The URL can be used to link to this page

Home My WebLink AboutSUB202100179 Bond Estimates 2022-07-01Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB 202100179) - Phase 1 bond Plan number: SUB2021-00179 TMP(s): 09100-00-00-00900, 09100-00-00-01500 Date Estimate Completed: 6/28/2022, Collins Engineering -checked by J.A.7/1/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Road Name: Galaxie Farm Lane 1 Begin station 2 End station 3 aggregate base 4 blotted or prime8double seal 5 asphalt base 6 asphalt surface 7 curb CG-2 8 curb CG-6 9 sidewalk, concrete (6) 10 ramp CG-12 11 street name sign 12 traffic control sign 13 Street Landscape 14 guardrail 15 drop inlet or grate 16 standard manhole frame top (not inlet) 17 manhole structure (per ft. rise) 18 pipe, rcp, cmp It to 48") 19 pipe, rcp, cmp It to 48") 20 pipe, rcp, cmp It to 48") 21 pipe, rcp, cmp It to 48")-48" culvert 22 pipe, rcp, cmp (60 to 108')-60" culvert 23 dp-rap, placed 24 matting, EC-2 or 3 25 dear and grub (for wooded sites) 26 cut grading 27 fill grading 28 as -bulk drawfngs(1 k+price per 0.1 mi.) 29 survey and layout (price per 0.1 mi.) 30 mobilization 31 materials testing 32 compaction testing 33 CBR tests (1 every 0.1 mi. per road) 34 stone depth inspections 35 pavement inspections 36 pipe and drainage video inspections 37 VDOT surety It lane) 38 VDOT maintenance fee (1 In rd, 1 yr) No. Unit Unit Cost Cost installed % compete cost remaining 10+00.00 19+04.00 road length 904.0 ft 8.0 in d 904.0 ft L r 28. ft W 1181.2 ton $35.00 $41,342.93 0% $41,342.93 904.0 ft L Iftyy 0.0 sy $10.00 $0.00 0% $0.00 3.0 in d 904.0 ft L 28. fl W 465.1 tons $100.00 $46,510.80 0% $46,510.80 1.5 in d 904.0 fl L 28. ft W 232.6 tons $120.00 $27,906.48 0% $27,906.48 -""ft $13.00 $0.00 0% $0.00 1370.0 ft $15.00 $20,550.00 0% $20,550.00 430.0 ft $17.00 $7,310.00 0% $7,310.00 3 each $350.00 $1,050.00 0% $1,050.00 1 each $200.00 $200.00 0% $200.00 11 each $200.00 $2,200.00 0% $2,200.00 .Each 29 each $275.00 $7,975.00 0% $7,975.00 ES@ 3000 300.0ft $17.00 $17,100.00 0% $17,100.00 5 each $3,500.00 $17,500.00 0% $17,500.00 2 each $500.00 $1,000.00 0% $1,000.00 58 ft $450.00 $26,100.00 0% $26,100.00 15.0 in d ES-1,2 0 EC-1 165.0 ft $35.00 $5,775.00 0% $5,775.00 18.0 in d ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 24.0 in d ES-1,2 0 EC-1 338.0 ft $50.00 $16,900.00 0% $16,900.00 0.0 in d ES1,2 0 EC-1 164.0 ft $100.00 $17,400.00 0% $17,400.00 0.0 in d ES-1,2 0 EC-1 152.0 ft $200.00 $31,400.00 0% $31,400.00 80.0 ft d 2. fl L fl W 192.0 ton $60.00 $11,520.00 0% $11,520.00 0. ft L ft W 0.0 sy $2.00 $0.00 0% $0.00 0. ft L 8 W 0.0 acre $24,000.00 $0.00 0% $0.00 500.0 cy $4.00 $2,000.00 0% $2,000.00 2000.0 cy $9.00 $18,000.00 0% $18,000.00 904.0 ft L 0.17121 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 904.0 ft L 0.17121 