The URL can be used to link to this page

Home My WebLink AboutSUB202100179 Bond Estimates 2022-11-17Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB202100179) (Phase II) Plan # SUB2021-00179 TM P(s): 09100-00-00-01600 Date Estimate complete: 1111712022, d& IA, 11/21/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Road Name: Mary Jackson Court - Phase II 1 Begin station 12+27.00 2 End station 22+96.00 road length 1069.0 ft 3 aggregate base 6.0 in d 1069.0 fl L 20.0 ft W 4 blotted or prime&double seal 1069.0 fl L ft W 5 asphalt base 3.0 in d 1069.0 fl L 20.0 ft W 6 asphalt surface i-&in d 1069.0 fl L 20.0 ft W 7 curb CG-2 8 curb CG-6 9 sidewalk, concrete (6) 10 ramp CG-12 11 street name sign 12 traffic control sign 13 Street Landscape 14 guardrail 15 drop inlet or grate 16 standard manhole frame top (not inlet) 17 manhole structure (per ft. rise) 18 pipe, rcp, cmp (15 to 48") 16.0 in d 19 pipe, rcp, cmp (15 to 48") 18.0 in d 20 pipe, rcp, cmp (15 to 48") 24.0 in d 21 pipe, rcp, cmp (15 to 48") 0.0 in d 22 pipe, rcp, cmp (60 to 108') 0.0 in d 23 rip -rap, placed hW ft d 24 matting, EC-2 or 3 25 dear and grub (for wooded sites) 26 cut grading 27 fill grading 28 as -bulk drawfngs(1 k+price per 0.1 mi.) 29 survey and layout (price per 0.1 mi.) 30 mobilization 31 materials testing 32 compaction testing 33 CBR tests (1 every 0.1 mi. per road) 34 stone depth inspections 35 pavement inspections 36 pipe and drainage video inspections 37 VDOT surety(1 lane) 38 VDOT maintenance fee (1 In rd, 1 yr) 39 VDOT admin. Cost recovery fee(1 lane) 39 Each 0 ES @ 3000 0 ES-1,2 0 EC-1 0 ES-1,2 0 EC-1 0 ES-1,2 0 EC-1 2 ES-1,2 0 EC -1 2 ES-1,2 0 EC-1 0.0 It ft 0. flL flw flL flw 1069.0 ft L 0.20246 mi. 1069.0 ft L 0.20246 mi. 1069.0 ft L 2.138 inc of 500' 1069.0 ft L 2.138 inc of 500' 1069.0 ft L 2.138 inc of 509 1069.0 ft L 2.138 inc of 500' 1069.0 ft L 2.138 inc of 509 1069.0 ft L 0.20246 mi. 1069.0 ft L 0.20246 mi. 1069.0 ft L 0.20246 mi. No. Unit Unit Cost Cost (installed) % compete cost remaining 748.3 ton $35.00 $26,190.60 0% $26,190.50 0.0 sy $10.00 $0.00 0% $0.00 392.9 tons $100.00 $39,285.75 0% $39,285.75 196.4 tons $120.00 $23,571.45 0% $23,571.45 0.0 ft $13.00 $0.00 0% $0.00 2180.0 ft $15.00 $32,700.00 0% $32,700.00 2075.0 ft $17.00 $35,275.00 0% $35,275.00 6 each $350.00 $2,100.00 0% $2,100.00 3 each $200.00 $600.00 0% $600.00 16 each $200.00 $3,200.00 0% $3,200.00 39 each $275.00 $10,725.00 0% $10,725.00 0.0 ft $17.00 $0.00 0% $0.00 14 each $3,500.00 $49,000.00 0% $49,000.00 0 each $500.00 $0.00 0% $0.00 136 ft $450.00 $61,200.00 0% $61,200.00 610.0 ft $35.00 $21,350.00 0% $21,350.00 460.0 ft $40.00 $18,400.00 0% $18,400.00 0.0 ft $50.00 $0.00 0% $0.00 0.0 ft $100.00 $1,000.00 0% $1,000.00 0.0 ft $200.00 $1,000.00 0% $1,000.00 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 W10 cy $4.00 $4.00 0% $4.00 .0 cy $9.00 $9.00 0% $9.00 31sum $2,000.00 $7,000.00 0% $7,000.00 3.1sum $2,000.00 $7,000.00 0% $7,000.00 III `Isum $5,000.00 $5,000.00 0% $5,000.00 3 each $200.00 $640.00 0% $640.00 3 each $200.00 $640.00 0% $640.00 3 each $200.00 $640.00 0% $640.00 3 each $200.00 $640.00 0% $640.00 3 each $200.00 $640.00 0% $640.00 ft $1.00 $1,070.00 0% $1,070.00 Lanes K2 $2,000.00 $8,098.48 0% $8,098.48 Lanes $150.00 $607.39 0% $607.39 Lanes $100.00 $654.92 0% $654.92 xk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\Galaxie Farm Phase 11 - Road bond_estimate_712122ja_chk.xls 11/21/2022 Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB202100179) (Phase II) Plan # SUB2021-00179 TM P(s): 09100-00-00-01500 Date Estimate complete: 1111712022, mr rn 11/21/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Road Name: Mary Jackson Court - Phase II No. Unit Unit Cost cost (installed) cost sum $358,241.50 Contingency $35,824.16 Total $394,070 compete cost remaining $358,241.50 $35,824.15 $394,070 xk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\Galaxie