Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
S_Bond_Quantity_Worksheet_230104_V3.pdf
1055 South Grady Way – 6 th Floor | Renton, WA 98057 (425) 430-7200 Date Prepared: Name: PE Registration No: Firm Name: Firm Address: Phone No. Email Address: Project Name: Project Owner: CED Plan # (LUA):Phone: CED Permit # (C):Address: Site Address: Street Intersection:Addt'l Project Owner: Parcel #(s):Phone: Address: Clearing and grading greater than or equal to 5,000 board feet of timber? Yes/No:NO Water Service Provided by: If Yes, Provide Forest Practice Permit #:Sewer Service Provided by: AddressAbbreviated Legal Description: LOT 5 OF EARLINGTON INDUSTRIAL PARK NO. 1, ACCORDING TO PLAT RECORDED IN VOLUME 83 OF PLATS, PAGE 10, IN KING COUNTY, WASHINGTON.City, State, Zip 600 SW 10th Ave 3323 NE 163rd Street, Suite 600 Additional Project OwnerStreet Intersection ######## 21-000314 786-528-5938 1/10/2023 Prepared by: FOR APPROVALProject Phase 1 chris.miller@kimely-horn.com Chris Miller Kimley-Horn 1000 2nd Avenue, Suite 3900 SITE IMPROVEMENT BOND QUANTITY WORKSHEET PROJECT INFORMATION CITY OF RENTON CITY OF RENTON Phone Engineer Stamp Required (all cost estimates must have original wet stamp and signature) Clearing and Grading Utility Providers N/A Project Location and Description Project Owner Information Project Name Miami, FL 33160 2146000050 EV 600 LLC Page 2 of 15 Ref 8-H Bond Quantity Worksheet SECTION I PROJECT INFORMATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 1/10/2023 10,1% Total Estimated Construction Costs E A + B + C + D 1,156,009,68$ Estimated Civil Construction Permit - Construction Costs2 Stormwater (Drainage)C 594,164,56$ As outlined in City Ordinance No. 4345, 50% of the plan review and inspection fees are to be paid at Permit Submittal. The balance is due at Permit Issuance. Significant changes or additional review cycles (beyond 3 cycles) during the review process may result in adjustments to the final review fees. Roadway (Erosion Control + Transportation)D 561,845,12$ Water A -$ Wastewater (Sanitary Sewer)B -$ 2 All prices include labor, equipment, materials, overhead, profit, and taxes. City of Renton Sales Tax is: 1 Select the current project status/phase from the following options: For Approval - Preliminary Data Enclosed, pending approval from the City; For Construction - Estimated Data Enclosed, Plans have been approved for contruction by the City; Project Closeout - Final Costs and Quantities Enclosed for Project Close-out Submittal Page 3 of 15 Ref 8-H Bond Quantity Worksheet SECTION I PROJECT INFORMATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Unit Reference #Price Unit Quantity Cost Backfill & compaction-embankment ESC-1 7,50$ CY 1450 10,875,00 Check dams, 4" minus rock ESC-2 SWDM 5.4.6.3 90,00$ Each Catch Basin Protection ESC-3 145,00$ Each 7 1,015,00 Crushed surfacing 1 1/4" minus ESC-4 WSDOT 9-03.9(3)110,00$ CY Ditching ESC-5 10,50$ CY Excavation-bulk ESC-6 2,30$ CY 2250 5,175,00 Fence, silt ESC-7 SWDM 5.4.3.1 5,00$ LF 650 3,250,00 