Loading...
HomeMy WebLinkAboutS_LHS Surety - Bond Quantity Worksheet_220601_v11055 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: 128th Ave SE and SE 168 Street Seattle, WA 98178 Renton School District No. 403 425-204-4472 7812 S 124th St Brianne Tomlin ######## ##-###### Abbreviated Legal Description: Abbreviated Legal City, State, Zip 5/20/2022 Laurie J. Pfarr 30766 Address LPD Engineering 1932 1st Avenue, Seattle, WA 98101 (206) 725-1211 lauriep@lpdengineering.com Lindbergh HS Modernization & Additions #2823059004;#2823059042;#2823059093 16426 128th Ave SE SITE IMPROVEMENT BOND QUANTITY WORKSHEET PROJECT INFORMATION SOOS CREEK WATER & SEWER SOOS CREEK WATER & SEWER 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 Prepared by: FOR APPROVALProject Phase 1 Page 1 of 12 Ref 8-H Bond Quantity Worksheet SECTION I PROJECT INFORMATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 10.1% Total Estimated Construction Costs E A + B + C + D 802,611.93$ Estimated Civil Construction Permit - Construction Costs2 Stormwater (Drainage)C 175,587.48$ 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 627,024.45$ 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 2 of 12 Ref 8-H Bond Quantity Worksheet SECTION I PROJECT INFORMATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:########UnitReference #Price Unit Quantity CostBackfill & 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 40 5,800.00Crushed 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 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 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 120 15,000.00Water truck, dust control ESC-31 SWDM 5.4.7 160.00$ HR 40 6,400.00UnitReference #Price Unit Quantity Cost EROSION/SEDIMENT SUBTOTAL:27,200.00SALES TAX @ 10.1%2,747.20EROSION/SEDIMENT TOTAL:29,947.20 (A) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR EROSION & SEDIMENT CONTROL Description No.(A) WRITE-IN-ITEMS Page 3 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.a EROSION_CONTROL Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 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 7.00$ CYBackfill & Compaction- trench GI-2 10.25$ CY Clear/Remove Brush, by hand (SY)GI-3 1.15$ SYBollards - fixed GI-4 275.00$ Each Bollards - removable GI-5 520.00$ EachClearing/Grubbing/Tree Removal GI-6 11,475.00$ AcreExcavation - bulk GI-7 2.30$ CY 100 230.00 2000 4,600.00Excavation - Trench GI-8 5.75$ CYFencing, cedar, 6' high GI-9 23.00$ LF Fencing, chain link, 4'GI-10 44.00$ LFFencing, chain link, vinyl coated, 6' high GI-11 23.00$ LF Fencing, chain link, gate, vinyl coated, 20' GI-12 1,600.00$ EachFill & compact - common barrow GI-13 28.75$ CY 100 2,875.00 500 14,375.00Fill & compact - gravel base GI-14 31.00$ CYFill & compact - screened topsoil GI-15 44.75$ CYGabion, 12" deep, stone filled mesh GI-16 74.50$ SYGabion, 18" deep, stone filled mesh GI-17 103.25$ SYGabion, 36" deep, stone filled mesh GI-18 172.00$ SY Grading, fine, by hand GI-19 2.90$ SYGrading, fine, with grader GI-20 2.30$ SY Monuments, 3' Long GI-21 1,025.00$ EachSensitive Areas Sign GI-22 8.00$ EachSodding, 1" deep, sloped ground GI-23 9.25$ SYSurveying, line & grade GI-24 975.00$ DaySurveying, lot location/lines GI-25 2,050.00$ AcreTopsoil Type A (imported)GI-26 32.75$ CYTraffic control crew ( 2 flaggers )GI-27 137.75$ HR Trail, 4" chipped wood GI-28 9.15$ SYTrail, 4" crushed cinder GI-29 10.25$ SY Trail, 4" top course GI-30 13.75$ SYConduit, 2"GI-31 5.75$ LFWall, retaining, concrete GI-32 63.00$ SF 75 4,725.00Wall, rockery GI-33 17.25$ SF SUBTOTAL THIS PAGE:7,830.00 18,975.00 (B)(C)(D)(E) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR STREET AND SITE IMPROVEMENTS Quantity Remaining (Bond Reduction) (B)(C) Page 4 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.b TRANSPORTATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:######## Existing Future Public PrivateRight-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/SURFACINGAC Grinding, 4' wide machine < 1000sy RI-1 34.50$ SYAC Grinding, 4' wide machine 1000-2000sy RI-2 18.25$ SY AC Grinding, 4' wide machine > 2000sy RI-3 11.50$ SY 2210 25,415.00AC Removal/Disposal RI-4 40.00$ SY 310 12,400.00 Barricade, Type III ( Permanent )RI-5 64.25$ LFGuard Rail RI-6 34.50$ LFCurb & Gutter, rolled RI-7 19.50$ LFCurb & Gutter, vertical RI-8 14.25$ LF 95 1,353.75 1634 23,284.50Curb and Gutter, demolition and disposal RI-9 20.50$ LF 95 1,947.50 Curb, extruded asphalt RI-10 6.25$ LFCurb, extruded concrete RI-11 8.00$ LF 1634 13,072.00 Sawcut, asphalt, 3" depth RI-12 3.00$ LF 425 1,275.00 391 1,173.00Sawcut, concrete, per 1" depth RI-13 5.00$ LF 55 275.00 330 1,650.00Sealant, asphalt RI-14 2.25$ LFShoulder, gravel, 4" thick RI-15 17.25$ SYSidewalk, 4" thick RI-16 43.50$ SY 1330 57,855.00Sidewalk, 4" thick, demolition and disposal RI-17 37.00$ SY 1698 62,826.00Sidewalk, 5" thick RI-18 47.00$ SY 305 14,335.00 Sidewalk, 5" thick, demolition and disposal RI-19 46.00$ SY 280 12,880.00Sign, Handicap RI-20 97.00$ Each Striping, per stall RI-21 8.00$ Each 153 1,224.00Striping, thermoplastic, ( for crosswalk )RI-22 3.50$ SF 190 665.00Striping, 4" reflectorized line RI-23 0.55$ LFAdditional 2.5" Crushed Surfacing RI-24 4.15$ SYHMA 1/2" Overlay 1.5" RI-25 16.00$ SYHMA 1/2" Overlay 2"RI-26 20.75$ SYHMA Road, 2", 4" rock, First 2500 SY RI-27 32.25$ SY HMA Road, 2", 4" rock, Qty. over 2500SY RI-28 24.00$ SYHMA Road, 4", 6" rock, First 2500 SY RI-29 51.75$ SY 335 17,336.25 1990 102,982.50 HMA Road, 4", 6" rock, Qty. over 2500 SY RI-30 42.50$ SYHMA Road, 4", 4.5" ATB RI-31 43.50$ SYGravel Road, 4" rock, First 2500 SY RI-32 17.25$ SYGravel Road, 4" rock, Qty. over 2500 SY RI-33 11.50$ SYThickened Edge RI-34 10.00$ LF SUBTOTAL THIS PAGE:87,882.50 264,067.00 (B)(C)(D)(E) Page 5 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.b TRANSPORTATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:######## Existing Future Public PrivateRight-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$ SY2" AC, 1.5" top course & 2.5" base course PL-2 32.00$ SY 4900 156,800.00 4" select borrow PL-3 5.75$ SY1.5" top course rock & 2.5" base course PL-4 16.00$ SY SUBTOTAL PARKING LOT SURFACING:156,800.00 (B)(C)(D)(E) LANDSCAPING & VEGETATION No.Street Trees LA-1Median Landscaping LA-2Right-of-Way Landscaping LA-3 1.30$ SF 2500 3,250.00Wetland Landscaping LA-4 SUBTOTAL LANDSCAPING & VEGETATION:3,250.00 (B)(C)(D)(E) TRAFFIC & LIGHTING No.Signs TR-1 LS Street Light System ( # of Poles)TR-2 EATraffic Signal TR-3 LSTraffic Signal Modification TR-4 SUBTOTAL TRAFFIC & LIGHTING: (B)(C)(D)(E) WRITE-IN-ITEMSChannelization WI-1 3,500.00$ LS 1 3,500.00 SUBTOTAL WRITE-IN ITEMS:3,500.00 STREET AND SITE IMPROVEMENTS SUBTOTAL:99,212.50 443,092.00 SALES TAX @ 10.1%10,020.46 44,752.29 STREET AND SITE IMPROVEMENTS TOTAL:109,232.96 487,844.29 (B)(C)(D)(E) Page 6 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.b TRANSPORTATION Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 