No preview available
HomeMy WebLinkAboutSUB201400207 Bond Estimates 2015-11-04Subdivision Name: Final Road Plan for Cascadla - Blocks 13 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB20WO207 NOTE 1: cad sac L. W-Am m4ticsaa Item# Item No. Unit Unit Cost Gast Irst Called) %ran We me rema" Road Names: Cascadia DrWo, Delphi Lane, Delphi Drlve, Mariana Drive, Terrace Lane, Knoll Lane; RL 20 Improvements Sts. 10+m11+10, casradia Dine road length 110.0 ft 1 Cascara... agg,egate brie, VDOT 21-A 100 in 110.0 flL 3so A 2M8tor v6m $8.fsNtA7 0% $8,534.17 2 W1MW-11+10 aspM1aHbaae(1B(A) 30 in 1108 flL 38.O eW 76.E tarn $Iffim $7.6m.75 0% $7.61 3 MMimy E.wy t5'ayfaH sutare carse,SMa.54 15 in 110.1) flL Waco MA tarn $12000 $,t.fiW45 0% $,t.&W45 4 Cawau Dive MEDLWre"(6)'x o',aliinatr 610a U720 $11632.m nM $11632.00 5 $ta.t»10-11w6, o-an�wm Caraa'a D,ie road length 50.0n 6 Ceauau D,.Aveng aggregate M1a,VD(YT21-A 100 in $OB flL WoftW IMA ton $asm $3,5MB2 W $3,5MB2 7 ar-sarmvMN aspM1aHlca (19.11M 30 in 50.O flL motor 32.2 ton iliffi0 $321563 W $321563 8 18 syMH Wrace canna, SMe.m 15 in MA flL motW 16A tarn $12000 $1.WeB 11% $111`4.38 9 11+M 12+9232, Cavaaa Days SP10 road length 132.3 ft 10 Camara.." aggregate hxq VDDT21-A 100 in 132.3 flL 32.0 eW 24]O ten $asW W.css B1 W $8,644.91 11 aapM1aH lca (19.M) 30 in d 132.3 ft L 32.0 e W MB tarn iliffi 0 $7,M,42 W $7.7WA2 12 1.S ayMHsuface coup SMe.m 15 in 132.3 flL 32.0 eW Me tarn $12000 $g6fd.25 W $4,669.25 13 1M00(Eral Ex cepM1i tn)-15aM05(15+22.6&ptirre), CelpH la,p M.3P11 road length 622.7n 14 CelpM1i lsrc nera ll two. VD(YT 21-A 100 in 522.7 flL 32.O6W 9751lm $asm $.14B73 W $.14973 IS aspM1aH lasae (1B.M) 30 in 522.7 ftL 32.O6W 3073larn start Vtl). 4.76 W Vtl). 4.76 16 1H searaftsufare muse, S"9M 15 in 522.7 flL 32.OaW 15321arn $12000 $10,440.06 W $10,440.06 17 10+00(Im. Dephi Dr)-18+31 A](Latinculde-sac), Ma,iela DireefSP12 road length $1.4fl 18 Mannarryn. aW,¢gme M1ffier VDOT 21-A 9.0 in W1A flL 250 eW 10913lnn &iS.W Veli m 0% Veli m 19 aspM1aHlaase(190A) 2.6 in W1A flL 250 ftW 3183 tore $1m.m W1829.18 O% W11=118 20 1H a$MHSWace course, SMA M 1.2 in W1A nL 25.0 ftW IRa rota lli".m $18.W.03 0% $18.W.03 21 crt p ,mr a,", Bas a21A culde-sac buG 80 in J 2UTO ft L 1.0 ftW 148A rm W3 m $5,194.61 0% $5.194.61 22 wm114we aspIraH lsaseet or, we. WM1 25 in d 2UTO ft L t O e W 43.3 ran $1mm $4,328.84 0% $4,328.84 23 Manila Wye 1.fs Asph.6uMce SM-9dA a44em brb 15 in 2UTO ftL 10RIN 26.0 ran Mmm $3116.77 O% Wien 24 1Mm(Im. Dephi tn.IrLs1-18+BB.50 (renaa ln. YAz), CepM1i Dire M.SP13 road length 899.5ft 25 CeIphi Drive am". lasses. VDDT 21-A 00 in SteS ftL 250OW 787A ton $i5.m W.M7.19 W $27.M7.19 26 aspM1aHbase(19.0M 25 in SteS ftL 250AW 3143 tarn sim.m ¢i4,433.88 W ¢i41433.98 27 1.S ayMH surface., SMe.m 15 in SteS OL 250ftW 2m6 tarn $120m $ .M2.47 W $2.MA7 