The URL can be used to link to this page

Home My WebLink AboutS_Bond Quantity Worksheet_170606_v2Planning Division |1055 South Grady Way – 6th Floor | Renton, WA 98057 (425) 430‐7200••Section I: Project Information•••Section II: Bond Quantities Worksheets•• 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••••••Section III. Bond Worksheet•BOND QUANTITY WORKSHEET INSTRUCTIONSThis 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:The following forms are to be completed by the engineer/developer/applicant as applicable to the project: The Bond Worksheet form will auto‐calculate and auto‐populate from the information provided in Section I and Section II.This section includes all pertinent information for the projectSection II contains a separate spreadsheet TAB for each of the following specialties: (1) electronic copy and (2) hard copies 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 and (1) hard copy of the entire workbook for final close‐out submittal.This section must be completed in its entiretyInformation from this section auto‐populates to all other relevant areas of the workbookThis 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. All unit prices include labor, equipment, materials, overhead and profit. Complete the 'Quantity' columns for each of the appropriate section(s). Include existing Right‐of‐Way (ROW), Future Public Improvements and Private Improvements.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. 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.Page 1 of 14Ref 8‐H Bond Quantity WorksheetINSTRUCTIONSUnit Prices Updated: 03/2016Version: 06/2016Printed 6/1/2017 Planning Division |1055 South Grady Way – 6th Floor | Renton, WA 98057 (425) 430‐7200Date Prepared: Name:PE Registration No:Firm Name:Firm Address:Phone No.Email Address:Project Name: Project Owner:CED Plan # (LUA): Phone:CED Permit # (U):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:NOWater Service Provided by:If Yes, Provide Forest Practice Permit #:Sewer Service Provided by: Abbreviated Legal Description:THE EAST HALF OF THE SOUTHWEST QUARTER OF THE NORTHWEST QUARTER OF SECTION 10, TOWNSHIP 23 NORTH, RANGE 5 EAST, WILLAMETTE MERIDIAN, IN KING COUNTY, WASHINGTON;EXCEPT THE SOUTH 200 FEET; AND1012 Duvall Avenue NE Renton, WA 98059845 106th Ave, Suite 200NE 10th Street & Duvall Ave NE########206‐715‐98266/1/2017Prepared by:FOR APPROVALProject Phase 1Brandon@BeylerConsulting.comBrandon Loucks50085Beyler Consulting LLC7602 Bridgeport Way W, STE D Lakewood, WA 98253‐301‐4157SITE IMPROVEMENT BOND QUANTITY WORKSHEETPROJECT INFORMATIONCITY OF RENTONCITY OF RENTON1 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 SubmittalEngineer Stamp Required (all cost estimates must have original wet stamp and signature)Clearing and Grading Utility ProvidersN/AProject Location and Description Project Owner InformationBoun Short PlatBellevue, WA 98004102305‐9139Kent Khnor ‐ Warring Properties16‐000124, SHPL‐APage 2 of 14Ref 8‐H Bond Quantity WorksheetSECTION I PROJECT INFORMATIONUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########UnitReference # Price Unit Quantity CostBackfill & compaction‐embankmentESC‐16.50$ CYCheck