HomeMy WebLinkAboutSUB201400187 Bond Estimates Road Plan and Comps. 2016-06-01 fir/
Matthew Wentland
From: Scott Collins <scott@collins-engineering.com>
Sent: Wednesday, June 01, 2016 9:35 AM
To: Matthew Wentland
Cc: Alan Taylor
Subject: FW: Foothills Bonds
Attachments: Foothills II- RP_bond_est_Nov2015.xls; Foothills II - ESC_bond_est_Nov2015.xlsx;
Foothills II- SWM bond est Nov2015.xlsx
Matt-
Thanks again for the help. In reviewing the bond estimates that Adam sent to you, it looks like the Subdivision plat that
we are looking to record includes only 3 of these roadways, and that is what we are looking to bond.
Below are the roadways:
Park Ridge Drive = $1,599,530
Red River Road (a.k.a Binion Drive)=$105,560
Brazos Street(a.k.a Park Ridge Way) = $218,120
Total Cost: $1,923,210 Road bond
The E&S and SWM would be for the entire project and would remain as-is.
WPO: $144,650
E&S: $819,730
Water and Sewer bond we will get from ACSA.
If you can confirm this today, that would be a huge help!
Thx.
Scott
From:Adam Long
Sent:Wednesday,June 01, 2016 9:19 AM
To:Scott Collins
Subject: Foothills Bonds
Adam Long,PE
Project Manager
Collins Engineering,L.L.C.
200 Garrett Street,Suite K
Charlottesville,VA 22902
PH:434.293.3719
adamPcollins-engineering.com
1
co
0
N
co
Co
2 0 N 8 0 0 0 O O O O O O O O S S O O O O O O O O O S 0 0 0 0 0 0 N ON M O
2' cn• 000ar"" vaooes"'88opcogoo a, a, 600CDCD0 � CDwm g::,, � •a U,
ry C7 C7 CO7 O A A M O N C) N Q Cn ' f9 a ct
E N CO tm CO CO VH o m N
w » n w0 b9 » n n»IA
O e N 4- 6 0 69 69 t9 N t9
H0Vi 9 0 '0 776 h
E
v
,-
gg
u9 N
U
ni 0 0 0 0 6. e 0 e S e 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 000000 00 0000 0 0
E
0
U
QI 0 d N N 0 0 0 00 0 0 0 0 0 0 0 0 0 G O 0 0 0 0 0 S O O S G O 0 0 0 N COD N M O
U Si 8 8 8 2 O 8 O 0p"2� Ohm8 NM 8 N 8 0 m 8 m»88c6 in
CO c o A ci o a O o m c
M 7 .m O 1: ..M O
.- N mN N e to 6 e- r O,u9 ,- 6
N CO CO CO m m f9 O W O N N CT e m N M IA t9 f9 t9 V e 0)
69 t9 t9 t9 H 4- 0 69H C9 4-0 NN 0 0 0
r
f9 40
p m O O O O O O O O S p O S O O 8 O S O O p p O O O O O O O O p S O O O O
V - NNC94- SpppQmOOO NNNO4- OHHHH99 H9SN0WWM pNN
a9 H H 0 0 C99 69 M N c.4 0 t9 t9 H H H t9 t9
NO L U U U -5ULN cE E E E L L U L L N N N § U
O O N W 2 2 C N N C C C C0 A U U yb N N fl 3 @ A JJ WmN
O
J
0 co e CO 0 0 0 0 N n A 0 0 OI N O N en co O O . 0 0 0 0) 0 (D CD 0 CD t0 0 N N N Q
Di C D• pOi C7 O Ch O O lV N : :: ; 00
U• Z0 0 0 0 0 0 O
a.
3 in
N STi '6 'S 'S Z
= CCC xtt EE c c c c c E E E ...1
to O O O O O O e e Q e e e e e e e
L 01 MMC9 OO Oe Qe e e QW A A A A A CO Q E v e e e o
Cs
0 0 0 0
O O N N N
O J J J J N 6J J J J J J J J J J J J J J
aI
d C C C C W W IL C C C C C C C C C C C C C
O O O O O O 4- o 0 0 0 0 0 0 0 0 O O O
E A A r- 0 0 r r �r r r r r r A
0 C9 N N t7 M M M N N N m M M C, 12-
".7.