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 - Isum $5,000.00 $5,000.00 0% $5,000.00 904.0 ft L 1.808 inc of 50V 3 each $200.00 $580.00 0% $580.00 904.0 ft L 1.808 inc of 50V 3 each $200.00 $580.00 0% $580.00 904.0 ft L 1.808 inc of 50V 3 each $200.00 $580.00 0% $580.00 904.0 ft L 1.808 inc of 50V 3 each $200.00 $580.00 0% $580.00 904.0 ft L 1.808 inc of 50V 3 each $200.00 $580.00 0% $580.00 r ft $2.00 $1,006.00 0% $1,006.00 904.0 ft L 0.17121 mi. Lanes $2,000.00 $6,848.48 0% $6,648.48 904.0 ft L 0.17121 mi. Lanes $150.00 $513.64 0% $513.64 xMI-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB202100179 Galaxie Fans Phase I - Road bond estimate chk JA070122.)ds 7/1/2022 Item Road Name: Galindo Farm Lane 39 VDOT admin. Cost recovery fee(1 lane) TOTAL 3 STREETS = S606,080.00 904.0 fl L 0.17121 mi. No. Unit Unit Cost Cost (installed) 2 Lanes $100.00 $592.42 cost sum $346,600.76 Contingency $34,660.08 Total $381,270 % compete cost remaining 0% $592.42 $3467600.76 $34,660.08 $381,270 xkli-drive offload 102519 -TO DO to cloud\anderson\040918 bondslestimates\SUB202100179 Galaxie Farm Phase I - Road bond estimate chk JA070122.)ds 7/1/2022 Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB 202100179) - Phase 1 bond Plan number: SUB2021-00179 TMP(s): 09100-00-00-00900, 09100-00-00-01500 Date Estimate Completed: 6/28/2022, Collins Engineering -checked by J.A.7/1/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item NO. Unit Unit Cost Cost installed % compete cost remaining Road Name: Mary Jackson Court 1 Begin station 10+00.00 2 End station 12+27.00 road length 227.0 ft 3 aggregate base 6.0 in d W 227.0 fl LOW 158.9 ton $35.00 $5,561.50 0% $5,561.50 4 blotted or prime&double seal 227.0 OfL W 0.0 sy $10.00 $0.00 0% $0.00 5 asphalt base in d 227.0 ft Lft W 83.4 tons $100.00 $8,342.25 0% $8,342.25 6 asphalt surface in d 227.0 ft L 41.7 tons $120.00 $5,005.35 0% $5,005.35 7 curb CG-2 0.0 R $13.00 $0.00 0% $0.00 8 curb CG-6 365.0 R $15.00 $5,475.00 0% $5,475.00 9 sidewalk, concrete (6) 360.0 R $17.00 $6,120.00 0% $6,120.00 10 ramp CG-12 3 each $350.00 $1,050.00 0% $1,050.00 11 street name sign 1 each $200.00 $200.00 0% $200.00 12 traffic control sign 9 each $200.00 $1,800.00 0% $1,800.00 13 Street Landscape .Each 9 each $275.00 $2,475.00 0% $2,475.00 14 guardrail ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 15 drop inlet or grate 4 each $3,500.00 $14,000.00 0% $14,000.00 16 standard manhole frame top (not inlet) 0 each $500.00 $0.00 0% $0.00 17 manhole structure (per ft. rise) 58 R $450.00 $26,100.00 0% $26,100.00 18 pipe, rcp, cmp (15 to 48") 15.0 in d 0 EC-1 168.0 R $35.00 $5,880.00 0% $5,880.00 19 pipe, rcp, cmp (15 to 48") 18.0 in d 19ES-1,2 ES_0 EC-1 100.0 R $40.00 $4,000.00 0% $4,000.00 20 pipe, rcp, cmp (15 to 48") 24.0 in d 0 ES1,2 0 EC-1 0.0 R $50.00 $0.00 0% $0.00 21 pipe, rcp, cmp (15 to 