HomeMy WebLinkAboutSUB202100159 Bond Estimates 2022-07-19Project Name: Road Plan Bamboo Grove SUB 202100159
Plan number: SUB2021-00159
TMP(s): 05500-00-00-068CO3 05500-00-00-068DO
Date Estimate Completed: 07/19/22 (K. Rucker, Shimp Engineering); chlr.7A 072622
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Road Name: Bamboo Grove (20' Private Road)
aanrbao G. Begin station 10+00.00
End station 11+83.00 road length, 183.0 it
aggregate base 6.0 in d 183.0 ft L 20.4ft W
:..ole seal
-a SA: 30"BM-25AA:L )
asphalt surface2.0 in tl 183.0 ft L 20.0 fl W
curb CG-2
sidewalk, concrete (5')
on:lr.m or Begin station
hnpr mans End station
Mies InGaetr mArmn,
Improvements
blotted or pnmeMouble seal
asphalt base (2" Ibl-acA.a" aM-25ag9LD
ramp CG-12
street name sign
traffic control sign pwp, No puk "g apeea amrp
Street Landscape
guardrail
slanoaro marnac frame top (not Inlet)
manhole structure (per ft. rise)
pipe. rap_amp (12")
pipe, rob, crop (15 to 4l
pipe, rcp, crop (15 to 4l
pipe, rap- cmp (15 to 48")
pipe, rcp, curb (15 to 48')
pipe, rcp, curb (15 to 48')
pipe, rcp, curb (15 to 48')
pipe. mp_cmp (60 to 108")
r r-
matting, EC-2 or 3
clear and gmb (for wocc ed sites)
cal grading
-1 mfl-u: CAD 4n1, rm/au Vwwo.e eV.a.nl..
fill grading
all M.... CAD&.p av[/an wlumes avallnble.
as -built drawlags (1k+price per 0.1 or.)
survey and layout (pace per 0.1 mi.)
'
road length
71.0 It
tl
71.0ftL
ftLJftW
ftW
d
71.0 ftLftW
d
71.0 ftLflW
in d
in 4
in 4
in d
in d
in d
in d
in d
ft d
■Each
ES ® 3000 ea.
No. Unit Unit Cost Cost
(installed)
% compete cost remaining
128.1 ton
$35.00
$4,483.50
0%
$4,483.50
0%
$0m
0%
$om
44.8 tons
$140.00
$6,276.90
0%
$6,276.90
0 ft
$16.00
$2,800.00
0%
$2,800.00
Fo
0%
$om
0%
$om
ft
$25.00
$6,125.00
0%
$6,125.00
o.o ton
$3500
$000
0%
$om
00 sy
$1000
$000
0%
$0.00
0.0 tons
$12000
$000
0%
$om
6.5 tons
$140.00
$913.24
0%
$913.24
2 each
$350.00
$700.00
0%
$700.00
1 each
$200.00
$200.00
0%
$200.00
4 each
$200.00
$800.00
0%
$800.00
11 each
$150.00
$1,650.00
0%
$1.650.00
ft
$17.00
$7,700.00
0%
$7,700.00
0%
$0m
soon
o%
$om
1
0%$000
ft
ift
$35.00
$2,600.00
0%
$2,600.00
ft
$40.00
$680.00
0%
$680.00
.l
on„,.,.
-.0
0%
$0.00
ft
$7000
S000
0%
$000
ft
$7500
$000
0%
$000
ft
$15000
$000
0%
$000
$22000
S000
0%
$0.00
0.0[on
S", "'
'"-0
0%
$0.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.2 acre
$24,000.00
$4,033.06
0%
$4,033.06
- y
$6.00
$600.00
0%
$600.00
-%
$12.00
$3,600.00
0%
$3,600.00
183.0 ft L 0.0347 mi. 1 Isum $2,000.00 $3,000.00 0% $3.000.00
183.0 ft L 0.0347 mi. 1 Isum $2,000.00 $3,000.00 0% $3.000.00
D:\work\I-0dve offload 102519 -TO DO to doud\anderson\040918 bonds\estimates\SUB2021-00159 Bamboo Grove RP bond est KRucker-071921 072622.xlu 7/26/2022
Project Name: Road Plan Bamboo Grove SUB 202100159
Plan number: SUB2021-00159
TMP(s): 05500-00-00-068CO, 05500-00-00-068DO
Date Estimate Completed: 07/19/22 (K. Rucker, Shimp Engineering); chk.1n 072622
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost Cost
(installed) % compete cost remaining
Road Name: Bamboo Grove (20' Private Road)
mobilization -Isum $5,000.00 $5,000.00 0% $5,000.00
materials testing 183.0 It L 0.366 inc of 500' 1 each $200.00 $280.00 0% $280.00
compaction testing 183.0 It L 0.366 Inc of 500' 1 each $200.00 $280.00 0% $280.00
CBR tests (1 every 0.1 mi. per road) 183.0 It L 0.366 inc of 500' 1 each $200.00 $280.00 0% $280.00
stone depth inspections 183.0 It L 0.366 inc of 500' 1 each $200.00 $280.00 0% $280.00
pavement inspections 183.0 It 0.366 inc of 500' leach $200.00 $280.00 0% $280.00
pipe and drainage video inspections ($500 min) 77 it $5.50 $500.00 0% $500.00
VDOT surety(1 lane) 71.0 It 0.01M mi. 0Lanes $2,000.00 $0.00 0% $0.00
VDOT maintenance fee (1 In rd, 1 yr) 71.0 It L 0.01M mi. 0 Lanes $150.00 $0.00 0% $0.00
VDOT admin. Cost recovery fee(1 lane) 71.0 It 0.01M mi. 0Lanes $100.00 $0.00 0% $0.00
cost sum $56,061.70 $56,061.70
SUB2021-00159 Bamboo Grove_RP_bond_est_KAucker-071921_072622 contingency $5,60.17 $5.606.17
I
Total $61,670 $61,670
D:\work\I-0dve offload 102519 -TO DO to doud\anderson\040918 bonds\estimates\SUB2021-00159 Bamboo Grove RP bond est KRucker-071921 072622.xlu 7/26/2022