The URL can be used to link to this page

Home My WebLink AboutSUB201700140 Bond Reduction 2019-09-13COUNTY OF ALBEMARLE Department of Community Development 401 McIntire Road, Room 227 Charlottesville, Virginia 22902-4596 Phone 434 29G-51332 Fax 434 972-4126 Bond Reduction Request Date: September 13, 2019 March Mountain Properties, LLC 1005 Heathercroft Circle, Suite 100 Crozet, VA 22932 Re: Bond reduction request for SUB201700140 Block 22 Dear Mr. Brockman: We received your bond inspection request for Block 22. This bond is currently valued at $803,350. The bond can be reduced to $290,210 based on the attached inspection and reduced bond estimate. Let us know if you have any questions. Thanks, Emily Cox, PE Civil Engineer II (434) 296-58332 Ext. 3565 County of Albemarle Department of Community Development 401 McIntire Rd Charlottesville, VA 22902 ALgE �rRCll31A COUNTY OF ALBEMARLE Department of Community Development 401 McIntire Road Charlottesville, Virginia 22902 Road Bond Inspection Bond Title: Old Trail Village Block 22 Road & Utility Plan File Number: SUB201700140 Date of inspection: 9/10/18 Original Bond Amount: $803,350 Reviewer: Emily Cox Current Bond Amount: $803,350 Phone: (434) 296-5832 Updated Bond Amount: $290,210 Your bond inspection request has been processed. This list contains an update on the items received and approved. Received Approved Y N Y N N/A VDOT ■ ❑ Completed inspection request and fee ■ ❑ ❑ ❑ ❑ ■ As -built plan, updated, sealed to current date, per As -built policy ❑ ■ ❑ ❑ ❑ ■ Copies of recorded plats for right-of-way, easements ❑ ■ ❑ ❑ ❑ ■ VDOT approval AM-4.3, or partial completion via punchlist ❑ ❑ ■ ❑ ❑ ■ Letter from P.E. certifying improvements are built to plan ❑ ■ ❑ ❑ ❑ ■ Current certification form completed by owner/developer ❑ ■ ❑ ❑ ❑ ■ CBR test reports for each road ❑ ■ ❑ ❑ ■ ❑ Stone depth and material inspection reports (or core tests) ❑ ■ ❑ ❑ ■ ❑ Pavement depth and material inspection reports (or core tests) ❑ ■ ❑ ❑ ■ ❑ Compaction test reports for fill areas under road ❑ ■ ❑ ❑ ■ ❑ Pipe trench inspection reports ❑ ■ ❑ ❑ ■ ❑ Pipe interior inspections reports and video ❑ ■ ❑ ❑ ■ ❑ Concrete test reports for structural concrete, curbing, aprons, etc. ■ ❑ ❑ ❑ ❑ ■ Structural inspection reports for any bridges or box culverts ❑ ❑ ■ ❑ ❑ ■ County road name signs and posts, or a sign agreement for alt. posts ❑ ■ ❑ Please refer to on-line content at http://www.albemarle.org/deptforms.asp?department=cdengmTo for checklists and procedures. Notes: l . It is hard to find the video on the pipe video CD. Please make the folder/location clear. 2. Ensure all pipes are cleaned out prior to final acceptance. Inlet protection was missing or improperly installed in several locations. It was clear that there was sediment in some pipes. 3. Ensure all landscaping is installed. 4. Surface asphalt must be installed. 