The URL can be used to link to this page

Home My WebLink AboutSUB201400207 Bond Estimates 2016-08-17Project Name: Cascadia Blocks 1-3, Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Road Name: Delphi Drive Ext. Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 sidewalk, concrete (6) ramp CG-12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate standard manhole frame top (not inlet) manhole structure (per ft. rise) pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cmp (60 to 108") rip -rap, placed matting, EC-2 or 3 clear and grub (for wooded sites) cut grading fill grading as -built drawings (1k + price per 0.1 mi.) survey and layout (price per 0.1 mi.) mobilization materials testing compaction testing CBR tests (1 every 0.1 mi. per road) stone depth inspections pavement inspections pipe and drainage video inspections VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) No. Unit Unit Cost Cost installed % compete cost remaining 10+00.00 11+72.00 road length 172.0 ft 6.0 in d 172.0 ft L ft W 156.5 ton $35.00 $5,478.20 0% $5,478.20 J6.0 172.0 ft L0.0 ftW 0.0 sy $10.00 $0.00 0% $0.00 2' in d 172.0 ftL6.0 ftW 68.5 tons $100.00 $6,847.75 0% $6,847.75 1 in d 172.0 ftL6.0 ft W 41.1 tons $120.00 $4,930.38 0% $4,930.38 0.0 ft $13.00 $0.00 0% $0.00 340.0 ft $15.00 $5,100.00 0% $5,100.00 340.0 ft $17.00 $5,780.00 0% $5,780.00 2 ft $350.00 $700.00 0% $700.00 1 each $200.00 $200.00 0% $200.00 6 each $200.00 $1,200.00 0% $1,200.00 Each 5 each $150.00 $750.00 0% $750.00 ES @LL 3000 0.0 ft $17.00 $0.00 0% $0.00 4 each $3,500.00 $14,000.00 0% $14,000.00 1 each $500.00 $500.00 0% $500.00 40 ft $450.00 $18,000.00 0% $18,000.00 15.0 in d 0 ES-1,2 EC-1 220.0 ft $35.00 $7,700.00 0% $7,700.00 18.0 in d 0 ES-1,2 EC-1 40.0 ft $40.00 $1,600.00 0% $1,600.00 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES-1,2 EC-1 0.0 ft $320.00 $0.00 0% $0.00 2.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cy $4.00 $0.00 0% $0.00 cy $9.00 $0.00 0% $0.00 172.0 ft L 0.03258 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 172.0 ft L 0.03258 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 172.0 ft L 0.344 inc of 500' 1 each $200.00 $280.00 0% $280.00 172.0 ft L 0.344 inc of 500' 1 each $200.00 $280.00 0% $280.00 172.0 ft L 0.344 inc of 500' 1 each $200.00 $280.00 0% $280.00 172.0 ft L 0.344 inc of 500' 1 each $200.00 $280.00 0% $280.00 172.0 ft L 0.344 inc of 500' 1 each $200.00 $280.00 0% $280.00 ft $1.00 $425.00 0% $425.00 172.0 ft L 0.03258 mi. Lanes ELanes $2,000.00 $1,303.03 0% $1,303.03 172.0 ft L 0.03258 mi. Lanes $150.00 $97.73 0% $97.73 172.0 ft L 0.03258 mi. $100.00 $315.15 0% $315.15 $87,327.24 $87,327.24 cost sum C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 1-3\RP Phase 2_bond_est_Aug2016.xls 8/17/2016 Project Name: Cascadia Blocks 1-3, Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Road Name: Delphi Drive Ext. No. Unit Unit Cost Cost installed % compete cost remaining contingency $8,732.72 $8,732.72 Total $96,060 $96,060 C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 1-3\RP Phase 2_bond_est_Aug2016.xls 8/17/2016 Project Name: Cascadia Blocks 1-3, Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Road Name: Marietta Drive Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 sidewalk, concrete (6) ramp CG-12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate standard manhole frame top (not inlet) manhole structure (per ft. rise) pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cmp (60 to 108") rip -rap, placed matting, EC-2 or 3 clear and grub (for wooded sites) cut grading fill grading as -built drawings (1k + price per 0.1 mi.) survey and layout (price per 0.1 mi.) mobilization materials testing compaction testing CBR tests (1 every 0.1 mi. per road) stone depth inspections pavement inspections pipe and drainage video inspections VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) No. Unit Unit Cost Cost installed % compete cost remaining 10+00.00 18+90.Q road length 890.0 ft 9.0 in d 890.0 ft L 26.0 ft W 1214.9 ton $35.00 $42,519.75 0% $42,519.75 890.0 ftL 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 in d 890.0 ftL 26.0 ft W 354.3 tons $100.00 $35,433.13 0% $35,433.13 in d 890.0 ftL 26.0 ft W 212.6 tons $120.00 $25,511.85 0% $25,511.85 0.0 ft $13.00 $0.00 0% $0.00 1750.0 ft $15.00 $26,250.00 0% $26,250.00 1560.0 ft $17.00 $26,520.00 0% $26,520.00 4 ft $350.00 $1,400.00 0% $1,400.00 2 each $200.00 $400.00 0% $400.00 each $200.00 $1,400.00 0% $1,400.00 Each 1 each $150.00 $150.00 0% $150.00 ES @LL 3000 0.0 ft $17.00 $0.00 0% $0.00 15 each $3,500.00 $52,500.00 