HomeMy WebLinkAboutSUB202100149 Bond Estimates 2022-09-06Project Name: Road Plan HTC Area C Townhomes: Block II
Plan number: SUB2021-00149
TM P(s): 03200-00-00-041 J 0
Date Estimate Completed: 09/06/22 (K. Rucker, Shimp Engineering); chk. JA 0930zz
Road Construction Bond Estimate
Item No. Unit Unit Cost Cost
(installed) % compete cost remaining
Road Name: Orchid Bend (30' Private Road)
Orchid amld Begin station 10+00.00
End station 16+49.00 road length 649.0 ft
aggregate base 6.0 in d 649.0 it L 23.0 it W 522.4 ton $35 00 $18,285.58 0% $18,285,58
;0
asphalt base (2.5" BM-25DA) 2.5 in tl ll it L 18.0 it W 178.9 tons $120 00 $21,465.68 0% $21,465,68
asphalt surface (1.5' SM-9.5A) 1.5 in tl ll it L 18.0 it W 107.3 tons $140 00 $15,025.97 0% $15,025,97
curb CG-2 00 0%
curb 0G6 1298.0it $1900 $24,662.00 0% $24,662,00
cross all CD-1/CD-2 66.0 it $6.00 $396.00 0% $396.00
sidewalk, concrete (5) 649.0 it $25.00 $16,225.00 0% $16,Moo
Road Name: Purple Flora Bend (30' Private Road)
Pal k1om Bend Begin station 08+95.00
End station 13+97.00 road length 502.0 ft
aggregate base In
n tl 502.0 ft Llow
0 W 369.0 ton $35.00 $12,913.95 0% $12,913,95
blotted or prime&double seal ftLI $000
asphalt base (2.5" BM-25.0A) n tl 502.0 0 L0 W 123.0 tons $120.00 $14,758.80 0% $14,758,80
asphalt surface(1.5' SM-9.5A) tl 502.00L 73.8 tons $140.00 $10,331.16 0% $10331,16
curb CG-2 ;0 $0.00
curb 0G6 1004.0it $19.00 $19,076.00 0% $19,076,00
cross drain.. CD-1)CD-2 $0,00
sidewalk, concrete(5) ft $25.00 $25,100.00 0% $25,100.00
Como, DrMcdmar Dr Begin station
Min & ceday End station road length 71.0 ft
r
71.0 ft L flW0.0 tnn $3500 $000 0% $0.00flL flW $1000 $000 0% $om
-IM-.OA;4"Bmaeoua3.N 71n ftL ftW$12000 $000 0% $000
asphalt surface 71.0 0 L ftW 6.5 tons $140.00 $913.24 0% $913.24
Mies rnGeetroctare CG-12 damp 12 as& $350.00 $4,200.00 0% $4.200.00
imprmv mcnte now 5concrete sidewalk addition on ex. streets 873.0 it $25.00 $21,825.00 0% $21.825.00
street name sign 4 as& $200.00 $800.00 0% $800.00
traffic control sign (awp, No puke il. apeed us s) 10 as& $200.00 $2,000.00 0% $2,000.00
Street Landscape 78 as& $150.00 $11,700.00 0% $11,700,00
guardrail _End Sections 50.0it $17.00 $1,050D0 0% $1,050,00
-co (not inlet) I
se) A
pipe, rcp, crop (12'1 In
n tlNES
ES1,1NEC
EC-0 237.0 ft $25.00 $5,925.00 0% $5,925,00
pipe, rcp, crop (15 to 48� n tlES1,2EC-1 196.0 ft $35.00 $6,860.00 0% $6,860.00
pipe, rcp, cmp (15 to 48� n tlES1,2EC-1 229.0 ft $40.00 $9,160.00 0% $9,160.00
pipe rcp-cmp(15to48") d-12-1 .b-.c0 $000
D:\work\I-0dve offload 102519 -TO DO to doud\anderson\040918_bonds\estimates\SUB202100149 HTC Area C Toms_RP_bond_est_KRucker-09.06.22; chi JA-Alb-Asx 9/30/2022
Project Name: Road Plan HTC Area C Townhomes: Block II
Plan number: SUB2021-00149
TM P(s): 03200-00-00-041 J 0
Date Estimate Completed: 09/06/22 (K. Rucker, Shimp Engineering); chk. JA 0930zz
Road Construction Bond Estimate
Item
Road Name: Orchid Bend (30' Private Road)
EC-1
E-EC-1
„ipe, rcp, cmp (15 to 48')
ES-1,EC-1
pipe, rcp, cmp (60 to 108')
ImJdE:-�,2
ES-1,EC-1
011
rip -rap, placed
EC-2 or 3
flLmatting,
fl Lclear
and grub (for wooded sites)ft
cut grading
L
avr maoo.: CAD 4n�� cur/fill volumes ava0able
fill grading
fnb®tlonc CAD deelgn a /an vdumes rvaWWe.
as -built drawiags (1k+pace per 0.1 mi.)
1151.0 fl L
0.218 mi.
survey and layout (pace per 0.1 mi.)
1151.0 fl L
0.218 mi.
mobilization
materials testing
1151.0 fl L
2.302 inc of 500'
compaction testing
1151.0 fl L
2.302 inc of 500'
CBR tests (1 every 0.1 mi. per road)
1151.0 fl L
2.302 inc of 500'
stone depth inspections
1151.0 fl L
2.302 inc of 500'
pavement inspections
1151.0 fl L
2.302 inc of 500'
pipe and drainage video inspections ($500 min)
VDOT surety (1 lane)
57.0 fl L
0.0108 mi.
VDOT maintenance fee (1 In rd. 1 yr)
57.0 fl L
0.0108 mi.
VDOT admin. Cost recovery twit lane)
57.0 fl L
0.0108 mi.
SUB202100149 HTC Area C Towns_RP_bond_est_KRucker-09.06.22; chk 0930221A-Alb
No. Unit Unit Cost Cost
(installed)
% compete cost remaining
$.00
$0.00
SOM
ft
$75]5.00
$0.00
$ 0.00
,ft
ft
$150.00
$0.00
0%
SO.00
ft
$220.00
$0.00
0%
Mop
0.0 ton
$60.00
$0.00
0%
$om
0.0 sy
$2.00
$0.00
0%
$om
1 9 acre
$24,000.00
$0.00
0%
$om
100.0 cy
$0.00
$600.00
0%
$600.00
2900.0 cy
$12.00
$34,800.00
0%
$34.800.00
31sum
$2,000.00
$7,000.00
0%
$7,000.00
31sum
$2,000.00
$7,000.00
0%
$7,000.00
1 lsum
$5,000.00
$5,000.00
0%
$5,000.00
3 each
$200.00
$680.00
0%
$680.00
3 each
$200.00
$680.00
0%
$680.00
3 each
$200.00
$680.00
0%
$680.00
3 each
$200.00
$680.00
0%
$680.00
3 each
$200.00
$680.00
0%
$680.00
$1.00
$215.91
0%
$215.00
Lanes
$2,000.00
$215.91
0%
$215.91
91
.ft
Lanes
$150.00
$16.19
0%
$16.19
Lanes
$100.00
$260.80
0%
$260.80
cost sum
$301,628.27
contingency
$30,162.83
Total
$331,800
$301,628.27
$30.162.83
$331,800
D:\work\I-0dve offload 102519 -TO DO to doud\anderson\040918_bonds\estimates\SUB202100149 HTC Area C Toms_RP_bond_est_KRucker-09.06.22; chk 093022 JA-Alb-Asx 9/3012022