HomeMy WebLinkAboutSUB201500149 Bond Release 2022-08-16 (2)Project Name: Avinity Estates
Plan #: SUB201500149
TMP(s): 09100-00-00-016AO, 09100-00-00-016CO, 09100-00-00-016EO, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Degraw Street
1
Begin station
2
End station
3
aggregate base
4
blotted or prime8double seal
5
asphalt base
6
asphalt surface
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
15
guardrail
16
drop inlet or grate
17
standard manhole frame top (not inlet)
18
manhole structure (per ft. rise)
19
pipe, rcp, cmp (12")
20
pipe, rcp, cmp (15 to 48')
21
pipe, rcp, cmp (15 to 48')
22
pipe, rcp, cmp (15 to 48')
23
pipe, rcp, cmp (60 to 108")
24
rip -rap, placed
25
matting, EC-2 or 3
26
dear and grub (for wooded sites)
27
cot grading
28
fill grading
29
as -bulk drav4ngs(1 k+price per 0.1 mi.)
30
survey and layout (price per 0.1 mi.)
31
mobilization
32
materials testing
33
compaction testing
34
CBR tests (1 every 0.1 mi. per road)
35
stone depth inspections
36
pavement inspections
37
pipe and drainage video inspections ($5
38
VDOT surety (1 lane)
39
VDOT maintenance fee (1 In rd, 1 yr)
05+78.00
08+79.00
road length
301.0 ft
6.0 in d
301.0 ftL
20.OftW
301.OftL
I
O.OftW
3.0 in
301.0 ftL
20-0ftW
2.0 in d
301.0 flL
20-0ftW
Each
ES @ 3000
12.
in d115..
ES-1,1
0 EC-0
15.
in dES-1,2
0 EC-1
24.
in dES-1,2
0 EC-1
18.
in dES-1,2
0 EC-1
88.
in dES-1,2
0 EC-1
2.
ft d
ftL
�ftwflL ftWflL
ftW
301.0 ft L 0.05701 mi.
301.0 ft L 0.05701 mi.
301.0
ft L
0.602
inc of 500'
301.0
ft L
0.602
inc of 500'
301.0
ft L
0.602
inc of 500'
301.0
ft L
0.602
inc of 500'
301.0
ft L
0.602
inc of 500'
00 min)
301.0 ft L 0.05701 mi.
301.0 ft L 0.05701 mi.
No. Unit
Unit Cost
Cost
installed
%compete cost remaining
210.7 ton
$35.00
$7,374.50
100%
$0.00
0.0 sy
$10.00
$0.00
100%
$0.00
110.6 tons
$120.00
$13,274.10
100%
$0.00
73.7 tons
$140.00
$10,324.30
100%
$0.00
0.0 ft
$16.00
$0.00
100%
$0.00
525.0 ft
$19.00
$9,975.00
100%
$0.00
0.0 ft
$6.00
$0.00
100%
$0.00
480.0 ft
$25.00
$12,000.00
100%
$0.00
4 ft
$350.00
$1,400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
2 each
$200.00
$400.00
100%
$0.00
13 each
$150.00
$1,950.00
100%
$0.00
80.0 ft
$17.00
$1,360.00
100%
$0.00
10 each
$3,500.00
$35,000.00
100%
$0.00
2 each
$500.00
$1,000.00
100%
$0.00
102 ft
$450.00
$45,900.00
100%
$0.00
0.0 ft
$25.00
$0.00
100%
$0.00
255.0 ft
$35.00
$8,925.00
100%
$0.00
300.0 ft
$50.00
$15,000.00
100%
$0.00
35.0 ft
$40.00
$1,400.00
100%
$0.00
0.0 ft
$320.00
$0.00
100%
$0.00
21.6 ton
$60.00
$1,296.00
100%
$0.00
0.0 sy
$2.00
$0.00
100%
$0.00
0.0 acre
$24,000.00
$0.00
100%
$0.00
1250.0 cy
$6.00
$7,500.00
100%
$0.00
1150.0 cy
$12.00
$13,800.00
100%
$0.00
1 lsum
$2,000.00
$3,000.00
100%
$0.00
1 [sum
$2,000.00
$3,000.00
100%
$0.00
-Isum
$5,000.00
$5,000.00
100%
$0.00
2 each
$200.00
$340.00
100%
$0.00
2 each
$200.00
$340.00
100%
$0.00
2 each
$200.00
$340.00
100%
$0.00
2 each
$200.00
$340.00
100%
$0.00
2 each
$200.00
$340.00
100%
$0.00
01.00
$50.00
100%
$0.00
Lanes
■ft
$2,000.00
$0.00
$
0%
$0.00
Lanes
$150.00
$0.00
0%
$0.00
xkli-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates -RP -bond -red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan M SUB201500149
TMP(s): 09100-00-00-016A0, 09100-00-00-016CO3 09100-00-00-016E0, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Degraw Street
