Loading...
HomeMy WebLinkAboutWPO201100024 Bond Estimates 2012-01-19 yr` f BOND ESTIMATE-EROSION CONTROL Spreadsheet last revised:12-5-01 PROJECT NAME: Glenmore Phase 2,Section S-5 PROJECT NUMBER: WP0201100024 DATE OF ESTIMATE: 01/19/12 ESTIMATE BY MRG BASED ON: Approved plan WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL F/1 IIZ SEED,FERTILIZE,MULCH ACRE 23 1500 34500 16-1000 SILT FENCE LF 2800 5 14000 4 I()CO SAFETY FENCE LF, 2300 3 6900 TEMPORARY FILL DIVERSION LF 600 3 1800 rem DIVERSION DIKE LF 2000 3 6000 3,0uO TEMPORARY SLOPE DRAIN LF 0 20 0 SEDIMENT TRAP 1 ACRES 2.5 1000 2500 .i L013 SEDIMENT TRAP 2 ACRES 2.22 1000 2220 1100 SEDIMENT TRAP 3 ACRES 3.38 1000 3380_ d 1-cA) SEDIMENT TRAP 4 ACRES 1.32 1000 1320 6©0 SEDIMENT TRAP 5 ACRES 2.8 1000 2800 SEDIMENT TRAP 6 ACRES 0.45 1000 450 LIFO SEDIMENT TRAP 7 ACRES 1 19 1000 1190 I I c1 0 SEDIMENT BASIN 1 ACRES .6.83 1000 6830 (9g3p CULVERT INLET PROTECTION EA 1 500 500 5"-DO INLET PROTECTION EA 9 200 1800 100 OUTLET PROTECTION EA 4 200 800 EC-2&3 DITCH PROTECTION LF 0 10 0 RIP-RAP LF 0 55 0 CHECK DAMS SQ.YD 0 30 0 PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000 subtotal 88990.00 project management 13348.50 36111 0 subtotal 102338.50 i 3 3` S CONTINGENCY LS 10% 10233.85 $ ftg rj0 Oo0 TOTAL 112572.35 1 I. BOND AMOUNT REQUIRED 112600.00 S T o t.0 f __-..g.‘.0- I Li I .0- � 33 kji k:l 36, 5 d/ 16I a Li 3 c�cht� 4 (A aq4 DA'° 300 /rece,� ".c.lr+cc,. { ��) t (03 , 000 PROJECT NAME: Glenmore Phase 2,Section S-5 FILE#: WPO201100024 DATE APPROVED: 11-May-11 Item Unit Amount Unit Cost Subtotal site clearing acre 0 $7,100.00 $0.00 dam const.on site material cubic yard 0 $4.00 $0.00 dam const.off site material cubic yard 0 $15.00 $0.00 Trees&Shrubs seedlings planted with tubes 0 $12.50 $0 wq treatment bioretention construction volume in cf 17465 $6.40 $111,776_ trees&shrubs ball/burlap planted 177 $100.00 $17,700 wetland plants planted 0 $2.00 $0 wetland seed mix acre $1,500.00 $0 stream stabilization linear foot 0 $50.00 $0 underdrain stone cubic yard $17.00 $0 biofilter surface area/27*1'deptt stone delivery load 0 $45.00 $0 underdrain pipe,4"PVC linear foot $1.35 $0 filter fabric square yard $10.00 $0 biofilter surface area/27*1'deptt sand/soil mixture cubic yard $20.00 $0 biofilter surface area/27*2'deptt Filterra 4x6 each 1 $6,400.00 $6,400 ./ Filterra 4x8 each 1 $6,900.00 $6,900 .4 Filterra 6x6 each 0 $7,100.00 $0 Filterra 6x8 each 0 $9,500.00 $0 Filterra 6x10 each 0 $12,100.00 $0 Filterra 6x12 each 0 $14,200.00 $0 Filterra Installation per project 2 $3,325 J EC-1 outlet protection each $200.00 $0 class 1 rip-rap square yard 0 $55.00 $0 class 2 rip-rap square yard 0 $110.00 $0 48"concrete riser structure each 1 $1,000.00 $1,000 4 Stream Buffer Sign Installed each 0 $50.00 $0 EC-2 EC-3 ditch stabilization linear foot 0.00 $10.00 $0 maintenance road linear foot 4500.00 $8.00 $36,000 J Concrete pipe linear foot 1600.00 I $25.00 $40,000 4 EC-3,EC-2 matting square yard 1.00 i $10.00 $10 gabions,class 1 rip-rap square yard 0.00 $165.00 $0 concrete anti vortex each $1,500.00 $0.00 paved concrete ditch linear foot 0.00 I $55.00 $0 embankment improvements each 0.00 $5,000.00 $0 pavement demolition square yard I $5.00 $0 green roof square foot 0.00 I $12.00 $0 turf stone(porous pavement) square foot I $5.00 $0 RCP underground detention cubic foot installed I $7.00 $0 Conser Easement RR>50% acre 0.00 $39,000.00 $0 Conser Easement RR<50% acre 0.00 $25,000.00 $0 Pond drain gate valve(6") each 0.00 I$500.00 $0 Delaware Sand Filter linear foot installed I$706.00 $0 Flow Splitter each installed $2,000.00 $0 subtotal $223,111 mob