HomeMy WebLinkAboutSUB200600411 Bond Estimates 2021-10-01Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan M
SUB200600411
TMP(s):
078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8113121 by RGA a chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Cedarcroft Pointe Road
1
Begin station 10+00
2
End station 12+20
road length 220.0 ft
3
aggregate base 6.0 in d
220.0 it L W
138.6 ton
$35.00
$4,851.00
0%
$4,851.00
4
blotted or prime&double seal
220.0 ft L W
440.0 sy
$10.00
$4,400.00
0%
$4,400.00
5
asphalt base in d
220.0 ft L W
MW
0.0 tons
$120.00
$0.00
0%
$0.00
6
asphalt surface in d
220.0 ft L
48.5 tons
$140.00
$6,791.40
0%
$6,791.40
7
curb CG-2
0.0 ft
$16.00
$0.00
0%
$0.00
8
curb CG-6
0.0 ft
$19.00
$0.00
0%
$0.00
9
underdrain, UDA
0.0 ft
$6.00
$0.00
0%
$0.00
10
sidewalk, concrete (6)
0.0 ft
$25.00
$0.00
0%
$0.00
11
ramp CG-12
0 ft
$350.00
$0.00
0%
$0.00
12
street name sign
0 each
$200.00
$0.00
0%
$0.00
13
traffic control sign
2 each
$200.00
$400.00
0%
$400.00
14
Street Landscape
.Each
0 each
$150.00
$0.00
0%
$0.00
15
guardrail
ES @j 3000
0.0 ft
$17.00
$0.00
0%
$0.00
16
8" waterline DIP
220.0 0.0 ft
$129.00
$0.00
0%
$0.00
17
fire hydrant assembly1.0
0.0 each
$4,930.00
$0.00
0%
$0.00
18
gate/air release valve
2.0 0.0 each
$1,369.00
$0.00
0%
$0.00
19
drop inlet or grate
0 each
$3,500.00
$0.00
0%
$0.00
20
standard manhole frame top (not inlet)
0 each
$500.00
$0.00
0%
$0.00
21
manhole structure (per ft. rise)
0 ft
$450.00
$0.00
0%
$0.00
22
pipe, rcp, cmp (12") in d
ES-1,1 0 EC-0
0.0 ft
$25.00
$0.00
0%
$0.00
23
pipe, rcp, cmp (15 to 48") in d
ES1,2 0 EC-1
0.0 ft
$65.00
$0.00
0%
$0.00
24
in d
pipe, rcp, cmp (15 to 48") 160-
ES-1,2 0 EC-1
0.0 ft
$246.00
$0.00
0%
$0.00
25
pipe, rcp, cmp (15 to 48") in d
ES-1,2 0 EC-1
0.0 ft
$246.00
$0.00
0%
$0.00
26
pipe, rcp, cmp (60 to 108") in d
ES-1,2 0 EC-1
0.0 ft
$514.00
$0.00
0%
$0.00
27
rip -rap, placed 230.0 ft d
0. ft LhfIW
44.2 ton
$60.00
$2,649.60
0%
$2,649.60
28
matting, EC-2 or 3
200. ft LftW
88.9 sy
$2.00
$177.78
0%
$177.78
29
dear and grub (for wooded sites)
ft Lft W
0.0 acre
$24,000.00
$0.00
0%
$0.00
30
cut grading
593.0 cy
$6.00
$3,558.00
0%
$3,558.00
31
fill grading
0.0 cy
$12.00
$0.00
0%
$0.00
32
as -built dravdngs (1k+ price per 0.1 mi.)
220.0 ft L 0.04167 mi.
1 [sum
$2,000.00
$3,000.00
0%
$3,000.00
33
survey and layout (price per 0.1 mi.)
220.0 ft L 0.04167 mi.
