HomeMy WebLinkAboutCA_Bond Quantity Worksheet_Emerald Crest Department of Permitting
and
Environmental Review
35030 SE Douglas Str, Suite 210
Snoqualmie, WA 98065-9266
206-296-6600 TTY Relay: 711
Date:11/14/2016 Prepared by:
Project Number: 160707
Applicant:Phone:206-508-6650 ext. 3604
PLANT MATERIALS (includes labor cost for
plant installation)
Type Unit Price Unit Quantity Cost
PLANTS: Potted, 4" diameter, medium $5.00 Each 90.00 $ 450.00
PLANTS: Container, 1 gallon, medium soil $11.50 Each 275.00 $ 3,162.50
PLANTS: Container, 2 gallon, medium soil $20.00 Each 20.00 $ 400.00
PLANTS: Container, 5 gallon, medium soil $36.00 Each 0.00 $ -
PLANTS: Seeding, by hand $0.50 SY 1166.00 $ 583.00
PLANTS: Slips (willow, red-osier)$2.00 Each 0.00 $ -
PLANTS: Stakes (willow)$2.00 Each 180.00 $ 360.00
PLANTS: Stakes (willow)$2.00 Each 0.00 $ -
PLANTS: Flats/plugs $2.00 Each 0.00 $ -
TOTAL $ 4,955.50
Type Unit Price Unit Cost
Compost, vegetable, delivered and spread $37.88 CY 0.00 $ -
Decompacting till/hardpan, medium, to 6" depth $1.57 CY 0.00 $ -
Decompacting till/hardpan, medium, to 12" depth $1.57 CY 150.00 $ 235.50
Hydroseeding $0.51 SY 0.00 $ -
Labor, general (landscaping other than plant installation)$40.00 HR 3.00 $ 120.00
Labor, general (construction)$40.00 HR $ -
Labor: Consultant, supervising $55.00 HR 12.00 $ 660.00
Labor: Consultant, on-site re-design $95.00 HR 0.00 $ -
Rental of decompacting machinery & operator $70.00 HR 8.00 $ 560.00
Sand, coarse builder's, delivered and spread $42.00 CY 0.00 $ -
Staking material (set per tree)$7.00 Each $ -
Surveying, line & grade $250.00 HR 0.00 $ -
Surveying, topographical $250.00 HR 0.00 $ -
Watering, 1" of water, 50' soaker hose $3.62 MSF 48.00 $ 173.76
Irrigation - temporary $3,000.00 Acre 0.20 $ 600.00
Irrigation - buried $4,500.00 Acre 0.00 $ -
Tilling topsoil, disk harrow, 20hp tractor, 4"-6" deep $1.02 SY 0.00 $ -
TOTAL $ 2,349.26
ITEMS Unit Cost Unit Cost
Fascines (willow) $ 2.00 Each 0.00 $ -
Logs, (cedar), w/ root wads, 16"-24" diam., 30' long $1,000.00 Each 0.00 $ -
Logs (cedar) w/o root wads, 16"-24" diam., 30'$400.00 Each 0.00 $ -
Logs, w/o root wads, 16"-24" diam., 30' long $245.00 Each 0.00 $ -
Logs w/ root wads, 16"-24" diam., 30' long $460.00 Each 0.00 $ -
Rocks, one-man $60.00 Each 0.00 $ -
Rocks, two-man $120.00 Each 0.00 $ -
Root wads $163.00 Each 0.00 $ -
Spawning gravel, type A $22.00 CY 0.00 $ -
Weir - log $1,500.00 Each 0.00 $ -
Weir - adjustable $2,000.00 Each 0.00 $ -
Woody debris, large $163.00 Each 0.00 $ -
Snags - anchored $400.00 Each 0.00 $ -
Snags - on site $50.00 Each 0.00 $ -
Snags - imported $800.00 Each 0 $ -
* All costs include delivery and installation TOTAL $ -
EROSION CONTROL
ITEMS Unit Cost Unit Cost
Backfill and Compaction-embankment $ 4.89 CY 0.00 $ -
Crushed surfacing, 1 1/4" minus $30.00 CY 0.00 $ -
Ditching $7.03 CY 0.00 $ -
Excavation, bulk $4.00 CY 150.00 $ 600.00
Fence, silt $1.60 LF 240.00 $ 384.00
Jute Mesh $1.26 SY 0.00 $ -
Mulch, by hand, straw, 2" deep $1.27 SY 0.00 $ -
Mulch, by hand, wood chips, 2" deep $3.25 SY 0.00 $ -
Mulch, by machine, straw, 1" deep $0.32 SY 0.00 $ -
Piping, temporary, CPP, 6"$9.30 LF 0.00 $ -
Piping, temporary, CPP, 8"$14.00 LF 0.00 $ -
Piping, temporary, CPP, 12"$18.00 LF 0.00 $ -
Plastic covering, 6mm thick, sandbagged $2.00 SY 0.00 $ -
Rip Rap, machine placed, slopes $33.98 CY 0.00 $ -