40 VDOT admin. Cast recovery fee(1 lane) 301.0 ft L 0.05701 mi.
SUB201500149_Avinity Estates_ RP_bond_red 11-18-21_08-15-22release.xls
No. Unit
Unit Cost Cost
installed
% compete cast remaining
0 Lanes
$100.00 $0.00
0% $0.00
cost sum
$201,568.90
$0.00
contingency
$20,156.89
$0.00
Total
$221,730
$0
xMI-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates —RP —bond —red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan #: SUB201500149
Till 09100-00-00-016AO, 09100-00-00-016CO, 09100-00-00-016EO, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost Cost
installed %compete cost remaining
Bergen Street
1 Begin station 10+00.00
2 End station 15+63.00 road length 563.0 ft
3 aggregate base 5.0 in d 563.0 ft L 20.0'ft W 328.4 ton $35.00 $11,494.58 100% $0.00
4 blotted or prime8double seal 563.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 100% $0.00
5 asphalt base 2.5 in d 563.0 ft L 20.0 ft W 172.4 tons $120.00 $20,690.25 100% $0.00
6 asphalt surface __Ain d 663.0 ft L 20-%ft W 103.5 tons $140.00 $14,483.18 100% $0.00
7 curb CG-2 0.0 ft $16.00 $0.00 100% $0.00
8 curb CG-6 1075.0 ft $19.00 $20,425.00 100% $0.00
9 underdrain, UD-4 0.0 ft $6.00 $0.00 100% $0.00
10 sidewalk, concrete (6) 1075.0 ft $25.00 $26,875.00 100% $0.00
11 ramp CG-12 4 ft $350.00 $1,400.00 100% $0.00
12 street name sign 2 each $200.00 $400.00 100% $0.00
13 traffic control sign 2each $200.00 $400.00 100% $0.00
14 Street Landscape .Each 30 each $150.00 $4,500.00 100% $0.00
15 guardrail ES@ 3000 'Mft $17.00 $0.00 100% $0.00
16 drop inlet or grate 4 each $3,500.00 $14,000.00 100% $0.00
17 standard manhole frame top (not inlet) 1 each $500.00 $500.00 100% $0.00
18 manhole structure (per ft. rise) 30 ft $450.00 $13,500.00 100% $0.00
19 pipe, rcp, cmp (12") 12. in d1ftL
ES-1,1 0 EC-0 0.0 ft $25.00 $0.00 100% $0.00
20 pipe, rcp, cmp (15 to 48") 15
. in dES-1,2 0 EC-1 345.0 ft $35.00 $12,075.00 100% $0.00
21 pipe, rcp, cmp (15 to 48") 18. in dES1,2 0 EC-1 0.0 ft $40.00 $0.00 100% $0.00
22 pipe, rcp, cmp (60 to 108") in dES-1, 2 0 EC-1 0.0 ft $320.00 $0.00 100% $0.00
23 rip -rap, placed ft dft L ft W 0.0 ton $60.00 $0.00 100% $0.00
24 matting, EC-2 or 3 ft L ft W 0.0 sy $2.00 $0.00 100% $0.00
25 dear and grub (for wooded sites) ft W 0.0 acre $24,000.00 $0.00 100% $0.00
26 cot grading 4958.0 cy $6.00 $29,748.00 100% $0.00
27 fill grading 0.0 cy $12.00 $0.00 100% $0.00
28 as -bulk dravvings (1k+ price per 0.1 mi.) 563.0 ft L 0.10663 mi. 2 [sum $2,000.00 $5,000.00 100% $0.00
29 survey and layout (price per 0.1 mi.) 563.0 ft L 0.10663 mi. 2 [sum $2,000.00 $5,000.00 100% $0.00
30 mobilization 1 [sum $5,000.00 $5,000.00 100% $0.00
31 materials testing 563.0 ft L 1.126 inc of 500' 2 each $200.00 $440.00 100% $0.00
32 compaction testing 563.0 ft L 1.126 inc of 500' 2 each $200.00 $440.00 100% $0.00