5. These are all private roads. VDOT approval not necessary. Project Name: Old Trail Village Block 22 Road & Utility Plan 9/13/2019 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 TM P: 055 EO-01-22-00000 Date Estimate Complete: 09/12/18 Reduction: 9/13/19 Item No. Unit Unit Cost Cost installed % compete cost remaining Addle Hill Road Begin station 10+00.00 End station 11+05.00 road length 105.0 ft aggregate base 6.0 in d 105.0 ft L 20.0 ft W 73.5 ton $35.00 $2,572.50 80% $514.50 blotted or prime&double seal 105.0 ft L 20.0 ft W 233.3 sy $10.00 $2,333.33 80% $466.67 asphalt base 3.0 in d 105.0 ft L 20.0 ft W 38.6 tons $120.00 $4,630.50 80% $926.10 asphalt surface 1.5 in d 105.0 ft L 20.0 ft W I 19.3 tons $140.00 $2,701.13 0% $2,701.13 curb CG-2 0.aft $16.00 $0.00 80% $0.00 curb CG-6 210.0 ft $19.00 $3,990.00 80% $798.00 underdrain, UD-4 0.0 ft $6.00 $0.00 0% $0.00 sidewalk, concrete (6) 180.0 ft $25.00 $4,500.00 80% $900.00 ramp CG-12 28 ft $350.00 $9,800.00 0% $9,800.00 street name sign 4 each $200.00 $800.00 80% $160.00 traffic control sign 0 each $200.00 $0.00 0% $0.00 Street Landscape Each WES@ 14 each $150.00 $2,100.00 0% $2,100.00 guardrail 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) 6 ft $450.00 $2,700.00 80% $540.00 pipe, rcp, cmp (12") 12.0 in d 0 ES-1,1 EC-0 0.0 ft $25.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 15.0 in d 0 ES-1,2 EC-1 0.0 ft $35.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 18.0 in d 0 ES-1,2 EC-1 0.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cmp (60 to 108") 96.0 in d 0 ES-1,2 EC-1 0.0 ft $320.00 $0.00 0% $0.00 rip -rap, placed A"ft d .0 ftL ft W 0.0 ton $60.00 $0.00 0% $0.00 matting, EC-2 or 3 .0 ft L 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cut grading cy Mcy $6.00 $1,380.00 80% $276.00 fill grading $12.00 $0.00 0% $0.00 as -built drawings (1 k + price per 0.1 mi.) 105.0 ft L 0.01989 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 105.0 ftL 0.01989 mi. 1 Isum $2,000.00 $3,000.00 80% $600.00 mobilization -Isum $5,000.00 $5,000.00 0% $5,000.00 materials testing 105.0 ft L 0.21 inc of 500' 1 each $200.00 $260.00 0% $260.00 compaction testing 105.0 ft L 0.21 inc of 500' 1 each $200.00 $260.00 0% $260.00 CBR tests (1 every 0.1 mi. per road) 105.0 ft L 0.21 inc of 500' 1 each $200.00 $260.00 0% $260.00 stone depth inspections 105.0 ft L 0.21 inc of 500' 1 each $200.00 $260.00 0% $260.00 pavement inspections 105.0 ft L 0.21 inc of 500' 1 each $200.00 $260.00 0% $260.00 pipe and drainage video inspections ($500 min) $500.00 0% $500.00 VDOT surety (1 lane) 105.0 ft L 0.01989 mi. Lanes MI-anesft$1.00 $2,000.00 $397.73 0% $397.73 VDOT maintenance fee (1 In rd, 1 yr) 105.0 ft L 0.01989 mi. $150.00 $29.83 0% $29.83 https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRMW2019 Project Name: Old Trail Village Block 22 Road & Utility Plan Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 TM P: 055 EO-01-22-00000 Date Estimate Complete: 09/12/18 Reduction: 9/13/19 Item No. Unit Unit Cost