The URL can be used to link to this page

Home My WebLink AboutS_Honey Dew ES_Safety Upgrades_BQW_230309_v2Page 1 of 15 Ref 8-H Bond Quantity Worksheet INSTRUCTIONS Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 3/9/2023 BOND QUANTITY WORKSHEET INSTRUCTIONS 1055 South Grady Way – 6th Floor | Renton, WA 98057 (425) 430-7200 This worksheet is intended to be a "working" copy of the bond quantity worksheet, which will be used throughout all phases of the project, from initial submittal to project close-out approval. Submit this workbook, in its entirety, as follows: •(1) electronic copy (.xlsx format) and (1) hard copy of the entire workbook for civil construction permit submittal. Hard copies are to be included as part of the Technical Information Report (TIR). •(1) electronic copy (.xlsx format) and (1) hard copy of the entire workbook for final close-out submittal. The following forms are to be completed by the engineer/developer/applicant as applicable to the project: Section I: Project Information •This section includes all pertinent information for the project •This section must be completed in its entirety •Information from this section auto-populates to all other relevant areas of the workbook Section II: Bond Quantities Worksheets •Section II contains a separate spreadsheet TAB for each of the following specialties: •Section II.a EROSION CONTROL (Stabilization/Erosion Sediment Control (ESC)) •Section II.b TRANSPORTATION (Street and Site Improvements) •Section II.c DRAINAGE (Drainage and Stormwater Facilities): •Section II.d WATER - ONLY APPLICABLE IF WATER SERVICE IS PROVIDED BY CITY OF RENTON •Section II.e SANITARY SEWER - ONLY APPLICABLE IF SEWER SERVICE IS PROVIDED BY CITY OF RENTON •Complete the 'Quantity' columns for each of the appropriate section(s). Include existing Right-of-Way (ROW), Future Public Improvements and Private Improvements. •Note: Private improvements, with the exception of stormwater facilities, are not included in the bond amount calculation, but must be entered on the form. Stormwater facilities (public and private) are required to be included in the bond amount. •The 'Quantity Remaining' column is only to be used when a project is under construction. The City allows one (1) bond reduction during the life of the project with the exception of the maintenance period reduction. •Excel will auto-calculate and auto-populate the relevant fields and subtotals throughout the document. Only the 'Quantity' columns should need completing. •Additional items not included in the lists can be added under the "write-in" sections. Provide a complete description, cost estimate and unit of measure for each write-in item. •All unit prices include labor, equipment, materials, overhead, profit, and taxes. The Bond Worksheet form will auto-calculate and auto-populate from the information provided in Section I and Section II. Section III. Bond Worksheet •This section calculates the required Permit Bond for construction permit issuance as well as the required Maintenance Bond for project close-out submittals to release the permit bond on a project. 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET PROJECT INFORMATION 1055 South Grady Way – 6th Floor | Renton, WA 98057 (425) 430-7200 Date Prepared: 3/9/2023 Project Phase 1 FOR APPROVAL Prepared by:Engineer Stamp Required (all cost estimates must have original wet stamp and signature)Name:Alan Jacobson PE Registration No:43667 Firm Name:Jacobson Consulting Engineers Firm Address:255 S King ST, Suite 800, Seattle, WA 98104 Phone No.