M CO N N NN N N N NNN L
N +
0 w V a
o s a
cl, 0 0 ' 0 0 0 0
m Ch 6 h 6 m N 0 it
+ E
C v _ -
7. o f w W
o - g S m
I N "c ^e. 0 E o o
N d m Eco
aC ...d = ao d �' I =
er
c co N rO C .-....�. U C) c E N
8 c n
d M a v E v v c .§ n c 0 0 8 2 0 t
7 2 E .k a 0 0 0 n y�;; o c 8
« uu a vC
E
• G E v 7w u a c L n a n N Ti � a d ° a � ° g
aNO am N CD 4 E 8 E n urnE o $ : 11-'
cE EYVUUaJ sgEc _N C2 F i c m Eu _ o i • • AA Ed .2, n- y E mHHF- 8
VC m _I 0, 00 anQQEm0 mnnnh2w OcREmono00
Do *65 a m ® o oaE ia9E 'nn" -cE3 NEEUa " > > > is
.0 '
s E a. a. in
c
C y a m
03 s
O a C K 3
U. red a a
`m
m
t
6
ile01 ''44/41d
co
0
N
CO
M W M M 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 N N MW
M n O O o 0 0 0 0 0 0 0 0 0 O 10 O O O O O O o 0 0 0 0 0 0 0 0 o M 0 0 (0W
cc; r•-: U) r O 10 N 0 0 0 O O O O O M O UD 0 0 0 < r O O 0 0p 0 0 0 0 0 0 (0 V • 10
• N co W t9 W N o 0 0 O t9 O t9 O (O 69 M 9 N r t9 t9 tO 0 69 c0 CO CO CO CO t9 CO 0) CO = CO o) In
0 CO
h N CO N COU) CON < M O N N 10
✓ N W O M t... 00 NNNNN N M M In to In
C M N tf9 fA to f` n u7 t9 .( m ri t9 t9 t9 t9 t9 Md
W t9 t9 t9 t9 t9 6969 69 f9 69 69 Nt9 t9 t9 f',79M O
E
,co Eft
�»
N
O
U
li 0 0 0 0 0 0 0 , 0 0 0 0 0 0 0 0 0 , 0 0 0 0 0 0 0 0 0 e 0 0 0 0 0 0
a 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
E
0
0
N
UI M UO N M 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 N N mW
0) r 0 0 0 0 0 0 0 0 0 0 0 0 0 U 0 0 O O O O o 0 0 0 0 0 0 0 0 o M 0 0 <0 UO 0
UD h o h 0 1f) N 0 0 0 0 0 0 0 0 M 0 c0 O O O O n 0 O 0 0 0 0 0 0 0 0 (O K N
9- O p N oN '' 0ON N 0 0N N N N N N 49 4NNN 0 (+ 6 Mn In
✓ MOM M .cNt9n n 10 MVMM t9t9t9t9t9f4) cc-.
1( •
t949t9t9t9t9t9 49
.9t9 NNttU) t9 0
cot0)
69
OW 00000000000000000000000000000000000
O O O O o O O O O O O O O O O O O O O O O O o 0 o O O o O o O O O O O
O (0 U) 000 M o 9. 0 0 0 0 r 0 0 0 10 O6 O N0 4600600 0 0 0 0 0 0
_ M O N 10 0 0 10 0 0 10 M O (O iO 49 0 t9 49 0 0 0 0 0 0 0 0 t9 0 10 0
4949 t9 t9 t9 M N N t9 10 10 ? t9 t9 t9 49 0 O o 10 N N N N N 0
C C t9 f9 49 t9 t9 49 (.) 49 t9 e „ N t9 t9 t9 t9 t9 (9 N 69 49
D '�„ t9 NN t9 t9 69 woo
..C
6
c
DI N N .0 .0 .0 L .0 .0
000000 d E E E L L0 L L Lo c c c '= U +'
r0 o U= U= U= N N a) a) U= d N U= U= U= U= YO N CO U U YO) y N a) a) a) N a) = J J J m co 0
UO 6 O 10 0 0 0 U r' N N 0 N 0 10 .7 O N 0 0 0 O O .- 0 O N N N pmO _C
ZO Y') t- M 0 1+) 10 O '- UD o 1n 0 0 0 p) U C
d N M c0 a M N M UD c0 N
3
0
U) •
E m
O -5-<
•••• U U U 10
N U= W W W