installed Cost 9/13/2019 % compete cost remaining Addle Hill Road VDOT admin. Cost recovery fee(1 lane) 105.0 ft L 0.01989 mi. 1 Lanes $100.00 $269.89 0% $269.89 cost sum $51,004.90 $30,279.83 contingency $5,100.49 $3, 027.98 Total $56,110 $33, 310 https://al be marlecountyva-my.sharepoint.com/personal/ecox2_aI bemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM;N2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Astell Street Begin station End station 10+00.00 11 +60.OJ aggregate base 6.0 in d blotted or prime&double seal asphalt base 3.0 in d asphalt surface 1.5 in d curb CG-2 curb CG-6 underdrain, UD-4 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 (12") P"in d pipe, rcp, cmp (15 to 48") 15.0 in d pipe, rcp, cmp (15 to 48") 18.0 in d pipe, rcp, cmp (60 to 108") 96.0 in d rip -rap, placed Aft d 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 ($500 min) VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) road length 160.0 ft 160.0 ft L 1 20.0 ft W 160.0 ft L I 20.0 ft W 160.0 ft L 20.0 ft W 160.0 ft L 20.0 ft W Each ES @ 3000 ES-1,1 EC-0 F ES-1,2 EC-1 ES-1,2 EC-1 ES-1,219 EC-1ftL 0.0ftW ftL 0.0ftW 0.0 ft L 0.0 ft W 160.0 ft L 0.0303 mi. 160.0 ft L 0.0303 mi. 160.0 ft L 0.32 inc of 500' 160.0 ft L 0.32 inc of 500' 160.0 ft L 0.32 inc of 500' 160.0 ft L 0.32 inc of 500' 160.0 ft L 0.32 inc of 500' 160.0 ft L 0.0303 mi. 160.0 ft L 0.0303 mi. 160.0 ft L 0.0303 mi. No. Unit 112.0 ton 355.6 sy 58.8 tons 29.4 tons 0.0 ft 320.0 ft 0.0 ft 270.0 ft 21 ft 8 each 0 each 5 each 0.0 ft 2 each 0 each 12ft 0.0 ft 190.0 ft 0.0 ft 0.0 ft 0.0 ton 0.0 sy 0.0 acre 440.0 cy 300.0 cy 1 Isum 1 Isum Isum 1 each 1 each 1 each 1 each 1 each ft Lanes Lanes Lanes cost sum 9/13/2019 Unit Cost Cost installed % compete cost remaining $35.00 $3,920.00 80% $784.00 $10.00 $3,555.56 80% $711.11 $120.00 $7,056.00 80% $1,411.20 $140.00 $4,116.00 0% $4,116.00 $16.00 $0.00 0% $0.00 $19.00 $6,080.00 80% $1,216.00 $6.00 $0.00 0% $0.00 $25.00 $6,750.00 80% $1,350.00 $350.00 $7,350.00 80% $1,470.00 $200.00 $1,600.00 80% $320.00 $200.00 $0.00 0% $0.00 $150.00 $750.00 0% $750.00 $17.00 $0.00 0% $0.00 $3,500.00 $7,000.00 80% $1,400.00 $500.00 $0.00 0% $0.00 $450.00 $5,400.00 80% $1,080.00 $25.00 $0.00 0% $0.00 $35.00 $6,650.00 80% $1,330.00 $40.00 $0.00 0% $0.00 $320.00 $0.00 0% $0.00 $60.00 $0.00 0% $0.00 $2.00 $0.00 0% $0.00 $24,000.00 $0.00 0% $0.00 $6.00 $2,640.00 80% $528.00 $12.00 $3,600.00 80% $720.00 $2,000.00 $3,000.00 0% $3,000.00 $2,000.00 $3,000.00 80% $600.00 $5,000.00 $5,000.00 0% $5,000.00 $200.00 $280.00 0% $280.00 $200.00 $280.00 0% $280.00 $200.00 $280.00 0% $280.00 $200.00 $280.00 0% $280.00 $200.00 $280.00 0% $280.00 $1.00 $500.00 0% $500.00 $2,000.00 $606.06 0% $606.06 $150.00 $45.45 0% $45.45 $100.00 $280.30 0% $280.30 $80,299.37 $28,618.13 https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRttW2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Astell Street 9/13/2019 No. Unit Unit Cost