Rock Constr. Entrance 100'x15'x1'$3,000.00 Each 0.00 $ -
Rock Constr. Entrance 50'x15'x1'$1,500.00 Each 0.00 $ -
Sediment pond riser assembly $1,695.11 Each 0.00 $ -
Sediment trap, 5' high berm $15.57 LF 0.00 $ -
Sediment trap, 5' high berm w/spillway incl. riprap $59.60 LF 0.00 $ -
Sodding, 1" deep, level ground $5.24 SY 0.00 $ -
Sodding, 1" deep, sloped ground $6.48 SY 0.00 $ -
Straw bales, place and remove $600.00 TON 0.00 $ -
Hauling and disposal $20.00 CY 150.00 $ 3,000.00
Topsoil, delivered and spread $35.73 CY 0.00 $ -
TOTAL $ 3,984.00
INSTALLATION COSTS ( LABOR, EQUIPMENT, & OVERHEAD)
Critical Areas Mitigation
Bond Quantity Worksheet
Description
The Watershed Company
Project Description: Wetland Restoration Plan
Project Name: Emerald Crest HOA
Location: Renton, Washington Emerald Crest HOA
HABITAT STRUCTURES*
CA
Remove fill
Site Clean up
16 weeks in summer 3 years
C24 09/09/2015
ls-wks-sensareaBQ.xls
ls-wks-sensareaBQ.pdf
GENERAL ITEMS
ITEMS Unit Cost Unit Cost
Fencing, chain link, 6' high $18.89 LF 0.00 $ -
Fencing, chain link, corner posts $111.17 Each 0.00 $ -
Fencing, chain link, gate $277.63 Each 0.00 $ -
Fencing, split rail, 3' high (2-rail)$10.54 LF 115.00 $ 1,212.10
Fencing, temporary (NGPE)$1.20 LF 0.00 $ -
Signs, sensitive area boundary (inc. backing, post, install)$28.50 Each 3.00 $ 85.50
TOTAL $ 1,297.60
$ 12,586.36
ITEMS
Percentage
of
Construction
Cost Unit Cost
Mobilization 10%1 $ 1,258.64
Contingency 30%1 $ 3,775.91
TOTAL $ 5,034.54
MAINTENANCE AND MONITORING
Maintenance, annual (by owner or consultant)
Less than 1,000 sq.ft. and buffer mitigation only $ 1.08 SF 0.00 $ -
Less than 1,000 sq.ft. with wetland or aquatic area
mitigation $ 1.35 SF 0.00 $ -
Larger than 1,000 sq. ft. but less than 5,000 sq.ft. of buffer
mitigation $ 180.00 EACH 5.00 $ 900.00
Larger than 1,000 sq. ft. but less than 5,000 sq.ft. of
wetland or aquatic area mitigation $ 270.00 EACH 0.00 $ -
Larger than 5,000 sq.ft. but < 1 acre -buffer mitigation only $ 360.00 EACH 0.00 $ -
Larger than 5,000 sq.ft. but < 1 acre with wetland or aquatic
area mitigation $ 450.00 EACH 0.00 $ -
Larger than 1 acre but < 5 acres - buffer and / or wetland or
aquatic area mitigation $ 1,600.00 DAY 0.00 $ -
Larger than 5 acres - buffer and / or wetland or aquatic area
mitigation $ 2,000.00 DAY 0.00 $ -
Monitoring, annual (by owner or consultant)
Larger than 1,000 sq.ft. but less than 5,000 wetland or
buffer mitigation $ 720.00 EACH 6.00 $ 4,320.00
Larger than 5,000 sq.ft. but < 1 acre with wetland or aquatic
area impacts $ 900.00 EACH 0.00 $ -
Larger than 1 acre but < 5 acres - buffer and / or wetland or
aquatic area impacts $ 1,440.00 DAY 0.00 $ -
Larger than5 acres - buffer and / or wetland or aquatic area
impacts $ 2,160.00 DAY 0.00 $ -
TOTAL $ 5,220.00
Total $22,840.90
NOTE: Projects with multiple permit requirements may be required to have
longer monitoring and maintenance terms. This will be evaluated on a case-by-
case basis for development applications. Monitoring and maintance ranges may
be assessed anywhere from 5 to 10 years.
(Construction Cost Subtotal) OTHER
(10 hrs @ $90/hr)
(4hr @$45/hr)
(8 hrs @ 45/hr)
(3 X SF total for 3 annual events;
Includes monitoring)
(3 X SF total for 3 annual events;
Includes monitoring)
(6hr @$45/hr)
(16 hrs @ $90/hr)
(24 hrs @ $90/hr)
(10 hrs @ $45/hr)
(WEC crew)
(1.25 X WEC crew)
(8 hrs @ 90/hr)