0% $52,500.00 1 each $500.00 $500.00 0% $500.00 117 ft $450.00 $52,650.00 0% $52,650.00 15.0 in d 0 ES-1,2 EC-1 286.0 ft $35.00 $10,010.00 0% $10,010.00 18.0 in d 0 ES-1,2 EC-1 283.0 ft $40.00 $11,320.00 0% $11,320.00 24.0 in d 0 ES-1,2 EC-1 291.0 ft $50.00 $14,550.00 0% $14,550.00 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES-1,2 EC-1 0.0 ft $320.00 $0.00 0% $0.00 2.0 ft d 0.0 ft L ft W 0.0 ton $60.00 $0.00 0% $0.00 W0.0 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cy $4.00 $0.00 0% $0.00 cy $9.00 $0.00 0% $0.00 890.0 ft L 0.16856 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 890.0 ft L 0.16856 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 890.0 ft L 1.78 inc of 500' 3 each $200.00 $560.00 0% $560.00 890.0 ft L 1.78 inc of 500' 3 each $200.00 $560.00 0% $560.00 890.0 ft L 1.78 inc of 500' 3 each $200.00 $560.00 0% $560.00 890.0 ft L 1.78 inc of 500' 3 each $200.00 $560.00 0% $560.00 890.0 ft L 1.78 inc of 500' 3 each $200.00 $560.00 0% $560.00 ft $1.00 $860.00 0% $860.00 890.0 ft L 0.16856 mi. Lanes ELanes $2,000.00 $6,742.42 0% $6,742.42 890.0 ft L 0.16856 mi. Lanes $150.00 $505.68 0% $505.68 890.0 ft L 0.16856 mi. $100.00 $587.12 0% $587.12 $327,609.95 $327,609.95 cost sum C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 1-3\RP Phase 2_bond_est_Aug2016.xls 8/17/2016 Project Name: Cascadia Blocks 1-3, Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Road Name: Marietta Drive No. Unit Unit Cost Cost installed % compete cost remaining contingency $32,761.00 $32,761.00 Total $360,380 $360,380 C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 1-3\RP Phase 2_bond_est_Aug2016.xls 8/17/2016 Project Name: Cascadia Blocks 1-3, Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Road Name: Terrace Lane Begin station End station aggregate base blotted or prime&double seal asphalt base asphalt surface curb CG-2 curb CG-6 sidewalk, concrete (6) ramp CG-12 street name sign traffic control sign Street Landscape guardrail drop inlet or grate standard manhole frame top (not inlet) manhole structure (per ft. rise) pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cm (15 to 48") pipe, rcp, cmp (60 to 108") rip -rap, placed matting, EC-2 or 3 clear and grub (for wooded sites) cut grading fill grading as -built drawings (1k + price per 0.1 mi.) survey and layout (price per 0.1 mi.) mobilization materials testing compaction testing CBR tests (1 every 0.1 mi. per road) stone depth inspections pavement inspections pipe and drainage video inspections VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) No. Unit Unit Cost Cost installed % compete cost remaining 19+92.00 21+28.�W road length 136.0 ft 6.0 in d 136.0 ft L 26.0 ft W 123.8 ton $35.00 $4,331.60 0% $4,331.60 136.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 in d fin 136.0 ft L 26.0 ft W 54.1 tons $100.00 $5,414.50 0% $5,414.50 d 136.0 ftL 26.0 ft W 32.5 tons $120.00 $3,898.44 0% $3,898.44 0.0 ft $13.00 $0.00 0% $0.00 272.0 ft $15.00 $4,080.00 0% $4,080.00 272.0 ft $17.00 $4,624.00 0% $4,624.00 0 ft $350.00 $0.00 0% $0.00 0 each $200.00 $0.00 0% $0.00 0 each $200.00 $0.00 0% $0.00 Each 4 each $150.00 $600.00 0% $600.00 ES @LL 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 d 0 ES-1,2 EC-1 0.0 ft $35.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES-1,2 EC-1 0.0 ft $320.00 $0.00 0% $0.00 2.0 ft d 0.0 ft L 0.0 ft W 0.0 ton $60.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cy $4.00 $0.00 0% $0.00 cy $9.00 $0.00 0% $0.00 136.0 ft L 0.02576 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 136.0 ft L 0.02576 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 136.0 ft L 0.272 inc of 500' 1 each $200.00 $260.00 0% $260.00 136.0 ft L 0.272 inc of 500' 1 each $200.00 $260.00 0% $260.00 136.0 ft L 0.272 inc of 500' 1 each $200.00 $260.00 0% $260.00 136.0 ft L 0.272 inc of 500' 1 each $200.00 $260.00 0% $260.00 136.0 ft L 0.272 inc of 500' 1 each $200.00 $260.00 0% $260.00 ft $1.00 $0.00 0% $0.00 136.0 ft L 0.02576 mi. Lanes ELanes $2,000.00 $0.00 0% $0.00 136.0 ft L 0.02576 mi. Lanes $150.00 $0.00 0% $0.00 136.0 ft L 0.02576 mi. $100.00 $0.00 0% $0.00 $35,248.54 $35,248.54 cost sum C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 1-3\RP Phase 2_bond_est_Aug2016.xls 8/17/2016 Project Name: Cascadia Blocks 1-3, Phase 2 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Road Name: Terrace Lane No. Unit Unit Cost Cost installed % compete cost remaining contingency $3,524.85 $3,524.85 Total $38,780 $38,780 C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 1-3\RP Phase 2_bond_est_Aug2016.xls 8/17/2016