Y O
000
00000 N
al
o 00000 O
3 3 3 3 3 3 3
aN0 0 0 0 0 0
Z
dUU) aa 'E 'E U U .2 .g m
. ai
IH o000 00 OWWooW
N LCNcN0aN0 00 O MMMMM OOO
NN MMMMM NNN
MM 66660 OOO -0
C OO
O
NNN 00 006 .0
oa
L J J J J C)) C7) (n J J J J J J J J J J _1 _1 _1
N `O U= U= U= U= W W W U= U= U= U= U= U= U= U= U= U= U= U= U=
0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 000 =
CO 0 0) 0) 0) 0) 66 0) 0) o) 0) 0i 0) 0) o) 0i 0) m
CO CO CO CO W CO O O O O CO 0 0
w
W O
0
a a s a a a a lL
'O c c c c c c
0 0 0 ul O O O O N
m co m .- ^ 0 6 c
O w
0 Ilia 0 i, m O
O •E o o CO
` ,-U) c $2 a 0 dow
C m a a0 an
▪ mc
m
e,
V + m
v v v n m 0
_O0 a 200 0o
+ vC • c av
OOj wm OLL
Cw E. c a 4a) O
coco , e 5 a) a) ' d m o N p )t0 2 N m CT 2V Cl)
, 3 O + E W 6 C U a a a a d yC C - 0 • N
CO) L 0m o 0 2EEE 2 3 1p 0y c c D E
4-. 0 0 0 m W 0) 0) o o $2 c ' a) 3N1 a N 0 E 5 y m aO05m jo
Ci I mO ' '
y12 _ mmmm00u0 VoamEaaa .` EoocmuEE00maa > > >
t0
t0 N CI qk aCi
G co CO E
O o t6 C in
LL W . I 45
m
C U
0
N
co
(O
0)
'g•
E
0
N
O
U
yN
G
E
0
U
0
N
O
U
V) V
O N
U m
C c
D
C
of` Z
d
3
a)
NC
E N
O Tc
H 6
-1CN
0 o
ZI
w N
CA VI
y c
aJa
III
I
O 0
d
!6 co
E L
.. O
N 0
W u
'O iny
C
O £
CO L._
c N
O to
-a v
✓ c
O o
1- m
.r =
N N
c
O t
U o
mom L LL
3h N
C ` 0 E
N v) o
O co o 0
o cm EI
a m
N 'a > > c
m
. to 4k 3
o E
O O to c 13
U. re a 'm N
D
0
0
N
(0
0 0 0 (0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (O 00
N90 .- 000 ° 0000 0006000000 0 0 0 0 0 0 0 0 0 0 0 0 r- 10 o N
C) (O a0 0 6 O) 0 0 0 0 0 0 0 0 C) 4 0 0 0 0 (0 V O o 0 0 0 0 0 0 0 0 a0 N • O)
N (0 O 9- (A a a O o O O (A O p 6 p co 69 0 (A O f, O O O 0 N N N N N (A 0 (O E O N
C 0 6) '- 47 C) 6- I, N N 10 )O U) N O) 0) (O 6) 4- 0 0 M M M M M N 0) CO
'�
'C (O o W O W o (A 69 69 r f9 o a CD < N M c6 be sA 69 (9 fA N H N Oj Cr
N 69 69 N (A IA N (A N (A (A 6 9
E N9 (A (A 69 69 (9 (A (A (9 O1 V9 N
CI
69 IR
y
O
U
{0. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 z. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
E
0
U
gz
(q 0 0 0 (0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O 0 0 0 0 0 0 0 0 0 O o O O (0 0 0
p N o o o 0 0 0 0 0 0 0 0 0 0 (0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 r� (q ; o N
() C) 0 0 6 0 0 O) 0 0 0 0 0 0 0 0 C) V 0 0 0 0 (O 4 0 0 0 C7 0 0 0 0 0 0 W N • D)
N (O o -, H V V O O o 0 (A O O (O O (0 (A : (9 o n 0 0 0 (A N N N N N (9 1n 01
7 O N r
(O 6) e- C C) 6- 0. N N U) 0 (O N W 0) CO 0 6- 0 0 C) CI C) C) C) (N0) CO 4.