Fence, Temporary (NGPE)ESC-8 1,75$ LF Geotextile Fabric ESC-9 3,00$ SY Hay Bale Silt Trap ESC-10 0,60$ Each Hydroseeding ESC-11 SWDM 5.4.2.4 0,90$ SY Interceptor Swale / Dike ESC-12 1,15$ LF 1032 1,186,80 Jute Mesh ESC-13 SWDM 5.4.2.2 4,00$ SY Level Spreader ESC-14 2,00$ LF Mulch, by hand, straw, 3" deep ESC-15 SWDM 5.4.2.1 2,90$ SY Mulch, by machine, straw, 2" deep ESC-16 SWDM 5.4.2.1 2,30$ SY Piping, temporary, CPP, 6"ESC-17 13,75$ LF Piping, temporary, CPP, 8"ESC-18 16,00$ LF Piping, temporary, CPP, 12"ESC-19 20,50$ LF 20 410,00 Plastic covering, 6mm thick, sandbagged ESC-20 SWDM 5.4.2.3 4,60$ SY Rip Rap, machine placed; slopes ESC-21 WSDOT 9-13.1(2)51,00$ CY 9 459,00 Rock Construction Entrance, 50'x15'x1'ESC-22 SWDM 5.4.4.1 2,050,00$ Each 2 4,100,00 Rock Construction Entrance, 100'x15'x1'ESC-23 SWDM 5.4.4.1 3,675,00$ Each Sediment pond riser assembly ESC-24 SWDM 5.4.5.2 2,525,00$ Each Sediment trap, 5' high berm ESC-25 SWDM 5.4.5.1 22,00$ LF Sed. trap, 5' high, riprapped spillway berm section ESC-26 SWDM 5.4.5.1 80,00$ LF 236 18,880,00 Seeding, by hand ESC-27 SWDM 5.4.2.4 1,15$ SY Sodding, 1" deep, level ground ESC-28 SWDM 5.4.2.5 9,20$ SY Sodding, 1" deep, sloped ground ESC-29 SWDM 5.4.2.5 11,50$ SY TESC Supervisor ESC-30 125,00$ HR 160 20,000,00 Water truck, dust control ESC-31 SWDM 5.4.7 160,00$ HR Unit Reference #Price Unit Quantity Cost EROSION/SEDIMENT SUBTOTAL:65,350,80 SALES TAX @ 10.1%6,600,43 EROSION/SEDIMENT TOTAL:71,951,23 (A) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR EROSION & SEDIMENT CONTROL Description No. (A) WRITE-IN-ITEMS Page 4 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.a EROSION_CONTROL Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost GENERAL ITEMS Backfill & Compaction- embankment GI-1 7,00$ CY Backfill & Compaction- trench GI-2 10,25$ CY 545 5,586,25 Clear/Remove Brush, by hand (SY)GI-3 1,15$ SY Bollards - fixed GI-4 275,00$ Each 4 1,100,00 Bollards - removable GI-5 520,00$ Each Clearing/Grubbing/Tree Removal GI-6 11,475,00$ Acre Excavation - bulk GI-7 2,30$ CY Excavation - Trench GI-8 5,75$ CY Fencing, cedar, 6' high GI-9 23,00$ LF Fencing, chain link, 4'GI-10 44,00$ LF Fencing, chain link, vinyl coated, 6' high GI-11 23,00$ LF Fencing, chain link, gate, vinyl coated, 20' GI-12 1,600,00$ Each Fill & compact - common barrow GI-13 28,75$ CY Fill & compact - gravel base GI-14 31,00$ CY Fill & compact - screened topsoil GI-15 44,75$ CY Gabion, 12" deep, stone filled mesh GI-16 74,50$ SY Gabion, 18" deep, stone filled mesh GI-17 103,25$ SY Gabion, 36" deep, stone filled mesh GI-18 172,00$ SY Grading, fine, by hand GI-19 2,90$ SY Grading, fine, with grader GI-20 2,30$ SY 18969 43,628,70 Monuments, 3' Long GI-21 1,025,00$ Each Sensitive Areas Sign GI-22 8,00$ Each Sodding, 1" deep, sloped ground GI-23 9,25$ SY Surveying, line & grade GI-24 975,00$ Day Surveying, lot location/lines GI-25 2,050,00$ Acre Topsoil Type A (imported)GI-26 32,75$ CY Traffic control crew ( 2 flaggers )GI-27 137,75$ HR Trail, 4" chipped wood GI-28 9,15$ SY Trail, 