HomeMy WebLinkAboutSUB201300091 Bond Estimates 2016-12-20Cascadia - Blocks 4-7, Phase 3
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan At SUB201300091
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Delphi Lane
Begin station
32+40.00
End station
35+65.Q,W
road length 325.0 ft
aggregate base
8.
in d
325.0 ft L
31.0 ft W
470.2 ton
$35.00
$16,455.83
0%
$16,455.83
blotted or prime&double seal
325.0 ft L
0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
2.
in d
325.0 ft L
26.0 ft W
103.5 tons
$100.00
$10,351.25
0%
$10,351.25
asphalt surface
1.
in d
325.0 ft L
M26.0 ft W
77.6 tons
$120.00
$9,316.13
0%
$9,316.13
curb CG-2
0.
ft
$13.00
$0.00
0%
$0.00
curb CG-6
630.0
ft
$15.00
$9,450.00
0%
$9,450.00
sidewalk, concrete (6)
610.0
ft
$17.00
$10,370.00
0%
$10,370.00
ramp CG-12
2
ft
$350.00
$700.00
0%
$700.00
street name sign
0
each
$200.00
$0.00
0%
$0.00
traffic control sign
2 each
$200.00
$400.00
0%
$400.00
Street Landscape
Each
16 each
$275.00
$4,400.00
0%
$4,400.00
guardrail
ES @
3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
6each
$3,500.00
$21,000.00
0%
$21,000.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
26 ft
$450.00
$11,700.00
0%
$11,700.00
pipe, rcp, cmp (15 to 48")
15.
in d
0 ES-1,2
0 EC-1
297.0 ft
$35.00
$10,395.00
0%
$10,395.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2
0 EC-1
193.0 ft
$40.00
$7,720.00
0%
$7,720.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2
0 EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2
0 EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (60 to 108")
96.
in d
0 ES- 1,2
EC-1
ft
$320.00
$0.00
0%
$0.00
rip -rap, placed
2.
ft d
.0 it L
ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3
0.0 it L
ft W
0.0 sy
$2.00
$0.00
0%
$0.00
clear and grub (for wooded sites)
0.0 ft L
ft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading
200.0 cy
$4.00
$28,800.00
0%
$28,800.00
fill grading
0.0 cy
$9.00
$0.00
0%
$0.00
as -built drawings (1 k+ price per 0.1 mi.)
325.0 ft L
0.06155 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
325.0 ft L
0.06155 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
r 1 Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
325.0 ft L
0.65 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
compaction testing
325.0 ft L
0.65 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
CBR tests (1 every 0.1 mi. per road)
325.0 ft L
0.65 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
stone depth inspections
325.0 ft L
0.65 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
pavement inspections
325.0 ft L
0.65 inc of 500'
2 each
$200.00
$340.00
0%
$340.00
pipe and drainage video inspections
490 ft
$1.00
$490.00
0%
$490.00
VDOT surety (1 lane)
325.0 ft L
0.06155 mi.
2 Lanes
$2,000.00
$2,462.12
0%
$2,462.12
VDOT maintenance fee (1 In rd, 1 yr)
325.0 ft L
0.06155 mi.
2 Lanes
$150.00
$184.66
0%
$184.66
VDOT admin. Cost recovery fee(1 lane)
325.0 ft L
0.06155 mi.
2 Lanes
$100.00
$373.11
0%
$373.11
cost sum
$157,268.09
$157,268.09
contingency
$15,726.81
$15,726.81
Total
$173,000
$173,000
0:\Users\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph3 RP bond est 12-20-16.xls 12/20/2016
Cascadia - Blocks 4-7, Phase 3
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Glissade Lane
Begin station
10+50.00
End station
14+25.OW road length 375.0 tt
aggregate base
8. in d
tt W
375.0 ft LjftW
525.0 ton
$35.00
$18,375.00
0%
$18,375.00
blotted or prime&double seal
375.0 ft Ltt W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
2. in d
375.0 ft Ltt W
143.6 tons
$100.00
$14,355.47
0%
$14,355.47
asphalt surface
1. in d
375.0 ft L
86.1 tons
$120.00
$10,335.94
0%
$10,335.94
curb CG-2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG-6
730.0 ft
$15.00
$10,950.00
0%
$10,950.00
sidewalk, concrete (6)
720.0 ft
$17.00
$12,240.00
0%
$12,240.00
ramp CG-12
3 ft
$350.00
$1,050.00
0%
$1,050.00
street name sign
0 each
$200.00
$0.00
0%
$0.00
traffic control sign
5each
$200.00
$1,000.00
0%
$1,000.00
Street Landscape
Each
16 each
$275.00
$4,400.00
0%
$4,400.00
guardrail
ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
8 each
$3,500.00
$28,000.00
0%
$28,000.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
50 ft
$450.00
$22,500.00
0%
$22,500.00
pipe, rcp, cmp (15 to 48")
15A
in d
r 0 ES-1,2 0 EC-1
274.0 it
$35.00
$9,590.00
0%
$9,590.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2 0 EC-1
216.0 it
$40.00
$8,640.00
0%
$8,640.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2 0 EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.
in d
1 ES-1,2 0 EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (60 to 108")
96.
in d
0 ES-1,2 0 EC-1
hL O.Ojtt
$320.00
$0.00
0%
$0.00
rip -rap, placed
2.
ft d
P0.0 ft L 0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3
0.0 ft L tt W
0.0 sy
$2.00
$0.00
0%
$0.00
clear and grub (for wooded sites)
L 0.0 ft L tt W
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading
cy
$4.00
$12,000.00
0%
$12,000.00
fill grading
cy
$9.00
$10,350.00
0%
$10,350.00
as -built drawings (1k+ price per 0.1 mi.)
