The URL can be used to link to this page

Home My WebLink AboutSUB201400207 Bond Estimates 2017-05-12Cascadia Blocks 1-3 Phase 3 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item 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, cmp (15 to 48") pipe, rcp, cmp (15 to 48") pipe, rcp, cmp (15 to 48") pipe, rcp, cmp (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 (ik+ 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 11 +72.00 18+36.00 road length 664.0 ft 6.0 in d 664.0 ft L 30.0 ft W 697.2 ton $35.00 $24,402.00 0% $24,402.00 664.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2.5 in d 664.0 ft L 26.0 ft W 264.4 tons $100.00 $26,435.50 0% $26,435.50 1.5 in d 664.0 ft L 26.0 ft W 158.6 tons $120.00 $19,033.56 0% $19,033.56 0.0 ft $13.00 $0.00 0% $0.00 1328.0 ft $15.00 $19,920.00 0% $19,920.00 1228.0 ft $17.00 $20,876.00 0% $20,876.00 4 ft $350.00 $1,400.00 0% $1,400.00 2 each $200.00 $400.00 0% $400.00 8 each $200.00 $1,600.00 0% $1,600.00 20 Each 20 each $275.00 $5,500.00 0% $5,500.00 0 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 11 each $3,500.00 $38,500.00 0% $38,500.00 0 each $500.00 $0.00 0% $0.00 81 ft $450.00 $36,450.00 0% $36,450.00 15.0 in d 0 ES-1,2 r 0 EC-1 664.0 ft $35.00 $23,240.00 0% $23,240.00 24.0 in d 0 ES-1,2 0 EC-1 0.0 ft $50.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES-1,2 0 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 0.0 ft L ft W 0.0 sy $2.00 $0.00 0% $0.00 0.0, ft L ft W 0.0 acre $24,000.00 $0.00 0% $0.00 -CY $4.00 $20,000.00 0% $20,000.00 cy $9.00 $0.00 0% $0.00 664.0 ft L 0.12576 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 664.0 ft L 0.12576 mi. 2 Isum $2,000.00 $5,000.00 0% $5,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 664.0 ft L 1.328 inc of 500' 2 each $200.00 $480.00 0% $480.00 664.0 ft L 1.328 inc of 500' 2 each $200.00 $480.00 0% $480.00 664.0 ft L 1.328 inc of 500' 2 each $200.00 $480.00 0% $480.00 664.0 ft L 1.328 inc of 500' 2 each $200.00 $480.00 0% $480.00 664.0 ft L 1.328 inc of 500' 2 each $200.00 $480.00 0% $480.00 "'Mft $1.00 $664.00 0% $664.00 664.0 ft L 0.12576 mi. 2 Lanes $2,000.00 $5,030.30 0% $5,030.30 664.0 ft L 0.12576 mi. 2 Lanes $150.00 $377.27 0% $377.27 664.0 ft L 0.12576 mi. 2 Lanes $100.00 $501.52 0% $501.52 C:\Users\mwentland\Documents\SUB201400207 Cascadia Blocks 1-3 Phase 3 RP bond est 05-12-17.xls 5/12/2017 Cascadia Blocks 1-3 Phase 3 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Delphi Drive Ext. No. Unit Unit Cost Cost (installed) % compete cost remaining cost sum $261,730.15 $261,730.15 contingency $26,173.02 $26,173.02 Total $287,910 $287,910 C:\Users\mwentland\Documents\SUB201400207 Cascadia Blocks 1-3 Phase 3 RP bond est 05-12-17.xls 5/12/2017 Cascadia Blocks 1-3 Phase 3 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Knoll 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, cmp (15 to 48") pipe, rcp, cmp (15 to 48") pipe, rcp, cmp (15 to 48") pipe, rcp, cmp (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 (ik+ 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 13+25.00 road length 325.0 ft 6.0 in d 325.0 ft L 21.0 ft W 238.9 ton $35.00 $8,360.63 0% $8,360.63 325.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 0% $0.00 2 in d 325.0 ft L 19.0 ft W 94.6 tons $100.00 $9,455.47 0% $9,455.47 1 in d 325.0 ft L 19.0 ft W 56.7 tons $120.00 $6,807.94 0% $6,807.94 or 32gft $13.00 $4,225.00 0% $4,225.00 325.0 ft $15.00 $4,875.00 0% $4,875.00 0.0 ft $17.00 $0.00 0% $0.00 0 ft $350.00 $0.00 0% $0.00 2 each $200.00 $400.00 0% $400.00 6 each $200.00 $1,200.00 0% $1,200.00 Each 2 each $275.00 $550.00 0% $550.00 ES @ 3000 0.0 ft $17.00 $0.00 0% $0.00 1 each $3,500.00 $3,500.00 0% $3,500.00 1 each $500.00 $500.00 0% $500.00 10 ft $450.00 $4,500.00 0% $4,500.00 15.0 in d 0 ES-1,2 r 0 EC-1 74.0 ft $35.00 $2,590.00 0% $2,590.00 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 18.0 in d 0 ES-1,2 0 EC-1 0.0 ft $40.00 $0.00 0% $0.00 96.0 in d 0 ES-1,2 0 EC-1 O.O 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 0.0 ft L ft W 0.0 sy $2.00 $0.00 0% $0.00 L ft W 0.0 acre $24,000.00 $0.00 0% $0.00 _O.O,ft -CY $4.00 $4,600.00 0% $4,600.00 cy $9.00 $0.00 0% $0.00 325.0 ft L 0.06155 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 325.0 ft L 0.06155 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 -Isum $5,000.00 $5,000.00 0% $5,000.00 325.0 ft L 0.65 inc of 500' 2 each $200.00 $340.00 0% $340.00 325.0 ft L 0.65 inc of 500' 2 each $200.00 $340.00 0% $340.00 325.0 ft L 0.65 inc of 500' 2 each $200.00 $340.00 0% $340.00 325.0 ft L 0.65 inc of 500' 2 each $200.00 $340.00 0% $340.00 325.0 ft L 0.65 inc of 500' 2 each $200.00 $340.00 0% $340.00 '74 ft $1.00 $74.00 0% $74.00 325.0 ft L 0.06155 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 325.0 ft L 0.06155 mi. 0 Lanes $150.00 $0.00 0% $0.00 325.0 ft L 0.06155 mi. 0 Lanes $100.00 $0.00 0% $0.00 C:\Users\mwentland\Documents\SUB201400207 Cascadia Blocks 1-3 Phase 3 RP bond est 05-12-17.xls 5/12/2017 Cascadia Blocks 1-3 Phase 3 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201400207 Item Knoll Lane No. Unit Unit Cost Cost (installed) % compete cost remaining cost sum $64,338.03 $64,338.03 contingency $6,433.80 $6,433.80 Total $70,780 $70,780 C:\Users\mwentland\Documents\SUB201400207 Cascadia Blocks 1-3 Phase 3 RP bond est 05-12-17.xls 5/12/2017