HomeMy WebLinkAboutSUB201400193 Bond Reduction 2022-02-19Whittington Phase B (Phase 133) BOND REDUCTION
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Parcel ID 09000-00-00-00300
Item No. Unit Unit Cost
(installed)
Cottontail Way
Begin station
End station
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")
pipe, rcp, cmp (60 to 108')
rip -rap, placed
matting, EC-2 or 3
dear and grub (for wooded sites)
cut grading
fill grading
as -built drawings (1 k + 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)
10+12.00
37+89.00
road length
2777.0 ft
6.0 in d
2777.0ftL Mftw
2777.0 ft L
ft W
3.0 in d
2777.0 ft L
ft W
2.0 in d
2777.0 ft L
ft W
.Each
ES @ 3000
15.0 in d
ES-1,2
0 EC-1
18.0 in dIftlL
ES-1,2
0 EC-1
24.0 in dES-1,2
0 EC-1
30.0 in dES-1,2
0 EC-1
36.0 in dES-1,2
0 EC-1
96.0 in dES-1,
2
0 EC-1
2.0ft d
. ftW
ftL
0.0 ftW
ftL
40.0ftW
2777.0 ft L 0.52595 mi.
2777.0 ft L 0.52595 mi.
2777.0 ft L
5.554 inc of 500'
2777.0 ft L
5.554 inc of 500'
2777.0 ft L
5.554 inc of 500'
2777.0 ft L
5.554 inc of 500'
2777.0 ft L
5.554 inc of 500'
2777.0 ft L 0.52595 mi.
2777.0 ft L 0.52595 mi.
2777.0 ft L 0.52595 mi.
Cost
% compete cost remaining
1943.9 ton
$35.00
$68,036.50
80%
$13,607.30
0.0 sy
$10.00
$0.00
80%
$0.00
1020.5 tons
$70.00
$71,438.33
80%
$14,287.67
680.4 tons
$120.00
$81,643.80
80%
$16,328.76
0.0 ft
$13.00
$0.00
80%
$0.00
0.0 ft
$15.00
$0.00
80%
$0.00
0.0 ft
$17.00
$0.00
80%
$0.00
0 ft
$350.00
$0.00
80%
$0.00
1 each
$200.00
$200.00
80%
$40.00
10 each
$200.00
$2,000.00
80%
$400.00
0 each
$275.00
$0.00
80%
$0.00
1410.0 ft
$17.00
$47,970.00
80%
$9,594.00
8 each
$3,500.00
$28,000.00
80%
$5,600.00
5 each
$500.00
$2,500.00
80%
$500.00
131 ft
$450.00
$58,950.00
80%
$11,790.00
353.0 ft
$35.00
$12,855.00
80%
$2,571.00
198.0 ft
$40.00
$7,920.00
83%
$1,346.40
507.0 ft
$50.00
$25,850.00
83%
$4,394.50
53.0 ft
$65.00
$3,945.00
83%
$670.65
90.0 ft
$70.00
$7,300.00
80%
$1,460.00
0.0 ft
$320.00
$0.00
80%
$0.00
0.0 ton
$60.00
$0.00
80%
$0.00
0.0 sy
$2.00
$0.00
80%
$0.00
2.6 acre
$24,000.00
$61,267.22
80%
$12,253.44
7800.0 cy
$4.00
$31,200.00
90%
$3,120.00
22360.0 cy
$9.00
$201,240.00
90%
$20,124.00
61sum
$2,000.00
$13,000.00
80%
$2,600.00
61sum
$2,000.00
$13,000.00
80%
$2,600.00
__�AIsum
$5,000.00
$5,000.00
100%
$0.00
7 each
$200.00
$1,320.00
0%
$1,320.00
7 each
$200.00
$1,320.00
0%
$1,320.00
7 each
$200.00
$1,320.00
0%
$1,320.00
7 each
$200.00
$1,320.00
0%
$1,320.00
7 each
$200.00
$1,320.00
0%
$1,320.00
.88
0%
21,037.00
Lanes
.ft
00.00
$2,000.00
21,03
$21,037.88
0%
$21,037.88
88
Lanes
$150.00
$1,577.84
0%
$1,577.84
Lanes
$100.00
$1,301.89
0%
$1,301.89
DAwork\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\reduction\SUB201400193_Whitlington RP -Phase B3_M_Wentland_081417_021922redux_JA.xlsx 2/19/2022
Whittington Phase B (Phase 133) BOND REDUCTION
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201400193
Parcel ID 09000-00-00-00300
Item No. Unit
Unit Cost Cost
installed
% compete cost remaining
Cottontail Way
cost sum
$775,034.46
$155,006.33
contingency
$77,603.45
$15,500.63
Total
$852,540
$170,510
SUB201400193_WhitM1ngton RP Phase 133_M_Wen9and_081417_021922red�_JA
D:\work\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\reduction\SUB201400193_Whittington RP —Phase B3_M_Wentland_081417_021922redux_JA.xlsx 2/19/2022