375.0 ftL 0.07102 mi.
11sum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
375.0 ft L 0.07102 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
375.0 ft L 0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
compaction testing
375.0 ft L 0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
CBR tests (1 every 0.1 mi. per road)
375.0 ft L 0.75 inc of 500'
2 each
$200.00
$360.00
0%
$360.00
stone depth inspections
375.0 ft L 0.75 inc of 500'
2 each
$200.00
$360.00
01/6
$360.00
pavement inspections
375.0 ft L 0.75 inc of 500'
2 each
$200.00
$360.00
0 %
$360.00
pipe and drainage video inspections
490 ft
$1.00
$490.00
0 %
$490.00
MOT surety (1 lane)
375.0 ft L 0.07102 mi.
Lanes
$2,000.00
$2,940.91
01/6
$2,840.91
MOT maintenance fee (1 In rd, 1 yr)
375.0 ft L 0.07102 mi.
jk�2 Lanes
$150.00
$213.07
01/6
$213.07
MOT admin. Cost recovery fee(1 lane)
375.0 ft L 0.07102 mi.
Lanes
$100.00
$392.05
0 %
$392.05
$180,522.43
$180,522.43
cost sum
contingency
$18,052.24
$18,052.24
Total
$198,580
$198,580
:rs\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph3 RP bond est 12-20-16.xls 12/20/2016
Cascadia - Blocks 4-7, Phase 3
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Flat Waters Lane
Begin station
10+15.00
End station
13+10._U
road length 295.0 tt
aggregate base
8.
in d
tt W
295.0 ft LjftW
413.0 ton
$35.00
$14,455.00
0%
$14,455.00
blotted or prime&double seal
295.0 ft Ltt W
0.0 sy
$10.00
$0.00
0%
$0.00
asphalt base
2.
in d
295.0 ft Ltt W
90.3 tons
$100.00
$9,034.38
0%
$9,034.38
asphalt surface
1.
in d
295.0 ft L
67.8 tons
$120.00
$8,130.94
0%
$8,130.94
curb CG-2
0.0 ft
$13.00
$0.00
0%
$0.00
curb CG-6
570.0 ft
$15.00
$8,550.00
0%
$8,550.00
sidewalk, concrete (6)
230.0 ft
$17.00
$3,910.00
0%
$3,910.00
ramp CG-12
2 ft
$350.00
$700.00
0%
$700.00
street name sign
2 each
$200.00
$400.00
0%
$400.00
traffic control sign
4 each
$200.00
$800.00
0%
$800.00
Street Landscape
Each
0 each
$275.00
$0.00
0%
$0.00
guardrail
ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
drop inlet or grate
0 each
$3,500.00
$0.00
0%
$0.00
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
manhole structure (per ft. rise)
0 ft
$450.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
15A
in d r
0 ES-1,2 0 EC-1
0.0 it
$35.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
24.
in d
0 ES-1,2 0 EC-1
0.0 it
$50.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2 0 EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (15 to 48")
18.
in d
0 ES-1,2 0 EC-1
0.0 ft
$40.00
$0.00
0%
$0.00
pipe, rcp, cmp (60 to 108")
96.
in d
0 ES-1,2 0 EC-1
hL O.Ojtt
$320.00
$0.00
0%
$0.00
rip -rap, placed
2.
ft of
ft L 0.0 ft W
0.0 ton
$60.00
$0.00
0%
$0.00
matting, EC-2 or 3
0.0 ft L tt W
0.0 sy
$2.00
$0.00
0%
$0.00
clear and grub (for wooded sites)
`
0.0 ft L tt W
0.0 acre
$24,000.00
$0.00
0%
$0.00
cut grading
cy
$4.00
$13,200.00
0%
$13,200.00
fill grading
cy
$9.00
$0.00
0%
$0.00
as -built drawings (1k+ price per 0.1 mi.)
295.0 ftL 0.05587 mi.
11sum
$2,000.00
$3,000.00
0%
$3,000.00
survey and layout (price per 0.1 mi.)
295.0 ft L 0.05587 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
mobilization
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
materials testing
295.0 ft L 0.59 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
compaction testing
295.0 ft L 0.59 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
CBR tests (1 every 0.1 mi. per road)
295.0 ft L 0.59 inc of 500'
2 each
$200.00
$320.00
0%
$320.00
stone depth inspections
295.0 ft L 0.59 inc of 500'
2 each
$200.00
$320.00
01/6
$320.00
pavement inspections
295.0 ft L 0.59 inc of 500'
2 each
$200.00
$320.00
0 %
$320.00
pipe and drainage video inspections
0 ft
$1.00
$0.00
0 %
$0.00
VDOT surety (1 lane)
295.0 ft L 0.05587 mi.
2 Lanes
$2,000.00
$2,234.85
0%
$2,234.85
VDOT maintenance fee (1 In rd, 1 yr)
295.0 ft L 0.05587 mi.
Lanes
$150.00
$167.61
01/6
$167.61
VDOT admin. Cost recovery fee(1 lane)
295.0 ft L 0.05587 mi.
Lanes
$100.00
$361.74
0 %
$361.74
$74,544.52
$74,544.52
cost sum
contingency
$7,454.45
$7,454.45
Total
$82,000
$82,000
:rs\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph3 RP bond est 12-20-16.xls 12/20/2016