Loading...
HomeMy WebLinkAboutSUB202100079 Bond Estimates 2022-10-21Southwood PHA Blocks 11&12 Road Plan (SUB2021-00079; Plan #: SUB2021-00079 TNIP(s): 09000-00-00-001A0, 09OA1-00-00-001DO, 07600-00-00-051AO Date Estimate complete: 8117/2022 ; chk-)A,9i2vn- 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-6 9 underdrain, UDd 10 sidewalk, concrete (5'-6') 11 ramp CG-12 12 street name sign 13 traffic control sign 14 Street Landscape 15 guardrail 16 drop inlet or grate 17 ADS inlets 18 standard manhole frame top (not inlet) 19 manhole structure (per ft. rise) 20 pipe, rcp, cmp (12') 21 pipe, rcp, cmp (15 to 48') 22 pipe, rcp, cmp (15 to 48') 23 pipe, rcp, cmp (60 to 108") 24 rip -rap, placed 25 matting, EC-2 or 3 road length 441.3 R r 441.3 R L 26. RW 441.3 RL 26. RW441.3RL 26. RW 441.3RL RW .Each ES @ 3000 in tl 0 EC-0 in d]ES-1,1 ES-1,20EC1in dES-1,2 0 EC-1 in dES-1,2ER dRL RW RL RW 26 clear and grub (for wooded sites) R L R W 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 (l every 0.1 mi. per road) 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 R L 0.0836 mi. 441.3 R L 0.0836 mi. 441.3 R L 0.8825 inc of 500' 441.3 R L 0.8825 inc of 500' 441.3 R L 0.8825 inc of 500' 441.3 R L 0.8825 inc of 500' 441.3 R L 0.8825 inc of 500' 441.3 R L 0.08 mi. 441.3 R 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 0% $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 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $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 -TO DO to cloud\anderson\040918_bonds\estimates\SUB202100079_Southwood 1 W2 RP_081722-TG_chk092122ja_102122.xis 10/21/2022 Southwood PHA Blocks 11&12 Road Plan (SUB2021-00079) Plan #: SUB2021-00079 TMP(s): 09000-00-00-001AO, 09OA1-00-00-001DO, 07600-00-00-051AO Date Estimate complete: 8117/2022 ; chk-)n,9i21Jn_ Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item No. Unit Unit Cost Cost (installed) Road Name 40 VDOT admin. Cost recovery fee(1 lane) 441.3 R L 0.08 mi. -Lanes $250.00 $900.00 SUB202100079_9outhmod MU RP_081722-TG_chk092122ja_1021MAS cost sum $226,360.52 contingency $22,636.05 Total $249,000 % compete cost remaining 0% $900.00 $2267360.52 $22,636.05 $249,000 AM -drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\SUB202100079_Southwood 11&12 RP_081722-TG_chk092122ja_102122.xis 10/21/2022