HomeMy WebLinkAboutSUB201300091 Bond Estimates 2017-07-07Cascadia Blocks 4-7 Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O13OOO91
Parcel ID 07800-00-00-05900
Item
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, 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 (1 k + 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
14+25.00
18+55.00
road length 430.0 ft
8.0 in d
430.0 ft L 30.0 ft W
602.0 ton
$35.00
$21,070.00
0%
$21,070.00
430.0 ft L 0.0 ft W
0.0 sy
$10.00
$0.00
0%
$0.00
2.5 in d
430.0 ft L 5.0 ft W
164.6 tons
$100.00
$16,460.94
0%
$16,460.94
1.5 in d
430.0 ft L 5.0 ft W
98.8 tons
$120.00
$11,851.88
0%
$11,851.88
ft
W0
$13.00
$0.00
0%
$0.00
ft
$15.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
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
20 each
$275.00
$5,500.00
0%
$5,500.00
ES @ 3000
0.0 ft
$17.00
$0.00
0%
$0.00
5 each
$3,500.00
$17,500.00
0%
$17,500.00
0 each
$500.00
$0.00
0%
$0.00
30 ft
$450.00
$13,500.00
0%
$13,500.00
15.0 in d
0 ES-1,2 0 EC-1
459.0 ft
$35.00
$16,065.00
0%
$16,065.00
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
0.0 cy
$4.00
$0.00
0%
$0.00
3100.0 cy
$9.00
$27,900.00
0%
$27,900.00
430.0 ft L 0.08144 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
430.0 ft L 0.08144 mi.
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
�Isum
$5,000.00
$5,000.00
0%
$5,000.00
430.0 ft L 0.86 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
430.0 ft L 0.86 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
430.0 ft L 0.86 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
430.0 ft L 0.86 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
430.0 ft L 0.86 inc of 500'
2 each
$200.00
$380.00
0%
$380.00
459 ft
$1.00
$459.00
0%
$459.00
430.0 ft L 0.08144 mi.
2 Lanes
$2,000.00
$3,257.58
0%
$3,257.58
430.0 ft L 0.08144 mi.
2 Lanes
$150.00
$244.32
0%
$244.32
430.0 ft L 0.08144 mi.
2 Lanes
$100.00
$412.88
0%
$412.88
3ers\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph4 RP bond est 07-07-17.xls 7/7/2017
Cascadia Blocks 4-7 Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Parcel ID 07800-00-00-05900
Item
Glissade Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $147,121.59 $147,121.59
contingency $14,712.16 $14,712.16
Total $161,840 $161,840
sers\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph4 RP bond est 07-07-17.xls 7/7/2017
Cascadia Blocks 4-7 Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O13OOO91
Parcel ID 07800-00-00-05900
Item
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, 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 (1 k + 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)
35+65.00
43+44.00_. road length
779.0 ft
8.0in d
779.0ftL
31.0ftW
779.0ftL
ftW
2.Oin d
779.OftLkO.0
6.OftW
1.5in d
779.OftL6.0ftW
Each
ES @
3000
15.0 in d
0 ES-1,2
0 EC-1
24.0 in d
0 ES-1,2
0 EC-1
18.0 in d
0 ES-1,2
0
EC-1
18.0 in d
0 ES-1,2
0
EC-1
96.0 in d
0 ES-1,2
0
EC-1
2.0 ft d
0.0 ft L
ft W
0.0 ft L
ft W
ALO.OftL
ftW
779.0 ft L 0.14754 mi.
779.0 ft L 0.14754 mi.
779.0 ft L
1.558 inc of 500'
779.0 ft L
1.558 inc of 500'
779.0 ft L
1.558 inc of 500'
779.0 ft L
1.558 inc of 500'
779.0 ft L
1.558 inc of 500'
779.0 ft L 0.14754 mi.
779.0 ft L 0.14754 mi.
779.0 ft L 0.14754 mi.
