HomeMy WebLinkAboutWPO201300032 Bond Estimates 2017-06-19 1 re0\ rere
Project Name: Cascadia - Blocks 4-7 �p ��
WPO file number: WPO201300032 loon,
4 5-2,4 7,1"tc)
$1,300,690 Total Bond
i (i 2ala- __S gOI\J Z.- , km, ,,.e._ \zog-Gr it\ CASA
work '
(err ^ -:
exll s ^ ) r'°
Pk-
bli -L0')-\ )4 1) 300 J tip `i O
9 J -1)-)h`1()(1, TT l J0 , 5 gillW ah,-)1,4„---i-, , It ) 31 1 ) ,==. q 8 jei & . 19. z,,,.) 1 .7-
i 'v • -/\.4, 61 y..6f 1
o
' / L i
itut4 stA,4- / 1 `
1 .
Iiiiimite •.ram
Project Name:Cascedia-Blocks 4-7
EroO number: WP0onrol)Bo
Erosion032
and Sediment Control Bond Estimate ,/ �/
Item Lim N0 1.OII Veil Cost POI �-^�
Number 1101,161e91
sobioamn(P6.T6) 60 a.cm* 1D3JSO.0. ���Vl
M 011.00l6pl e000n M t I IWW-� `-
&moolose
(DO,fOl 1001 0 n $5.000 00 �L� ' i����
a.ra.rt(DO,f0,aw0) 15o n of,e5000 �(/'
bgar3 NW.M ITOO) Pr.bpM 0 n Se.$e..e. 15 n 1003
rn..vf b.+per.n
ny.aOwn wa on welq.p.a. 0 E o l Qk (-et$
'r o4
op.aeew 4c. n colCop e of
WV.aa.n or t.pn of cot 011
lop wall 0 n .we a n. 0 n 3000 cr e]8,000 00 ee-1 doom.
o c.--ee., r�e.1id)( (Ci
...,a.....r on 113 m 1000 -t 4 v`V V,
wool of kook Y 0 n 150 CO 10 W
ruaur b bon
...n.pn 0 n S LEI,J1/2 AlL) ,
...a...l. o n $0.ao
•
Or.bpN 0 r Imo plow o lm 0 120000 10
bole deem 0n .. 10.00
bile cars 0 3000 30 1 1 '
Wile b $5
ptl. 0. s5om 1011./-l.^�.1I
M br..pt Or..peon I(el 0 f0 00
Mono**A>aat. rl OP) ,. 12.e0000 Jai , 17.2-o t q-
PAMpa.lon(OP) bp., le n meal le n 3 14.37..00
OJwr(SCC...e.01 bp.i n woe* 10* 3000 cluck Own Own Open 01fF 1 n aw.w.10.. 10 1 1 a225110
mp.Yudtm memos lCE I 1 S2.00000
wt.n pea. 12.000 CO
poked conennxion mimeo 1 13,500.00
W.P.prow 31901 0 n rrpen 00 E
wen 00 1000
.+•.r.•d moot(pro*Or 01 n) our SO II lope and Omni 7 S13,585 00
rm.... S500.00
..wm awry oxen...0........15l 10 CO
Cool.um 1403.5e1.00
1.01 M.* 100.53750
mrrpenc7 506.412 1e
Total $510.640
10727R01♦
Noe NSW
- Project Name
WPO file number:
Erosion and Sediment Control Bond Estimate
11021 alp N.Lilt Lnll Cost C451
N11100P" tufl15l4)
..1.401m(DS,15) 00.u. • S000
.e1.o(6F) 11000 n 56.500 CO
eery Ir d lSAF I 1303 0 11 $6.500 00
*..o1(DO.FD.RWD) 1110a 514.0000
0/1np.wn.l504 D.(T SO) 04..0 425 a pp dna 20n 150000
wr.w.b MOM..(182)
,.e.dwn Mew le It w1 M.,.. 1611
6.l041dMM14. 1011 cults6.. ea
.ryes M`rn S00 ft 145101 01. 540 a
10p w..T 10a 4.41.01 a. e0a
•
.00,d ep.." 0 It S1300 S162.031 00� (eS j -1-1`' 110 f
«w,01..I.., 0 a 55000 AGn
...<v..d 604, .`...KW 11 a G7 Wc rie... re p t i.4Ac
r.Mden..... 5 n SO CO
6.1M I.gn1 eh ft bow p aor I. 1 1200 OD 1200
1.410.05D >D n ben.win 2 S2W 00 5i.,{� U v A� i S 1 (�/
1re..lepr 270 a S50 OD $115C0 �/
M 1.1p..1 pM.tn(IC) 0 5000
own4.prd.nm(i) 14 .. S2.e00.00 l -. t •e� 1J C o
.41 pram.IOP) W n 200 a wMe. 50 n I 545.00000 t1/t`'es/J W J
clonal(SOC.rt../ .r90, ft OOei 10a SO CO
d.40001 dynndr M ft rrr 10a $22500 1 ^�
mMrc.n MlYrre(GE) 1 i2.00000
50.W
Mold poMuepon 0 S000
rip.rp,peW d.pn 0 a rpn 0.0 n \
114
.r..
