HomeMy WebLinkAboutSUB201300091 Bond Estimates 2016-08-17Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Delphi 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
26+13.00
32+39.00
road length 626.0
ft
8.0 in d
626.0 ft L 26.0 ft W
759.5 ton
$35.00
$26,584.13
0%
$26,584.13
in d
626.0 ft L 0.0 ft W
626.0 ftL 26.0 ft W
0.0 sy
398.8 tons
$10.00
$100.00
$0.00
$39,876.20
0%
0%
$0.00
$39,876.20
Odin d
626.0 ft L 26.0 ft W
149.5 tons
$120.00
$17,944.29
0%
$17,944.29
0.0 ft
$13.00
$0.00
0%
$0.00
1050.0 ft
$15.00
$15,750.00
0%
$15,750.00
1050.0 ft
$17.00
$17,850.00
0%
$17,850.00
8 ft
$350.00
$2,800.00
0%
$2,800.00
3 each
$200.00
$600.00
0%
$600.00
5 each
$200.00
$1,000.00
0%
$1,000.00
91 Each
10 each
$150.00
$1,500.00
0%
$1,500.00
ES @LL 3000
0.0 ft
$17.00
$0.00
0%
$0.00
10 each
$3,500.00
$35,000.00
0%
$35,000.00
0 each
$500.00
$0.00
0%
$0.00
69 ft
$450.00
$31,050.00
0%
$31,050.00
15.0 in d
0 ES-1,2
EC-1
394.0 ft
$35.00
$13,790.00
0%
$13,790.00
18.0 in d
0 ES-1,2
EC-1
289.0 ft
$40.00
$11,560.00
0%
$11,560.00
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 r0.0 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
626.0 ft L 0.11856 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
626.0 ft L 0.11856 mi.
2 Isum
$2,000.00
$5,000.00
0%
$5,000.00
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
626.0 ft L 1.252 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
626.0 ft L 1.252 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
626.0 ft L 1.252 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
626.0 ft L 1.252 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
626.0 ft L 1.252 inc of 500'
2 each
$200.00
$460.00
0%
$460.00
683 ft
$1.00
$683.00
0%
$683.00
626.0 ft L 0.11856 mi.
2 Lanes
$2,000.00
$4,742.42
0%
$4,742.42
626.0 ft L 0.11856 mi.
2 Lanes
$150.00
$355.68
0%
$355.68
626.0 ft L 0.11856 mi.
�2 Lanes
$100.00
$487.12
0%
$487.12
$238,872.85
$238,872.85
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Delphi Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $23,887.29 $23,887.29
Total $262,770 $262,770
C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Oval Park 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
10+47.00
14+13.gk
road length 366.0
ft
4.0 in d
366.0 ft L 26.0 ft W
222.0 ton
$35.00
$7,771.40
0%
$7,771.40
366.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
d
366.0 ftL 26.0 ft W
116.6 tons
$100.00
$11,657.10
0%
$11,657.10
Miin
in d
366.0 ftL 26.0 ft W
87.4 tons
$120.00
$10,491.39
0%
$10,491.39
0.0 ft
$13.00
$0.00
0%
$0.00
675.0 ft
$15.00
$10,125.00
0%
$10,125.00
675.0 ft
$17.00
$11,475.00
0%
$11,475.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
5 each
$200.00
$1,000.00
0%
$1,000.00
Each
6 each
$150.00
$900.00
0%
$900.00
ES @LL 3000
0.0 ft
$17.00
$0.00
0%
$0.00
6 each
$3,500.00
$21,000.00
0%
$21,000.00
0 each
$500.00
$0.00
0%
$0.00
39 ft
$450.00
$17,550.00
0%
$17,550.00
15.0 in d
0 ES-1,2
EC-1
30.0 ft
$35.00
$1,050.00
0%
$1,050.00
18.0 in d
0 ES-1,2
EC-1
250.0 ft
$40.00
$10,000.00
0%
$10,000.00
24.0 in d
0 ES-1,2
EC-1
97.0 ft
$50.00
$4,850.00
0%
$4,850.00
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
366.0 ft L 0.06932 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
366.0 ft L 0.06932 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
366.0 ft L 0.732 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
366.0 ft L 0.732 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
366.0 ft L 0.732 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
366.0 ft L 0.732 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
366.0 ft L 0.732 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
ft
$1.00
$377.00
0%
$377.00
366.0 ft L 0.06932 mi.
Lanes
ELanes
$2,000.00
$2,772.73
0%
$2,772.73
366.0 ft L 0.06932 mi.
