HomeMy WebLinkAboutSUB201600021 Calculations 2022-11-04Old Trail Village -Block 10
Plan #: SUB201600021
TMP(s): SSE-1-10A
Date Estimate complete: 11/0112022
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost Good
handling % cvmpeR rust tomtit,
amendment tools
Beam staaon
IOa00.00
End station
14.14,02
road length 4140 ft
ag"adowe
O.ome
4140 nL
age Ow
howl or prlme4Ewae meal
4140 nL
led nw
asphan Case
zeds
4140 nL
led ow
aspen aufare
isms
4140 nL
led ow
and. CG2
cuN C.
uW+traln, UP4
ia.k, amcr esm
damp 12
marrat name son
same -.1 son
Str atroad ,
5 Each
gammad
0 ESC
3000
drop lNtl a grew
standard manlMe hunt p (M map
manwestructurepraft tied
np (12')
pop, rcp, :PP
130 In i
0 ES-1.1
o EC 0
ryp, Z'vnp(151o4
1501n 0
0 ES-12
o EC-1
type, cop, map (1510 48')
1B.O In 0
0 ES-12
o EC-1
qp, dgp danp(mto1es")
88.0 in it
0ES-12
0EC-1
dprap, plain]
00 d it
00 0 L
-W
matOig. EC-2 or 3
Oa n L
Jaw
clear and gab (forwvo]e] sites)
0.0 0 L
a W
cN gradd,
fill grade,
mr-hadr dravAgs(t r. pron W 11 col)
4140 It
00]Bl me.
coney and layour(pla por 01 m11
4140 flL
0Cosr me.
mNll}atlon
materials testing
4140 A
0323 morel W
compaction t¢teg
4140 A
0323 morel W
CBR temrm n eem,t 0 l colper ma])
4140 A
0323 morel CP
sta¢dptblrspemorn
4140 A
0323 mord P
pavenentespelons
4140 A
0323 armad CP
pyre add dome, Man imp 1a¢ (5500 min)
"T anal It late)
3195 fl L
Was mi.
"T Imp¢rnm me l t In M. 1 d)
31a5 A
Was mi.
"T admin. Coat readi hCl larel
31a5 A
Was mi.
4311 ton
j35.W
$15,'ros.
M
$15,21524
13505y
$1000
$7,W W
M
$7,350.36
811 tonm
$1.00
$9,131.75
m6
$9,73]75
W0 tend
$1.00
"sdoto
m6
"scow
001
$10W
So 00
m6
So 00
me fl
$19.W
$16,1.00
m6
$18,1.00
00 fl
Whe
So 00
0%
40.0fi
=he
$11W6.60
m6
$1,woot
40fi
saw he
$14,000.00
m6
$14,830.00
2 earn
$PJ_W
$400.00
m6
$ 00
5 ea.
$PJ_W
$11"W
m6
$1,woot
5 earn
$150_00
nsh oo
016
Plan.
do n
$17W
So 00
m6
$O.N
2 ea.
$3,gwhe
$],WO.OJ
m6
$7,000.00
1 earn
$500.0d
Sidemo0
0%
Sand o
fl
seem
$3112].50
m6
$3,12750
Were fi
=he
$17,.00
0%
$17,.00
1350fi
=he
$,,72500
m6
$4,72500
00fi
Whe
So 00
016
fO.N
00 fi
Q20W
So 00
m6
fO.N
06 ton
mm
m.00
o%
so.m
00 my
$2.m
m.00
ow
sod
00 are
524,00o.m
sour
he
sod
Mety
W00
$198000
m6
$1,980.LU
1 Woq
$12W
$1380003
m6
$13,M00
t lsun
$2001.00
$3000 he
m6
$3000.N
t lam
V'000 he
$300003
m6
$3000.N
EL 115um
Wow he
¢,000N
m6
$5,000.LU
2 earn
$2N.he
5.0LU
M
S38000
2 earn
$2W.00
$38000
M
S38000
2 earn
$2N.he
S38000
m6
S38000
2 earn
$2N.he
S38000
m6
S38000
2 earn
$2N.he
S380.00
m6
S38000
oft
$1.
000
0%
so.
2 taros
03000.CO
Urdw0J
0%
sermot
2 tones
$150.00
5430.00
one,
wow
3 tones
Sao he
Sand 00
M
Satero
wat$um
$14E,896.37
$14E,896.37
worturippar,t
$14,289s4
$14,289s4
Total
$167,190
$167,190
Mips:l/albemadecountyva-my.shampoinl.c WWmonalldsummers_elbematla_orglDowmenlsl0ocumenta/CoW of 6UR201600021_RP_bmd_met _JLFxlax 11/4/2022