The URL can be used to link to this page

Home My WebLink AboutS_Bond Quantities_Worksheet_220907_v41055 South Grady Way – 6 th 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 INSTRUCTIONS 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: 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 project Section II contains a separate spreadsheet TAB for each of the following specialties: (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. This section must be completed in its entirety Information from this section auto-populates to all other relevant areas of the workbook 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. All unit prices include labor, equipment, materials, overhead, profit, and taxes. 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 15 Ref 8-H Bond Quantity Worksheet INSTRUCTIONS Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 9/6/2022 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: Abbreviated Legal City, State, Zip 1915 Maple Valley Highway, Renton, WA 98057 720 6th Street South, Suite 200 Additional Project OwnerCedar River Drive & SR 169 (Maple Valley Hwy) C21-005138 19-000161 425.803.3355 9/6/2022 Prepared by: FOR CONSTRUCTIONProject Phase 1 joe.eberhardt@kpff.com Joe Eberhardt PE Registration No. 31745 KPFF Consulting Engineers 1601 Fifth Avenue, Suite 1600 206.622.5822 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 Cedar River Apartments Kirkland, WA 98033 1723059026 SRM Development 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 9/6/2022 09/07/2022 10.1% Total Estimated Construction Costs E A + B + C + D 5,178,745.90$ Estimated Civil Construction Permit - Construction Costs2 Stormwater (Drainage)C 1,105,925.87$ 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 3,206,701.86$ Water A 651,698.42$ Wastewater (Sanitary Sewer)B 214,419.75$ 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 9/6/2022 CED Permit #:C21-005138 Unit 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 32 2,880.00 Catch Basin Protection ESC-3 145.00$ Each 33 4,785.00 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 3500 8,050.00 Fence, silt ESC-7 SWDM 5.4.3.1 5.00$ LF 3200 16,000.00 Fence, Temporary (NGPE)ESC-8 1.75$ LF 835 1,461.25 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 1695 1,949.25 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 560 1,624.00 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 1 3,675.00 Sediment pond riser assembly ESC-24 SWDM 5.4.5.2 2,525.00$ Each 1 2,525.00 Sediment trap, 5' high berm ESC-25 SWDM 5.4.5.1 22.00$ LF 500 11,000.00 Sed. trap, 5' high, riprapped spillway berm section ESC-26 SWDM 5.4.5.1 80.00$ LF 50 4,000.00 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 100 12,500.00 Water truck, dust control ESC-31 SWDM 5.4.7 160.00$ HR Unit Reference #Price Unit Quantity Cost EROSION/SEDIMENT SUBTOTAL:70,449.50 SALES TAX @ 10.1%7,115.40 EROSION/SEDIMENT TOTAL:77,564.90 (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 9/6/2022 CED Permit #:C21-005138 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 39600 277,200.00 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 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 4900 28,175.00 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 24900 72,210.00 Grading, fine, with grader GI-20 2.30$ SY 4000 9,200.00 31500 72,450.00 Monuments, 3' Long GI-21 1,025.00$ Each Sensitive Areas Sign GI-22 8.00$ Each 1 8.00 Sodding, 1" deep, sloped ground GI-23 9.25$ SY Surveying, line & grade GI-24 975.00$ Day 20 19,500.00 Surveying, lot location/lines GI-25 2,050.00$ Acre 0.19 389.50 13.14 26,937.00 Topsoil Type A (imported)GI-26 32.75$ CY Traffic control crew ( 2 flaggers )GI-27 137.75$ HR 24 3,306.00 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:3,695.50 9,200.00 496,480.00 (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 9/6/2022 CED Permit #:C21-005138 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 Barricade, Type III ( Permanent )RI-5 64.25$ LF Guard Rail RI-6 34.50$ LF Curb & Gutter, rolled RI-7 19.50$ LF 125 2,437.50 Curb & Gutter, vertical RI-8 14.25$ LF 285 4,061.25 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 2000 16,000.00 Sawcut, asphalt, 3" depth RI-12 3.00$ LF 430 1,290.00 Sawcut, concrete, per 1" depth RI-13 5.00$ LF 300 1,500.00 Sealant, asphalt RI-14 2.25$ LF Shoulder, gravel, 4" thick RI-15 17.25$ SY Sidewalk, 4" thick RI-16 43.50$ SY 410 17,835.00 3890 169,215.00 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 3 291.00 Striping, per stall RI-21 8.00$ Each 42 336.00 Striping, thermoplastic, ( for crosswalk )RI-22 3.50$ SF 20 70.00 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 HMA Road, 4", 6" rock, Qty. over 2500 SY RI-30 42.50$ SY 150 6,375.00 7810 331,925.00 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:31,061.25 520,274.50 (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 9/6/2022 CED Permit #:C21-005138 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 5,000.00$ Each 9 45,000.00 71 355,000.00 Median Landscaping LA-2 25.00$ SY 16200 405,000.00 Right-of-Way Landscaping LA-3 10.00$ SY 900 9,000.00 Wetland Landscaping LA-4 SUBTOTAL LANDSCAPING & VEGETATION:54,000.00 760,000.00 (B)(C)(D)(E) TRAFFIC & LIGHTING No. Signs TR-1 275.00$ Each 10 2,750.00 2 550.00 Street Light System ( # of Poles)TR-2 6,000.00$ Each 15 90,000.00 Traffic Signal TR-3 250,000.00$ Each 1 250,000.00 Traffic Signal Modification TR-4 500.00$ Total 1 500.00 SUBTOTAL TRAFFIC & LIGHTING:343,250.00 550.00 (B)(C)(D)(E) WRITE-IN-ITEMS Gate/Post WI-1 2,100.00$ Each 2 4,200.00 Synthetic Turf WI-2 25.00$ SF 5200 130,000.00 Firelane (6" conc over 6" CSBC)RI-35 125.00$ SY 3915 489,375.00 SUBTOTAL WRITE-IN ITEMS:623,575.00 STREET AND SITE IMPROVEMENTS SUBTOTAL:432,006.75 9,200.00 2,400,879.50 SALES TAX @ 10.1%43,632.68 929.20 242,488.83 STREET AND SITE IMPROVEMENTS TOTAL:475,639.43 10,129.20 2,643,368.33 (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 9/6/2022 CED Permit #:C21-005138 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 2 206.00 4 412.00 Through-curb Inlet Framework D-3 460.00$ Each CB Type I D-4 1,725.00$ Each 5 8,625.00 CB Type IL D-5 2,000.00$ Each 6 12,000.00 CB Type II, 48" diameter D-6 3,500.00$ Each 22 77,000.00 for additional depth over 4' D-7 550.00$ FT 90 49,500.00 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 2 8,450.00 for additional depth over 4'D-11 690.00$ FT 13 8,970.00 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 48 8,160.00 Cleanout, PVC, 6"D-21 195.00$ Each 12 2,340.00 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:206.00 175,457.00 (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 9/6/2022 CED Permit #:C21-005138 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 4595 317,055.00 Culvert, LCPE, 8"D-60 83.00$ LF 325 26,975.00 Culvert, LCPE, 12"D-61 96.00$ LF 1065 102,240.00 Culvert, LCPE, 15"D-62 110.00$ LF 1940 213,400.00 Culvert, LCPE, 18"D-63 124.00$ LF 410 50,840.00 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:710,510.00 (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 9/6/2022 CED Permit #:C21-005138 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 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) 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 9/6/2022 CED Permit #:C21-005138 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 86 2,580.00 Geotextile, laid in trench, polypropylene SD-5 3.40$ SY 2000 6,800.00 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 30 1,446.00 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:10,826.00 (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 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 26,000.00$ Each 3 78,000.00 Bioretention Facility SF-16 Each SUBTOTAL STORMWATER FACILITIES:78,000.00 (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 9/6/2022 CED Permit #:C21-005138 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) Area Drain WI-1 775.00$ Each 18 13,950.00 Trench Drain WI-2 95.00$ LF 115 10,925.00 18" Checkmate Inline Check Valve WI-3 2,000.00$ Each 2 4,000.00 18" Debris Barrier WI-4 300.00$ Each 2 600.00 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:29,475.00 DRAINAGE AND STORMWATER FACILITIES SUBTOTAL:206.00 1,004,268.00 SALES TAX @ 10.1%20.81 101,431.07 DRAINAGE AND STORMWATER FACILITIES TOTAL:226.81 1,105,699.07 (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 9/6/2022 CED Permit #:C21-005138 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 3 10,200.00 Ductile Iron Watermain, CL 52, 4 Inch Diameter W-2 58.00$ LF 205 11,890.00 Ductile Iron Watermain, CL 52, 6 Inch Diameter W-3 65.00$ LF 350 22,750.00 Ductile Iron Watermain, CL 52, 8 Inch Diameter W-4 75.00$ LF 50 3,750.00 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 2755 399,475.00 Gate Valve, 4 inch Diameter W-7 1,225.00$ Each 4 4,900.00 Gate Valve, 6 inch Diameter W-8 1,350.00$ Each 11 14,850.00 Gate Valve, 8 Inch Diameter W-9 1,550.00$ Each 2 3,100.00 Gate Valve, 10 Inch Diameter W-10 2,100.00$ Each Gate Valve, 12 Inch Diameter W-11 2,500.00$ Each 24 60,000.00 Fire Hydrant Assembly W-12 5,000.00$ Each 8 40,000.00 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 2 21,000.00 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:10,200.00 581,715.00 SALES TAX @ 10.1%1,030.20 58,753.22 WATER TOTAL:11,230.20 640,468.22 (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 9/6/2022 CED Permit #:C21-005138 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 1 1,150.00 4 4,600.00 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 1075 129,000.00 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 7 48,300.00 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, 2 Inch Diameter SS-26 100.00$ LF 117 11,700.00 Lift Station (Entire System)SS-27 LS SANITARY SEWER SUBTOTAL:1,150.00 193,600.00 SALES TAX @ 10.1%116.15 19,553.60 SANITARY SEWER TOTAL:1,266.15 213,153.60 (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 9/6/2022 1055 South Grady Way – 6th 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)486,869.63$ Future Public Improvements Subtotal (c)11,395.35$ Stormwater & Drainage Facilities (Public & Private) Subtotal (d)(d)1,105,925.87$ (e) (f) Site Restoration Existing Right-of-Way and Storm Drainage Improvements Maintenance Bond 320,838.17$ 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) 77,564.90$ 486,869.63$ 1,836,230.32$ 77,564.90$ -$ 1,105,925.87$ -$ 1,913,795.22$ P (a) x 100% SITE IMPROVEMENT BOND QUANTITY WORKSHEET BOND CALCULATIONS 9/6/2022 Joe Eberhardt PE Registration No. 31745 KPFF Consulting Engineers 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) 206.622.5822 joe.eberhardt@kpff.com Cedar River Apartments 19-000161 1915 Maple Valley Highway, Renton, WA 98057 1723059026 FOR CONSTRUCTION C21-005138 1601 Fifth Avenue, Suite 1600 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 9/6/2022