dams, 4" minus rockESC‐2SWDM 5.4.6.380.00$ EachCatch Basin ProtectionESC‐335.50$ Each 10355.00Crushed surfacing 1 1/4" minusESC‐4WSDOT 9‐03.9(3)95.00$ CYDitchingESC‐59.00$ CYExcavation‐bulkESC‐62.00$ CY 15483,096.00Fence, siltESC‐7SWDM 5.4.3.11.50$ LF 480720.00Fence, Temporary (NGPE)ESC‐81.50$ LFGeotextile FabricESC‐92.50$ SYHay Bale Silt TrapESC‐100.50$ EachHydroseedingESC‐11SWDM 5.4.2.40.80$ SYInterceptor Swale / DikeESC‐121.00$ LFJute MeshESC‐13SWDM 5.4.2.23.50$ SYLevel SpreaderESC‐141.75$ LFMulch, by hand, straw, 3" deepESC‐15SWDM 5.4.2.12.50$ SYMulch, by machine, straw, 2" deepESC‐16SWDM 5.4.2.12.00$ SYPiping, temporary, CPP, 6"ESC‐1712.00$ LFPiping, temporary, CPP, 8"ESC‐1814.00$ LFPiping, temporary, CPP, 12"ESC‐1918.00$ LFPlastic covering, 6mm thick, sandbaggedESC‐20SWDM 5.4.2.34.00$ SYRip Rap, machine placed; slopesESC‐21WSDOT 9‐13.1(2)45.00$ CY 4180.00Rock Construction Entrance, 50'x15'x1'ESC‐22SWDM 5.4.4.11,800.00$ EachRock Construction Entrance, 100'x15'x1'ESC‐23SWDM 5.4.4.13,200.00$ Each 13,200.00Sediment pond riser assemblyESC‐24SWDM 5.4.5.22,200.00$ EachSediment trap, 5' high berm ESC‐25SWDM 5.4.5.119.00$ LF 24456.00Sed. trap, 5' high, riprapped spillway berm section ESC‐26SWDM 5.4.5.170.00$ LF 302,100.00Seeding, by handESC‐27SWDM 5.4.2.41.00$ SYSodding, 1" deep, level groundESC‐28SWDM 5.4.2.58.00$ SYSodding, 1" deep, sloped groundESC‐29SWDM 5.4.2.510.00$ SYTESC SupervisorESC‐30110.00$ HR 4440.00Water truck, dust controlESC‐31SWDM 5.4.7140.00$ HR 2280.00UnitReference # Price Unit Quantity CostEROSION/SEDIMENT SUBTOTAL: 10,827.00SALES TAX @ 9.5% 1,028.57EROSION/SEDIMENT TOTAL: 11,855.57(A)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR EROSION & SEDIMENT CONTROLDescription No.(A)WRITE‐IN‐ITEMS Page 3 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.a EROSION_CONTROLUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostGENERAL ITEMS Backfill & Compaction‐ embankment GI‐1 6.00$ CYBackfill & Compaction‐ trench GI‐2 9.00$ CY 2502,250.003002,700.00Clear/Remove Brush, by hand (SY) GI‐3 1.00$ SYBollards ‐ fixed GI‐4 240.74$ EachBollards ‐ removable GI‐5 452.34$ EachClearing/Grubbing/Tree Removal GI‐6 10,000.00$ Acre 0.22,000.001.212,000.00Excavation ‐ bulk GI‐7 2.00$ CYExcavation ‐ Trench GI‐8 5.00$ CY 2501,250.003001,500.00Fencing, cedar, 6' high GI‐9 20.00$ LFFencing, chain link, 4' GI‐10 38.31$ LFFencing, chain link, vinyl coated, 6' high GI‐11 20.00$ LFFencing, chain link, gate, vinyl coated, 20' GI‐12 1,400.00$ EachFill & compact ‐ common barrow GI‐13 25.00$ CYFill & compact ‐ gravel base GI‐14 27.00$ CYFill & compact ‐ screened topsoil GI‐15 39.00$ CYGabion, 12" deep, stone filled mesh GI‐16 65.00$ SYGabion, 18" deep, stone filled mesh GI‐17 90.00$ SYGabion, 36" deep, stone filled mesh GI‐18 150.00$ SYGrading, fine, by hand GI‐19 2.50$ SYGrading, fine, with grader GI‐20 2.00$ SY 641012,820.00Monuments, 3' Long GI‐21 250.00$ EachSensitive Areas Sign GI‐22 7.00$ EachSodding, 1" deep, sloped ground GI‐23 8.00$ SYSurveying, line & grade GI‐24 850.00$ Day 21,700.0054,250.0032,550.00Surveying, lot location/lines GI‐25 1,800.00$ Acre 0.2360.001.22,160.00Topsoil Type A (imported) GI‐26 28.50$ CYTraffic