33 CBR tests (1 every 0.1 mi. per road) 563.0 ft L 1.126 inc of 500' 2 each $200.00 $440.00 100% $0.00
34 stone depth inspections 563.0 ft L 1.126 inc of 500' 2 each $200.00 $440.00 100% $0.00
35 pavement inspections 563.0 ft L 1.126 inc of 500' 2 each $200.00 $440.00 100% $0.00
36 pipe and drainage video inspections ($500 min) 345 ft $1.00 $500.00 100% $0.00
37 VDOT surety (1 lane) 563.0 ft L 0.10663 mi. 0 Lanes $2,000.00 $0.00 0% $0.00
38 VDOT maintenance fee (1 In rd, 1 yr) 563.0 ft L 0.10663 mi. 0 Lanes $150.00 $0.00 0% $0.00
39 VDOT admin. Cost recovery fee(1 lane) 563.0 ft L 0.10663 mi. J6...Q,Lanes $100.00 $0.00 0% $0.00
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates -RP -bond -red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan M SUB2O15O0149
TMP(s): 09100-00-00-016A0, 09100-00-00-016CO3 09100-00-00-016E0, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Bergen Street
40
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $188,191.01 $0.00
contingency $18,819.10 $0.00
Total $207,020 $0
xMI-drive offload 102519 JO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates —RP —bond —red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan #: SUB201500149
Till 09100-00-00-016AO, 09100-00-00-016CO, 09100-00-00-016EO, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost Cost
installed %compete cost remaining
Montague Street
1 Begin station 10+00.00
2 End station 15+45.00 road length 545.0 ft
3 aggregate base 5.0 in d 545.0 ft L I 20.0 ft W 317.9 ton $35.00 $11,127.08 100% $0.00
4 blotted or prime8double seal 545.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 100% $0.00
5 asphalt base 2.5 in d 545.0 ft L 20.0 ft W 166.9 tons $120.00 $20,028.75 100% $0.00
6 asphalt surface __Ain d 545.0 ft L 20.0 ft W 100.1 tons $140.00 $14,020.13 100% $0.00
7 curb CG-2 0.0 ft $16.00 $0.00 100% $0.00
8 curb CG-6 1060.0 ft $19.00 $20,140.00 100% $0.00
9 underdrain, UD-4 0.0 ft $6.00 $0.00 100% $0.00
10 sidewalk, concrete (6) 1060.0 ft $25.00 $26,500.00 100% $0.00
11 ramp CG-12 4 ft $350.00 $1,400.00 100% $0.00
12 street name sign 2 each $200.00 $400.00 100% $0.00
13 traffic control sign 3each $200.00 $600.00 100% $0.00
14 Street Landscape .Each 32 each $150.00 $4,800.00 100% $0.00
15 guardrail ES @ 3000 0.0 ft $17.00 $0.00 100% $0.00
16 drop inlet or grate 7 each $3,500.00 $24,500.00 100% $0.00
17 standard manhole frame top (not inlet) 0 each $500.00 $0.00 100% $0.00
18 manhole structure (per ft. rise) 66 ft $450.00 $29,700.00 100% $0.00
19 pipe, rcp, cmp (12") 12. in d1ftL
ES-1,1 0 EC-0 0.0 ft $25.00 $0.00 100% $0.00
20 pipe, rcp, cmp (15 to 48") 15
. in dES-1,2 0 EC-1 575.0 ft $35.00 $20,125.00 100% $0.00
21 pipe, rcp, cmp (15 to 48") 18. in dES1,2 0 EC-1 0.0 ft $40.00 $0.00 100% $0.00
22 pipe, rcp, cmp (60 to 108") in dES-1, 2 0 EC-1 0.0 ft $320.00 $0.00 100% $0.00
