HomeMy WebLinkAboutWPO201100036 Bond Estimates Bond Estimate 2010-11-10 Philip Custer
From: Philip Custer
Sent: Thursday, September 29, 2011 6:45 PM
To: 'Tom Gallagher'; 'Chris Haine'
Cc: Glenn Brooks; Ana Kilmer
Subject: WPO Bonds for Stonefield Blvd. and Stonefield Cinema
Good evening,
The ESC and SWM bond estimates for the Stonefield Blvd. Road Plan and Cinema Site Plan have been calculated:
WPO-2011-00036 Stonefield Blvd. Road Plan
ESC: $51,500
SWM:$22,100
WPO-2011-00055 Stonefield (Cinemal
ESC: $122,600
SWM: $120,500
To post these bonds, please contact Ana Kilmer at (434) 296-5832 x3246 or akilmer@albemarle.org after reviewing bond
documents online.
Please let me know if you have any questions.
Thanks,
Phil
(434)296-5832 x3072
1
BOND ESTIMATE-EROSION CONTROL Spreadsheet last revised:12-5-01
PROJECT NAME: Stonefield Blvd.ESC Plan
PROJECT NUMBER: WPO-2011-00036
DATE OF ESTIMATE: 09/29/11
ESTIMATE BY: PBC
BASED ON: Plan signed 9/14/2011
WATER ITEM DESCRIPTION UNIT QUANTITY UNIT COST ITEM TOTAL
SEED,FERTILIZE,MULCH ACRE 5.1 1500 7650
SILT FENCE LF 2700 5 13500
SAFETY FENCE LF 0 3 0
TEMPORARY FILL DIVERSION LF 0 3 0
DIVERSION DIKE LF 1680 3 5040
TEMPORARY SLOPE DRAIN LF 0 20 0
SEDIMENT TRAP 1 ACRES 1.6 1000 1600
INLET PROTECTION EA 19 200 3800
OUTLET PROTECTION EA 1 200 200
ROW DIVERSION LF 50 20 1000
RIP-RAP LF 0 55 0
CHECK DAMS SQ.YD. 0 30 0
21"HDPE PIPE LF 57 33.6 1915.2
STORMWATER STRUCTURES EA 2 2000 4000
PAVED CONSTRUCTION ENTRANCE EA 1 2000 2000
subtotal 40705.20
project management 6105.78
subtotal 46810.98
CONTINGENCY LS 10% 4681.10
TOTAL 51492.08
BOND AMOUNT REQUIRED 51500.00
. r
PROJECT NAME: Stonefield Blvd.SWM Plan
FILE#: WPO-2011-00036
DATE COMPUTED: 29-Sep-11
Item Unit Amount Unit Cost Subtotal
trees&shrubs ball/burlap planted 61 $100.00 $6,100
underdrain stone cubic yard 79 $17.00 $1,343 biofilter surface area/27*1'deptt
stone delivery load 8 $45.00 $360
underdrain pipe,6"PVC linear foot 130 $1.35 $176
filter fabric square yard 117 $10.00 $1,170 biofilter surface area/27*1'deptt
sand/soil mixture cubic yard 199 $20.00 $3,980 biofilter surface area/27*2'deptt
EC-1 outlet protection each 1 $200.00 $200
48"concrete riser structure each 1 $1,000.00 $1,000
Concrete pipe linear foot 63.00 $25.00 $1,575
Forebay Wall 1.00 $1,500.00 $1,500
subtotal $17,404
project management $2,611
subtotal $20,014
10%Contingency $2,001
TOTAL $22,015
ROUNDED TOTAL $22,100
min total after reduction $4,420
thlumit i Uta t11
A
Dole lieeeired,_ Fee Paid::____40.10,
�,> �lr
"Nape
Intake:
keeviked by; 11 r.:
Intake; I,or,and to Management Analyst -4rnio"
14
BOND ESTIMATE REQUEST
APPROVED PROJECT PLAN TITLE: (Title on the approve plan from which the estimate will be prepared.)
Stonefield-Building Cl-IV -Final Site Plan
All parcels in the project, including any off-site work if easements are not provided, and current owners. Use a
separate sheet if more owners are required. Owner and tax map information roust be correct, and plans must be
approved prior to bond estimates being prepared.
TAX MAPs/PARCELs: Olti1-3-IMI3 OWNER'S NAME:0156017-1,C ' 'ck7 Emp.� t-C
SIGNATURC� � l �____- date: 8 f a ,1L
TAX MAPs/PARCELs: 3-23 OWNE. 'SNI*: ` `'�� 64-Ar "4.L
SIGNATURE: , _—�date: /z3/tt
IW
- ♦tve_per►
TAX MAPs/PARCELs:IO IW' ` Z4' OWNER'.'NAME: A Fo,•
AWL:- mcf. Emr. ,.
SIGNATURE: �� tfi date: $0 2 3 it t
TAX MAPs/PARCELs: I -3- 5 OWNER'S NAME: . cam(/,• ' f �G
SIGNATURE. 4 ' date: `6 (2-31 it
aa�� (7 t
TAMAPs/PARCELs: U "t,fy OWNER'S NAME: tl u 1 '� FM u_c_.
S1GNATURI :_ _-_s date: ' 2'3 t t
V?_ e.,��oPc�-vt't hem\� ttz.
The requested estimates are; 1b-e .t-fie P�tic e. E."A P L L L'
❑✓ Erosion & Sediment Control per Water Protection Ordinance section 17-207
❑✓ Stormwater Management per Water Protection Ordinance section 17-306
0 Subdivision (roads, drainage,etc.) per Subdivision Ordinance section 14-435;
& Water& Sewer per Subdivision Ordinance section 14-435;525O fee required
The estimate should be sent to;
EMAIL.:
tgallagher@edensandavant.net
7200 Wisconsin Avenue, Suite 400
OR REGULAR MAIL ADDRESS:
Bethesda, MD 20814
Revised 11/10/2010