control crew ( 2 flaggers ) GI‐27 120.00$ HRTrail, 4" chipped wood GI‐28 8.00$ SYTrail, 4" crushed cinder GI‐29 9.00$ SYTrail, 4" top course GI‐30 12.00$ SYConduit, 2" GI‐31 5.00$ LF 2001,000.00Wall, retaining, concrete GI‐32 55.00$ SFWall, rockery GI‐33 15.00$ SF 1752,625.00SUBTOTAL THIS PAGE:6,200.00 10,810.00 32,155.00(B)(C)(D)(E)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR STREET AND SITE IMPROVEMENTSQuantity Remaining (Bond Reduction) (B) (C)Page 4 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.b TRANSPORTATIONUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostSITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR STREET AND SITE IMPROVEMENTSQuantity Remaining (Bond Reduction) (B) (C)ROAD IMPROVEMENT/PAVEMENT/SURFACINGAC Grinding, 4' wide machine < 1000sy RI‐1 30.00$ SYAC Grinding, 4' wide machine 1000‐2000sy RI‐2 16.00$ SYAC Grinding, 4' wide machine > 2000sy RI‐3 10.00$ SYAC Removal/Disposal RI‐4 35.00$ SY 501,750.00Barricade, Type III ( Permanent ) RI‐5 56.00$ LF 12672.00Guard Rail RI‐6 30.00$ LFCurb & Gutter, rolled RI‐7 17.00$ LFCurb & Gutter, vertical RI‐8 12.50$ LF 2503,125.00Curb and Gutter, demolition and disposal RI‐9 18.00$ LF 50900.00Curb, extruded asphalt RI‐10 5.50$ LFCurb, extruded concrete RI‐11 7.00$ LFSawcut, asphalt, 3" depth RI‐12 1.85$ LF 210388.50Sawcut, concrete, per 1" depth RI‐13 3.00$ LFSealant, asphalt RI‐14 2.00$ LF 210420.00Shoulder, gravel, 4" thick RI‐15 15.00$ SYSidewalk, 4" thick RI‐16 38.00$ SY 2107,980.00Sidewalk, 4" thick, demolition and disposal RI‐17 32.00$ SYSidewalk, 5" thick RI‐18 41.00$ SYSidewalk, 5" thick, demolition and disposal RI‐19 40.00$ SYSign, Handicap RI‐20 85.00$ EachStriping, per stall RI‐21 7.00$ EachStriping, thermoplastic, ( for crosswalk ) RI‐22 3.00$ SFStriping, 4" reflectorized line RI‐23 0.50$ LFAdditional 2.5" Crushed Surfacing RI‐24 3.60$ SY 50180.00HMA 1/2" Overlay 1.5" RI‐25 14.00$ SYHMA 1/2" Overlay 2" RI‐26 18.00$ SYHMA Road, 2", 4" rock, First 2500 SY RI‐27 28.00$ SYHMA Road, 2", 4" rock, Qty. over 2500SY RI‐28 21.00$ SYHMA Road, 4", 6" rock, First 2500 SY RI‐29 45.00$ SY 27012,150.0065029,250.00HMA Road, 4", 6" rock, Qty. over 2500 SY RI‐30 37.00$ SYHMA Road, 4", 4.5" ATB RI‐31 38.00$ SYGravel Road, 4" rock, First 2500 SY RI‐32 15.00$ SYGravel Road, 4" rock, Qty. over 2500 SY RI‐33 10.00$ SYThickened Edge RI‐34 8.60$ LF 1301,118.00SUBTOTAL THIS PAGE:26,713.50 31,040.00 180.00(B)(C)(D)(E)Page 5 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.b TRANSPORTATIONUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostSITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR STREET AND SITE IMPROVEMENTSQuantity Remaining (Bond Reduction) (B) (C)PARKING LOT SURFACING No.2" AC, 2" top course rock & 4" borrow PL‐1 21.00$ SY2" AC, 1.5" top course & 2.5" base course PL‐2 28.00$ SY4" select borrow PL‐3 5.00$ SY1.5" top course rock & 2.5" base course PL‐4 14.00$ SYSUBTOTAL PARKING LOT SURFACING:(B)(C)(D)(E)LANDSCAPING & VEGETATION No.Street Trees LA‐1 225.00$ Each 61,350.00173,825.00Median Landscaping LA‐2 35.00$ Each 632,205.00Right‐of‐Way Landscaping LA‐3Wetland Landscaping LA‐4SUBTOTAL LANDSCAPING & VEGETATION:1,350.00 