28 1Mm(Im. DegM1itn. I" 21+2]92(Mar Dr.Irt4,Terracelarne M.SP14/15 road length 1127.90 29 i-tau aggregate brie. VDDT 21-A 00 in 1127.E ftL 250OW am ton $ism $ig5li.55 0% $ig5li.55 30 aloft Inase(19.M) 25 in 112T9 ftL 250OW 4318 ton $1m.m N3,178.18 0% N3,178.18 31 18 syMHsuface., S"9M, 6MM SM 15 in 1127.E ftL 25ORW 2NA ton $120m Wilies.30 W $i1IM130 32 1Mm(Im. Dephi Dr.Irba-13+56.2](DNpH In. Fh),NMIlareM 5P18 road length 356.30 33 ttar a aggregate hxp VMT21-A 6.0 in W3ftL 200ftW 249A ton $ism $01]28.M W $0,728m M aapM1aHba (19.(A) 2.5 in W3ftL 200ftW trot ton $1m.m $10,91077 O% $10,91077 35 t8a aHsuface.,S".M 1.5 in W3ftL 200ftW 65.5 ton $120m $7,055.75 W $7.1W,75 M SR201mpmmrmra:aMWdv, lepCr Lvnyr[$P16A road length 200.0ft 37 St Rt 20 aggregate Mo,VMT21-A 80 in J "A ft L 00 ft W 56.0 ton $35 m $1.1160.0) 09% $111m.m 38 rye, Ave. wiatft ' aspM1aH lease (FIN 21OA) 00 in "A ftL BOaW "I ton $1m.m $4,41001) 0% $4,410m 39 1 S asphalt assface., S"9M 20 in "A ftL BOaW 147 tarn $120m $11764.m 0% $11764.m 40 St RtM aggregate tee, VDDT 21-A 80 in 3928 ftL 80OW 14f13 ton $35m $5,1VA3 0% $5,1YL.13 41 aM1OWao-,rN SPIW asphalt lease (FIN 21OA) 00 in 31ELO ftL BOOW 1152 ton $1m.m $11,U4,80 0% $11.U4,80 42 18ay1aftsuface., SM9.M 20 in 31ELO ftL BOOW WAtarn $120.m $g603.B2 0% $,"Wo2 43 St at Nh aggregate too. VDDT 21-A BO in M(11)ftL 120OW 11201en wss.m $3,B20.m 0% $3.WoW 44 IIIRN IANE asphalt ba (CM 210A) 6.0 in J MA ft L 12.0 O W 08.2 tors $1mm $8,8'lO.m 0% $818'lO.m 45 1.y apart surface camp S".M 2.0 h d 2m.0 ft L 12.0 ftW 294 tors $120.00 $3,528.m 0% $3,528.m 46 earn r.0 fYCG-2, appm 74M0ft $15.m $111,75000 0% $111,750m 47 sid.k, conele(5) 69moX $1TW $116.stom 0% $116,45().m 48 ClarsAccol-rtsP33 see", Ba3a21A aloe, TRAIL 4.0 in al 12m.O ftL SOOW 1m51on $ism $$,26'r.50 0% $5287.M 49 Cewau Dr. n nods, 2-5M-9.54TRML 2.0 in al 12m.O ftL SOOW 790 tors $120m $914811M 0% $9,40150 50 eeptia Chmcl-A romp CG12 27H $imm $91415C).m 0% $914m.m 51 Del phi Dr. Lemma Dr. aOMrerreago leach $2m.m $114m.m 0% $114m.m 52 balfc carers sign, intl. 31"No erg" 40 each $2m.m $9L'N.m 0% W.mom 53 Street laMvpe, per M. Myers Etltibit 0EaM 120 each $150m $10,mt.m 0% $10,mt.m 54 ganciai 0ES@ 0 ooa $17m mm 0% mm 55 dropinetagrale Meach rytimm $255,Sm.m 0% $255,Sm.m 56 saMaMmartiehamet.,(adir":ial 3.yO,Wat 8earn $.roym $4.mt.m 0% $4.mt.m C1Usersl anderson2lDecurrectIMPROJ wmmentsl1hondstRP_hontl_est_2June2013SU8201400207_Cascadia RP -Blocks 13_110315.xlu 11/4/2015 Subdivision Name: Final Road Plan for Cascadla - Blocks 13 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB20WO207 NOTE 1: Ntl .Lr W-AmIn.