No. Unit Unit Cost Cost
installed % compete cost remaining
1127.0 ton
$35.00
$39,443.37
0%
$39,443.37
0.0 sy
$10.00
$0.00
0%
$0.00
248.1 tons
$100.00
$24,811.15
0%
$24,811.15
186.1 tons
$120.00
$22,330.04
0%
$22,330.04
"'"ft
$13.00
$0.00
0%
$0.00
1550.0 ft
$15.00
$23,250.00
0%
$23,250.00
1480.0 ft
$17.00
$25,160.00
0%
$25,160.00
5 ft
$350.00
$1,750.00
0%
$1,750.00
0 each
$200.00
$0.00
0%
$0.00
5 each
$200.00
$1,000.00
0%
$1,000.00
30 each
$275.00
$8,250.00
0%
$8,250.00
0.0 ft
$17.00
$0.00
0%
$0.00
8 each
$3,500.00
$28,000.00
0%
$28,000.00
0 each
$500.00
$0.00
0%
$0.00
48 ft
$450.00
$21,600.00
0%
$21,600.00
621.0 ft
$35.00
$21,735.00
0%
$21,735.00
0.0 ft
$50.00
$0.00
0%
$0.00
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft
$320.00
$0.00
0%
$0.00
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 acre
$24,000.00
$0.00
0%
$0.00
-cy
$4.00
$42,400.00
0%
$42,400.00
cy
$9.00
$52,200.00
0%
$52,200.00
21sum
$2,000.00
$5,000.00
0%
$5,000.00
21sum
$2,000.00
$5,000.00
0%
$5,000.00
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
3 each
$200.00
$520.00
0%
$520.00
3 each
$200.00
$520.00
0%
$520.00
3 each
$200.00
$520.00
0%
$520.00
3 each
$200.00
$520.00
0%
$520.00
3 each
$200.00
$520.00
0%
$520.00
621 ft
$1.00
$621.00
0%
$621.00
2 Lanes
$2,000.00
$5,901.52
0%
$5,901.52
2 Lanes
$150.00
$442.61
0%
$442.61
2 Lanes
$100.00
$545.08
0%
$545.08
3ers\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph4 RP bond est 07-07-17.xls 7/7/2017
Cascadia Blocks 4-7 Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Parcel ID 07800-00-00-05900
Item
Delphi Lane
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $337,039.76 $337,039.76
contingency $33,703.98 $33,703.98
Total $370,750 $370,750
sers\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph4 RP bond est 07-07-17.xls 7/7/2017
Cascadia Blocks 4-7 Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB2O13OOO91
Parcel ID 07800-00-00-05900
Item
Backwater Alley
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 (1 k + 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)
10+13.00
14+71.00_. road length
458.0
ft
6.0 in d
458.0 ft L
20.0 ft W
458.0ftL ftW
2.5in d
458.OftLRO.0
0.0ftW
1.5in d
458.OftL0.0ftW
Each
ES @
3000
12.0 in d
0 ES-1,2
0 EC-1
24.0 in d
0 ES-1,2
0 EC-1
18.0 in d
0 ES-1,2
0
EC-1
18.0 in d
0 ES-1,2
0
EC-1
96.0 in d
0 ES-1,2
0
EC-1
2.0 ft d
0.0 ft L
ft W
0.0 ft L
ft W
0.0 ft L
ft W
458.0 ft L 0.08674 mi.
458.0 ft L 0.08674 mi.
458.0 ft L
0.916 inc of 500'
458.0 ft L
0.916 inc of 500'
458.0 ft L
0.916 inc of 500'
458.0 ft L
0.916 inc of 500'
458.0 ft L
0.916 inc of 500'
458.0 ft L 0.08674 mi.
458.0 ft L 0.08674 mi.
458.0 ft L 0.08674 mi.
No. Unit Unit Cost Cost
installed % compete cost remaining
320.6 ton
$35.00
$11,221.00
0%
$11,221.00
0.0 sy
$10.00
$0.00
0%
$0.00
140.3 tons
$100.00
$14,026.25
0%
$14,026.25
84.2 tons
$120.00
$10,098.90
0%
$10,098.90
ft
W0
$13.00
$0.00
0%
$0.00
ft
$15.00
$0.00
0%
$0.00
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
5 each
$200.00
$1,000.00
0%
$1,000.00
6 each
$275.00
$1,650.00
0%
$1,650.00
0.0 ft
$17.00
$0.00
0%
$0.00
2 each
$3,500.00
$7,000.00
0%
$7,000.00
0 each
$500.00
$0.00
0%
$0.00
0 ft
$450.00
$0.00
0%
$0.00
50.0 ft
$35.00
$1,750.00
0%
$1,750.00
0.0 ft
$50.00
$0.00
0%
$0.00
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft
$40.00
$0.00
0%
$0.00
0.0 ft
$320.00
$0.00
0%
$0.00
0.0 ton
$60.00
$0.00
0%
$0.00
0.0 sy
$2.00
$0.00
0%
$0.00
0.0 acre
$24,000.00
$0.00
0%
$0.00
M cy
$4.00
$26,000.00
0%
$26,000.00
cy
$9.00
$0.00
0%
$0.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
1 Isum
$2,000.00
$3,000.00
0%
$3,000.00
-Isum
$5,000.00
$5,000.00
0%
$5,000.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
2 each
$200.00
$400.00
0%
$400.00
50 ft
$1.00
$50.00
0%
$50.00
0 Lanes
$2,000.00
$0.00
0%
$0.00
0 Lanes
$150.00
$0.00
0%
$0.00
0 Lanes
$100.00
$0.00
0%
$0.00
3ers\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph4 RP bond est 07-07-17.xls 7/7/2017
Cascadia Blocks 4-7 Phase 4
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201300091
Parcel ID 07800-00-00-05900
Item
Backwater Alley
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $86,196.15 $86,196.15
contingency $8,619.62 $8,619.62
Total $94,820 $94,820
sers\mwentland\Documents\SUB201300091 Cascadia 4-7 Ph4 RP bond est 07-07-17.xls 7/7/2017