HomeMy WebLinkAboutSUB202100115 Bond Estimates 2022-04-08Project Name: Worrell Drive Improvements Road Plan
Plan number: SUB2021-00115
TM P(s): 07800-00-00-020C 5
Date Estimate Completed: 41812022, jea
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Begin station 00+00.00
End station 10+48.00 road length 1048.0 it
aggregate base 8.0 in d 1048.0 fl L U.0 fl W
blotted or prime double seal fl L fl W
asphalt been p'smasn; za ul-ra 1,oa-a 2. ind 1048.0 flL 0fIW
aspbatt surface in d 1008.0 R L .0 fI W
drain, VO
asphalt (61- Estimate
CG-12
name sign (Fuaug )
cartel elgn(,b-; m4 .um, r,-tt-n
I Lantlscam, ■Each
MI Noun s (Evnung 1 ES ® 3000
drop inlet or grate
standard manhole frame top (not Irish
manhole structure fperfl. rise)
pipe, rep, crop(61;, sen.wmoflehr Wua
in
0EC-0
pipe, rep, cop (12")
in tl
�ES1,1
ES-1,1
0 EC-0
pipe, rep, crop (15 to 48'1
15.0 in d
2 ES-1,2
0 EC-1
pipe, rep, Grp (15 to 48'1
18.0 in d
1 ES-1,2
0 EC-1
pipe, rep, Grp (15 to 48'1
24.0 in d
0 ES-1,2
0 EC-1
rip -rap, placed
0.0 fl d
0.0 fl L .0 fl W
rip -rap, placed, noting 2-1
1.5 fl d
'Or.
.0 fl W
rip -rap, placed, noting 31
1.5 R d
10.0 fl L
.0 fl W
rip -rap, placed, ouHall4-1
1.5 fl d
10.0 fl L
.0 fl W
rip -rap, placed, ouHall 5-1
1.5 R d
so flL
.0 fl W
rip -rap, placed, ouHall6-1
1.5 fl d
4.5 fl L
.5 fl W
matting, EC-2 or 3
0 L
.O fl W
clear and grub (for xuoded sites)
0.0 fl L
.0 fl W
cut grading
NepJigible - lusting road
fill grading
Nr,ligible - Fasting mad
ae-built drawings (1k a price per 0.1 mi.)
1048e R L
0.1985 mL
surrey and layout (price per 0.1 mi.)
1048e R L
0.1985 ML
mobilization
materialstesting
1048e RL
2.096 Inc of 50V
compaction testing
1048e R L
2.096 Inc of 50V
CBR tests (1 every 0.1 mi. per roatl)
1048e R L
2.096 ire of 50V
stone depth inspeemns
1048e R L
2.095 Inc of 50V
pavement inspections
1048e R L
2.096 Inc of 50V
pipe and drainage vide° inspections ($500
min); nut pia
rev. 10/1420 b<SG%Fvrbx Cpaly wit love
VOLT suety (1 lane)
1048.0 It L
0.1985 mi.
VOLT maintenance fee (1 In el, 1 yr)
1048.0 8 L
0.1985 mi.
VOLT admin. Cost recovery fee(1 lane)
1048.0 8 L
0.1985 mi.
NQ Unit UnitCost cyst
(installed) % compete cost remaining
1173.8 ton $35.00 141'WHA0 0% 141,081.60
0.0 sy $10.00 $0.00 0% Wen
333.8 tons $120.00 $40,054.56 0% $40,054.56
2091 fl
$law
539,824.00
0%
$39,824.00
oe fl
$6.00
MOO
0%
MOO
868.0 ff
$25.00
1121,]00el)
0%
$21,700.00
9 each
$350.00
$3,150.00
0%
$3,150.00
0 each
$200.00
Wen
0%
Wen
L 4 each
$200.00
$800.00
0%
$800.00
2 each
$150.00
Men
0%
Men
0.00
$17.00
MOO
0%
MOO
10 each
$3.500.00
$35,000.00
0%
$35,000ol)
0 each
$500.00
$0.00
0%
soon
62 ff
1450.00
$27,900.00
0%
$27,900.00
0.0 ff
$10.00
$0.00
0%
Wen
169.0 ff
$3soo
$6,915.00
0%
$6,915.00
190.0 fl
$35.00
$7,650.00
0%
$7,650.00
9.0 ft
$40.00
$860.00
0%
$850.00
fl
$50.00
MOO
0%
MOO
0.0 ton
$60.00
MOO
0%
MOO
0.8 ton
$60.00
$48.60
0%
$48.60
7.2 ton
$60.00
1432.00
0%
1432.00
7.2 ton
$60.00
1432.00
0%
1432.00
0.8 ton
$60.00
$48.60
0%
$48.60
1.8 ton
$60.00
$109.35
0%
$109.35
0.0 sy
$2.00
MOO
0%
MOO
-ol
$12.00
$12.00
0%
$12.00
2 lsum
112,000.00
$5.000.00
0%
$5.000.00
2 Isom
$2,000.00
$5,000.00
0%
$5,000.00
-Isum
$5.000.00
$5,000.00
0%
$5,000.00
3 each
$200.00
$620.00
0%
$620.00
3 each
$200.00
$620.00
0%
$620.00
3 each
$200.00
$620.00
0%
$620.00
3 each
$200.00
$620.00
0%
$620.00
3 each
$200.00
$620.00
0%
$620.00
Man
$2.00
Wren
0%
$500.00
0 Lanes
$2,00000
Wen
0%
Won
0 Lanes
g15040
Wen
0%
Wen
0 Lanes
g10o oo
Wen
0%
Wen
rk\I-drive offload 102519-TO DO to doudWnderson\040918_bonds\esbmates\SUB202100115 Worrell Drive Improvements 041222.xlsx 4IM022
Project Name: Worrell Drive Improvements Road Plan
Plan number: SUB2021-00115
TM P(s): 07800-00-00-020C 6
Date Estimate Completed: 41812022, jea
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
SUB202100115 Worrell Drive Improvements 040822
N3 UnitUnit guest
Q99
(installed)
cost sum
$291,654.03
confingency
$29.165.40
Total
$320,820
%compete cost Writ
$291,654.03
$29.1W.40
$320,820
rMI-drive offload 102519-TO DO to doudUnderson040918_bonds\esbmates\SUB202100115 Worrell Drive Improvements 041222.xlsx 4/8/2022