HomeMy WebLinkAboutSUB202100079 Bond Estimates 2022-09-21Southwood PHA Blocks 11&12 Road Plan (SUB2021-00079)
Plan M SUB2021-00079
TMP(s): 09000-00-00-001A0, 090Al-00-00-001DO, 07600-00-00-OSIAO
Date Estimate complete: 811712022; d&JA,9/21/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Road Name
1
Begin station
2
End station
3
aggregate base
4
blotted or pdme&double seal
5
asphalt base
6
asphalt surface
7
curb CG-2
8
curb CG-5
9
underdrain, LID4
10
sidewalk, concrete (5'-6')
11
ramp CG-1 2
12
street name sign
13
traffic control sign
14
Street Landscape
15
guardrail
16
drop inlet or grate
17
ADS inlets
18
standard manhole firame top (not inlet)
19
manhole structure (per ft. rise)
20
pipe, rcip, cmp (12')
21
pipe, rcip, cmp (15 to 4F)
22
pipe, rcip, cmp (15 to 4F)
23
pipe, rcip, cmp (60 to 108")
24
rip -rap, placed
25
mailing, EC-2 or 3
road length 441.3 ft
44�3 fil L U26. ft W
2
44 .3 ft L 26: ft W
26
44 .3 ft L 26. ft W
r 44.3.1- ftVV
EaCh
ES@ 3000
in d ]ES-1,21 0 EECC-0
in d ES-1, 0 1
in d ES-1:2 0 EEC-1
in d E.1 2
ft d ft L 'yy
ft ftVV
26 clear and grub (for wooded sfies) ft ftVV
27 cut grading
28 fill grading
29 as -built drawings (1 k , price per 0.1 mi.)
30 survey and layout (price per 0.1 mi.)
31 mobilization
32 materials testing
33 compaction testing
34 CISR tests (1 every 0.1 mi. per mad)
35 stone depth inspections
36 pavement inspections
37 pipe and drainage video inspections ($500 min)
38 VDOT surety (1 lane)
39 VDOT inspection fee (1 In rd, 1 yr)
441.3 ft L 0.0836 mi.
441.3 ft L 0.0836 mi.
441.3 ft L 0.8825 inc of 500'
441.3 ft L 0.8825 inc of 500'
441.3 ft L 0.8825 inc of 500'
441.3 ft L 0.8825 inc of 500'
441.3 ft L 0.8825 inc of 500'
441.3 ft L 0.08 mi.
441.3 ft L 0.08 mi.
No. Unit
Unit Cost
Cost
(installed)
% compete cost remaining
545.7 ton
$35.00
$19,099.64
0%
$19,099.64
1299.3 sy
$10.00
$12,992.95
0%
$12,992.95
358.1 tons
$120.00
$42,974.18
0%
$42,974.18
107.4 tons
$140.00
$15,040.96
0%
$15,040.96
485.0 ft
$16.00
$7,760.00
0%
$7,760.00
460.0 ft
$19.00
$8,740.00
0%
$8,740.00
0.0 ft
$6.00
$0.00
0%
$0.00
400.0 ft
$25.00
$10,000.00
0%
$10,000.00
14.0 ft
$350.00
$4,900.00
0%
$4,900.00
1 each
$200.00
$200.00
0%
$200.00
11 each
$200.00
$2,200.00
0%
$2,200.00
23 each
$150.00
$3,450.00
0%
$3,450.00
0.0 ft
$17.00
$0.00
0%
$0.00
4 each
$3,500-00
$14,000.00
0%
$14,000.00
1 each
$1,000.00
$1,000.00
1 each
$500.00
$500.00
0%
$500.00
61 ft
$450.00
$27,450.00
0%
$27,450.00
0.0 ft
$25.00
$0.00
0%
$0.00
80.0 ft
$35.00
$2,800.00
0%
$2,800.00
419.0 ft
$50.00
$20,950.00
0%
$20,950.00
0.0 ft
$320.00
$0.00
0%
$0.00
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.3 acre
$24,000.00
$6,442.79
0%
$6,442.79
525.0 cy
$6.00
$3,150.00
0%
$3,150.00
160.0 Cy
$12.00
$1,920.00
0%
$1,920.00
1 surn
$2,000.00
$3,000-00
0%
$3,000.00
1 surn
$2,000.00
$3,000-00
0%
$3,000.00
�Isum
$51000-00
$5,000-00
0%
$5,000-00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
$1.00
$500.00
0%
$500.00
Mft
Lanes
$31000-00
$6,000-00
0%
$6,000-00
Lanes
$150.00
$490.00
0%
$490.00
AM -drive offload 102519 JO DO to cloudXanderson\040918-bonds\estimates\SUB202100079-Southwood 1 W2 RP_081722-TG_chk092122ja.)ds 9121/2022
Southwood PHA Blocks 11&12 Road Plan (SUB2021-00079)
Plan M SUB2021-00079
TMP(s): 09000-00-00-001A0, 090Al-00-00-001DO, 07600-00-00-OSIAO
Date Estimate complete: 811712022; d&JA,9/21/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
No. Unit
Unit Cost Cost
(installed)
% compete cost remaining
Road Name
40 VDOT admin. Cost recovery fee(l lane) 441.3 ft L 0.08 mi.
Lanes
$250.00 $900.00
0% $900.00
SUB202100079 SouthmodMURP 081M-TG chkO92122ja.xls
cost sum
$226,360.52
$225736-0-52-]
contingency
$22,636.05
$22,536.05
Total
$249,000
$247,900
AM-d rive offload 102519 JO DO to cloudXanderson\040918-bonds\estimates\SU B202100079-Southwood 11 W 2 RP-081 722-TG_chk092122ja.)ds 9121/2022