(O O O) O O) O Vi U9 (A r 0 V c < N C) (.6 (A (9 (9 69 49 N 69 0 01 Oj 0
N (9f, N f9 f9 N EA N d9 N9 0 CO r
(A (A 6,• fA fA ,73 b9 (9 0O V9 N
4
V
tn. U 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O o O O O o 0 0 0 0 0 0 0 O O O O O O o
p 0
0000000000000 o O O O O o 0 o O O O O O O O O O O O O O O
(j f0 1O 0 0 0 ('7 (O f` 0 0 0 0 f` 0 0 0 (O O O O N6 a O) 0 0 0 0 0 0 0 0 O O O
M O N (O 0 0 (O 0 0 (O P') V (O COH 0 (9 (A 0 0 0 0 0 0 0 0 (A 0 (O 0
_
jo H 69 09 (9 0 C) N N 69 (O 0 V 69 69 69 69 0 0 0 (O N N N N N 0
C C 69 (» (A 0 (A (A (.j (A 0 v N N 19 69 (A (A 0 0 (V (A (A
D :_. M N (9 (9 69
8
•E v --
to m m .0 .0 .0 .0 .c .c
0 0 0 0 U U d E E E .0o .0 .0 .00 .0o am m
D:q
c c c c ++
E
0 C (0 G N N N N C= N N C= C= C= C= S N (UO U U I H N N N N N N C J J 'Nm
OJ ~
Z0I N o r- C) O O O N 6- 6- O 0 0 6- O 6- 6- 0 0 0 O) O O 6- 0 N N N N N 0 N N N N C
• 0 N < � NOO OOC[ O SON0 R O co N
csi
N N 0
040to
E to
o
+' 0 o a (_n
N 0 W W W
Y 0 0 0 0 O
s n 0 0 0 0 0 >
c <0 6 O 6 U) 0
('1 > > > 3 3 3 U UU Zi
w C C C E E Uc E 'E 'E N
0 0 0 0 0 0 U) (O v v v v v U) (O (n
N L N N N N O O N N O) W W O) W N N N
IA 0 C) C) C) C) CD CO 111 LO LO 0 0 CO CO OD V
0 0 0 0 0 0 0 0 0 0 0
N N N O O O o LI
O laO a
n J J J J (. (0 U) J J J J J J J J J J J J J W
d
0 0 0 0 W W W C C C C C (K C C C C= C C C
++ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 =
E NNN 0) NNNNNNN 0) 0) 0)
L_
0 O
O
a v v v v LL
93 c c c c c .s , 1-0
OD O (n 0 0 0 0 @
m co t[) r .- CO N O E
O W
r ^ E c c
d
✓ c — r. T O p
0 E o o m
N 0 =
C CO
Q C) COI lij
O V V N N C
'� 0 .c a E 0 0 0
• a E C v v v $ + U . c w U p0
r.. p 'o ,k a o 0 0 0; .a 0 0 0 c o d tL
C =• a — 0 E (0i c o 0 p)al c 0 n a a 0 N a c >. E d c acc, c - c . C
•M Yl d a ai N 7 N (o vcs, E o co y v v v w rn m o CO g °= o y a c a` E 7
o x C7 0 0 0d o 0 0 0 o a v v w e v UO
I• `0 0 A O O v % `N' 0 0 c 0 J Ti, 0 0 0 0 0 a m m a >. r m 0 C; .0 0 c 0 E m
r' (0 0 r t U U 3 a m 0 d E c '0 L 0 g) m .� 0 a 0 E m F F F 0
(� C N £ )- 4) a a a a y 1 y 0 o. c c ai ai ai - `m 0) " a a :: c c 0 &,, ,, c,0 0 0
m N w (V 0 w a U U a E (� 0 0 (C O a a a pa 0 U U — V j O 0 U , 0 > C
In v ' —I O N co B 0 to U U To in to rn v N E 'n 'n 'n E o c (o Vi E E U C.) y a 'n > > > c
IO ;a coN
O civ C Y E
!0 s.
U.• CLd ti d
(0
D
U
4.00
CO
0
N
Ol
C
C
E
m
N
O
U
N
N
a
E
0
U
0
o1U
inv
o co
U m
C C
D 1
OI` Z
W
N
N
C
G 0
O x
N
O
L>
O o
3 Z
...,I
N to
it as!
N v
Y! p
13 O co
al
w —
l0 y
L
H O
LII LL-
C an
C m
O E
m
C
O coLu
V O
3 CO
w =
C co
O '7E-
(.)
V o
C LL
N
C V• r a)
E o E
.N v�/l a 0
0
O 1- c R 0
() -4—C a3" m
r• - # 3
E
Li ct a 0 0
U
I