1 [sum
$2,000.00
$3,000.00
0%
$3,000.00
34
mobilization
L..."[sum
$5,000.00
$5,000.00
0%
$5,000.00
35
materials testing
220.0 ft L 0.44 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
36
compaction testing
220.0 ft L 0.44 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
37
CBR tests (1 every 0.1 mi. per road)
220.0 ft L 0.44 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
38
stone depth inspections
220.0 ft L 0.44 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
39
pavement inspections
220.0 ft L 0.44 inc of 500'
2 each
$200.00
$300.00
0%
$300.00
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3-All-Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan M SUB200600411
TMP(s): 078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8113121 by RGA a chic. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Cedarcroft Pointe Road
40 pipe and drainage video inspections ($500 min)
$0.00
0% $0.00
41 VDOT surety (1 lane) 0.0 ft L 0 mi.
Lanes
$3,000.00
$0.00
0% $0.0042
VDOT Inspection fee (1 In id, 1 yr) 0.0 ft L 0 mi.
MI-anesft$1.00
Lanes
$150.00
$0.00
0% $0.00
43 VDOT admin. Cost recovery fee(1 lane) 0.0 ft L 0 mi.
$250.00
$0.00
0% $0.00
see D. Greene email, August 23, 2021 3:39 PM
Cost sum
$35,327.78
$35,327.78
Contingency
$3,532.78
$3,532.78
Total
$38,870
$38,870
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3—All—Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
Plan M SUB200600411
TMP(s): 078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8113121 by RGA a chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item
Road Name, Cedarcroft Way
1 Begin station
2 End station road length 2300.0 ft
3 aggregate base r
2300.0ftL.ftW
4 blotted or prime&double seal2300.0ftL ftW
5 asphalt base 2300.0ftL ftW
6 asphalt surface 2300.0 ft L ft W
7
curb CG-2
8
curb CG-6
9
underdrain, UDA
10
sidewalk, concrete (6)
11
ramp CG-12
12
street name sign
13
traffic control sign
14
Street Landscape
15
guardrail
16
8"waterline DIP
17
fire hydrant assembly
18
gate/air release valve
19
drop inlet or grate
20
standard manhole frame top (not inlet)
21
manhole structure (per ft. rise)
22
pipe, rcp, omp (12") in d
23
pipe, rcp, cmp (15 to 48")
in d
24
pipe, rcp, cmp (15 to 48")
136-in d
25
pipe, rcp, cmp (15 to 48")
in d
26
pipe, rcp, cmp (60 to 108")
in d
27
rip -rap, placed
800.0 ft d
28
matting, EC-2 or 3
29
dear and grub (for wooded sites)
30
cut grading
31
fill grading
32
as -bulk drawfngs(1 k+price per 0.1 mi.)
33
survey and layout (price per 0.1 mi.)
34
mobilization
35
materials testing
36
compaction testing
37
CBR tests (1 every 0.1 mi. per road)
38
stone depth inspections
39
pavement inspections
Each
ES @ 3000
2300.0
4.0
6.0
ES-1,1
0 EC-0
ES1,2
1 EC-1
ES-1,2
0 EC-1
ES-1,2
0 EC-1
ES-1,2
0 EC-1
0.
ftLMfIW
2300.
ft L0
W
0.
ftLftW
2300.0 ft L 0.43561 mi.
2300.0 ft L 0.43561 mi.