wMN oo 5o.m � v,�
,0V WK..(v.pare.0,a.) was 0 F.rhared 6re 0 S0.00 v
seem cm.;Ipamp,..d.1e.pMra..11 SO 00
P rbi t.eft.- c 0
0..wn 1478.50600
P9 mpml S71.775.eb
gy 155.02
co wc, 355.D1e 1e C 1 . r-1
Taal 006,320 , CAS V I �.
9A> ,(k_A, s Disc ,
c,,,,...k iit ,Nct_ek A-0(
�`cpe '1, to r
1umm14
Name' Nose
• Project Name
WPO file number:
Erosion and Sediment Control Bond Estimate
Item (Igor N00 Shin Unit COSI COOl
Number ((Vseedl
e ewtwpn(PS TS) 00.crw W 00
so On..(SF) 00 e W 00
NIMy lance(SAF) 00 n W 00
&omen(DO.CO.RWD) 0 n 1000
sopwMy*Cps aeon OW) P9•1og9r OO Poe dement 0n W00
00/117410tk b rpl0wn(Se-1)
nowt al don M be 511 p.Mlrwr eon On
Pewit MNl et lop 10It cud oleo all
length d cloth 200 ft ONO M cul 200 ft
(pp with 106 wd,M an 10n
moth M.p...y 0R .. 11060 S25.3e600
rod.ap1M.y OR WO CO SO CC
.euchre b now
no,kp. D R
seer henew 0 n W 00
bnM krwn OR bow pIn.old 0 120000 W
Pool demote, On - WOD
boo(colors 0 120000 W
MIN,OVA 0 k 55000 W
M1 S o anal pmechon OP) 0 W 00
Poe mho pMw.ton(IP) C ., - $0.00
dude prote00or(OP) own 0 e .edn 0 n 0 W OD
done,(SCC,Nano:) OM. R wen. 0 n W 0D
check ham depth m channel 0 R plover redth 0 a 0 W 00
pvrtucsm...re ICE) 0 W.00
awn tack 0 1000
pond nor2O,hw MRr nc. 0 SO 00
10+p,piped depth 0 n length 0 0 ft
.d0 0.0 W 00
weary rod tryout(pro per 0 I to) saw 00 traps tad ewer 00 SO00
n.aarnon
Mown crowns(comndd idpe d.ey) 50.00
mM sum 125.363.00
MO mQM 50,00145
conmpwdy 52,416.75
Total S32,090
10427/2014
'awe' `r/
' Project Name
W PO file number:
Erosion and Sediment Control Bond Estimate
Dam tern No_SN[N Un14Co;:l Ssd{
Number unwed)
NtOlsabn(P5 TS) 0 0.an W 00
an wrcal5F) e000n N00000
abler l*rcn(SAF) 0 0 II 10 00
O.ww(00,F D.RWD) 7100 It 12T.100.00
eeeearn sign trap(150) pew SNP) I00 a P.Mawr 24 n 15.500 00
eon..b 0Fpbsn(5T-I)
Iwo*al clam ri,eoe 5 s M N neh ab S n
n.O1 al is eft two 10n Mel law an
WV*aa.m eve keye at 444 40n
sap wta 5 n wlna d 20 n '
clan r spear, 11 a • $1300 15.33000
was a epee,) 16 Y 15000 $e3000
eetclen w boon
new lrgea C 5
leer doer* 0 on . 30 CO
beam 40e Cn tow tam r On 0 1XI000 f0
barrel dent* 1000
banal CORM 0 12110 00 10
belle Wulf. 0 n 15000 10
q►o best pots**.DR) 0 1000
nose we prewaeet DR) 35 ST.00000
outlet pass.(OP) SNP 0 n welt 0 n 0 - 10.00
Ow.wl(SC C.noW I) *ROM n wenn 0 n 1000
lock den depth in*Wm. 0 n Mew ease 0 n 0 1000
wMecloa an0.o.ICE) 0 10.00
wlnit mat 0 1000
tan.mullcmn,went 0 10 CO
rp+p.P*:ea dap, 0 n WW1 00 n
woe 00 .. 1000
*Remy eld spol(po per 01 A) epee 00 Ypsrtl btu D0 SO CO