- Item# Item No. Unit UnU� cost inef alleII %fCmp¢I¢ W9 prod Road Names: Cascadla DrNe, Delphi Lane, Delphi DrNe, Marletta Drive, Terrace Lane, Knoll Lane; 43L 201mprovements 57 marlbk strucWel el�rR w TMDl,uciW (%O,219= U-Jc im]Nycplaa 3110 1,5DM $153,AZ.00 M $153,45000 58 matlig, EC 2 or3 11.13 OL OOOW 00q UM W,m M W,m 59 roft, EC 2 or3 OO It OOOW 0o UM W'W M oom 60 lip¢. rcp. Mi(16m U11 12.0 in 0ES1,2 0EG1 11moft vsm N0,87000 M U13,6 00 61 gpp,cp,cmp(151o40') 150 in 1ES1,2 0EG1 V54.00 vsm W'Mm M W'Mm 62 gpp,cp, one (16m U11 180 in 1ES1,2 0EG1 Milo NOCO $28,W,m M $28,W,m 63 gpp,cp.onp F6 o4Ij 24.O in J 0 ES1,2 0 EG1 3M 0It MGM $16'"'o0 M $16'"' 0 6J gp¢,,cp ary(151o40') W.0 in J 1 ES1,2 0 EG1 51 It $7000 N2,2 ,M M N2,220.m 65 dmmin gl, 4230.10L MiRW 58 xre 324,"M 1113B4O3B.34 ML 11139111 66 Cuui... Mgr li,g 151q UM $3.312.00 M $$312.00 67 CUTcdk:(71'*6x 12M1 68 Ce. nion.e fil'i Mop, q $9.00 M1M4.00 MM M,M4.m 69 FILL miIc(71' x 4'x SO). 270/y& 70 Celphn lsrc Woman, ZIOMO q $4110 $11.4m.m ML $11148".m 71 CUToi (61 F-= V)+27Old 72 mph. T- IN Onxlkg 2216.0q $B.m $20,BBI.m MM $20166I.m 73 FILL wlc'(67 x 4'x 25M+ 27 B'rya 74 Mnimauirre W,odi,g 1MW.0 q $l.m W7.720.m MM 1457.720.m 75 CUTrak:[(56.13'x20P)+(26'-]Y- oM)1+270/yn 1260om2_Ivdewe;S1a12+ 14+m1 76 CUTrdk:[(56-6'x20P)+(56'•6.S*300')]+270/3'Jisi4cm,NA:S1alOtm-12+00,«IM 17+m] 77 Menme Pi.e fil'i 11MO q $8110 $101584.m ML $10,584.00 78 F0,6talc'(56'* 3'• lM+270yF ISM 17+m-18+911 79 Ce1ph. Di MBmdi,g; No FILL 40m.Oq $4110 $19'Mom M $19'Mom 80 CUTcdk:[(54'x4'-35M+(54'• T x 359)]. 27 O/yd[ en, 12+m-18+991 81 ionu lace MBmdi,g 31MOq $l.m $12,840.m MM $12,840.00 82 CUToi(54.2'+20P)+(54'+Px295-1+27fl'/yd[SM 11+15-13+15; 18+15-21+101 83 Tenem ta, IN Omdkg 40m.Oq VLM $381100.00 MM $38.m0.m M FILL talc(54'- 4'• 5M+ 270/v4[ Sta 13+15-18+151 85 xnolIU- ongini,g; No FILL 7M.0q $4.m $3.112.m 0% $3,112.m M CUT nic(24'*3S=259)+27 Old 87 an We Jraxin,Ck+p RpM 0.1 ne) 4230.1 It OJi mi. 9hi ".001110 $191110".m Oi, $191110".m 88 s yang lay (,mo,,W0.l mi.) 4230.1 It 01 mi. 9eun V'owso $191000.00 D% $191110".m 89 moNlvation 1 hun eimino $MOOp 0% $MO.m 90 romih li,g 4 OA flL 846028 mco15m' 10.. $2m.m $19m.m 0% $111im.m 91 wmpheononti,g 4 OA flL 84028 inc of MO' 10 hom $2m.m $19m00 0% $111im.m 92 LBRtt9e(t iii l m.permaJ) 4230.1 flL 84m28 inc of MO' 10 hom r2m.m $19m00 0% $11110".m 93 9me d.,Ih,-,.. 4230.1 flL 846028 inc of MO' 10 hom $2m.m $19m00 0% $11110".m 94 pavement im,meor5 4230.1 flL B4m38 i.dMW 10 hom CiMM $1,Bm.m 0% $11130".m 95 pipe aM tl.-, v. iepeoloe Mee) It UM $111018m 0% $11101800 % VWToi(11.) 0100 OL 1S14BS mi. 21ane5 E'"M 3611384.02 0% 1611384.02 97 VWTmaiMm,xe(ee(1 kDd,1y» 0100 OL 1SN85 nd. 21are5 $150no $4,804.55 0% $4,804.55 98 V TM. Cwl,emup "I are) 0100 OL 1.5348.5 m. 21are5 $1m.m $3,31870 0% $831870 JFA-IWIS wst sum $1,872,814]3 $1,872.614.73 pi m9mt r280.082.21 r2N0.882.21 mnfin9ency r215350.8B r21513m.50 Total $2 368 860 $2 368 860 C:1Usemljandepson210pcumentski mmmentSlbomInARP_hontl_est_2June2013SU8201400207_Cascatlia RP -Blocks 13_110315.xlu 11/d/2015