2300.0 ft L
4.6 inc of 500'
2300.0 ft L
4.6 inc of 500'
2300.0 ft L
4.6 inc of 500'
2300.0 ft L
4.6 inc of 500'
2300.0 ft L
4.6 inc of 500'
8/13/2021
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
1932.0 ton
$35.00
$67,620.00
0%
$67,620.00
4600.0 sy
$10.00
$46,000.00
0%
$46,000.00
0.0 tons
$120.00
$0.00
0%
$0.00
507.2 tons
$140.00
$71,001.00
0%
$71,001.00
0.0 ft
$16.00
$0.00
0%
$0.00
0.0 ft
$19.00
$0.00
0%
$0.00
60.0 ft
$6.00
$480.00
0%
$480.00
0.0 ft
$25.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
6 each
$200.00
$1,200.00
0%
$1,200.00
0 each
$150.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
0.0 ft
$129.00
$0.00
0%
$0.00
0.0 each
$4,930.00
$0.00
0%
$0.00
0.0 each
$1,369.00
$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
0.0 ft
$25.00
$0.00
0%
$0.00
100.0 ft
$65.00
$8,000.00
0%
$8,000.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$514.00
$0.00
0%
$0.00
153.6 ton
$60.00
$9,216.00
0%
$9,216.00
1022.2 sy
$2.00
$2,044.44
0%
$2,044.44
0.0 acre
$24,000.00
$0.00
0%
$0.00
2000.0 cy
$6.00
$12,000.00
0%
$12,000.00
3851.0 cy
$12.00
$46,212.00
0%
$46,212.00
51sum
$2,000.00
$11,000.00
0%
$11,000.00
5 [sum
$2,000.00
$11,000.00
0%
$11,000.00
�[sum
$5,000.00
$5,000.00
0%
$5,000.00
6 each
$200.00
$1,120.00
0%
$1,120.00
6 each
$200.00
$1,120.00
0%
$1,120.00
6 each
$200.00
$1,120.00
0%
$1,120.00
6 each
$200.00
$1,120.00
0%
$1,120.00
6 each
$200.00
$1,120.00
0%
$1,120.00
xMI-drive offload 102519 -TO DO to cloud\anderson\040918 bondslestimates\SUB200600411 Ashcroft Phase 3 100121XAshcroft 3-All-Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan M SUB200600411
TMP(s): 078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8113121 by RGA a chic. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Cedarcroft Way
40 pipe and drainage video inspections ($500 min)
$0.00
0% $0.00
41 VDOT surety (1 lane) 0.0 ft L 0 mi.
Lanes
$3,000.00
$0.00
0% $0.0042
VDOT Inspection fee (1 In id, 1 yr) 0.0 ft L 0 mi.
MI-anesft$1.00
Lanes
$150.00
$0.00
0% $0.00
43 VDOT admin. Cost recovery fee(1 lane) 0.0 ft L 0 mi.
$250.00
$0.00
0% $0.00
see D. Greene email, August 23, 20211:39 PM
Cost sum
$296,373.44
$296,373.44
Contingency
$29,637.34
$29,637.34
Total
$326,020
$326,020
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3—All—Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III 8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100, 078AO-03-00-000FO
Date Estimate Completed: 8/13/21 by RGA ; chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Road Name, Crofton Woods Road
1
Begin station
10+00 -
2
End station
14+40
road length 440.0 it
3
aggregate base
6.0 in d
440.0 fl L 18.0 fl W
4
blotted or prime&double seal
440.0 fl L 18.0 fl W
5
asphalt base
in d
440.0 fl L 18.0 fl W
6
asphalt surface
in d
440.0 fl L li 18.1�fl W
7
curb CG-2
8
curb CG-6
9
underdrein, UD-4
10
sidewalk, concrete (6)
11
ramp CG-12
12
street name sign
13
traffic control sign
14
Street Landscape
15
guardrail
16
8'waterline DIP
17
fire hydrant assembly
18
gatelair release valve
19
drop inlet or grate
20
standard manhole frame top (not inlet)
21
manhole structure (per ft. rise)
22
pipe, rep, omp (12'1
23
pipe, rep, omp 15 to 48")
24
pipe, rep, crop (15 to 48")
25
pipe, rep, cmp (15 to 4a")
26
pipe, rep, cmp (60 to 108'1
27
rip -rap, placed
28
matting, EC-2 or 3
29
Gear and grub (for wooded sites)
30
cut grading
31
fill grading
32
as -built drawings(I k+ price per 0.1 mi.)
33
survey and layout (price per 0.1 mi.)