project management $33,467 1,)3,y0 subtotal $256,578 t(,'),PI43 10%Contingency $25,658 11,aw'I TOTAL $282,235 i 7 4).31 ROUNDED TOTAL . $282,300 lick 3019 min total after reduction $56,460 Glenmore,Phase2,Section S-5 Subdivision Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer) Item Item No. Unit Unit Cost Cost Number (installed) ^/u compete cost remaining Femdown Lane 0+00 to 15+35 road length 1535.0 ft 1 aggregate base 8.0 in d 1535.0 ft L 18.0 ft W 682.2 cy $35.91 $24,498.60 0% $24,498.60 2 blotted or prime&double seal 0.0 ft L 0.0 ft W 0.0 sy $6.30 $0.00 0% $0.00 3 asphalt base 0.0 in d 1535.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00 4 asphalt surface 2.0 in d 1535.0 ft L 18.0 ft W 257.9 tons $81.90 $21,120.37 0% $21,120.37 6 curb CG-2 3070.0 ft $8.40 $25,788.00 0% $25,788.00 7 curb CG-6 3070.0 ft $13.83 $42,453.50 0% $42,453.50 8 sidewalk,asphalt 0.0 in d 0.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00 9 sidewalk,concrete 4'width 0.0 ft $11.66 $0.00 0% $0.00 10 ramp CG-12 0 $315.00 $0.00 0% $0.00 11 street name sign 1 $65.00 $65.00 0% $65.00 12 traffic control sign 2 $49.35 $98.70 0% $98.70 13 Street Landscape 0 Each 0 $105.00 $0.00 0% $0.00 13 guardrail 0 ES @$3700 0.0 ft $16.80 $0.00 0% $0.00 14 manhole or drop inlet 0 $1,365.00 $0.00 0% $0.00 16 pipe,rcp(15 to 48") 18.0 in d 2 ES-1,2$250 2 EC-1$200 100.0 ft $27.30 $3,630.00 0% $3,630.00 17 pipe,rcp(15 to 48") 48.0 in d 2 ES-1,2$250 0 EC-1$200 0.0 ft $126.00 $500.00 0% $500.00 18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $6.30 $0.00 0% $0.00 19 pipe,cmp(15 to 48") 15.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $23.10 $0.00 0% $0.00 20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $146.00 $0.00 0% $0.00 21 rip-rap,placed 0.0 ton $31.50 $0.00 0% $0.00 22 E&S fabric,EC-2,3 2302.5 ft L 4 ft W 0.0 sy $10.50 $0.00 0% $0.00 23 clear and grub(for wooded sites) 0.0 ft L 0.0 ft W 1.1 acre $10,500.00 $11,550.00 0% $11,550.00 24 grading (per cy for cut or import only: 1.0 cy fill 1.0 cy cut 600.0 cy bal $3.15 $1,893.15 0% $1,893.15 24 CBR tests (1 every 0.1 mi.per road) 1535.0 ft L 3.07 inc of 500' 4 $157.50 $630.00 0% $630.00 25 as-built drawings(1k+price per 0.1 1535.0 ft L 0.291 mi. 3 $1,050.00 $4,150.00 0% $4,150.00 26 survey and layout(price per 0.1 mi.) 1535.0 ft L 0.291 mi. 3 $525.00 $2,575.00 0% $2,575.00 27 mobilization 1 $525.00 $525.00 0% $525.00 28 VDOT surety(1 lane) 1535.0 ft L 0.291 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 29 VDOT maintenance fee(1 In rd,1 yr) 1535.0 ft L 0.291 mi. 0 Lanes $150.00 $0.00 0% $0.00 30 VDOT admin.Cost recovery fee(1 lar 1535.0 ft L 0.291 mi. 0 Lanes $100.00 $250.00 0% $250.00 i cost sum $139,727.32 $139,727.32 pro)mgmt $20,959.10 $20,959.10 contingency $16,068.64 $16,068.64 1 Total $176,760 i $176,760 1/19/2012 Glenmore, Phase2,Section S-5 Subdivision Road and Infrastructure Construction Bond Estimate(roads,site work,storm sewer) Item Item No. Unit Unit Cost Cost Number (installed) %compete cost remaining Road"A" 0+00 to 11+75 road length 1075.0 ft 1 aggregate base 6.0 in d 1075.0 ft L 18.0 ft W 358.3 cy $35.91 $12,867.75 0% $12,867.75 2 blotted or prime&double seal 0.0 ft L 0.0 ft W 0.0 sy $6.30 $0.00 0% $0.00 3 asphalt base 0.0 in d 1075.