aolr[M
Keen mow*IwnPlwd naevrgnoy) 10 00
eat sun S50.05000
P.O.RV. 11550300
lawnp*cr 15.756 SO
Total S63,330
10/27/2014
'vow Neale
Project Name
WPO file number:
Erosion and Sediment Control Bond Estimate
Item 119L0 110 S!0!1 yn1 Cost CoOt
Number f,ns(eledl
aalanlm(PS.Ts) 00 suns SO 00
elwruf8F) 00 8 SO 00
adPy sm.(SAS) 00 0 SO 00
darral(oo.FES liwO) 0 1 So 00
sr,pary Pops Pen(ISO) PIP wgn 0b pps Papaw 0n SO CO
arerirl far baebasn 1ST-2)
brio al P.m at to 28 out Phi,ads 21
ta,iit PN at fats 1 It as P4pa 101
—I at dam 80n keg.P out e0a
op aadn 50 paths w 12s
trgn a spews, 11 1 11100 14.875 00
Intl.a 4p11ony II I 150.00 3050 00
ma..w bean
eat taid 0 I
,w drurir 0 n 3000
bare WWII 011 boas plats or(dn 0 1200.00 10
84.44 041.01 0n -. 1000
brat pa4s 0 S20000 10
b810e Wga, 0 0 15000 SO
mi Iry eat rotaulsn(111 0 S0 00
More PP fsdlsota,OP/ 0 - SO 00
PPP P0Ycb4n(OP) w,in 0 e *with 0 ft 0 SO 00
uhant*(SCC.aw05) rgn ft ad. 08 1000
tdnel dam damn in rwrr 0 1 Park**011 0 8 0 S0 00
m0Ytcrn w ruts)00) 0 10 00
won Pa 0 0000
paved tmatrucasn raker. 0 SO CO
Rs-M.panel daps 0 ft 0r,O11 00 8
ash 0.0 SO 00
suvay and aye.(Pre pp 01 ea) acre 0.0 no.and lamp 0.0 SO 00
annaLatnn
s0sam Preanft0(compulad adeOo$y) $000
PPP ran 05.22500
en.)mpnd 1780.75
mdnparoy MO Se
Total $6,810
1 n/27/201 d
baggy' New'
' Project Name
WPO Tile number:
Erosion and Sediment Control Bond Estimate
nem 00,' N2 QM! Unit Coss 5.431
Number DIsta8•01
21•133.30IP5,15) 00.r. 1000
w wc.(6F1 2500 ft 31,25000
asym.bars(YY) 11000h 35.50000
seen(0D.F0,RWO) 1XC h 115 GOO 00
•. .y sb17e13w(T5o) ,,.S4r 300 n pf.*sw la n 312.500 00
.roroalk n sepia.(58-3)
iabl al On rod f ro .O Ylepl alb 8 n
1144270 e111 el bc. 14 ft cuYb. a h
1fn9n done 50 It wgl`dw1 50 0
lco.on 4 n .Wed GO 10 II
won al spawey 30 ft 313 CO 10.007 00
0 1019Deros7 a n • 15000 3115000
flan.It Ern
raw nuYd 15 n
n.r Outman 30 n 31.0.00
WV 144pft 70 n b.Ow or Itr, 1 320000 3200
venal donne 24 n - 33,500 00
Decal cows 0 120000 10
Dale.wen 0 11 350 CO 10
YI Is1ce rM.41441.le'1 0 1000
•en elel 34wcb1(IP) 57 311 400.00
001141,01451m(0P) 1.411/4- O n nMn O n 0 3000
ds.w(BCC.mot.) 14170e, n tn. 0 It 30.00
check don 0.pl.n OWrn.1 0 It PP...ion 0 n 0 3000
mra.n ant..(CE) 0 3000
wash rock 0 , .. SO 00
prod m.s.can en0snce 0 30.00
117...1344413 den 0 n won D o n
.An 00 3000
ew.F.NYyue(we ei.o 1w l .v.e 0.0 Vei 031 buns 00 3000
r.cbnodn
.4.14.4.'0437134 31 M4fter1C.Cr; 3000
cost sum 302,537.00
nglepal 39,330.SS
lvroovlcy 37.191 70
Total $79,110
10/27/2014