34
mobilization
35
materials testing
36
compaction testing
37
CBR tests (1 every 0.1 mi. per road)
38
stone depth inspections
39
pavement inspections
IN Each
ES @ 3000
in d ES-1,1
142-
in d ES-1,2
in d 0 ES-1,2
in d 0 ES-1,2
in d ES-1,2
ft d 0. flLkiflW
200. flL ft W
flL flW
440.0 ft L 0.08333 mi.
440.0 ft L 0.08333 mi.
0 EC-0
1 EC-1
0 EC-1
0 EC-1
0 EC-1
440.0 ft L
0.88 inc of 500'
440.0 ft L
0.88 inc of 500'
440.0 ft L
0.88 inc of 500'
440.0 ft L
0.88 inc of 500'
440.0 ft L
0.88 inc of 500'
277.2 ton
$35.00
$9,702.00
0%
$9,702.00
880.0 sy
$10.00
$8,800.00
0%
$8,800.00
0.0 tons
$120.00
$0.00
0%
$0.00
97.0 tons
$140.00
$13,582.80
0%
$13,5a2.80
0.0 ft
$16.00
$0.00
0%
$0.00
0.0 ft
$19.00
$0.00
0%
$0.00
0.0 ft
$6.00
$0.00
0%
$0.00
0.0 ft
$25.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
0 each
$150.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
440.0 0.0 ft
$129.00
$0.00
0%
$0.00
1.0 0.0 each
$4,930.00
$0.00
0%
$0.00
3.0 0.0 each
$1,369.00
$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
0.0 ft
$25.00
$0.00
0%
$0.00
45.0 ft
$35.00
$3,075.00
0%
$3,075.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$514.00
$0.00
0%
$0.00
134.4 ton
$60.00
$8,064.00
0%
$8,064.00
88.9 sy
$2.00
$177.78
0%
$177.78
0.0 acre
$24,000.00
$0.00
0%
$0.00
�CY
$6.00
$9,336.00
0%
$9,336.00
CY
$12.00
$7,116.00
0%
$7,116.00
11sum
$2,000.00
$3,000.00
0%
$3,000.00
11sum
$2,000.00
$3,000.00
0%
$3,000.00
-lsum
$5,000.00
$5,000.00
0%
$5,000.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
D:\work\I-drive offload 102519 -TO DO to doud\anderson\040918 bondsNestimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3 All Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100, 078AO-03-00-000FO
Date Estimate Completed: 8/13/21 by RGA ; chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work,
storm sewer, waterlines
& appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Crofton Woods Road
40 pipe and drainage video inspections ($500 min)
$0.00
0% $0.00
it41 VDOT surety (1 lane) 0.0 L 0 mi.
anes
$3,00000.00
$0.00
0% $0.00
42 VDOT Inspection fee (1 In rd, 1 yr) 0.0 itL 0 mi.
Manes.00
anes
$150.00
$0.00
0% $0.00
43 VDOT admin. Cost recovery fee(1 lane) 0.0 itL 0 mi.
$250.00
$0.00
0% $0.00
s« D. Greene email, August u3, zo2, 3:39 PM
cost sum
$73,153.58
$73,153.58
Contingency
$7,315.36
$7,315.36
Total
$80,470
$80,470
D:\work\I-drive offload 102519 -TO DO to doud\anderson\040918 bondsNestimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3 All Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III 8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100, 078AO-03-00-000FO
Date Estimate Completed: 8/13/21 by RGA ; chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Road Name, Elmcroft Circle
1 Begin station 10+00
2 End station 19+65 road length 965.0 it
3 aggregate base 6.0 in d 965.0 fl L 18.0 fl W
4 blotted or prime&double seal 965.0 fl L 18.0 fl W
5 asphalt base in d 965.0 fl L 18.0 fl W
6 asphalt surface 2.0 in d 965.0 ft L . 18Lfl W
7 curb CG-2
8 curb CG-6
9 underdrain, UD-4
10 sidewalk, concrete (6)
11 ramp CG-12
12 street name sign
13 traffic control sign
14 Street Landscape .Each
15 guardrail ES @j 3000
16 8"waterline DIP
17 fire hydrant assembly
18 gatelair release valve
19 drop inlet or grate
20 standard manhole frame top (not inlet)
21 manhole structure (per ft. rise)
22 pipe, rep, omp (12'1 in d ES-1,1 0 EC-0
23 pipe, rep, omp (15 to 48") 1400-
in ES-1,2 1 EC-1
24 pipe, rep, crop (15 to 48") in d 0 ES-1,2 0 EC-1
25 pipe, rep, cmp (15 to 48") in d 0 ES-1,2 0 EC-1
26 pipe, rep, cmp (60 to 108') in d ES-1,2 0 EC-1
27 rip -rap, placed ft d 0. fl L kJ11W
28 matting, EC-2 or 3 565. fl L ft W
29 Gear and grub (for wooded sites) ft L ft W
30 cut grading
31 fill grading
32 as -built drawings (ik+price per 0.1 mi.) 956.0 ft L 0.18106 mi.