6,030.00(B)(C)(D)(E)TRAFFIC & LIGHTING No.Signs TR‐1Street Light System ( # of Poles) TR‐2 2,000.00$ Each 24,000.00Traffic Signal TR‐3Traffic Signal Modification TR‐4SUBTOTAL TRAFFIC & LIGHTING:4,000.00(B)(C)(D)(E)WRITE‐IN‐ITEMSSUBTOTAL WRITE‐IN ITEMS:STREET AND SITE IMPROVEMENTS SUBTOTAL: 38,263.50 41,850.00 38,365.00SALES TAX @ 9.5% 3,635.03 3,975.75 3,644.68STREET AND SITE IMPROVEMENTS TOTAL: 41,898.53 45,825.75 42,009.68(B)(C)(D)(E)Page 6 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.b TRANSPORTATIONUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostDRAINAGE (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 26.00$ SY 481,248.00* (CBs include frame and lid)Beehive D‐2 90.00$ EachThrough‐curb Inlet Framework D‐3 400.00$ EachCB Type I D‐4 1,500.00$ Each 710,500.0011,500.00CB Type IL D‐5 1,750.00$ EachCB Type II, 48" diameter D‐6 2,300.00$ Each 12,300.0024,600.0012,300.00 for additional depth over 4' D‐7 480.00$ FT 157,200.00125,760.0083,840.00CB Type II, 54" diameter D‐8 2,500.00$ Each for additional depth over 4' D‐9 495.00$ FTCB Type II, 60" diameter D‐10 2,800.00$ Each 12,800.00 for additional depth over 4' D‐11 600.00$ FT 21,200.00CB Type II, 72" diameter D‐12 6,000.00$ Each for additional depth over 4' D‐13 850.00$ FTCB Type II, 96" diameter D‐14 14,000.00$ Each for additional depth over 4' D‐15 925.00$ FTTrash Rack, 12" D‐16 350.00$ Each 1350.00Trash Rack, 15" D‐17 410.00$ EachTrash Rack, 18" D‐18 480.00$ EachTrash Rack, 21" D‐19 550.00$ EachCleanout, PVC, 4" D‐20 150.00$ EachCleanout, PVC, 6" D‐21 170.00$ Each 71,190.00Cleanout, PVC, 8" D‐22 200.00$ EachCulvert, PVC, 4" (Not allowed in ROW)D‐23 10.00$ LFCulvert, PVC, 6" (Not allowed in ROW)D‐24 13.00$ LF 2002,600.00Culvert, PVC, 8" (Not allowed in ROW)D‐25 15.00$ LFCulvert, PVC, 12" (Not allowed in ROW)D‐26 23.00$ LFCulvert, PVC, 15" (Not allowed in ROW)D‐27 35.00$ LFCulvert, PVC, 18" (Not allowed in ROW)D‐28 41.00$ LFCulvert, PVC, 24" (Not allowed in ROW)D‐29 56.00$ LFCulvert, PVC, 30" (Not allowed in ROW)D‐30 78.00$ LFCulvert, PVC, 36" (Not allowed in ROW)D‐31 130.00$ LFCulvert, CMP, 8" D‐32 19.00$ LFCulvert, CMP, 12" D‐33 29.00$ LFSUBTOTAL THIS PAGE:24,350.00 13,050.00 9,988.00(B) (C) (D) (E)Quantity Remaining (Bond Reduction) (B) (C)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR DRAINAGE AND STORMWATER FACILITIESPage 7 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.c DRAINAGEUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostQuantity Remaining (Bond Reduction) (B) (C)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR DRAINAGE AND STORMWATER FACILITIESDRAINAGE (Continued)Culvert, CMP, 15" D‐34 35.00$ LFCulvert, CMP, 18" D‐35 41.00$ LFCulvert, CMP, 24" D‐36 56.00$ LFCulvert, CMP, 30" D‐37 78.00$ LFCulvert, CMP, 36" D‐38 130.00$ LFCulvert, CMP, 48" D‐39 190.00$ LFCulvert, CMP, 60" D‐40 270.00$ LFCulvert, CMP, 72" D‐41 350.00$ LFCulvert, Concrete, 8" D‐42 42.00$ LFCulvert, Concrete, 12" D‐43 48.00$ LFCulvert, Concrete, 15" D‐44 78.00$ LFCulvert, Concrete, 18" D‐45 48.00$ LFCulvert, Concrete, 24" D‐46 78.00$ LFCulvert, Concrete, 30" D‐47 125.00$ LFCulvert, Concrete, 36" D‐48 150.00$ LFCulvert, Concrete, 42" D‐49 175.00$ LFCulvert, Concrete, 