(206) 426-2600 Email Address:alan@jacobsonengineers.com Project Location and Description Project Owner Information Project Name: Honey Dew ES - Saftey Upgrades Project Owner:Mike Cato c/o Rent School District CED Plan # (LUA):##-######Phone:(206) 643-2887 CED Permit # (C):B22003956 Address: 7812 South 124th Street Site Address:800 Union Ave, Renton, WA 98059 Seattle, WA 98178-4830 Street Intersection:Union Ave & NE 8th ST Addt'l Project Owner:Additional Project Owner Parcel #(s):1023059007, 1023059121 Phone:Phone Abbreviated Legal Description: S 1/2 OF S 1/2 OF SW 1/4 OF NW 1/4 LESS W 30 FT & S 30 FT FOR RD DEED 2001016000504 LESS RD PER DEED 20081204000075 (Parcel 1023059007) S 110 FT OF N 1/2 OF S 1/2 OF SW 1/4 OF NW 1/4 LESS CO RD (Parcel 1023059121) Address: Address City, State, Zip Clearing and Grading Utility Providers Clearing and grading greater than or equal to 5,000 board feet of timber? Yes/No:NO Water Service Provided by:CITY OF RENTON If Yes, Provide Forest Practice Permit #:N/A Sewer Service Provided by: CITY OF RENTON 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 3/9/2023 Estimated Civil Construction Permit - Construction Costs2 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. Water A $- Wastewater (Sanitary Sewer)B $- Stormwater (Drainage)C $1,101.00 Roadway (Erosion Control + Transportation)D $649,471.20 Total Estimated Construction Costs E A + B + C + D $650,572.20 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 2 All prices include labor, equipment, materials, overhead, profit, and taxes. City of Renton Sales Tax is:10.1% 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR EROSION & SEDIMENT CONTROL CED Permit #:B22003956 Description No. Unit (A) Reference #Price Unit Quantity Cost Backfill & compaction-embankment ESC-1 $7.50 CY Check dams, 4" minus rock ESC-2 SWDM 5.4.6.3 $90.00 Each Catch Basin Protection ESC-3 $145.00 Each 12 1,740.00 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 Fence, silt ESC-7 SWDM 5.4.3.1 $5.00 LF 1925 9,625.00 Fence, Temporary (NGPE)ESC-8 $1.75 LF 240 420.00 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 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 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 Rock Construction Entrance, 50'x15'x1'ESC-22 SWDM 5.4.4.1 $2,050.00 Each 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 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 8 1,000.00 Water truck, dust control ESC-31 SWDM 5.4.7 $160.00 HR WRITE-IN-ITEMS Unit Reference #Price Unit Quantity Cost Straw Wattles SWDM D.2.1.2.5 $4.00 LF 370 1,480.00 EROSION/SEDIMENT SUBTOTAL:14,265.00 SALES TAX @ 10.1%1,440.77 EROSION/SEDIMENT TOTAL:15,705.77 (A) 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(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 Clear/Remove Brush, by hand (SY)GI-3 $1.15 SY Bollards - fixed GI-4 $275.00 Each 12 3,300.00 Bollards - removable GI-5 $520.00 Each 6 3,120.00 Clearing/Grubbing/Tree Removal GI-6 $11,475.00 Acre Excavation - bulk GI-7 $2.30 CY 2304 5,299.20 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 670 19,262.50 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 28617 82,989.30 Grading, fine, with grader GI-20 $2.30 SY 28617 65,819.10 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 23175 214,368.75 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 1436 47,029.00 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:441,187.85 (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 3/9/2023 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 711 28,440.00 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 40 570.00 Curb and Gutter, demolition and disposal RI-9 $20.50 LF 55 1,127.50 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 1545 4,635.00 Sawcut, concrete, per 1" depth RI-13 $5.00 LF 267 1,335.00 Sealant, asphalt RI-14 $2.25 LF 1430 3,217.50 Shoulder, gravel, 4" thick RI-15 $17.25 SY Sidewalk, 4" thick RI-16 $43.50 SY 600 26,100.00 Sidewalk, 4" thick, demolition and disposal RI-17 $37.00 SY 735 27,195.00 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 2 194.00 Striping, per stall RI-21 $8.00 Each 63 504.00 Striping, thermoplastic, ( for crosswalk )RI-22 $3.50 SF 1075 3,762.50 Striping, 4" reflectorized line RI-23 $0.55 LF 200 110.00 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 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:97,190.50 (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost 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 3/9/2023 PARKING LOT SURFACING No. 2" AC, 2" top course rock & 4" borrow PL-1 $24.00 SY 80 1,920.00 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:1,920.00 (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 Traffic