Project Name
WPO file number:
Erosion and Sediment Control Bond Estimate
Nem Ittin Na UM1 unit Cool e$SI
Number 11o11a119/..1
.a1.abtIPS i5: 00me. 1000
m1.v)SF) 00 n SO CO
..Lry Mu l:Hfl 00n SO CO
O.Mwr,)00,10.OWO) 0n SO OD
unary al,.a.n(T00) nw a,o. C n Pc.ar.* 0n SO OD
wtw.pn 1w tr.pdban(S1 1)
114117nI de.r we 4 ft cut r rqn.e. 2 n
Mgt d1Y.11.o. Sn cerise 711
neg.dawn 70 ft Mop.due 70 11
taw. 1n waal o1M en
arc.d.r...1 0n 31300 32,917 CO
we.d.0...1 0 II 15000 SO CO
IW03.%b b.an
Iw nwOn 0 n
I.a eawl 0 n S000
ea tne. n.0 n I pr of kin 110100 $0
Cord amour 0 n -.• SO 00
OenM can 0 re S.00 00 SO
beaa.ne. 0 n $5000 S0
..a lona an pa.s..n(P) 0 S000
ear.1n PaYCOon OP) 0 10 00
all10*09.1n(OP) 10003 0 n wen 0 n 0 10.00
d.r.O(SCC.na1a0) *V. n win 0e SO CO
n dam dean n dared 0 It eon wan 0 ft0
clan SO 00
arrbucton alma ICE) 0 1000
en lml 0 1000
w
pea tvrbuc on ryw,n 0 S0 CO
nP+.P•ram aa0. 0 n )mea, 0 0 n
wen00 woo
.unaI 0.11000. n(an 1*0 I I .ttn 0 0
bop 4.0 lama 0 0 SO(V
onaear.b.n
..nm anal%(aal9.aea napWr0r) $0.00
cat.um 12912.00
pq mpa S436.00
..n.c.1101 3334.98
Total $3,690
10/27/201a
•rI r�i
Project Name: Cascadia - Blocks 4-7
WPO file number: WP0201300032
$210,588 Total Bond
N reCtoct)',/,
rerc ,,, AO.J
i�sll,c�! Sw
k. I;eh)
JC-1 b . I "
Project Name:Cascadla-Blocks 4-7
WPO file number. WP0201300032
Stormwater Management Plan Bond Estimate
tern Nem HP Una UOO col col
Number (1naltled7
prwrrd dt.ran a dddh 0 1 81300 1000
rad nu nr.raw tap!r rift) 0 r 350000 f000
Opb.r.pr* 0 r 13.00000 1000
w..W wrWt..tr.ft nr) 0 t 145000 6000
pr.647 540(16Io 4r) 0 in d 0 E6-1,2 0 EC-1 0 t 8000 e000
rpp.pa4 b..•of dr.l.raw 00 on d 00 It I. 450 a W 00 1a, 13500 wee
wren at la bcprosn BY-1
Ia04al rnrp 4 It atrbd,tlr 101
NKr al Salon 2 It al afro 4 t
rtela din 100 a 1r1550401 100 t
too wan 5■ rW,aa. 101
lrr tor hair.) 18•t (Atli•*trden) 72.1
RAIN be.brr*v, 2 1 (dr0i brow 05,5155 6 It
(WSMwlun) 0I.4414615.cY (1e,4 is wawa) 566.566 cY
.4- ,.4 r..reY 10 t 1130) 17,57000
rift al*Iraq 61 (.par rwrb+) 21 Ions 15000 3145.00
ric1ar W an
nw hqN 0 t
nw ar„. 0 In $000
brnl lrtrn 0 t boo Or.M 0 120000 6000
Ferrel drna.. 0 in i 91300
lrr.l air 0 121000 1000
rift Mmn 01 15000 10
rt. 5 r 315005 173000
err. 13 r 85000 3050.00
roam. 0 r 1500 woo
udrimh((f) 50 a SSW 125000
0,40244*31 na(CY) 168 q 13200 16.30400
We,r.aY alb wnsa d.Nw 0 6 11,50003 1000
nrwrr..mar.,od(L5) Cl 15000 w00
d..r,pin. WOO 0 t I.ma 0 5
ran 00 (aa) 0 16000 1000
mum,sr brut(prom 5.01 fill) oar 0 bar. 3 11.560.00
n.Hrbm 35(1300