4" crushed cinder GI-29 10,25$ SY Trail, 4" top course GI-30 13,75$ SY Conduit, 2"GI-31 5,75$ LF Wall, retaining, concrete GI-32 63,00$ SF Wall, rockery GI-33 17,25$ SF SUBTOTAL THIS PAGE:50,314,95 (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS Quantity Remaining (Bond Reduction) (B)(C) Page 5 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.b TRANSPORTATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS Quantity Remaining (Bond Reduction) (B)(C) ROAD IMPROVEMENT/PAVEMENT/SURFACING AC Grinding, 4' wide machine < 1000sy RI-1 34,50$ SY AC Grinding, 4' wide machine 1000-2000sy RI-2 18,25$ SY AC Grinding, 4' wide machine > 2000sy RI-3 11,50$ SY AC Removal/Disposal RI-4 40,00$ SY 6332 253,280,00 Barricade, Type III ( Permanent )RI-5 64,25$ LF Guard Rail RI-6 34,50$ LF Curb & Gutter, rolled RI-7 19,50$ LF Curb & Gutter, vertical RI-8 14,25$ LF 1378 19,636,50 Curb and Gutter, demolition and disposal RI-9 20,50$ LF Curb, extruded asphalt RI-10 6,25$ LF Curb, extruded concrete RI-11 8,00$ LF Sawcut, asphalt, 3" depth RI-12 3,00$ LF 59,5 178,50 Sawcut, concrete, per 1" depth RI-13 5,00$ LF Sealant, asphalt RI-14 2,25$ LF 59,5 133,88 Shoulder, gravel, 4" thick RI-15 17,25$ SY Sidewalk, 4" thick RI-16 43,50$ SY 2,5 108,75 Sidewalk, 4" thick, demolition and disposal RI-17 37,00$ SY Sidewalk, 5" thick RI-18 47,00$ SY Sidewalk, 5" thick, demolition and disposal RI-19 46,00$ SY Sign, Handicap RI-20 97,00$ Each 4 388,00 Striping, per stall RI-21 8,00$ Each 142 1,136,00 Striping, thermoplastic, ( for crosswalk )RI-22 3,50$ SF Striping, 4" reflectorized line RI-23 0,55$ LF Additional 2.5" Crushed Surfacing RI-24 4,15$ SY HMA 1/2" Overlay 1.5" RI-25 16,00$ SY HMA 1/2" Overlay 2"RI-26 20,75$ SY HMA Road, 2", 4" rock, First 2500 SY RI-27 32,25$ SY HMA Road, 2", 4" rock, Qty. over 2500SY RI-28 24,00$ SY HMA Road, 4", 6" rock, First 2500 SY RI-29 51,75$ SY 1600 82,800,00 HMA Road, 4", 6" rock, Qty. over 2500 SY RI-30 42,50$ SY HMA Road, 4", 4.5" ATB RI-31 43,50$ SY Gravel Road, 4" rock, First 2500 SY RI-32 17,25$ SY Gravel Road, 4" rock, Qty. over 2500 SY RI-33 11,50$ SY Thickened Edge RI-34 10,00$ LF SUBTOTAL THIS PAGE:357,661,63 (B)(C)(D)(E) Page 6 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.b TRANSPORTATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS Quantity Remaining (Bond Reduction) (B)(C) PARKING LOT SURFACING No. 2" AC, 2" top course rock & 4" borrow PL-1 24,00$ SY 2" AC, 1.5" top course & 2.5" base course PL-2 32,00$ SY 4" select borrow PL-3 5,75$ SY 1.5" top course rock & 2.5" base course PL-4 16,00$ SY SUBTOTAL PARKING LOT SURFACING: (B)(C)(D)(E) LANDSCAPING & VEGETATION No. Street Trees LA-1 Median Landscaping LA-2 Right-of-Way Landscaping LA-3 Wetland Landscaping LA-4 SUBTOTAL LANDSCAPING & VEGETATION: (B)(C)(D)(E) TRAFFIC & LIGHTING No. Signs TR-1 Street Light System ( # of Poles)TR-2 1,000,00$ 21 21,000,00 Traffic Signal TR-3 Traffic Signal Modification TR-4 SUBTOTAL TRAFFIC & LIGHTING:21,000,00 (B)(C)(D)(E) WRITE-IN-ITEMS Trees LA-5 31,00$ 23 713,00 Shrubs LA-6 