33 survey and layout (price per 0.1 mi.) 956.0 ft L 0.18106 mi.
34 mobilization
35 materials testing 956.0 ft L 1.912 inc of 500'
36 compaction testing 956.0 ft L 1.912 inc of 500'
37 CBR tests (1 every 0.1 mi. per road) 956.0 ft L 1.912 inc of 500'
38 stone depth inspections 956.0 ft L 1.912 inc of 500'
39 pavement inspections 956.0 ft L 1.912 inc of 500'
608.0 ton
$35.00
$21,278.25
0%
$21,278.25
1930.0 sy
$10.00
$19,300.00
0%
$19,300.00
0.0 tons
$120.00
$0.00
0%
$0.00
212.8 tons
$140.00
$29,789.55
0%
$29,789.55
0.0 ft
$16.00
$0.00
0%
$0.00
0.0 ft
$19.00
$0.00
0%
$0.00
0.0 ft
$6.00
$0.00
0%
$0.00
0.0 ft
$25.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
6 each
$200.00
$1,200.00
0%
$1,200.00
0 each
$150.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
965.0 0.0 ft
$129.00
$0.00
0%
$0.00
2.0 0.0 each
$4,930.00
$0.00
0%
$0.00
4.0 0.0 each
$1,369.00
$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
0.0 ft
$25.00
$0.00
0%
$0.00
45.0 ft
$35.00
$3,075.00
0%
$3,075.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$514.00
$0.00
0%
$0.00
76.8 ton
$60.00
$4,608.00
0%
$4,608.00
251.1 sy
$2.00
$502.22
0%
$502.22
0.0 acre
$24,000.00
$0.00
0%
$0.00
$6.00
$21,510.00
0%
$21,510.00
�CY
CY
$12.00
$5,326.00
0%
$5,328.00
21sum
$2,000.00
$5,000.00
0%
$5,000.00
21sum
$2,000.00
$5,000.00
0%
$5,000.00
-lsum
$5,000.00
$5,000.00
0%
$5,000.00
3 each
$200.00
$600.00
0%
$600.00
3 each
$200.00
$600.00
0%
$600.00
3 each
$200.00
$600.00
0%
$600.00
3 each
$200.00
$600.00
0%
$600.00
3 each
$200.00
$600.00
0%
$600.00
D:\work\I-drive offload 102519 -TO DO to doud\anderson\040918 bondsNestimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3 All Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100, 078AO-03-00-000FO
Date Estimate Completed: 8/13/21 by RGA ; chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work,
storm sewer, waterlines
& appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Elmcroft Circle
40 pipe and drainage video inspections ($500 min)