48" D‐50 205.00$ LFCulvert, CPE, 6" (Not allowed in ROW)D‐51 14.00$ LFCulvert, CPE, 8" (Not allowed in ROW)D‐52 16.00$ LFCulvert, CPE, 12" (Not allowed in ROW)D‐53 24.00$ LFCulvert, CPE, 15" (Not allowed in ROW)D‐54 35.00$ LFCulvert, CPE, 18" (Not allowed in ROW)D‐55 41.00$ LFCulvert, CPE, 24" (Not allowed in ROW)D‐56 56.00$ LFCulvert, CPE, 30" (Not allowed in ROW)D‐57 78.00$ LFCulvert, CPE, 36" (Not allowed in ROW)D‐58 130.00$ LFCulvert, LCPE, 6" D‐59 60.00$ LFCulvert, LCPE, 8" D‐60 72.00$ LFCulvert, LCPE, 12" D‐61 84.00$ LFCulvert, LCPE, 15" D‐62 96.00$ LFCulvert, LCPE, 18" D‐63 108.00$ LFCulvert, LCPE, 24" D‐64 120.00$ LFCulvert, LCPE, 30" D‐65 132.00$ LFCulvert, LCPE, 36" D‐66 144.00$ LFCulvert, LCPE, 48" D‐67 156.00$ LFCulvert, LCPE, 54" D‐68 168.00$ LFSUBTOTAL THIS PAGE:(B) (C) (D) (E)Page 8 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.c DRAINAGEUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostQuantity Remaining (Bond Reduction) (B) (C)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR DRAINAGE AND STORMWATER FACILITIESDRAINAGE (Continued)Culvert, LCPE, 60" D‐69 180.00$ LFCulvert, LCPE, 72" D‐70 192.00$ LFCulvert, HDPE, 6" D‐71 42.00$ LFCulvert, HDPE, 8" D‐72 42.00$ LFCulvert, HDPE, 12" D‐73 74.00$ LFCulvert, HDPE, 15" D‐74 106.00$ LFCulvert, HDPE, 18" D‐75 138.00$ LFCulvert, HDPE, 24" D‐76 221.00$ LFCulvert, HDPE, 30" D‐77 276.00$ LFCulvert, HDPE, 36" D‐78 331.00$ LFCulvert, HDPE, 48" D‐79 386.00$ LFCulvert, HDPE, 54" D‐80 441.00$ LFCulvert, HDPE, 60" D‐81 496.00$ LFCulvert, HDPE, 72" D‐82 551.00$ LFPipe, Polypropylene, 6" D‐83 84.00$ LFPipe, Polypropylene, 8" D‐84 89.00$ LFPipe, Polypropylene, 12" D‐85 95.00$ LF 13512,825.0022020,900.00Pipe, Polypropylene, 15" D‐86 100.00$ LFPipe, Polypropylene, 18" D‐87 106.00$ LFPipe, Polypropylene, 24" D‐88 111.00$ LFPipe, Polypropylene, 30" D‐89 119.00$ LFPipe, Polypropylene, 36" D‐90 154.00$ LFPipe, Polypropylene, 48" D‐91 226.00$ LFPipe, Polypropylene, 54" D‐92 332.00$ LFPipe, Polypropylene, 60" D‐93 439.00$ LFPipe, Polypropylene, 72" D‐94 545.00$ LFCulvert, DI, 6" D‐95 61.00$ LFCulvert, DI, 8" D‐96 84.00$ LFCulvert, DI, 12" D‐97 106.00$ LFCulvert, DI, 15" D‐98 129.00$ LFCulvert, DI, 18" D‐99 152.00$ LFCulvert, DI, 24" D‐100 175.00$ LFCulvert, DI, 30" D‐101 198.00$ LFCulvert, DI, 36" D‐102 220.00$ LFCulvert, DI, 48" D‐103 243.00$ LFCulvert, DI, 54" D‐104 266.00$ LFCulvert, DI, 60" D‐105 289.00$ LFCulvert, DI, 72" D‐106 311.00$ LFSUBTOTAL THIS PAGE:12,825.00 20,900.00(B) (C) (D) (E)Page 9 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.c DRAINAGEUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostQuantity Remaining (Bond Reduction) (B) (C)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR DRAINAGE AND STORMWATER FACILITIESSpecialty Drainage ItemsDitching SD‐1 9.50$ CYFlow Dispersal Trench (1,436 base+) SD‐3 28.00$ LF French Drain (3' depth) SD‐4 26.00$ LFGeotextile, laid in trench, polypropylene SD‐5 3.00$ SYMid‐tank Access Riser, 48" dia, 6' deep SD‐6 2,000.00$ EachPond Overflow Spillway SD‐7 16.00$ SYRestrictor/Oil Separator, 12" SD‐8 1,150.00$ EachRestrictor/Oil Separator, 15" SD‐9 1,350.00$ EachRestrictor/Oil Separator, 18" SD‐10 