12,00$ 331 3,972,00 Evergreen Shrubs LA-7 12,00$ 941 11,292,00 SUBTOTAL WRITE-IN ITEMS:15,977,00 STREET AND SITE IMPROVEMENTS SUBTOTAL:444,953,58 SALES TAX @ 10.1%44,940,31 STREET AND SITE IMPROVEMENTS TOTAL:489,893,89 (B)(C)(D)(E) Page 7 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.b TRANSPORTATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost DRAINAGE (CPE = Corrugated Polyethylene Pipe, N12 or Equivalent) For Culvert prices, Average of 4' cover was assumed. Assume perforated PVC is same price as solid pipe.) Access Road, R/D D-1 30,00$ SY * (CBs include frame and lid) Beehive D-2 103,00$ Each Through-curb Inlet Framework D-3 460,00$ Each CB Type I D-4 1,725,00$ Each 6 10,350,00 CB Type IL D-5 2,000,00$ Each CB Type II, 48" diameter D-6 3,500,00$ Each 2 7,000,00 for additional depth over 4' D-7 550,00$ FT 5 2,750,00 CB Type II, 54" diameter D-8 4,075,00$ Each for additional depth over 4'D-9 570,00$ FT CB Type II, 60" diameter D-10 4,225,00$ Each for additional depth over 4'D-11 690,00$ FT CB Type II, 72" diameter D-12 6,900,00$ Each 1 6,900,00 for additional depth over 4'D-13 975,00$ FT 5 4,875,00 CB Type II, 96" diameter D-14 16,000,00$ Each for additional depth over 4'D-15 1,050,00$ FT Trash Rack, 12"D-16 400,00$ Each Trash Rack, 15"D-17 470,00$ Each Trash Rack, 18"D-18 550,00$ Each Trash Rack, 21"D-19 630,00$ Each Cleanout, PVC, 4"D-20 170,00$ Each Cleanout, PVC, 6"D-21 195,00$ Each Cleanout, PVC, 8"D-22 230,00$ Each Culvert, PVC, 4" D-23 11,50$ LF Culvert, PVC, 6" D-24 15,00$ LF Culvert, PVC, 8" D-25 17,00$ LF Culvert, PVC, 12" D-26 26,00$ LF Culvert, PVC, 15" D-27 40,00$ LF Culvert, PVC, 18" D-28 47,00$ LF Culvert, PVC, 24"D-29 65,00$ LF Culvert, PVC, 30" D-30 90,00$ LF Culvert, PVC, 36" D-31 150,00$ LF Culvert, CMP, 8"D-32 22,00$ LF Culvert, CMP, 12"D-33 33,00$ LF SUBTOTAL THIS PAGE:31,875,00 (B)(C)(D)(E) Quantity Remaining (Bond Reduction) (B)(C) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES Page 8 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost Quantity Remaining (Bond Reduction) (B)(C) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES DRAINAGE (Continued) Culvert, CMP, 15"D-34 40,00$ LF Culvert, CMP, 18"D-35 47,00$ LF Culvert, CMP, 24"D-36 64,00$ LF Culvert, CMP, 30"D-37 90,00$ LF Culvert, CMP, 36"D-38 150,00$ LF Culvert, CMP, 48"D-39 218,00$ LF Culvert, CMP, 60"D-40 310,00$ LF Culvert, CMP, 72"D-41 400,00$ LF Culvert, Concrete, 8"D-42 48,00$ LF Culvert, Concrete, 12"D-43 55,00$ LF Culvert, Concrete, 15"D-44 89,00$ LF Culvert, Concrete, 18"D-45 100,00$ LF Culvert, Concrete, 24"D-46 120,00$ LF Culvert, Concrete, 30"D-47 145,00$ LF Culvert, Concrete, 36"D-48 175,00$ LF Culvert, Concrete, 42"D-49 200,00$ LF Culvert, Concrete, 48"D-50 235,00$ LF Culvert, CPE Triple Wall, 6" D-51 16,00$ LF Culvert, CPE Triple Wall, 8" D-52 18,00$ LF Culvert, CPE Triple Wall, 12" D-53 27,00$ LF Culvert, CPE Triple Wall, 15" D-54 40,00$ LF Culvert, CPE Triple Wall, 18" D-55 47,00$ LF Culvert, CPE Triple Wall, 24" D-56 64,00$ LF Culvert, CPE Triple Wall, 30" D-57 