HomeMy WebLinkAboutSUB201600021 Bond Estimates 2022-11-01Project: Old Trail Block 10 Road & Utility Plan Amendment (SUB-201600021)
Plan #: SUB201600021
TM P(s): 055EO-01-10-000AO
Date Estimate complete: 11101I2022, ,1
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Beechen Lane
Begin station 10+00.00
End station 14+14.02 road length 414.0 ft
aggregate base r 6.0 in it 414o ft L 30.0 ft W
blotted or primeMouble seal 414o ft L f W
asphalt base in all ft L ft W
asphalt surface in all414o ft L ft W
curb CG 2
curb CG e
underdmin, UDA
sidessik, concrete(5-8')
ramp CG-12
street name sign
traffic control sign
Street Landscape 5 Each
guardrail 0 ES @ 3000
drop inlet or grate
standard manhole theme top (not inlet)
manhole stoical (per ft. rise)
pipe, rcp, crop (12") in it LftL
ES-1,1 0 EC-0
pipe, rcp, crop(15 to48') indES-1,2 0EC-1
pipe, trip, crop(15 to48') indES-1,2 0EC-1
pipe, trip, crop (60 to 108') in dES-1,2 0 EC-1
rip -rap, placed ft dftL 0.0ftW
mating, EC-2 or 3 ft L 0.0 ft W
dear antl gmb(for svmded sites) hoi
cut grading
fill grading
as-builtdhev4ngs(lk+ price per 0.1 mi.) 414.0 ftL 0.0784 mi.
survey and layout (price per 0.1 mi.) 414.0 ft L 0.0784 mi.
mobilization
materials testing 414.0 ft L 0.828 inc of 500'
comparison testing 414.0 ft L 0.828 inc of 500'
CBR tests (1 every 0.1 mi. per road) 414.0 ft L 0.828 inc of 500'
stone depth inspections 414.0 ft L 0.828 inc of 500'
pavement inspections 414.0 ft L 0.828 inc of 500'
pipe and drainage video inspections ($500 min)
VDOT surety (1 lane) 319.5 ft L 0.08 mi.
VDOT Inspection fee (1 In rd, 1 yr) 319.5 ft L 0.08 mi.
VDOT admin. Cost recovery limit lane) 319.5 ft L 0.08 mi.
SUB201800021__OWbiw 10_P ero_RF_boroesl_JLF_chk11n522-ja.xlu
No. Unit Unit Cost Cost
installed %compete cost remaining
434.7 ton
$35.00
$15,215.24
0%
$15,215.24
0.0 sy
$10.00
$0.00
0%
$0.00
111.6 tons
$120.00
$13,389A1
0%
$13,389.41
83.7 tons
$140.00
$11,715.73
0%
$11,715.73
$1.00
$0.00
0%
$0.00
�ft
ft
$19.00
$18,150.00
0%
$18.150.00
0.0 ft
$6.00
$0.00
0%
$0.00
0.0 ft
$25.00
$0.00
0%
$0.00
4 each
$moo
$1,400.00
0%
$1,400.00
2 each
$200.00
$400.00
0%
$400.00
5 each
$200.00
$1,000.00
0%
$1,000.00
5 each
$150.00
$750.00
0%
$750.00
0.0 ft
$17.00
$0.00
0%
$0.00
2 each
$3.500.00
$7,000.00
0%
$7,000.00
1 each
$500.00
$500.00
0%
$500.00
7ft
$450.00
$3,127.50
0%
$3,127.50
700.0 ft
$26.00
$17,500.00
0%
$17,500.00
135.0 ft
$35.00
$4,725.00
0%
$4,725.00
0.0 ft
$40.00
$0.00
0%
$0.00
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
0.0 acre
$24,000.00
$0.00
0%
$0.00
330.0 cy
$8.00
$1,980.00
0%
$1,980.00
1150.0 cy
$12.00
$13,80000
0%
$13,800.00
11sum
$2,000.00
$3,000 at
0%
$3,000.00
11sum
$2,000.00
$3,000oo
0%
$3,000.00
11sum
$5,000.00
$5g0000
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
ft
$1.00
$0.00
0%
$0.00
Lanes
E
$3,000.00
$0.00
0%
$0.00
Lanes
$150.00
$0.00
0%
$0.00
Lanes
$250.00
$0.00
0%
$0.00
cost sum
$121,552.87
$121,552.87
COfl9ngenCy
$12,155.29
$12.155.29
Total
$133,710
$133,710
rk11-0rive offload 102519 -TO DO to doudWnderson1040918_bondskestimates\SUB201600021_OTV block 10_Amend_RP_bond_eat _JLF_chk110522-ja.xlsx 111WO22