$0.00
0% $0.00
41 VDOT surety (1 lane) 0.0 fl L 0 mi.
t(Ila
anes
$3,000.00
$0.00
0% $0.00
42 VDOT Inspection fee (1 In rd, 1 yr) 0.0 fl L 0 mi.
Manes00.00
anes
$150.00
$0.00
0% $0.00
43 VDOT admin. Cost recovery fee(1 lane) 0.0 fl L 0 mi.
$250.00
$0.00
0% $0.00
:« D. Greene ema4 August x3, nu2i 3:39 PM
cost sum
$124,591.02
$124,591.02
Contingency
$12,459.10
$12,459.10
Total
$137,060
$137,060
D:\work\I-drive offload 102519 -TO DO to doud\anderson\040916 bondsNestimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3 All Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III 8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100, 078AO-03-00-000FO
Date Estimate Completed: 8/13/21 by RGA ; chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item No. Unit Unit Cost Cost
installed % compete cost remaining
Road Name, Meadow Crossing Pointe Road
1
Begin station
10+00
2
End station
14+1AW road length 415.0 it
3
aggregate base
6.0 in d
415.0 it L
18.0 it W
4
blotted or prime&double seal
415.0 it L
18.0 it W
5
6
asphalt base
asphalt surface
in d
in d
415.0 it L L
415.0 it L `
18.0 ft W
18.%ft W
7
curb CG-2
8
curb CG-6
9
underdrein, UD-4
10
sidewalk, concrete (6)
11
ramp CG-12
12
street name sign
13
traffic control sign
14
Street Landscape
15
guardrail
.Each
ES @)
3000
16
8'waterline DIP
17
fire hydrant assembly
18
gatelair release valve
19
drop inlet or grate
20
standard manhole frame top (not inlet)
21
manhole structure (per ft. rise)
22
pipe, rep, omp (12'1
in d
ES-1,1
PW 0 EC-0
23
pipe, rep, omp (15 to W)
15. ind
ES-1,2
0 EC-1
24
pipe, rep, crop (15 to W)
38. in d
0 ES-1,2
0 EC-1
25
pipe, rep, cmp (15 to W)
42. in d
0 ES-1,2
0 EC-1
26
pipe, rep, cmp (60 to 108'
in
0 EC-1
27
rip -rap, placed
120. ft d
0.JES-1,2
ftL 4A ftW
28
matting, EC-2 or 3
520.ft L
ft W
29
Gear and grub (for wooded sites)
0.ft L
ft W
30
cut grading
31
fill grading
32
as -built drawings (ik+price per 0.1 mi.)
415.0 ft L 0.0786
mi.
33
survey and layout (price per 0.1 mi.)
415.0 ft L 0.0786
mi.
34
mobilization
35
materials testing
415.0 ft L
0.83 inc of 500'
36
compaction testing
415.0 ft L
0.83 inc of 500'
37
CBR tests (1 every 0.1 mi. per road)
415.0 ft L
0.83 inc of 500'
38
stone depth inspections
415.0 ft L
0.83 inc of 500'
39
pavement inspections
415.0 ft L
0.83 inc of 500'
261.5 ton
$35.00
$9,150.75
0%
$9,150.75
830.0 sy
$10.00
$8,300.00
0%
$8,300.00
0.0 tons
$120.00
$0.00
0%
$0.00
91.5 tons
$140.00
$12,811.05
0%
$12,811.05
0.0 ft
$16.00
$0.00
0%
$0.00
0.0 ft
$19.00
$0.00
0%
$0.00
0.0 ft
$6.00
$0.00
0%
$0.00
0.0 ft
$25.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
0 each
$200.00
$0.00
0%
$0.00
2 each
$200.00
$400.00
0%
$400.00
0 each
$150.00
$0.00
0%
$0.00
0.0 ft
$17.00
$0.00
0%
$0.00
400.0 0.0 ft
$129.00
$0.00
0%
$0.00
1.0 0.0 each
$4,930.00
$0.00
0%
$0.00
3.0 0.0 each
$1,369.00
$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
0.0 ft
$25.00
$0.00
0%
$0.00
0.0 ft
$35.00
$0.00
0%
$0.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$246.00
$0.00
0%
$0.00
0.0 ft
$514.00
$0.00
0%
$0.00
23.0 ton
$60.00
$1,382.40
0%
$1,382.40
231.1 sy
$2.00
$462.22
0%
$462.22
0.0 acre
$24,000.00
$0.00
0%
$0.00
�CY
$6.00
$8,886.00
0%
$8,886.00
cY
$12.00
$1,776.00
0%
$1,776.00
11sum
$2,000.00
$3,000.00
0%
$3,000.00
11sum
$2,000.00
$3,000.00
0%
$3,000.00
-lsum
$5,000.00
$5,000.00
0%
$5,000.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
2 each
$200.00
$380.00
0%
$380.00
D:\work\I-drive offload 102519 -TO DO to doud\anderson\040918 bondsNestimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3 All Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8/13/21 by RGA ; chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work,
storm sewer, waterlines
& appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Meadow Crossing Pointe Road
40 pipe and drainage video inspections ($500 min)