90,00$ LF Culvert, CPE Triple Wall, 36" D-58 149,00$ LF Culvert, LCPE, 6"D-59 69,00$ LF Culvert, LCPE, 8"D-60 83,00$ LF Culvert, LCPE, 12"D-61 96,00$ LF Culvert, LCPE, 15"D-62 110,00$ LF Culvert, LCPE, 18"D-63 124,00$ LF Culvert, LCPE, 24"D-64 138,00$ LF Culvert, LCPE, 30"D-65 151,00$ LF Culvert, LCPE, 36"D-66 165,00$ LF Culvert, LCPE, 48"D-67 179,00$ LF Culvert, LCPE, 54"D-68 193,00$ LF SUBTOTAL THIS PAGE: (B)(C)(D)(E) Page 9 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost Quantity Remaining (Bond Reduction) (B)(C) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES DRAINAGE (Continued) Culvert, LCPE, 60"D-69 206,00$ LF Culvert, LCPE, 72"D-70 220,00$ LF Culvert, HDPE, 6"D-71 48,00$ LF Culvert, HDPE, 8"D-72 60,00$ LF Culvert, HDPE, 12"D-73 85,00$ LF Culvert, HDPE, 15"D-74 122,00$ LF Culvert, HDPE, 18"D-75 158,00$ LF Culvert, HDPE, 24"D-76 254,00$ LF Culvert, HDPE, 30"D-77 317,00$ LF Culvert, HDPE, 36"D-78 380,00$ LF Culvert, HDPE, 48"D-79 443,00$ LF Culvert, HDPE, 54"D-80 506,00$ LF Culvert, HDPE, 60"D-81 570,00$ LF Culvert, HDPE, 72"D-82 632,00$ LF Pipe, Polypropylene, 6"D-83 96,00$ LF Pipe, Polypropylene, 8"D-84 100,00$ LF Pipe, Polypropylene, 12"D-85 100,00$ LF 626 62,600,00 Pipe, Polypropylene, 15"D-86 103,00$ LF Pipe, Polypropylene, 18"D-87 106,00$ LF Pipe, Polypropylene, 24"D-88 119,00$ LF Pipe, Polypropylene, 30"D-89 136,00$ LF Pipe, Polypropylene, 36"D-90 185,00$ LF 10 1,850,00 Pipe, Polypropylene, 48"D-91 260,00$ LF Pipe, Polypropylene, 54"D-92 381,00$ LF Pipe, Polypropylene, 60"D-93 504,00$ LF Pipe, Polypropylene, 72"D-94 625,00$ LF Culvert, DI, 6"D-95 70,00$ LF Culvert, DI, 8"D-96 101,00$ LF Culvert, DI, 12"D-97 121,00$ LF Culvert, DI, 15"D-98 148,00$ LF Culvert, DI, 18"D-99 175,00$ LF Culvert, DI, 24"D-100 200,00$ LF Culvert, DI, 30"D-101 227,00$ LF Culvert, DI, 36"D-102 252,00$ LF Culvert, DI, 48"D-103 279,00$ LF Culvert, DI, 54"D-104 305,00$ LF Culvert, DI, 60"D-105 331,00$ LF Culvert, DI, 72"D-106 357,00$ LF SUBTOTAL THIS PAGE:64,450,00 (B)(C)(D)(E) Page 10 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost Quantity Remaining (Bond Reduction) (B)(C) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES Specialty Drainage Items Ditching SD-1 10,90$ CY Flow Dispersal Trench (1,436 base+)SD-3 32,00$ LF French Drain (3' depth)SD-4 30,00$ LF Geotextile, laid in trench, polypropylene SD-5 3,40$ SY Mid-tank Access Riser, 48" dia, 6' deep SD-6 2,300,00$ Each 6 13,800,00 Pond Overflow Spillway SD-7 18,25$ SY Restrictor/Oil Separator, 12"SD-8 1,320,00$ Each Restrictor/Oil Separator, 15"SD-9 1,550,00$ Each Restrictor/Oil Separator, 18"SD-10 1,950,00$ Each Riprap, placed SD-11 48,20$ CY Tank End Reducer (36" diameter)SD-12 1,375,00$ Each 2 2,750,00 Infiltration pond testing SD-13 143,00$ HR Permeable Pavement SD-14 Permeable Concrete Sidewalk SD-15 Culvert, Box __ ft x __ ft SD-16 SUBTOTAL SPECIALTY DRAINAGE ITEMS:16,550,00 (B)(C)(D)(E) STORMWATER FACILITIES (Include Flow Control and Water Quality Facility Summary Sheet and Sketch) Detention Pond SF-1 Each Detention