1,700.00$ EachRiprap, placed SD‐11 42.00$ CY 8336.00Tank End Reducer (36" diameter) SD‐12 1,200.00$ EachInfiltration pond testing SD‐13 125.00$ HRPermeable Pavement SD‐14Permeable Concrete Sidewalk SD‐15Culvert, Box __ ft x __ ft SD‐16SUBTOTAL SPECIALTY DRAINAGE ITEMS:336.00(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 Each Detention Vault SF‐3 65,000.00$ Each 165,000.00Infiltration 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 37,000.00$ Each 137,000.00Sand Filter SF‐12 Each Sand Filter Vault SF‐13 Each Linear Sand Filter SF‐14 Each StormFilter SF‐15 Each Rain Garden SF‐16 Each SUBTOTAL STORMWATER FACILITIES:102,000.00(B) (C) (D) (E)Page 10 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.c DRAINAGEUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostQuantity Remaining (Bond Reduction) (B) (C)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR DRAINAGE AND STORMWATER FACILITIESWRITE‐IN‐ITEMSWI‐1WI‐2WI‐3WI‐4WI‐5WI‐6WI‐7WI‐8WI‐9WI‐10WI‐11WI‐12WI‐13WI‐14WI‐15SUBTOTAL WRITE‐IN ITEMS:DRAINAGE AND STORMWATER FACILITIES SUBTOTAL: 24,686.00 13,050.00 111,988.00SALES TAX @ 9.5% 2,345.17 1,239.75 10,638.86DRAINAGE AND STORMWATER FACILITIES TOTAL: 27,031.17 14,289.75 122,626.86(B) (C) (D) (E)Page 11 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.c DRAINAGEUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostConnection to Existing Watermain W‐1 2,000.00$ Each 36,000.00Ductile Iron Watermain, CL 52, 4 Inch Diameter W‐2 50.00$ LFDuctile Iron Watermain, CL 52, 6 Inch Diameter W‐3 56.00$ LFDuctile Iron Watermain, CL 52, 8 Inch Diameter W‐4 60.00$ LF 19411,640.0021112,660.00Ductile Iron Watermain, CL 52, 10 Inch Diameter W‐5 70.00$ LFDuctile Iron Watermain, CL 52, 12 Inch Diameter W‐6 80.00$ LFGate Valve, 4 inch Diameter W‐7 500.00$ EachGate Valve, 6 inch Diameter W‐8 700.00$ Each 1700.00Gate Valve, 8 Inch Diameter W‐9 800.00$ Each 32,400.0021,600.00Gate Valve, 10 Inch Diameter W‐10 1,000.00$ EachGate Valve, 12 Inch Diameter W‐11 1,200.00$ EachFire Hydrant Assembly W‐12 4,000.00$ Each 14,000.00Permanent Blow‐Off Assembly W‐13 1,800.00$ Each 11,800.0011,800.00Air‐Vac Assembly, 2‐Inch Diameter W‐14 2,000.00$ EachAir‐Vac Assembly, 1‐Inch Diameter W‐15 1,500.00$ EachCompound Meter Assembly 3‐inch Diameter W‐16 8,000.00$ EachCompound Meter Assembly 4‐inch Diameter W‐17 9,000.00$ EachCompound Meter Assembly 6‐inch Diameter W‐18 10,000.00$ EachPressure Reducing Valve Station 8‐inch to 10‐inch W‐19 20,000.00$ EachWATER SUBTOTAL:21,840.00 20,760.00SALES TAX @ 9.5% 2,074.80 1,972.20WATER TOTAL: 23,914.80 22,732.20(B) (C) (D) (E)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR WATERQuantity Remaining (Bond Reduction) (B) (C)Page 12 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.d WATERUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 CED Permit #:########Existing Future Public PrivateRight‐of‐Way Improvements Improvements(D) (E)Description No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Quant. CostClean Outs SS‐1 1,000.00$ Each 77,000.00Grease Interceptor, 500 gallon SS‐2 8,000.00$ EachGrease Interceptor, 1000 gallon SS‐3 10,000.00$ EachGrease Interceptor, 1500 gallon SS‐4 15,000.00$ EachSide Sewer Pipe, PVC. 4 Inch Diameter SS‐5 80.00$ LFSide Sewer Pipe, PVC. 6 Inch Diameter SS‐6 95.00$ LF 15014,250.00Sewer Pipe, PVC, 8 inch Diameter SS‐7 105.00$ LF 21422,470.00Sewer Pipe, PVC, 12 Inch Diameter SS‐8 120.00$ LFSewer Pipe, DI, 8 inch Diameter SS‐9 115.00$ LFSewer Pipe, DI, 12 Inch Diameter SS‐10 130.00$ LFManhole, 48 Inch Diameter SS‐11 6,000.00$ Each 212,000.00Manhole, 54 Inch Diameter SS‐13 6,500.00$ EachManhole, 60 Inch Diameter SS‐15 7,500.00$ EachManhole, 72 Inch Diameter SS‐17 8,500.00$ EachManhole, 96 Inch Diameter SS‐19 14,000.00$ EachPipe, C‐900, 12 Inch Diameter SS‐21 180.00$ LFOutside Drop SS‐24 1,500.00$ LSInside Drop SS‐25 1,000.00$ LSSewer Pipe, PVC, ____ Inch Diameter SS‐26Lift Station (Entire System) SS‐27 LSSANITARY SEWER SUBTOTAL:55,720.00SALES TAX @ 9.5% 5,293.40SANITARY SEWER TOTAL: 61,013.40(B) (C) (D) (E)SITE IMPROVEMENT BOND QUANTITY WORKSHEETFOR SANITARY SEWERQuantity Remaining (Bond Reduction) (B) (C)Page 13 of 14Ref 8‐H Bond Quantity WorksheetSECTION II.e SANITARY SEWERUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017 Planning Division |1055 South Grady Way – 6th Floor | Renton, WA 98057 (425) 430‐7200Date:Name:Project Name: PE Registration No:CED Plan # (LUA):Firm Name:CED Permit # (U):Firm Address:Site Address:Phone No.Parcel #(s):Email Address:Project Phase: Site Restoration/Erosion Sediment Control Subtotal (a) (a)11,855.57$ Existing Right‐of‐Way Improvements Subtotal (b) (b)65,813.33$ Future Public Improvements Subtotal (c) (c)129,571.35$ Stormwater & Drainage Facilities Subtotal (d) (d)163,947.78$ Bond Reduction (Quantity Remaining)2(e) (e)‐$ Site RestorationCivil Construction PermitMaintenance Bond71,866.49$ Bond Reduction2Construction Permit Bond Amount 3Minimum Bond Amount is $10,000.001 Estimate Only ‐ May involve multiple and variable components, which will be established on an individual basis by Development Engineering.2 The City of Renton allows one request only for bond reduction prior to the maintenance period. Reduction of not more than 70% of the original bond amount, provided that the remaining 30% willcover all remaining items to be constructed. 3 Required Bond Amounts are subject to review and modification by Development Engineering.* Note: The word BOND as used in this document means any financial guarantee acceptable to the City of Renton.** Note: All prices include labor, equipment, materials, overhead and profit. R((b)+(c)+(d)) x 150%EST1((b) + (c) + (d)) x 20%‐$ MAINTENANCE BOND */**(after final acceptance of construction)11,855.57$ 65,813.33$ 538,998.69$ 17,783.35$ ‐$ 129,571.35$ 163,947.78$ S(e) x 150%SITE IMPROVEMENT BOND QUANTITY WORKSHEET BOND CALCULATIONS6/1/2017Brandon Loucks50085Beyler Consulting LLCT(P +R ‐ S)Prepared by:Project InformationCONSTRUCTION BOND AMOUNT */**(prior to permit issuance)253‐301‐4157Brandon@BeylerConsulting.comBoun Short Plat16‐000124, SHPL‐A1012 Duvall Avenue NE Renton, WA 98059102305‐9139FOR APPROVAL########7602 Bridgeport Way W, STE D Lakewood, WA 98335556,782.04$ P (a) x 150%Page 14 of 14Ref 8‐H Bond Quantity WorksheetSECTION III. BOND WORKSHEETUnit Prices Updated: 06/14/2016Version: 06/14/2016Printed 6/1/2017