Waal ir.rrt trot.bnaty) 4 r 3200003 36.00000
warm**..m tv.*cry) 4r 1203000 16.00000
arrm,Iorbc m.rm) 4 r 15.00203 120,00000
er.4.754w trot...(racy nrr*Ga.h at oa,rgy•porn r.law) woo
OrMI awns 153.75500
want*. 1e.063 70
244.244242 $6,11212
Total $68,010
10272014
' a
area. ',err
Project Name:Caacadia-Blocks 4-7
WPO rile number: WP0201300032
Stormwater Management Pian Bond Estimate
Kern Rem Ns Sinn Pot cost cost
Number 0wy14e0)
warm**meal a Oth 0a 113W 1000
bra rrb:.tame bpleb babe 0. 150000 10 00
sop w or err 0. $3.50000 10.00
.warm arvour.(Para n..) 0 a 1e5000 30.00
OP.,ea.00$0tnlow) 01n 0 0 ES-1,2 0 EC-1 0 a Wa0 10.00
.paayrr Loa•a e...0.ewe 00n a 00 a 450 aW 00 en 13500 1000
..Mahar la melee.Bp$iceravl 26A667 W 11303 1346 61 W-2 01.401001
Loaga rr ram 0 It as r hell Yee 0 0
h.awa it r Iwo O a wells. 0 a
IreNra.n 0a Waled cal 0a
ice den 0a r..,of at 0t
One above aevee.1 0 r at balm Yr.een) 0.1
Olga brow a naion 0 a (depth bear Parolee 0 ft
hoed Y wows.) 0 ey sow de deans 0 05
pih r a wow, 0 en 11300 1000
tot I. apiary 0 a nee..•rare Ware) 0 mar 15000 10.00
ancluw b i.e.
nor Lode. 0 a
Poser avrrw 0n 1000
Loeb*pet O I bum p .alit 0 120000 $0.00
ewe owner 0 in 10 00
bowel Doan 0 1103D0 SO 00
Wee arch 0 a 35000 30
vet 0.. 115000 3000
genes 0 a. 15000 1000
••aaWat• 0. $5m 100D
.b.eam0) 00 a E600 $25000
Willa a.n.(Cy) 166ey $3105 16.36103
.k wblanl aorta deem. 0 a 11,50000 10.00
...naro.ol•.reed(LP l 0 a 150(10 1000
Tap,pieced depth 0 a Won 0 a
wn 00 (torn) 0 e 1600D 1000
a•ee.b blew lob.parOi o0) .a. 0 berm 0 1000
i.e..m 1503.00
..War eaves 11 wory) 0. 1200000 a0.00
.rem lrry(per l.d.y) 0. 1200000 10.00
e..eake dere(pr dale 0. 15000.00 M00
.rL.raw(aorta(Mach meat•aa..l a a,a.rsr•ace war.tear) •
$0.00
ace arm 17.4e0.67
tamp* 81,12210
eua.yrrtr sa602e
Total $9,470
10/27t2014
. I.
1.11...e rIlle
No. Unit Price Total
Pond 2 cleanout 9666 cy $13.00 $125,658.00
Gabion Check dams 6 ea $200.00 $1,200.00
Swale Grading 250 If $25.00 $6,250.00
Total $133,108.00
Hyland Ridge $ 4,500.00
Pavilions At Pantops $ 2,700.00
Cascadi a $ 6, 100.00
Mink Creek $ 2,700.00
Stonehenge $ 3,400.00
Hollymead Town Center $ 4,500.00
Advance Mills $ 2,700.00
Total $ 26,600.00
r
CHARLE§W HURT,LLC
6380
Treasurer of VA 6/13/2014
Date Type Reference Original Amt. Balance Due Discount Payment
5/16/2014 Bill DCR Permits 26,600.00 26,600.00 26,600.00
Check Amount 26,600 00
Union First Market Ba 26,600.00
........ ..rr...m. ...rr llN.....c...O...........1-OM MS.MO/1..............oM rv....
•