Lanes
$150.00
$207.95
0%
$207.95
366.0 ft L 0.06932 mi.
$100.00
$388.64
0%
$388.64
$124,416.21
$124,416.21
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Oval Park Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $12,441.62 $12,441.62
Total $136,860 $136,860
C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Boulder Hill 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
10+00.00
12+33.99a
road length 233.0
ft
4.0 in d
233.0 ftL 26.0 ft W
141.4 ton
$35.00
$4,947.37
0%
$4,947.37
233.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
2.0 in d
233.0 ftL 26.0 ft W
74.2 tons
$100.00
$7,421.05
0%
$7,421.05
1.5 in d
233.0 ft L 26.0 ft W
55.7 tons
$120.00
$6,678.95
0%
$6,678.95
0.0 ft
$13.00
$0.00
0%
$0.00
500.0 ft
$15.00
$7,500.00
0%
$7,500.00
500.0 ft
$17.00
$8,500.00
0%
$8,500.00
0 ft
$350.00
$0.00
0%
$0.00
1 each
$200.00
$200.00
0%
$200.00
5 each
$200.00
$1,000.00
0%
$1,000.00
Each
6 each
$150.00
$900.00
0%
$900.00
ES @L 3000
0.0 ft
$17.00
$0.00
0%
$0.00
3 each
$3,500.00
$10,500.00
0%
$10,500.00
3 each
$500.00
$1,500.00
0%
$1,500.00
84 ft
$450.00
$37,800.00
0%
$37,800.00
15.0 in d
0 ES-1,2
EC-1
231.0 ft
$35.00
$8,085.00
0%
$8,085.00
24.0 in d
0 ES-1,2
EC-1
0.0 ft
$50.00
$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 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
233.0 ft L 0.04413 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
233.0 ft L 0.04413 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
233.0 ft L 0.466 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
233.0 ft L 0.466 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
233.0 ft L 0.466 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
233.0 ft L 0.466 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
233.0 ft L 0.466 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
ft
$1.00
$231.00
0%
$231.00
233.0 ft L 0.04413 mi.
Lanes
ELanes
$2,000.00
$1,765.15
0%
$1,765.15
233.0 ft L 0.04413 mi.
Lanes
$150.00
$132.39
0%
$132.39
233.0 ft L 0.04413 mi.
$100.00
$338.26
0%
$338.26
$109,999.16
$109,999.16
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Boulder Hill Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $10,999.92 $10,999.92
Total $121,000 $121,000
C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Glissade 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
10+00.00
10+56.OIW
road length 56.0
ft
8.0 in d
56.0 ft L 26.0 ft W
67.9 ton
$35.00
$2,378.13
0%
$2,378.13
56.0 ftL 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
in d
56.0 ftL 26.0 ft W
22.3 tons
$100.00
$2,229.50
0%
$2,229.50
in d
56.0 ftL 26.0 ft W
13.4 tons
$120.00
$1,605.24
0%
$1,605.24
0.0 ft
$13.00
$0.00
0%
$0.00
112.0 ft
$15.00
$1,680.00
0%
$1,680.00
112.0 ft
$17.00
$1,904.00
0%
$1,904.00
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
0 each
$150.00
$0.00
0%
$0.00
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
24.0 in d
0 ES-1,2
EC-1
0.0 ft
$50.00
$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 r0.0 ft W
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 ft L 0.0 ftW
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
56.0 ft L 0.01061 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
56.0 ft L 0.01061 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
56.0 ft L 0.112 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
56.0 ft L 0.112 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
56.0 ft L 0.112 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
56.0 ft L 0.112 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
56.0 ft L 0.112 inc of 500'
1 each
$200.00
$240.00
0%
$240.00
ft
$1.00
$0.00
0%
$0.00
56.0 ft L 0.01061 mi.
Lanes
ELanes
$2,000.00
$0.00
0%
$0.00
56.0 ft L 0.01061 mi.
Lanes
$150.00
$0.00
0%
$0.00
56.0 ft L 0.01061 mi.
$100.00
$0.00
0%
$0.00
$21,996.87
$21,996.87
cost sum
C:\Users\mgreene\Documents\A-Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016
Project Name: Cascadia Blocks 4-7, Phase 2
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
Road Name: Glissade Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
contingency $2,199.69 $2,199.69
Total $24,200 $24,200
C:\Users\mgreene\Documents\A_Review Comment letters\Cascadia\Cascadia Blocks 4-7\RP_Phase 2_bond_est_Aug2016.xls 8/17/2016