ft
$1.00
$0.00
0% $0.00
41 VDOT surety (1 lane) 0.0 It 0 mi.
Lanes
$3,000.00
$0.00
0% $0.00
42 VDOT Inspection fee (1 In rd, 1 yr) 0.0 It 0 mi.
Lanes
$150.00
$0.00
0% $0.00
43 VDOT admin. Cost recovery fee(1 lane) 0.0 It 0 mi.
Lanes
$250.00
$0.00
0% $0.00
s« D. Greene ema0, August u3, zo2, 3:39 PM
cost sum
$56,068.42
$56,068.42
contingency
$5,606.84
$5,606.84
Total
$61,680
$61,680
D:\work\I-drive offload 102519 -TO DO to doud\anderson\040916 bondsNestimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3 All Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8113121 by RGA a chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item
Road Name, Meadow Crossing Trail
1 Begin station
2 End station
3 aggregate base
4 blotted or prime&double seal
5 asphalt base
6 asphalt surface
7 curb CG-2
8 curb CG-6
9 underdrain, UD-4
10 sidevralk, concrete (6)
11 ramp CG-12
12 street name sign
13 traffic control sign
14 Street Landscape
15 guardrail
16 8"waterline DIP
17 fire hydrant assembly
18 air release valve
19 drop inlet or grate
20 standard manhole frame top (not inlet)
21 manhole structure (per ft. rise)
22 pipe, rcp, cmp (12")
23 pipe, rcp, cmp (15 to 48")
24 pipe, rcp, cmp (15 to 48")
25 pipe, rcp, cmp (15 to 48")
26 pipe, rcp, cmp (60 to 108")
27 rip -rap, placed
28 matting, EC-2 or 3
29 cut grading
30 fill grading
31 as -bulk dravrings(1 k+price per 0.1 mi.)
32 survey and layout (price per 0.1 mi.)
33 mobilization
34 materials testing
35 compaction testing
36 CBR tests (1 every 0.1 mi. per road)
37 stone depth inspections
38 pavement inspections
39 pipe and drainage video inspections ($5
J21n
road length 2478.0 ft
2478.0ftL ftW2478.0 ft L ftW
2478.0 ft L ft W
2478.0 ft L ft W
Each
ES @ 3000
r 2478.0
.0
0.0
in dIft
ES-1,1 0 EC-0
15 in dES
-1,2 0 EC-1
36. in dES-1,2 1 EC-1
42. in dES-1,2 1 EC-1
60. in dES-1,2 1 EC-1
700. ft dL ftW
ft L ftW
2478.0 ft L 0.46932 mi.
2478.0 ft L 0.46932 mi.
