HomeMy WebLinkAboutSUB201800145 Bond Estimates 2019-03-01Subdivision (Plat) Name: Plat of Two Lot Subdivision Tax Map 44-22
Plan # SUB2018-00145
TM P(s): 44-22
Date Estimate Completed: 03/01/19
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item # Item
No. Unit
Unit Cost
Cost
installed
Road Name -Barracks Farm Road -7o L
STA. NA -sketch of improvements will be submitted
road length
± 100.0 ft
1 aggregate base, VDOT 21-A
8.0 in d
100.0 ft L
2.0 ft W
9.3 ton
$35.00
$326.67
2 asphalt base (IM-19.0 interim course)
0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$100.00
$0.00
3 1.5" asphalt surface course, SM-9.5A, sheet C9
0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$120.00
$0.00
4 curb CG-6
0.0 ft
$15.00
$0.00
5 stone dust, unit price ($) guesstimate
0.0 in d
0.0 ft L
0.0 ft W
0.0 tons
$35.00
$0.00
6
7 sidewalk, concrete (6)
0.0 ft
$17.00
$0.00
8 ramp CG-12
0 each
$350.00
$0.00
9 street name sign
0 each
$200.00
$0.00
10 traffic control sign
0 each
$200.00
$0.00
11 traffic barrier -temp. ROAD/bridge closure (Estimate)
0 each
$500.00
$0.00
12 Street Landscape
0 Each
0 each
$150.00
$0.00
13 guardrail
0 ES @ $3700
0.0 ft
$17.00
$0.00
14 drop inlet or grate
0 each
$3,500.00
$0.00
15 standard manhole frame top (not inlet)
0 each
$500.00
$0.00
16 manhole structure (per ft. rise)
0 ft
$450.00
$0.00
17 matting, EC-2 or 3
0.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
18 matting, EC-2 or 3
0.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
19 pipe, rcp, cmp (15 to 48")
15.0 in d
0 ES-1,2
0 EC-1
0.0 ft
$35.00
$0.00
20 pipe, rcp, cmp (15 to 48")
18.0 in d
0 ES-1,2
0 EC-1
0.0 ft
$40.00
$0.00
21 pipe, rcp, cmp (15 to 48")
24.0 in d
0 ES-1,2
0 EC-1
0.0 ft
$50.00
$0.00
22 clear and grub (75'± x 1430')
0.0 ft L
0.0 ft W
0.0 acre
$24,000.00
$0.00
23 cut grading
0.0 cy
$4.00
$0.00
24
25 fill grading
0.0 cy
$9.00
$0.00
26
27 as -built drawings (1 k + price per 0.1 mi.)
0.0 ft L
0 mi.
0 Isum
$2,000.00
$0.00
28 survey and layout (price per 0.1 mi.)
100.0 ft L
0.01894 mi.
1 Isum
$2,000.00
$3,000.00
29 mobilization
1 Isum
$500.00
$500.00
30 materials testing
100.0 ft L
0.2 inc of 500'
0 each
$200.00
$0.00
31 compaction testing
100.0 ft L
0.2 inc of 500'
1 each
$200.00
$240.00
32 CBR tests (1 every 0.1 mi. per road)
100.0 ft L
0.2 inc of 500'
0 each
$200.00
$0.00
33 stone depth inspections
100.0 ft L
0.2 inc of 500'
1 each
$200.00
$240.00
34 pavement inspections
100.0 ft L
0.2 inc of 500'
0 each
$200.00
$0.00
35 pipe and drainage video inspections
0 ft
$2.00
$0.00
36 VDOT surety (1 lane)
100.0 ft L
0.01894 mi.
0 Lanes
$2,000.00
$0.00
37 VDOT maintenance fee (1 In rd, 1 yr)
100.0 ft L
0.01894 mi.
0 Lanes
$150.00
$0.00
38 VDOT admin. Cost recovery fee(1 lane)
0.0 ft L
0 mi.
0 Lanes
$100.00
$0.00
cost sum
$4,306.67
prej-rrs3mt
$0.00
contingency
$430.67
JEA 030119
SUB201800145 Barracks Farm subdivision_RP_030119.xlsx
Total
$4,740
MCommunity Development\Engineering Division\1-Staff Folders\anderson\040918_bonds\estimates\SUB201800145 Barracks Farm subdivision_RP_030119.xlsx 3/1/2019