Cost installed % compete cost remaining contingency $8,029.94 $2,861.81 Total $88,330 $31,480 https://al be marlecountyva-my.sharepoint.com/personal/ecox2_aI bemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM;N2019 Project Name 9/13/2019 Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item No. Unit Unit Cost Cost installed % compete cost remaining Guilford Place Begin station 10+00.00 End station 15+00.00 aggregate base in d blotted or prime&double seal asphalt base in d asphalt surface in d Pavers for fire/rescue access curb CG-2 curb CG-6 underdrain, UD-4 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) road length 500.0 ft 500.0 ftL 1 20.0 ft W 500.0 ft L 20.0 ft W 500.0 ft L 20.0 ft W 500.0 ft L 20.0 ft W 23 Each 0 ES @ 3000 pipe, rep, cmp (12") 12.0 in d 0 ES-1,1 EC-0 pipe, rcp, cmp (15 to 48") 15.0 in d 0 ES-1,2 EC-1 pipe, rcp, cmp (15 to 48") 18.0 in d 0 ES-1,2 EC-1 pipe, rcp, cmp (60 to 108") 96.0 in d 0 ES-1,2 EC-1 rip -rap, placed 2.0 ft d 0.0 ft L ft W matting, EC-2 or 3 0.0 ft L ft W clear and grub (for wooded sites) �ft L ft W 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 ($500 min) VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) 500.0 ft L 0.0947 mi. 500.0 ft L 0.0947 mi. 500.0 ft L 1 inc of 500' 500.0 ft L 1 inc of 500' 500.0 ft L 1 inc of 500' 500.0 ft L 1 inc of 500' 500.0 ft L 1 inc of 500' 500.0 ft L 0.0947 mi. 500.0 ft L 0.0947 mi. 500.0 ft L 0.0947 mi. 350.0 ton $35.00 $12,250.00 80% $2,450.00 1111.1 sy $10.00 $11,111.11 80% $2,222.22 183.8 tons $120.00 $22,050.00 80% $4,410.00 91.9 tons $140.00 $12,862.50 0% $12,862.50 2785.0 sf $10.00 $27,850.00 50% $13,925.00 "'"ft $16.00 $0.00 0% $0.00 1000.0 ft $19.00 $19,000.00 80% $3,800.00 0.0 ft $6.00 $0.00 0% $0.00 420.0 ft $25.00 $10,500.00 80% $2,100.00 42 ft $350.00 $14,700.00 80% $2,940.00 11 each $200.00 $2,200.00 80% $440.00 0 each $200.00 $0.00 0% $0.00 23 each $150.00 $3,450.00 0% $3,450.00 0.0 ft $17.00 $0.00 0% $0.00 6 each $3,500.00 $21,000.00 80% $4,200.00 0 each $500.00 $0.00 0% $0.00 36 ft $450.00 $16,200.00 80% $3,240.00 0.0 ft $25.00 $0.00 0% $0.00 220.0 ft $35.00 $7,700.00 80% $1,540.00 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 �1000.0 cy $6.00 $6,000.00 80% $1,200.00 550.0 cy $12.00 $6,600.00 80% $1,320.00 1 Isum $2,000.00 $3,000.00 0% $3,000.00 1 Isum $2,000.00 $3,000.00 80% $600.00 -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 ft $1.00 $500.00 0% $500.00 Lanes $2,000.00 $1,893.94 0% $1,893.94 1 Lanes $150.00 $142.05 0% $142.05 Lanes $100.00 $344.70 0% $344.70 https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM3J2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Guilford Place No. Unit Unit Cost installed cost sum contingency Total Cost $209,354.29 $20,935.43 $230,290 9/13/2019 % compete cost remaining $73,580.40 $7,358.04 $80,940 https://al be marlecountyva-my.sharepoint.com/personal/ecox2_aI bemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM;N2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Hedworth Street Begin station End station 10+00.00 12+31.0W aggregate base 6.0 in d blotted or prime&double seal asphalt base 3.0 in d asphalt surface 1.5 in d curb CG-2 curb CG-6 underdrain, UD-4 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 (12") Pwin d pipe, rcp, cmp (15 to 48") 15.0 in d pipe, rcp, cmp (15 to 48") 18.0 in d pipe, rcp, cmp (60 to 108") 96.0 in d rip -rap, placed Aft d 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 ($500 min) VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) road length 231.0 ft 231.0 ft L 1 20.0 ft W 231.0 ft L I 20.0 ft W 231.0ftL 20.0ftW 231.0ftL 20.0ftW Each ES @ 3000 ES-1,1 EC-0 F ES-1,2 EC-1 ES-1,2 EC-1 ES-1,219 EC-1ftL 0.0ftW ftL 0.0ftW 0.0 ft L 0.0 ft W 231.0 ft L 0.04375 mi. 231.0 ft L 0.04375 mi. 231.0 ft L 0.462 inc of 500' 231.0 ft L 0.462 inc of 500' 231.0 ft L 0.462 inc of 500' 231.0 ft L 0.462 inc of 500' 231.0 ft L 0.462 inc of 500' 231.0 ft L 0.04375 mi. 231.0 ft L 0.04375 mi. 231.0 ft L 0.04375 mi. No. Unit 161.7 ton 513.3 sy 84.9 tons 42.4 tons 0.0 ft 462.0 ft 0.0 ft 425.0 ft 42 ft 8 each 0 each 8 each 'ft 1 each 1 each 12ft 0.0 ft 205.0 ft 0.0 ft 0.0 ft 0.0 ton 0.0 sy 0.0 acre - cy cy 1 Isum 1 Isum - Isum 2 each 2 each 2 each 2 each 2 each ft 1 Lanes "Lanes Lanes cost sum 9/13/2019 Unit Cost Cost installed % compete cost remaining $35.00 $5,659.50 80% $1,131.90 $10.00 $5,133.33 80% $1,026.67 $120.00 $10,187.10 80% $2,037.42 $140.00 $5,942.48 0% $5,942.48 $16.00 $0.00 0% $0.00 $19.00 $8,778.00 80% $1,755.60 $6.00 $0.00 0% $0.00 $25.00 $10,625.00 80% $2,125.00 $350.00 $14,700.00 80% $2,940.00 $200.00 $1,600.00 80% $320.00 $200.00 $0.00 0% $0.00 $150.00 $1,200.00 0% $1,200.00 $17.00 $0.00 0% $0.00 $3,500.00 $3,500.00 80% $700.00 $500.00 $500.00 80% $100.00 $450.00 $5,400.00 80% $1,080.00 $25.00 $0.00 0% $0.00 $35.00 $7,175.00 80% $1,435.00 $40.00 $0.00 0% $0.00 $320.00 $0.00 0% $0.00 $60.00 $0.00 0% $0.00 $2.00 $0.00 0% $0.00 $24,000.00 $0.00 0% $0.00 $6.00 $5,100.00 80% $1,020.00 $12.00 $0.00 0% $0.00 $2,000.00 $3,000.00 0% $3,000.00 $2,000.00 $3,000.00 80% $600.00 $5,000.00 $5,000.00 0% $5,000.00 $200.00 $300.00 0% $300.00 $200.00 $300.00 0% $300.00 $200.00 $300.00 0% $300.00 $200.00 $300.00 0% $300.00 $200.00 $300.00 0% $300.00 $1.00 $500.00 0% $500.00 $2,000.00 $875.00 0% $875.00 $150.00 $65.63 0% $65.63 $100.00 $293.75 0% $293.75 $99,734.78 $34,648.44 https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRttW2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Hedworth Street 9/13/2019 No. Unit Unit Cost Cost installed % compete cost remaining contingency $9,973.48 $3,464.84 Total $109,710 $38,120 https://al be marlecountyva-my.sharepoint.com/personal/ecox2_aI bemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM;N2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Avondale Lane Begin station End station 10+00.00 15+50.0(]lw aggregate base 6.0 in d blotted or