2478.0 ft L
00
4.956 Inc of 500'
2478.0 ft L
4.956 Inc of 500'
2478.0 ft L
4.956 Inc of 500'
2478.0 ft L
4.956 Inc of 500'
2478.0 ft L
4.956 Inc of 500'
min)
8/13/2021
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
2312.8 ton
$35.00
$80,948.00
0%
$80,948.00
5506.7 sy
$10.00
$55,066.67
0%
$55,066.67
607.1 tons
$120.00
$72,853.20
0%
$72,853.20
455.3 tons
$140.00
$63,746.55
0%
$63,746.55
0.0 ft
$16.00
$0.00
0%
$0.00
0.0 ft
$19.00
$0.00
0%
$0.00
200.0 ft
$6.00
$1,200.00
0%
$1,200.00
0.0 ft
$25.00
$0.00
0%
$0.00
0 ft
$350.00
$0.00
0%
$0.00
3 each
$200.00
$600.00
0%
$600.00
6 each
$200.00
$1,200.00
0%
$1,200.00
0 each
$150.00
$0.00
0%
$0.00
1676.0 ft
$17.00
$64,475.00
0%
$64,475.00
0.0 ft
$129.00
$0.00
0%
$0.00
0.0 each
$4,930.00
$0.00
0%
$0.00
0.0 each
$1,369.00
$0.00
0%
$0.00
1 each
$3,500.00
$3,500.00
0%
$3,500.00
0 each
$500.00
$0.00
0%
$0.00
0 ft
$450.00
$0.00
0%
$0.00
0.0 ft
$25.00
$0.00
0%
$0.00
0.0 ft
$35.00
$0.00
0%
$0.00
65.0 ft
$246.00
$17,490.00
0%
$17,490.00
149.0 ft
$246.00
$38,154.00
0%
$38,154.00
96.0 ft
$514.00
$50,844.00
0%
$50,844.00
144.0 ton
$60.00
$8,640.00
0%
$8,640.00
888.9 sy
$2.00
$1,777.78
0%
$1,777.78
3889.0 cy
$6.00
$23,334.00
0%
$23,334.00
13611.0 cy
$12.00
$163,332.00
0%
$163,332.00
5 [sum
$2,000.00
$11,000.00
0%
$11,000.00
5 [sum
$2,000.00
$11,000.00
0%
$11,000.00
`Isum
$5,000.00
$5,000.00
0%
$5,000.00
6 each
$200.00
$1,200.00
0%
$1,200.00
6 each
$200.00
$1,200.00
0%
$1,200.00
6 each
$200.00
$1,200.00
0%
$1,200.00
6 each
$200.00
$1,200.00
0%
$1,200.00
6 each
$200.00
$1,200.00
0%
$1,200.00
-ft
$1.00
$510.00
0%
$510.00
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3-All-Road Bond-100121.xlsx 10/1/2021
Project Name: Road Plan and Profiles for Ashcroft - Phase III
8/13/2021
Plan #: SUB200600411
TMP(s): 078AO-00-00-00100,078AO-03-00-000FO
Date Estimate Completed: 8113121 by RGA a chk. by JA, 10/1/21
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer, waterlines & appurtenance)
Item
No. Unit
Unit Cost
Cost
installed
% compete cost remaining
Road Name, Meadow Crossing Trail
40 VDOT surety (1 lane) 0.0 ft L 0 mi.
anes
$3,000.00
$0.00
0% $0.00
41 VDOT Inspection fee (1 In id, 1 yr) 0.0 ft L 0 mi.
anes
Wanes
$150.00
$0.00
0% $0.00
42 VDOT admin. Cost recovery fee(1 lane) 0.0 ft L 0 mi.
$250.00
$0.00
0% $0.00
see D. Greene email, August 23, 3021 339 PM
Cost sum
$680,671.19
$680,671.19
Contingency
$68,067.12
$68,067.12
Total
$748,740
$748,740
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918 bonds\estimates\SUB200600411 Ashcroft Phase 3 100121 Wshcroft 3—All—Road Bond-100121.xlsx 10/1/2021
mc-)c-)0
m
m
3 o
m
n
m
n
n
n
o
v
v
:0
0
0
0 o
n
n
n
o
0
cn
cn
n n
o
w
w
m w
cQ
cQ
o
(7
N
o
n
0
n
n
C
m
to
to
ton
v
D
to
w
%
f0
O
v
O
O
W
N
v
O
O
A
O
W
O
A
OD
O
v
N
-,1
O
O
O
O
O
O