Tank SF-2 100,000,00$ Each 1 100,000,00 Detention Vault SF-3 Each Infiltration Pond SF-4 Each Infiltration Tank SF-5 Each Infiltration Vault SF-6 Each Infiltration Trenches SF-7 Each Basic Biofiltration Swale SF-8 Each Wet Biofiltration Swale SF-9 Each Wetpond SF-10 Each Wetvault SF-11 Each Sand Filter SF-12 Each Sand Filter Vault SF-13 Each Linear Sand Filter SF-14 Each Proprietary Facility SF-15 10,000,00$ Each 1 10,000,00 Bioretention Facility SF-16 Each SUBTOTAL STORMWATER FACILITIES:110,000,00 (B)(C)(D)(E) Page 11 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost Quantity Remaining (Bond Reduction) (B)(C) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES WRITE-IN-ITEMS (INCLUDE ON-SITE BMPs) Flygt Submersible Pumps w/VFDs - 15 HP WI-1 46,784,00$ 1 46,784,00 Bioclean - Modular Wetland WI-2 120,000,00$ 1 120,000,00 Contech - CMP Detention System WI-3 150,000,00$ 1 150,000,00 WI-4 WI-5 WI-6 WI-7 WI-8 WI-9 WI-10 WI-11 WI-12 WI-13 WI-14 WI-15 SUBTOTAL WRITE-IN ITEMS:316,784,00 DRAINAGE AND STORMWATER FACILITIES SUBTOTAL:539,659,00 SALES TAX @ 10.1%54,505,56 DRAINAGE AND STORMWATER FACILITIES TOTAL:594,164,56 (B)(C)(D)(E) Page 12 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost Connection to Existing Watermain W-1 3,400,00$ Each Ductile Iron Watermain, CL 52, 4 Inch Diameter W-2 58,00$ LF Ductile Iron Watermain, CL 52, 6 Inch Diameter W-3 65,00$ LF Ductile Iron Watermain, CL 52, 8 Inch Diameter W-4 75,00$ LF Ductile Iron Watermain, CL 52, 10 Inch Diameter W-5 80,00$ LF Ductile Iron Watermain, CL 52, 12 Inch Diameter W-6 145,00$ LF Gate Valve, 4 inch Diameter W-7 1,225,00$ Each Gate Valve, 6 inch Diameter W-8 1,350,00$ Each Gate Valve, 8 Inch Diameter W-9 1,550,00$ Each Gate Valve, 10 Inch Diameter W-10 2,100,00$ Each Gate Valve, 12 Inch Diameter W-11 2,500,00$ Each Fire Hydrant Assembly W-12 5,000,00$ Each Permanent Blow-Off Assembly W-13 1,950,00$ Each Air-Vac Assembly, 2-Inch Diameter W-14 3,050,00$ Each Air-Vac Assembly, 1-Inch Diameter W-15 1,725,00$ Each Compound Meter Assembly 3-inch Diameter W-16 9,200,00$ Each Compound Meter Assembly 4-inch Diameter W-17 10,500,00$ Each Compound Meter Assembly 6-inch Diameter W-18 11,500,00$ Each Pressure Reducing Valve Station 8-inch to 10-inch W-19 23,000,00$ Each WATER SUBTOTAL: SALES TAX @ 10.1% WATER TOTAL: (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR WATER Quantity Remaining (Bond Reduction) (B)(C) Page 13 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.d WATER Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 CED Permit #:######## Existing Future Public Private Right-of-Way Improvements Improvements (D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost Clean Outs SS-1 1,150,00$ Each Grease Interceptor, 500 gallon SS-2 9,200,00$ Each Grease Interceptor, 1000 gallon SS-3 11,500,00$ Each Grease Interceptor, 1500 gallon SS-4 17,200,00$ Each Side Sewer Pipe, PVC. 4 Inch Diameter SS-5 92,00$ LF Side Sewer Pipe, PVC. 6 Inch Diameter SS-6 110,00$ LF Sewer Pipe, PVC, 8 inch Diameter SS-7 120,00$ LF