prime&double seal asphalt base 3.0 in d asphalt surface 1.5 in d curb CG-2 curb CG-6 underdrain, UD-4 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 (12") Pwin d pipe, rcp, cmp (15 to 48") 15.0 in d pipe, rcp, cmp (15 to 48") 18.0 in d pipe, rcp, cmp (60 to 108") 96.0 in d rip -rap, placed Aft d 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 ($500 min) VDOT surety (1 lane) VDOT maintenance fee (1 In rd, 1 yr) VDOT admin. Cost recovery fee(1 lane) road length 550.0 ft 550.0 ft L 1 25.0 ft W 550.0 ft L 1 25.0 ft W 550.0 ft L 25.0 ft W 550.0 ft L 25.0 ft W Each ES @ 3000 ES-1,1 EC-0 F ES-1,2 EC-1ES-1,2 EC-1 ES-1,2 19 EC-1ftL 0.0ftW ftL 0.0ftW 0.0 ft L 0.0 ft W 550.0 ft L 0.10417 mi. 550.0 ft L 0.10417 mi. 550.0 ft L 1.1 inc of 500' 550.0 ft L 1.1 inc of 500' 550.0 ft L 1.1 inc of 500' 550.0 ft L 1.1 inc of 500' 550.0 ft L 1.1 inc of 500' 550.0 ft L 0.10417 mi. 550.0 ft L 0.10417 mi. 550.0 ft L 0.10417 mi. No. Unit 481.3 ton 1527.8 sy 252.7 tons 126.3 tons 0.0 ft 1100.0 ft 0.0 ft 1420.0 ft 35 ft 10 each 0 each 21 each rMft 5 each 2 each 42 ft 290.0 ft 100.0 ft 450.0 ft 0.0 ft 0.0 ton 0.0 sy 0.0 acre - cy cy 2 Isum 2 Isum ' 1 Isum 2 each 2 each 2 each 2 each 2 each ft 1 Lanes "Lanes Lanes cost sum 9/13/2019 Unit Cost Cost installed % compete cost remaining $35.00 $16,843.75 80% $3,368.75 $10.00 $15,277.78 80% $3,055.56 $120.00 $30,318.75 80% $6,063.75 $140.00 $17,685.94 0% $17,685.94 $16.00 $0.00 0% $0.00 $19.00 $20,900.00 80% $4,180.00 $6.00 $0.00 0% $0.00 $25.00 $35,500.00 80% $7,100.00 $350.00 $12,250.00 80% $2,450.00 $200.00 $2,000.00 80% $400.00 $200.00 $0.00 0% $0.00 $150.00 $3,150.00 0% $3,150.00 $17.00 $0.00 0% $0.00 $3,500.00 $17,500.00 80% $3,500.00 $500.00 $1,000.00 80% $200.00 $450.00 $18,900.00 80% $3,780.00 $25.00 $7,250.00 80% $1,450.00 $35.00 $3,500.00 80% $700.00 $40.00 $18,500.00 80% $3,700.00 $320.00 $0.00 0% $0.00 $60.00 $0.00 0% $0.00 $2.00 $0.00 0% $0.00 $24,000.00 $0.00 0% $0.00 $6.00 $2,220.00 80% $444.00 $12.00 $21,600.00 80% $4,320.00 $2,000.00 $5,000.00 0% $5,000.00 $2,000.00 $5,000.00 80% $1,000.00 $5,000.00 $5,000.00 0% $5,000.00 $200.00 $420.00 0% $420.00 $200.00 $420.00 0% $420.00 $200.00 $420.00 0% $420.00 $200.00 $420.00 0% $420.00 $200.00 $420.00 0% $420.00 $1.00 $500.00 0% $500.00 $2,000.00 $2,083.33 0% $2,083.33 $150.00 $156.25 0% $156.25 $100.00 $354.17 0% $354.17 $264,589.97 $81,741.74 https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRttW2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Avondale Lane 9/13/2019 No. Unit Unit Cost Cost installed % compete cost remaining contingency $26,459.00 $8,174.17 Total $291,050 $89,920 https://al be marlecountyva-my.sharepoint.com/personal/ecox2_aI bemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM;N2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Alley 9/13/2019 Item No. Unit Unit Cost Cost installed % compete cost remaining Begin station 10+00.00 End station 10+65.00 road length 65.0 ft