48") 0.0 in d 2 ES1,2 0 EC-1 0.0 ft $100.00 $1,000.00 0% $1,000.00 22 pipe, rcp, cmp (60 to 108') 0.0 in d 2♦ES1,2 0 EC-1 0.0 R $200.00 $1,000.00 0% $1,000.00 23 rip -rap, placed 0.0 R d 0.0 ft L fl W 0.0 ton $60.00 $0.00 0% $0.00 24 matting, EC-2 or 3 0.0 ft L ft W 0.0 sy $2.00 $0.00 0% $0.00 25 dear and grub (for wooded sites) Oft L ft W 0.0 acre $24,000.00 $0.00 0% $0.00 26 cut grading 1800.0 cy $4.00 $7,200.00 0% $7,200.00 27 fill grading 0.0 cy $9.00 $0.00 0% $0.00 28 as -bulk drawings (1k+ price per 0.1 mi.) 227.0 ft L 0.04299 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 29 survey and layout (price per 0.1 mi.) 227.0 ft L 0.04299 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 30 mobilization -Isum $5,000.00 $5,000.00 0% $5,000.00 31 materials testing 227.0 ft L 0.454 inc of 50Y 2 each $200.00 $300.00 0% $300.00 32 compaction testing 227.0 ft L 0.454 inc of 50Y 2 each $200.00 $300.00 0% $300.00 33 CBR tests (1 every 0.1 mi. per road) 227.0 ft L 0.454 inc of 50Y 2 each $200.00 $300.00 0% $300.00 34 stone depth inspections 227.0 ft L 0.454 inc of 50Y 2 each $200.00 $300.00 0% $300.00 35 pavement inspections 227.0 ft L 0.454 inc of 50Y 2 each $200.00 $300.00 0% $300.00 36 pipe and drainage video inspections ft $2.00 $536.00 0% $536.00 37 VDOT surety (1 lane) 227.0 ft L 0.04299 mi. Lanes $2,000.00 $1,719.70 0% $1,719.70 38 VDOT maintenance fee (1 In rd, 1 yr) 227.0 ft L 0.04299 mi. Lanes $150.00 $128.98 0% $128.98 xk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB202100179 Galaxie Farm Phase I - Road bond estimate chk JA070122.)ds 7/1/2022 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name: Mary Jackson Court 39 VDOT admin. Cost recovery fee(1 lane) 227.0 ft L 0.04299 mi. 2 Lanes $100.00 $335.98 cost sum $110,429.76 Contingency $11,042.96 Total $121,480 0% $335.98 $110,429.76 $11,042.98 $121,480 ) k\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB202100179 Galaxie Farm Phase I - Road bond estimate chk JA070122.)ds 7/1/2022 Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB 202100179) - Phase 1 bond Plan number: SUB2021-00179 TMP(s): 09100-00-00-00900, 09100-00-00-01500 Date Estimate Completed: 6/28/2022, Collins Engineering -checked by J.A.7/1/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Road Name: Marie Curie Court 1 Begin station 10+00.00 2 End station 12+75.00 road length 275.0 ft 3 aggregate base 8.0 in d 275.0 flL M ft W 4 blotted or prime8double seal 275.0 fl L fl W 5 asphalt base in d 275.0 fl L fl W 6 asphalt surface in d 275.0 fl L fl W 7 curb CG-2 8 curb CG-6 9 sidewalk, concrete (6) 10 ramp CG-12 11 street name sign 12 traffic control sign 13 Street Landscape 14 guardrail .Each ES @ 3000 15 drop inlet or grate 16 standard manhole frame top (not inlet) 17 manhole structure (per ft. rise) 18 pipe, rcp, cmp (15 to 48') 15.0 in d 0 EC-1 19 