Sewer Pipe, PVC, 12 Inch Diameter SS-8 144,00$ LF Sewer Pipe, DI, 8 inch Diameter SS-9 130,00$ LF Sewer Pipe, DI, 12 Inch Diameter SS-10 150,00$ LF Manhole, 48 Inch Diameter SS-11 6,900,00$ Each Manhole, 54 Inch Diameter SS-13 6,800,00$ Each Manhole, 60 Inch Diameter SS-15 7,600,00$ Each Manhole, 72 Inch Diameter SS-17 10,600,00$ Each Manhole, 96 Inch Diameter SS-19 16,000,00$ Each Pipe, C-900, 12 Inch Diameter SS-21 205,00$ LF Outside Drop SS-24 1,700,00$ LS Inside Drop SS-25 1,150,00$ LS Sewer Pipe, PVC, ____ Inch Diameter SS-26 Lift Station (Entire System)SS-27 LS SANITARY SEWER SUBTOTAL: SALES TAX @ 10.1% SANITARY SEWER TOTAL: (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR SANITARY SEWER Quantity Remaining (Bond Reduction) (B)(C) Page 14 of 15 Ref 8-H Bond Quantity Worksheet SECTION II.e SANITARY SEWER Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023 1055 South Grady Way – 6 th Floor | Renton, WA 98057 (425) 430-7200 Date: Name:Project Name: PE Registration No:CED Plan # (LUA): Firm Name:CED Permit # (C): Firm Address:Site Address: Phone No.Parcel #(s): Email Address:Project Phase: Site Restoration/Erosion Sediment Control Subtotal (a) Existing Right-of-Way Improvements Subtotal (b)(b)-$ Future Public Improvements Subtotal (c)-$ Stormwater & Drainage Facilities (Public & Private) Subtotal (d)(d)594,164,56$ (e) (f) Site Restoration Existing Right-of-Way and Storm Drainage Improvements Maintenance Bond 118,832,91$ Bond Reduction 2 Construction Permit Bond Amount 3 Minimum Bond Amount is $10,000.00 1 Estimate Only - May involve multiple and variable components, which will be established on an individual basis by Development Engineering. 2 The City of Renton allows one request only for bond reduction prior to the maintenance period. Reduction of not more than 70% of the original bond amount, provided that the remaining 30% will cover all remaining items to be constructed. 3 Required Bond Amounts are subject to review and modification by Development Engineering. * Note: The word BOND as used in this document means any financial guarantee acceptable to the City of Renton. ** Note: All prices include labor, equipment, materials, overhead, profit, and taxes. EST1 ((b) + (c) + (d)) x 20% -$ MAINTENANCE BOND */** (after final acceptance of construction) 71,951,23$ -$ 594,164,56$ 71,951,23$ -$ 594,164,56$ -$ 666,115,79$ P (a) x 100% SITE IMPROVEMENT BOND QUANTITY WORKSHEET BOND CALCULATIONS 1/10/2023 Chris Miller Kimley-Horn R ((b x 150%) + (d x 100%)) S (e) x 150% + (f) x 100% Bond Reduction: Existing Right-of-Way Improvements (Quantity Remaining)2 Bond Reduction: Stormwater & Drainage Facilities (Quantity Remaining)2 T (P +R - S) Prepared by:Project Information CONSTRUCTION BOND AMOUNT */** (prior to permit issuance) chris.miller@kimely-horn.com Project Name 21-000314 600 SW 10th Ave 2146000050 FOR APPROVAL ######## 1000 2nd Avenue, Suite 3900 Page 15 of 15 Ref 8-H Bond Quantity Worksheet SECTION III. BOND WORKSHEET Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 1/10/2023