23 rip -rap, placed ft dft L ft W 0.0 ton $60.00 $0.00 100% $0.00
24 matting, EC-2 or 3 ft L ft W 0.0 sy $2.00 $0.00 100% $0.00
25 dear and grub (for wooded sites) ft W 0.0 acre $24,000.00 $0.00 100% $0.00
26 cot grading 1000.0 cy $6.00 $6,000.00 100% $0.00
27 fill grading 1000.0 cy $12.00 $12,000.00 100% $0.00
28 as -bulk dravvings (1k+ price per 0.1 mi.) 545.0 ft L 0.10322 mi. 2 [sum $2,000.00 $5,000.00 100% $0.00
29 survey and layout (price per 0.1 mi.) 545.0 ft L 0.10322 mi. 2 [sum $2,000.00 $5,000.00 100% $0.00
30 mobilization 1 [sum $5,000.00 $5,000.00 100% $0.00
31 materials testing 545.0 ft L 1.09 inc of 500' 2 each $200.00 $420.00 100% $0.00
32 compaction testing 545.0 ft L 1.09 inc of 500' 2 each $200.00 $420.00 100% $0.00
33 CBR tests (1 every 0.1 mi. per road) 545.0 ft L 1.09 inc of 500' 2 each $200.00 $420.00 100% $0.00
34 stone depth inspections 545.0 ft L 1.09 inc of 500' 2 each $200.00 $420.00 100% $0.00
35 pavement inspections 545.0 ft L 1.09 inc of 500' 2 each $200.00 $420.00 100% $0.00
36 pipe and drainage video inspections ($500 min) 575 ft $1.00 $575.00 100% $0.00
37 VDOT surety (1 lane) 545.0 ft L 0.10322 mi. 0 Lanes $2,000.00 $0.00 0% $0.00
38 VDOT maintenance fee (1 In rd, 1 yr) 545.0 ft L 0.10322 mi. 0 Lanes $150.00 $0.00 0% $0.00
39 VDOT admin. Cost recovery fee(1 lane) 545.0 ft L 0.10322 mi. J6...Q,Lanes $100.00 $0.00 0% $0.00
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates -RP -bond -red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan #: SUB2O15O0149
TMP(s): 09100-00-00-016A0, 09100-00-00-016CO3 09100-00-00-016E0, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Montague Street
40
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $209,015.96 $0.00
contingency $20,901.60 $0.00
Total $229,920 $0
xMI-drive offload 102519 JO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates —RP —bond —red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan #: SUB201500149
Till 09100-00-00-016AO, 09100-00-00-016CO, 09100-00-00-016EO, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item No. Unit Unit Cost Cost
installed %compete cost remaining
Moffat Street
1 Begin station 10+00.00
2 End station 18+00.00 road length 800.0 ft
3 aggregate base 5.0 in d 800.0 ft L 20.01ft W 466.7 ton $35.00 $16,333.33 100% $0.00
4 blotted or prime8double seal 800.0 ft L 0.0 ft W 0.0 sy $10.00 $0.00 100% $0.00
5 asphalt base 2.5 in d 800.0 ft L 20.0 ft W 245.0 tons $120.00 $29,400.00 100% $0.00
6 asphalt surface 1.5 in d 800.0 ft L 2OAft W 147.0 tons $140.00 $20,580.00 100% $0.00
7 curb CG-2 0.0 ft $16.00 $0.00 100% $0.00
8 curb CG-6 1675.0 ft $19.00 $31,825.00 100% $0.00
9 underdrain, UD-4 0.0 ft $6.00 $0.00 100% $0.00
10 sidewalk, concrete (6) 1165.0 ft $25.00 $29,125.00 100% $0.00
11 ramp CG-12 4 ft $350.00 $1,400.00 100% $0.00