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 30.00$ SY* (CBs include frame and lid)Beehive D-2 103.00$ EachThrough-curb Inlet Framework D-3 460.00$ EachCB Type I D-4 1,725.00$ Each 6 10,350.00CB Type IL D-5 2,000.00$ EachCB Type II, 48" diameter D-6 3,500.00$ Each 3 10,500.00 for additional depth over 4' D-7 550.00$ FT 29 15,950.00CB Type II, 54" diameter D-8 4,075.00$ Each for additional depth over 4'D-9 570.00$ FTCB Type II, 60" diameter D-10 4,225.00$ Each for additional depth over 4'D-11 690.00$ FTCB Type II, 72" diameter D-12 6,900.00$ Each for additional depth over 4'D-13 975.00$ FTCB Type II, 96" diameter D-14 16,000.00$ Each for additional depth over 4'D-15 1,050.00$ FTTrash Rack, 12"D-16 400.00$ EachTrash Rack, 15"D-17 470.00$ EachTrash Rack, 18"D-18 550.00$ EachTrash Rack, 21"D-19 630.00$ EachCleanout, PVC, 4"D-20 170.00$ EachCleanout, PVC, 6"D-21 195.00$ Each 40 7,800.00Cleanout, PVC, 8"D-22 230.00$ Each 1 230.00Culvert, PVC, 4" D-23 11.50$ LFCulvert, PVC, 6" D-24 15.00$ LFCulvert, PVC, 8" D-25 17.00$ LFCulvert, PVC, 12" D-26 26.00$ LFCulvert, PVC, 15" D-27 40.00$ LFCulvert, PVC, 18" D-28 47.00$ LFCulvert, PVC, 24"D-29 65.00$ LFCulvert, PVC, 30" D-30 90.00$ LFCulvert, PVC, 36" D-31 150.00$ LF Culvert, CMP, 8"D-32 22.00$ LFCulvert, CMP, 12"D-33 33.00$ LF SUBTOTAL THIS PAGE:44,830.00 (B)(C)(D)(E) Quantity Remaining (Bond Reduction) (B)(C) SITE IMPROVEMENT BOND QUANTITY WORKSHEET FOR DRAINAGE AND STORMWATER FACILITIES Page 7 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:########Existing Future Public PrivateRight-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$ LFCulvert, CMP, 18"D-35 47.00$ LFCulvert, CMP, 24"D-36 64.00$ LFCulvert, CMP, 30"D-37 90.00$ LFCulvert, CMP, 36"D-38 150.00$ LFCulvert, CMP, 48"D-39 218.00$ LFCulvert, CMP, 60"D-40 310.00$ LFCulvert, CMP, 72"D-41 400.00$ LFCulvert, Concrete, 8"D-42 48.00$ LFCulvert, Concrete, 12"D-43 55.00$ LF Culvert, Concrete, 15"D-44 89.00$ LFCulvert, Concrete, 18"D-45 100.00$ LFCulvert, Concrete, 24"D-46 120.00$ LFCulvert, Concrete, 30"D-47 145.00$ LFCulvert, Concrete, 36"D-48 175.00$ LFCulvert, Concrete, 42"D-49 200.00$ LF Culvert, Concrete, 48"D-50 235.00$ LFCulvert, CPE Triple Wall, 6" D-51 16.00$ LFCulvert, CPE Triple Wall, 8" D-52 18.00$ LFCulvert, CPE Triple Wall, 12" D-53 27.00$ LFCulvert, CPE Triple Wall, 15" D-54 40.00$ LFCulvert, CPE Triple Wall, 18" D-55 47.00$ LFCulvert, CPE Triple Wall, 24" D-56 64.00$ LFCulvert, CPE Triple Wall, 30" D-57 90.00$ LFCulvert, CPE Triple Wall, 36" D-58 149.00$ LFCulvert, LCPE, 6"D-59 69.00$ LFCulvert, LCPE, 8"D-60 83.00$ LFCulvert, LCPE, 12"D-61 96.00$ LFCulvert, LCPE, 15"D-62 110.00$ LFCulvert, LCPE, 18"D-63 124.00$ LFCulvert, LCPE, 24"D-64 138.00$ LFCulvert, LCPE, 30"D-65 151.00$ LFCulvert, LCPE, 36"D-66 165.00$ LFCulvert, LCPE, 48"D-67 179.00$ LFCulvert, LCPE, 54"D-68 193.00$ LF SUBTOTAL THIS PAGE: (B)(C)(D)(E) Page 8 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:########Existing Future Public PrivateRight-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$ LFCulvert, LCPE, 72"D-70 220.00$ LFCulvert, HDPE, 6"D-71 48.00$ LF 495 23,760.00Culvert, HDPE, 8"D-72 60.00$ LF 90 5,400.00Culvert, HDPE, 12"D-73 85.00$ LF 438 37,230.00Culvert, HDPE, 15"D-74 122.00$ LFCulvert, HDPE, 18"D-75 158.00$ LFCulvert, HDPE, 24"D-76 254.00$ LFCulvert, HDPE, 30"D-77 317.00$ LFCulvert, HDPE, 36"D-78 380.00$ LFCulvert, HDPE, 48"D-79 443.00$ LFCulvert, HDPE, 54"D-80 506.00$ LFCulvert, HDPE, 60"D-81 