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00 4 asphalt surface 2.0 in d 1075.0 ft L 18.0 ft W 180.6 tons $81.90 $14,791 14 0% $14,791.14 6 curb CG-2 2150.0 ft $8.40 $18,060.00 0% $18,060.00 7 curb CG-6 2150.0 ft $13.83 $29,731.28 0% $29,731.28 8 sidewalk,asphalt 0.0 in d 0.0 ft L 0.0 ft W 0.0 tons $73.50 $0.00 0% $0.00 9 sidewalk,concrete 4'width 0.0 ft $11.66 $0.00 0% $0.00 10 rampCG-12 0 $315.00 $0.00 0% $0.00 11 street name sign 1 $65.00 $65.00 0% $65.00 12 traffic control sign 2 $49.35 $98.70 0% $98.70 13 Street Landscape 0 Each 0 $105.00 $0.00 0% $0.00 13 guardrail 0 ES @$3700 0.0 ft $16.80 $0.00 0% $0.00 14 manhole or drop inlet 0 $1,365.00 $0.00 0% $0.00 16 pipe,rcp(15 to 48") 18.0 in d 2 ES-1,2$250 2 EC-1$200 180.0 ft $27.30 $5,814.00 0% $5,814.00 17 pipe,rcp(15 to 48") 48.0 in d 2 ES-1,2$250 0 EC-1$200 0.0 ft $126.00 $500.00 0% $500.00 18 pipe,pvc(4 to 10") 8.0 in d 0.0 ft $6.30 $0.00 0% $0.00 19 pipe,cmp(15 to 48") 15.0 in d 0 ES-1,2$250 0 EC-1$200 0.0 ft $23.10 $0.00 0% $0.00 20 pipe,cmp(54 to 72") 60.0 in d 0 ES-1,2$250 0 EC-1'$200 0.0 ft $146.00 $0.00 0% $0.00 21 rip-rap,placed 0.0 ton $31.50 $0.00 0% $0.00 22 E&S fabric,EC-2,3 1612.5 ft L 4 ft W 0.0 sy $10.50 $0.00 0% $0.00 23 clear and grub(for wooded sites) 0.0 ft L 0.0 ft W 1.1 acre $10,500.00 $11,550.00 0% $11,550.00 24 grading (percy for Cut or,import only; 1.0 cy fill 1.0 cy cut 600.0 cy bal $3.15 $1,893.15 0% $1,893.15 24 CBR tests (1 every 0.1 mi.per road) 1075.0 ft L 2.15 inc of 500' 3 $157.50 $472.50 0% $472.50 25 as-built drawings(1k+price per 0.1 1075.0 ft L 0.204 mi. 3 $1,050.00 $4,150.00 0% $4,150.00 26 survey and layout(price per 0.1 mi.) 1075.0 ft L 0.204 mi. 3 $525.00 $2,575.00 0% $2,575.00 27 mobilization 1 $525.00 $525.00 0% $525.00 28 VDOT surety(1 lane) 1075.0 ft L 0.204 mi. 0 Lanes $2,000.00 $0.00 0% $0.00 29 VDOT maintenance fee(1 In rd,1 yr) 1075.0 ft L 0.204 mi. 0 Lanes $150.00 $0.00 0% $0.00 30 VDOT admin.Cost recoveryfee(1 lar 1075.0 ft L 0.204 mi. 0 Lanes $100.00 $250.00 0% $250.00 cost sum $103,343.52 6103,343.52 proj mgmt $15,501.53 $15,501.53 contingency $11,884.50 $11,884.50 Total $130,730 $130,730 1/19/2012 gWir COUNTY OF ALBEMARLE Department of Community Development 401 McIntire Road,Room 227 Charlottesville,Virginia 22902-4596 Phone(434)296-5832 Fax(434)972-4126 Project: Glenmore Phase 2, Section S-5 (E&SC only) WPO201100024 Plan preparer: Roudabush, Gale Assoc. [nate@roudabush.com] Owner or rep.: Glenmore Associates Limited Partnership [Contact information Unknown] Plan received date: 31 March 2011 Date of comments: 11 May 2011 Reviewer: Max Greene The Erosion& Sediment Control Plans (WPO201100024) submitted 31 March 2011 has received Engineering Review and meets Albemarle County minimum checklist items for engineering approval. The forms and instructions to request the Water Protection Ordinance Bond amount can be found on the Community Development Department Web site at http://www.albemarle.org/upload/images/forms center/departments/Community Development/f orms/bonds/Bond Estimate Request_Form.pdf The forms and instructions to post the Water Protection Ordinance Bond can be found on the Community Development Department Web site on http://www.albemarle.org/deptforms.asp?department=bonds You may contact Ana Kilmer(Albemarle County Department of Community Development) at ext. 3246 for further information on bonding procedures and Maintenance Agreements. Once the E&SC bond has been posted,you may contact the Department of Community Development to arrange a pre-construction meeting with a County Erosion& Sediment Control Inspector. Should the County Inspector find the limits of disturbance increased or the need for additional control measures required to protect the site, additional fees will be required. [17-204.G] An approved erosion and sediment control plan shall be void if the owner fails to obtain a grading,building or other permit for activities involving land disturbing activities within one(1)year after the date of the approval. File. 1 n211nn; ntl