Contingency
$48,146.63
$18,476.69
Total
$529,620
$203,250
https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_orgIDocuments/Reviews/Brookhill/SUB201800115/Bond Reduction/SUB21800115_RP_bond_est_REDUCTMOGAW1