Signal TR-3 Traffic Signal Modification TR-4 SUBTOTAL TRAFFIC & LIGHTING: (B)(C)(D)(E) WRITE-IN-ITEMS ADA Ramps WI-1 $1,500.00 EA 2 3,000.00 Sealcoat Parking Lot WI-2 $0.85 SF 35975 30,578.75 Wheel Stops WI-3 $250.00 EA 7 1,750.00 SUBTOTAL WRITE-IN ITEMS:35,328.75 STREET AND SITE IMPROVEMENTS SUBTOTAL:575,627.10 SALES TAX @ 10.1%58,138.34 STREET AND SITE IMPROVEMENTS TOTAL:633,765.44 (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(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 CB Type IL D-5 $2,000.00 Each CB Type II, 48" diameter D-6 $3,500.00 Each for additional depth over 4' D-7 $550.00 FT 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 for additional depth over 4'D-13 $975.00 FT 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: (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 3/9/2023 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) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost 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 3/9/2023 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 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 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: (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost 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 3/9/2023 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 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 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: (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 Each 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 Each Bioretention Facility SF-16 Each SUBTOTAL STORMWATER FACILITIES: (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost 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 3/9/2023 WRITE-IN-ITEMS (INCLUDE ON-SITE BMPs) Replace CB Grate to be ADA Compliant WI-1 $1,000.00 EA 1 1,000.00 WI-2 WI-3 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:1,000.00 DRAINAGE AND STORMWATER FACILITIES SUBTOTAL:1,000.00 SALES TAX @ 10.1%101.00 DRAINAGE AND STORMWATER FACILITIES TOTAL:1,101.00 (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(D) (E) Description No. Unit Price Unit Quant.Cost Quant.Cost Quant.Cost Quant.Cost 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR WATER CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(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) 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR SANITARY SEWER CED Permit #:B22003956 Existing Future Public Private Quantity Remaining (Bond Reduction)Right-of-Way Improvements Improvements (B)(C)(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) 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 3/9/2023 SITE IMPROVEMENT BOND QUANTITY WORKSHEET BOND CALCULATIONS 1055 South Grady Way – 6th Floor | Renton, WA 98057 (425) 430-7200 Date:3/9/2023 Prepared by:Project Information Name:Alan Jacobson Project Name: Honey Dew ES - Saftey Upgrades PE Registration No:43667 CED Plan # (LUA):##-###### Firm Name:Jacobson Consulting Engineers CED Permit # (C):B22003956 Firm Address:255 S King ST, Suite 800, Seattle, WA 98104 Site Address:800 Union Ave, Renton, WA 98059 Phone No.(206) 426-2600 Parcel #(s):1023059007, 1023059121 Email Address:alan@jacobsonengineers.com Project Phase: FOR APPROVAL CONSTRUCTION BOND AMOUNT */** (prior to permit issuance) MAINTENANCE BOND */** (after final acceptance of construction) Site Restoration/Erosion Sediment Control Subtotal (a)$15,705.77 Existing Right-of-Way Improvements Subtotal (b)$-(b)$- Future Public Improvements Subtotal (c)$- Stormwater & Drainage Facilities (Public & Private) Subtotal (d)$1,101.00 (d)$1,101.00 Bond Reduction: Existing Right-of-Way Improvements (Quantity Remaining)2 (e)$- Bond Reduction: Stormwater & Drainage Facilities (Quantity Remaining)2 (f)$- Site Restoration P (a) x 100%$15,705.77 Existing Right-of-Way and Storm Drainage Improvements R ((b x 150%) + (d x 100%))$1,101.00 Maintenance Bond EST1 ((b) + (c) + (d)) x 20%$220.20 Bond Reduction2 S (e) x 150% + (f) x 100%$- Construction Permit Bond Amount 3 T (P +R - S) $16,806.77 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.