HomeMy WebLinkAboutSUB201700062 Bond Reduction 2023-03-31Oakleigh
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201700062
Item
Nichols Court
Begin station
End station
aggregate base
aggregate base
asphalt base
asphalt surface
asphalt base
asphalt surface
curb CG4i
sidewalk, concrete (6)
ramp CG-12
street name sign
traffic control sign
drop inlet or grate
standard manhole frame top (not inlet)
manhole stricture (per ft. rise)
pipe, rep, crop (15 to 48")
pipe, top, crop (15 to 48")
pipe, top, crop (15 to 48")
cutgrading
fill grading
as -built drawings (11,+ 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 M, 1 yr)
VDOT admin. Cost recovery fae(1 lane)
No. Unit
Unit Cost
Cost
installed
%compete cost remaining
10+00.00
14+50.00
road length 450.0 ft
6.0 in it
450.0 ft L
25.4 ft W
400.1 ton
$35.00
$14,001.75
80%
$2,800.35
8.0 in it
262.8 ft L
12.0 ft W
147.2 ton
$35.00
$5,150.88
80%
$1,030.18
3.0 in it
450.0 ft L
25.4 ft W
210.0 tons
$100.00
$21,002.63
80%
$4,200.53
2.0 in it
450.0 ft L
25.4 ft W
140.0 tans
$120.00
$16,802.10
80%
$3,360.42
3.0 in it
262.8 ft L
25.4 ft W
122.7 tans
$100.00
$12,265.53
80%
$2,453.11
2.0 in it
262.8 ft L
25.4 ft W
81.8 tans
$120.00
$9,812.43
80%
$1,962.49
1055.0 ft
$15.00
$15,825.00
80%
$3,165.00
1000.0 ft
$17.00
$17,000.00
80%
$3,400.00
19 ft
$350.00
$6,650.00
80%
$1,330.00
1 each
$200.00
$200.00
100%
$0.00
5 each
$200.00
$1,000.00
80%
$200.00
12 each
$3,500.00
$42,000.00
80%
$8,400.00
6 each
$500.00
$3,000.00
50%
$1,500.00
108 ft
$450.00
$48,600.00
60%
$19,440.00
15.0 in it
0 ES-1,2
0 EC-1
500.0 ft
$35.00
$17.500,00
29%
$12,425.00
24.0 in it
0 ES-1,2
EC-1
100.0 ft
$50.00
$5.000.00
59%
$2,050.00
18.0 in it
0 ES-1,2
EC-1
50.0 ft
$40.00
$2,000.00
0%
$2,000.00
3250o cy
$4.00
$13,000.00
50%
$6,500.00
550.0 cY
$9.00
$4,950.00
50%
$2,475.00
450.0 ft L
0.08523 mi.
1 Isom
$2,000.00
$3,000.00
50%
$1.500.00
450.0 ft L
0.08523 mi.
1 Isum
$2,000.00
$3,000.00
80%
$600.00
l lsum
$5,000.00
$5,000.00
100%
$0.00
450.0 ft L
0.9 me of 500'
2 each
$200.00
$380.00
50%
$190.00
450.0 ft L
0.9 inc of 500'
2 each
$200.00
$380.00
50%
$190.00
450.0 ft L
0.9 inc of 500'
2 each
$200.00
$380.00
50%
$190.00
450.0 ft L
0.9 inc of 500'
2 each
$200.00
$380.00
50%
$190.00
450.0 ft L
0.9 inc of 500'
2 each
$200.00
$380.00
50%
$190.00
650 ft
$1.00
$650.00
100%
$0.00
450.0 ft L
0.08523 mi.
2 Lanes
$2,000.00
$3,409.09
0%
$3.409.09
450.0 ft L
0.08523 mi.
2 Lanes
$150.00
$255.68
0%
$255.68
450.0 ft L
0.08523 mi.
t Lanes
$100.00
$420.45
0%
$420.45
irk%I-drive offload 102519 -TO DO to cloud%andemon%040918_bondskmduction%SUB201700062_RP_bond_est_Oakleigh_n:dux_033123Ja.zls 3/312023
Oakleigh
Road and Infrastructure Construction Bond Estimate (roads, site work, storm sewer)
Plan # SUB201700062
Item
Eckerson Court
Begin station
End station
Permiable Pavers
curb CG-2
sidewalk, concrete (6)
street name sign
traffic control sign
as -built drawings (11,+ price per 0.1 mi.)
survey and layout (pace per 0.1 mi.)
mobilization
materials testing
compaction testing
CBR tests (1 every 0.1 mi. per road)
stone depth inspentions
No. Unit Unit Cost Cost
(installed)
10+00.00
13+75.00 road length 375.0 ft
8518.0 art ft
1060.0 ft
1255.0 ft
1 each
2 each
375.0 ft L
0.07102 mi.
1 Isom
375.0 ft L
0.07102 mi.
1 Isom
1 Isum
375.0 ft L
0.75 inc of 500'
2 each
375.0 ft L
0.75 inc of 500'
2 each
375.0 ft L
0.75 ine of 500'
2 each
375.0 ft L
0.75 ine of 500'
2 each
BUB201700062_RIP _boM_est Oakleigh mass 033123jax15
%compete cost remaining
$7.00
$59,626.00
30%
$41,738.20
$13.00
$13,780.00
28%
$9,921.60
$17.00
$21,335.00
24%
$16,214.60
$200.00
$200.00
0%
$200.00
$200.00
$400.00
50%
$200.00
$2,000.00
$3,000.00
50%
$1.500.00
$2,000.00
$3,000.00
0%
$3.000.00
$5,000.00
$5,000.00
0%
$5.000.00
$200.00
$360.00
0%
$360.00
$200.00
$360.00
0%
$360.00
$200.00
$360.00
0%
$360.00
$200.00
$360.00
0%
$360.00
cost sum
$381,176.54
contingency
$38,117.65
Total
$419,300
$165,041.69
$16,504.17
$181,550
irk\I-drive offload 102519 -TO DO to cloudtandemon%040918_bondskmduction\SUB201700062_RP_bond_est_Oakleigh_n:dux_033123Ja.zls 3/312023