12 street name sign 2 each $200.00 $400.00 100% $0.00
13 traffic control sign 3each $200.00 $600.00 100% $0.00
14 Street Landscape .Each 44 each $150.00 $6,600.00 100% $0.00
15 guardrail ES @ 3000 0.0 ft $17.00 $0.00 100% $0.00
16 drop inlet or grate 10 each $3,500.00 $35,000.00 100% $0.00
17 standard manhole frame top (not inlet) 1 each $500.00 $500.00 100% $0.00
18 manhole structure (per ft. rise) a2 ft $450.00 $36,900.00 100% $0.00
19 pipe, rcp, cmp (12") 12. in d1ftL
ES-1,1 0 EC-0 0.0 ft $25.00 $0.00 100% $0.00
20 pipe, rcp, cmp (15 to 48") 15
. in dES-1,2 0 EC-1 795.0 ft $35.00 $27,825.00 100% $0.00
21 pipe, rcp, cmp (15 to 48") 18. in dES1,2 0 EC-1 0.0 ft $40.00 $0.00 100% $0.00
22 pipe, rcp, cmp (60 to 108") in dES-1, 2 0 EC-1 0.0 ft $320.00 $0.00 100% $0.00
23 rip -rap, placed ft dft L ft W 25.9 ton $60.00 $1,555.20 100% $0.00
24 matting, EC-2 or 3 ft L ft W 0.0 sy $2.00 $0.00 100% $0.00
25 dear and grub (for wooded sites) ft W 0.0 acre $24,000.00 $0.00 100% $0.00
26 cot grading 2533.0 cy $6.00 $15,198.00 100% $0.00
27 fill grading 450.0 cy $12.00 $5,400.00 100% $0.00
28 as -bulk dravvings (1k+ price per 0.1 mi.) 800.0 ft L 0.15152 mi. 2 [sum $2,000.00 $5,000.00 100% $0.00
29 survey and layout (price per 0.1 mi.) 800.0 ft L 0.15152 mi. 2 [sum $2,000.00 $5,000.00 100% $0.00
30 mobilization 1 [sum $5,000.00 $5,000.00 100% $0.00
31 materials testing 800.0 ft L 1.6 inc of 500' 3 each $200.00 $520.00 100% $0.00
32 compaction testing 800.0 ft L 1.6 inc of 500' 3 each $200.00 $520.00 100% $0.00
33 CBR tests (1 every 0.1 mi. per road) 800.0 ft L 1.6 inc of 500' 3 each $200.00 $520.00 100% $0.00
34 stone depth inspections 800.0 ft L 1.6 inc of 500' 3 each $200.00 $520.00 100% $0.00
35 pavement inspections 800.0 ft L 1.6 inc of 500' 3 each $200.00 $520.00 100% $0.00
36 pipe and drainage video inspections ($500 min) 795 ft $1.00 $795.00 100% $0.00
37 VDOT surety (1 lane) 800.0 ft L 0.15152 mi. 0 Lanes $2,000.00 $0.00 0% $0.00
38 VDOT maintenance fee (1 In rd, 1 yr) 800.0 ft L 0.15152 mi. 0 Lanes $150.00 $0.00 0% $0.00
39 VDOT admin. Cost recovery fee(1 lane) 800.0 ft L 0.15152 mi. J6...Q,Lanes $100.00 $0.00 0% $0.00
xk\I-drive offload 102519 -TO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates -RP -bond -red 11-18-21_08-16-22release.xls 8/16/2022
Project Name: Avinity Estates
Plan #: SUB2O15O0149
TMP(s): 09100-00-00-016A0, 09100-00-00-016CO3 09100-00-00-016E0, 09100-00-00-01400
Date Estimate complete: 9/27/18 ; update, 8/16/22
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Item
Moffat Street
40
No. Unit Unit Cost Cost
installed % compete cost remaining
cost sum $277,036.53 $0.00
contingency $27,703.65 $0.00
Total $304,750 $0
xMI-drive offload 102519 JO DO to cloud\anderson\040918_bonds\bond release\SUB201500149_Avinity Estates —RP —bond —red 11-18-21_08-16-22release.xls 8/16/2022