aggregate base 6.0 in d 65.0 ft L 20.0 ft W 45.5 ton $35.00 $1,592.50 80% $318.50 blotted or prime&double seal 65.0 it L 20.0 ft W 144.4 sy $10.00 $1,444.44 80% $288.89 asphalt base 3.0 in d 65.0 ft L 20.0 ft W 23.9 tons $120.00 $2,866.50 80% $573.30 asphalt surface 1.5 in d 65.0 it L 20.0 ft W 11.9 tons $140.00 $1,672.13 0% $1,672.13 curb CG-2 0.0 ft $16.00 $0.00 0% $0.00 curb CG-6 130.0 ft $19.00 $2,470.00 80% $494.00 underdrain, UD-4 0.0 ft $6.00 $0.00 0% $0.00 sidewalk, concrete (6) 0.0 ft $25.00 $0.00 0% $0.00 ramp CG-12 0 ft $350.00 $0.00 0% $0.00 street name sign 0 each $200.00 $0.00 0% $0.00 traffic control sign 2 each $200.00 $400.00 80% $80.00 Street Landscape MES@ Each 3 each $150.00 $450.00 0% $450.00 guardrail 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 (12") P"in d ES-1,1 EC-0 0.0 ft $25.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 15.0 in d 0 ES-1,2 EC-1LO.0 .0 ft $35.00 $0.00 0% $0.00 pipe, rcp, cmp (15 to 48") 18.0 in d 0 ES-1,2 EC-1.0 ft $40.00 $0.00 0% $0.00 pipe, rcp, cmp (60 to 108") 96.0 in d 0 ES-1,2 EC-1 ft $320.00 $0.00 0% $0.00 rip -rap, placed Aft d 0.0 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 1 0.0 ft W 0.0 sy $2.00 $0.00 0% $0.00 clear and grub (for wooded sites) 0.0 ft L 0.0 ft W 0.0 acre $24,000.00 $0.00 0% $0.00 cut grading cy $6.00 $1,200.00 80% $240.00 fill grading Mcy $12.00 $0.00 0% $0.00 as -built drawings (1 k + price per 0.1 mi.) 65.0 ft L 0.01231 mi. 1 Isum $2,000.00 $3,000.00 0% $3,000.00 survey and layout (price per 0.1 mi.) 65.0 ft L 0.01231 mi. 1 Isum $2,000.00 $3,000.00 80% $600.00 mobilization -Isum $5,000.00 $5,000.00 0% $5,000.00 materials testing 65.0 ft L 0.13 inc of 500' 1 each $200.00 $240.00 0% $240.00 compaction testing 65.0 ft L 0.13 inc of 500' 1 each $200.00 $240.00 0% $240.00 CBR tests (1 every 0.1 mi. per road) 65.0 ft L 0.13 inc of 500' 1 each $200.00 $240.00 0% $240.00 stone depth inspections 65.0 ft L 0.13 inc of 500' 1 each $200.00 $240.00 0% $240.00 pavement inspections 65.0 ft L 0.13 inc of 500' 1 each $200.00 $240.00 0% $240.00 pipe and drainage video inspections ($500 min) ft $1.00 $500.00 0% $500.00 VDOT surety (1 lane) 65.0 ft L 0.01231 mi. Lanes $2,000.00 $246.21 0% $246.21 VDOT maintenance fee (1 In rd, 1 yr) 65.0 ft L 0.01231 mi. Lanes $150.00 $18.47 0% $18.47 VDOT admin. Cost recovery fee(1 lane) 65.0 ft L 0.01231 mi. ELanes $100.00 $262.31 0% $262.31 cost sum $25,322.56 $14,943.80 https://albemarlecountyva-my.sharepoint.com/personal/ecox2_albemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRttW2019 Project Name Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer) Plan # SUB201700140 Item Alley 9/13/2019 No. Unit Unit Cost Cost installed % compete cost remaining contingency $2,532.26 $1,494.38 Total $27,860 $16,440 https://al be marlecountyva-my.sharepoint.com/personal/ecox2_aI bemarle_org/Documents/Reviews/SUB201700140/bond reduction/SUB201700140 Old Trail Block 22_09122018_reductRM;N2019