pipe, rcp, cmp (15 to 48") 18.0 in d �ES-1,2 ES-1,2 0 EC-1 20 pipe, rcp, cmp (15 to 48") 24.0 in d 0 ES-1,2 0 EC-1 21 pipe, rcp, cmp (15 to 48") 0.0 in d 2 ES1,2 0 EC-1 22 pipe, rcp, cmp (60 to 108') 0.0 in d $ES-1,2 0 EC-1 23 rip -rap, placed 0.0 R d O. flL fl W 24 matting, EC-2 or 3 0. ft L ft W 25 dear and grub (for wooded sites) 0 flL ft W 26 cut grading 27 fill grading 28 as -bulk drawings (1k+ price per 0.1 mi.) 275.0 ft L 0.05208 mi. 29 survey and layout (price per 0.1 mi.) 275.0 ft L 0.05208 mi. 30 mobilization 31 materials testing 276.0 ft L 0.55 inc of 50V 32 compaction testing 275.0 ft L 0.55 inc of 50V 33 CBR tests (1 every 0.1 mi. per road) 275.0 ft L 0.55 inc of 50Y 34 stone depth inspections 275.0 ft L 0.55 inc of 50Y 35 pavement inspections 275.0 ft L 0.55 inc of 50Y 36 pipe and drainage video inspections 37 VDOT surety (1 lane) 275.0 ft L 0.05208 mi. 38 VDOT maintenance fee (1 In rd, 1 yr) 275.0 ft L 0.05208 mi. No. Unit Unit Cost Cost installed % compete cost remaining 256.7 ton $35.00 $8,983.33 0% $8,983.33 0.0 sy $10.00 $0.00 0% $0.00 33.7 tons $100.00 $3,368.75 0% $3,368.75 50.5 tons $120.00 $6,063.75 0% $6,063.75 -""ft $13.00 $0.00 0% $0.00 675.0 R $15.00 $8,625.00 0% $8,625.00 615.0 R $17.00 $10,455.00 0% $10,455.00 0 each $350.00 $0.00 0% $0.00 1 each $200.00 $200.00 0% $200.00 7 each $200.00 $1,400.00 0% $1,400.00 9 each $275.00 $2,475.00 0% $2,475.00 0.0 ft $17.00 $0.00 0% $0.00 3 each $3,500.00 $10,500.00 0% $10,500.00 0 each $500.00 $0.00 0% $0.00 24 R $450.00 $10,800.00 0% $10,800.00 272.0 R $35.00 $9,520.00 0% $9,520.00 0.0 R $40.00 $0.00 0% $0.00 0.0 R $50.00 $0.00 0% $0.00 0.0 R $100.00 $1,000.00 0% $1,000.00 0.0 R $200.00 $1,000.00 0% $1,000.00 0.0 ton $60.00 $0.00 0% $0.00 0.0 sy $2.00 $0.00 0% $0.00 0.0 acre $24,000.00 $0.00 0% $0.00 950.0 cy $4.00 $3,800.00 0% $3,800.00 0.0 cy $9.00 $0.00 0% $0.00 11sum $2,000.00 $3,000.00 0% $3,000.00 11sum $2,000.00 $3,000.00 0% $3,000.00 -lsum $5,000.00 $5,000.00 0% $5,000.00 2 each $200.00 $320.00 0% $320.00 2 each $200.00 $320.00 0% $320.00 2 each $200.00 $320.00 0% $320.00 2 each $200.00 $320.00 0% $320.00 2 each $200.00 $320.00 0% $320.00 $083.33 0% $083.00 Lanes ■ft 00.00 $2,000.00 $2,083.33 0% 33 $2,083.33 Lanes $150.00 $156.25 0% $156.25 xkli-drive offload 102519 -TO DO to cloud\anderson\040918 bondslestimates\SUB202100179 Galaxie Farm Phase I - Road bond estimate chk JA070122.)ds 7/1/2022 Item No. Unit Unit Cost Cost installed % compete cost remaining Road Name: Marie Curie Court 39 VDOT admin. Cost recovery fee(1 lane) 275.0 ft L 0.05208 mi. 2 Lanes $100.00 $354.17 cost sum $93,928.58 Contingency $9,392.86 Total $103,330 0% $354.17 $93,928.58 $9,392.86 $103,330 xkli-drive offload 102519 -TO DO to cloud\anderson\040918 bondslestimates\SUB202100179 Galaxie Farm Phase I - Road bond estimate chk JA070122.)ds 7/1/2022