Farm Phase 11 - Road bond_estimate_112122ja_chk.xls 11/21/2022 Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB202100179) (Phase II) Plan # SUB2021-00179 TM P(s): 09100-00-00-01600 Date Estimate complete: 1111712022, ante IA, 11/21/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Road Name: Vera Rubin Place - Phase II 1 Begin station 2 End station 3 aggregate base 4 blotted or prime8double seal 5 asphalt base 6 asphalt surface 7 curb CG-2 8 curb CG-6 9 sidewalk, concrete (6) 10 ramp CG-12 11 street name sign 12 traffic control sign 13 Street Landscape 14 guardrail 15 drop inlet or grate 16 standard manhole frame top (not inlet) 17 manhole structure (per ft. rise) 18 pipe, rep, cmp (15 to 48") 19 pipe, rep, cmp (15 to 48") 20 pipe, rep, cmp (15 to 48") 21 pipe, rep, cmp (15 to 48") 22 pipe, rep, cmp (60 to 108') 23 dp-rap, placed 24 matting, EC-2 or 3 25 dear and grub (for wooded sites) 26 cut grading 27 fill grading 28 as -bulk dravdngs(1 k+price per 0.1 mi.) 29 survey and layout (price per 0.1 mi.) 30 mobilization 31 materials testing 32 compaction testing 33 CBR tests (1 every 0.1 mi. per road) 34 stone depth inspections 35 pavement inspections 36 pipe and drainage video inspections 37 VDOT surety(1 lane) 38 VDOT maintenance fee (1 In rd, 1 yr) No. Unit Unit Cost Cost installed % compete cost remaining 10+50.00 13+35.00 road length 285.0 ft 8.0 in d 285.0 ft L 20.0 ft W 266.0 ton $35.00 $9,310.00 0% $9,310.00 285.0 fl L ft W 0.0 sy $10.00 $0.00 0% $0.00 1-0 in d 285.0 fl L .0 ft W 34.9 tons $100.00 $3,491.25 0% $3,491.25 1.5 in d 285.0 ft L ft W 52.4 tons $120.00 $6,284.25 0% S6,284.25 01ft $13.00 $0.00 0% $0.00 685.0 ft $15.00 $8,775.00 0% $8,775.00 230.0 ft $17.00 $3,910.00 0% $3,910.00 0 each $350.00 $0.00 0% $0.00 0 each $200.00 $0.00 0% $0.00 8 each $200.00 $1,600.00 0% $1,600.00 Each 0 each $275.00 $0.00 0% $0.00 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 0 each $3,500.00 $0.00 0% $0.00 0 each $500.00 $0.00 0% $0.00 0 ft $450.00 $0.00 0% $0.00 15.0 in �ES-1,2 �EC-1 0.0 ft $35.00 $0.00 0% $0.00 18.0 in ES1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 24.0 in d 0 ES-1,2 0 EC-1 0.0 ft $50.00 $0.00 0% $0.00 0.0 in d 2 ES-1,2 0 EC-1 0.0 ft $100.00 $1,000.00 0% $1,000.00 0.0 in d 2 ES-1,2 0 EC-1 0.0 ft $200.00 $1,000.00 0% $1,000.00 0.0 ft d 0.0 ft L f W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft LLO ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0 ft L.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 1.0 cy S4.00 $4.00 0% $4.00 1.0 cy $9.00 $9.00 0% $9.00 285.0 ft L 0.05398 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 285.0 ft L 0.05398 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 285.0 ft L 0.57 inc of 50V 2 each $200.00 $320.00 0% $320.00 285.0 ft L 0.57 inc of 50V 2 each $200.00 $320.00 0% $320.00 285.0 ft L 0.57 inc of 50V 2 each $200.00 $320.00 0% $320.00 285.0 ft L 0.57 inc of 50V 2 each $200.00 $320.00 0% $320.00 285.0 ft L 0.57 inc of 50V 2 each $200.00 $320.00 0% $320.00 ft $1.00 $0.00 0% $0.00 285.0 ft L 0.05398 mi. Lanes WILarres $2,000.00 $0.00 0% $0.00 285.0 ft L 0.05398 mi. $150.00 $0.00 0% $0.00 xkli-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\Galaxie Farm Phase 11 - Road bond_estimate_712122ja_chk.xls 11/21/2022 Project Name: Galaxie Farm Subdivision Road & Utility Plan (SUB202100179) (Phase II) Plan # SUB2021-00179 TM P(s): 09100-00-00-01500 Date Estimate complete: 1111712022, mr rn 11/21/22 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Item Road Name: Vera Rubin Place - Phase II 39 VDOT admin. Cost recovery fee(1 lane) 285.0 ft L 0.05398 mi. No. Unit Unit Cost Cost installed % compete cost remaining Lanes $100.00 $0.00 0% $0.00 cost sum $47,983.50 contingency $4,798.35 Total $52,790 $47,983.50 $4,798.35 $52,790 xkli-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\estimates\Galaxie Fame Phase 11 - Road bond_estimate_112122ja_chk.xls 11/21/2022