570.00$ LF Culvert, HDPE, 72"D-82 632.00$ LFPipe, Polypropylene, 6"D-83 96.00$ LFPipe, Polypropylene, 8"D-84 100.00$ LFPipe, Polypropylene, 12"D-85 100.00$ LFPipe, Polypropylene, 15"D-86 103.00$ LFPipe, Polypropylene, 18"D-87 106.00$ LF Pipe, Polypropylene, 24"D-88 119.00$ LFPipe, Polypropylene, 30"D-89 136.00$ LFPipe, Polypropylene, 36"D-90 185.00$ LFPipe, Polypropylene, 48"D-91 260.00$ LFPipe, Polypropylene, 54"D-92 381.00$ LFPipe, Polypropylene, 60"D-93 504.00$ LF Pipe, Polypropylene, 72"D-94 625.00$ LFCulvert, DI, 6"D-95 70.00$ LF 22 1,540.00Culvert, DI, 8"D-96 101.00$ LFCulvert, DI, 12"D-97 121.00$ LFCulvert, DI, 15"D-98 148.00$ LFCulvert, DI, 18"D-99 175.00$ LFCulvert, DI, 24"D-100 200.00$ LFCulvert, DI, 30"D-101 227.00$ LFCulvert, DI, 36"D-102 252.00$ LFCulvert, DI, 48"D-103 279.00$ LFCulvert, DI, 54"D-104 305.00$ LFCulvert, DI, 60"D-105 331.00$ LFCulvert, DI, 72"D-106 357.00$ LF SUBTOTAL THIS PAGE:67,930.00 (B)(C)(D)(E) Page 9 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:########Existing Future Public PrivateRight-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 ItemsDitching SD-1 10.90$ CYFlow Dispersal Trench (1,436 base+)SD-3 32.00$ LF French Drain (3' depth)SD-4 30.00$ LF 224 6,720.00Geotextile, laid in trench, polypropylene SD-5 3.40$ SYMid-tank Access Riser, 48" dia, 6' deep SD-6 2,300.00$ EachPond Overflow Spillway SD-7 18.25$ SYRestrictor/Oil Separator, 12"SD-8 1,320.00$ EachRestrictor/Oil Separator, 15"SD-9 1,550.00$ EachRestrictor/Oil Separator, 18"SD-10 1,950.00$ EachRiprap, placed SD-11 48.20$ CYTank End Reducer (36" diameter)SD-12 1,375.00$ EachInfiltration pond testing SD-13 143.00$ HRPermeable Pavement SD-14 Permeable Concrete Sidewalk SD-15Culvert, Box __ ft x __ ft SD-16 SUBTOTAL SPECIALTY DRAINAGE ITEMS:6,720.00 (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 Each Bioretention Facility SF-16 Each SUBTOTAL STORMWATER FACILITIES: (B)(C)(D)(E) Page 10 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 CED Permit #:########Existing Future Public PrivateRight-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)Filterra WI-1 36,000.00$ 1 36,000.00 Area Drains WI-2 1,000.00$ 4 4,000.00 WI-3 WI-4 WI-5 WI-6WI-7WI-8WI-9WI-10WI-11WI-12WI-13WI-14WI-15 SUBTOTAL WRITE-IN ITEMS:40,000.00 DRAINAGE AND STORMWATER FACILITIES SUBTOTAL:159,480.00 SALES TAX @ 10.1%16,107.48 DRAINAGE AND STORMWATER FACILITIES TOTAL:175,587.48 (B)(C)(D)(E) Page 11 of 12 Ref 8-H Bond Quantity Worksheet SECTION II.c DRAINAGE Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022 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)109,232.96$ Future Public Improvements Subtotal (c)-$ Stormwater & Drainage Facilities (Public & Private) Subtotal (d)(d)175,587.48$ (e) (f) Site Restoration Existing Right-of-Way and Storm Drainage Improvements Maintenance Bond 56,964.09$ 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) 29,947.20$ 109,232.96$ 339,436.92$ 29,947.20$ -$ 175,587.48$ -$ 369,384.12$ P (a) x 100% SITE IMPROVEMENT BOND QUANTITY WORKSHEET BOND CALCULATIONS 5/20/2022 Laurie J. Pfarr 30766 LPD Engineering 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) 725-1211 lauriep@lpdengineering.com Lindbergh HS Modernization & Additions ##-###### 16426 128th Ave SE #2823059004;#2823059042;#2823059093 FOR APPROVAL ######## 1932 1st Avenue, Seattle, WA 98101 Page 12 of 12 Ref 8-H Bond Quantity Worksheet SECTION III. BOND WORKSHEET Unit Prices Updated: 01/07/2022 Version: 01/07/2022 Printed 5/23/2022