HomeMy WebLinkAboutSUB201700187 Bond Estimates 2019-11-08Subdivision Name: Road Plans for Crozet Court
Road Plan number: SUB201700187
T M P(s): 05600-00-00-04500
Date Estimate Completed: 11/8/19
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item # Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name -Stations
Agatha Ridge Lane: STA. 10+11.45 to 16+68.39, to end cul-de-sac
road length 656.9 ft
1 aggregate base, VDOT 21-B [ sheet C9 ] 6.0 in d
656.9 fit L
29.0 ft W
666.8 ton
$35.00
$23,337.79
0%
$23,337.79
2 asphalt base (13M-25.0D) 2.5 in d
656.9 ft L
24.0 ft W
241.4 tons
$100.00
$24,142.55
0%
$24,142.55
3 asphalt intermediate (IM-19.OD) 0.0
656.9
0.0
0.0 tons
$110.00
$0.00
0%
$0.00
4 asphalt surface course, SM-12.5D) 1.5 in d
656.9 ft L
24.0 ft W
144.9 tons
$120.00
$17,382.63
0%
$17,382.63
5 Jamestown Road: STA. 10+00 to 13+61, end cul-de-sac (±)
road length 361.0 ft
6 aggregate base, VDOT 21-B [ sheet C9 ] 6.0 in d
361.0 ft L
29.0 ft W
366.4 ton
$35.00
$12,824.53
0%
$12,824.53
7 asphalt base (15M-25.0) 2.5 in d
361.0 ft L
24.0 ft W <= Ave. W
132.7 tons
$100.00
$13,266.75
0%
$13,266.75
8 asphalt intermediate (IM-19.OD) 0.0
361.0
0.0
0.0 tons
$110.00
$0.00
0%
$0.00
9 asphalt surface course, SM-12.51D) 1.5 in d
361.0 ft L
24.0 ft W
79.6 tons
$120.00
$9,552.06
0%
$9,552.06
Fire Apparatus concrete grid pavers [Ref. K. Rucker email: 11/8/2019 ao6 PM ]
250.0 ft L
12.0 ft W
3000.0 SF
$10.00
$30,000.00
0%
$30,000.00
Road, - 210' L aggregate base, VDOT 21-B [ sheet C9 ] 8.0 in d
250.0 ft L
12.0 ft W
140.0 ton
$35.00
$4,900.00
0%
$4,900.00
bedding sand [ sheet C9 ] 1.0 in d
250.0 ft L
12.0 ft W
17.5 ton
$10.00
$175.00
0%
$175.00
10 curb CG-6
recommend Fairfax UP
2055.0 ft
$15.00
$30,825.00
0%
$30,825.00
11 sidewalk, concrete (6)
2308.0 ft
$17.00
$39,236.00
0%
$39,236.00
12 ramp CG-12
2 each
$350.00
$700.00
0%
$700.00
13 street name sign
2 each
$200.00
$400.00
0%
$400.00
14 traffic control sign-2 stop; 2 speed limit; 4 No Parking
8each
$200.00
$1,600.00
0%
$1,600.00
15 cemetery access sign
1 each
$200.00
$200.00
0%
$200.00
16 Street Landscape; trees -Sheet C8.0
40 each
$150.00
$6,000.00
0%
$6,000.00
17 drop inlet or grate
10 each
$3,500.00
$35,000.00
0%
$35,000.00
18 standard manhole frame top (not inlet)
4 each
$500.00
$2,000.00
0%
$2,000.00
19 manhole structure (per ft. rise) -3'/inlet-NH
80 ft
$450.00
$36,000.00
0%
$36,000.00
20 matting, EC-2 or 3 - incl w / WPO201700075 bond
0.0 ft L
0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
21 pipe, rcp, crop (15 to 48") 15.0 in d
2 ES-1,2
0 ECA
1070.0 ft
$35.00
$38,450.00
0%
$38,450.00
22 pipe, rcp, cmp (15 to 48") 18.0 in d
1 ES-1,2
0 EC-1
158.0 ft
$40.00
$6,820.00
0%
$6,820.00
23 clear and grub (100'±x 1200')
1200.0 ft L
75.0 ft W
2.1 acre
$24,000.00
$49,586.78
0%
$49,586.78
24 cut grading; details below
2033.0 cy
$4.00
$8,132.00
0%
$8,132.00
25 fill grading; details below
667.0 cy
$9.00
$6,003.00
0%
$6,003.00
26 cut talc /James: (36' x 2.5' x 150') + 27 ft'/yd. - STA. 10+50 to 12+00 (±)
500.0 cy
$4.00
27 cut calc /Agatha: (36' x 2' x 350') + 27 ft'/yd. - STA. 10+50 to 14+00 (±)
933.0 cy
$4.00
28 cut talc /Agatha (36' x 3' x 15(Y) + 27 ft'/yd. - STA. 15+00 to 16+50
(±)
600.0 cy
$4.00
29 fill talc /James: (36' x 2' x 150') + 27 ft'/yd. - STA. 12+00 to 13+50
(±)
400.0 cy
$9.00
30 fill talc /Agatha: (36' x 2' x 100') + 27 ft'/yd. - STA. 14+00 to 15+00 (±)
267.0 cy
$9.00
31 as -built drawings (1k+ price per 0.1 mi.)
1017.9 ft L
0.19279 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
32 survey and layout (price per 0.1 mi.)
1017.9 ft L
0.19279 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
33 mobilization
1 Isum
$2,000.00
$2,000.00
0%
$2,000.00
34 materials testing
1017.9 ft L
2.03588 ins of 500'
3 each
$200.00
$620.00
0%
$620.00
35 compaction testing
1017.9 ft L
2.03588 ins of 500'
3 each
$200.00
$620.00
0%
$620.00
36 CBR tests (1 every 0.1 mi. per road)
1017.9 ft L
2.03588 ins of 500'
3 each
$200.00
$620.00
0%
$620.00
37 stone depth inspections
1017.9 ft L
2.03588 ins of 500'
3 each
$200.00
$620.00
0%
$620.00
38 pavement inspections
1017.9 ft L
2.03588 ins of 500'
3 each
$200.00
$620.00
0%
$620.00
39 pipe and drainage video inspections
1228 ft
$2.00
$2,456.00
0%
$2,456.00
40 VDOT surety (1 lane)
1017.9 ft L
0.19279 mi.
2 Lanes
$2,000.00
$7,711.67
0%
$7,711.67
41 VDOT maintenance fee (1 In rd, 1 yr)
1017.9 ft L
0.19279 mi.
2 Lanes
$150.00
$578.38
0%
$578.38
42 VDOT admin. Cost recovery fee(1 lane)
1017.9 ft L
0.19279 mi.
2 Lanes
$100.00
$635.58
0%
$635.58
cost sum
$423,015.71
$423,015.71
gre}mom1
$0.00
$0.00
Contingency
$42,301.57
$42,301.57
JEA-110819
RP -bond _est_5NOMU-Crozet Court_SUB201700187_RP_110819
Total
$465,320
$465,320
0-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\RP bond est 5Nov2014-Crozet CourtSUB201700187 RP 110819.xlsx 11/8/2019