Loading...
pln20130020-Soundview Lane approved cost est.pdfSite Improvement Bond Quantity Worksheet S15o LQ King County APR - 8 2015 Department of Permitting & Environmental Review EN(fIVEERING DIVISy01V 35030 SE Douglas Street, Suite 210 Snoqualmie, Washington 98065-9266 For alternate formats, call 206-296-6600. 206-296-6600 TTY Relay 711 Project Name: Soundview Lane LLC Date: 8-Apr-15 Location: 7231 Soundview Lane, Edmonds, VVA Project No.: PL20130020 Activity No.: Clearing greater than or equal to 5,000 board feet of timber? yes If yes, Forest Practice Permit Number: (RCW 76.09) Page 1 of 9 no Note: All prices include labor, equipment, materials, overhead and profit. Prices are from RS Means data adjusted for the Seattle area or from local sources if not included in the RS Means database. r,oW t,m PrUv4 mL—, rvi— : 46 761 5/l , b cJ C f reo�� t, r91,s (,1PO /-�MOVV i % rR!' I , W7 ' 4 NALL' IG�, 7�I: `f3 IaG`/v SV' I3�`,6i3. 3, 3)EGTr O/f FEES C'P'T7e''✓ 1 —j"�,'NL> t Cf7fi L i W~"i, h4_ Site Improvement Bond Quantity Worksheet 4-8-15 r Unit prices updated: 02/12/02 Version: 11 /26/2008 Report Date: 4/8/2015 Site Improvement Bond Quantity®rks eet S15 Webdate:02/22/201�1 Reference # Unit Price Unit Quantity # of Applications Cost EROSION/SEDIMENT CONTROL Number Backfill & compaction -embankment ESC-1 $ 5.62 CY Check dams, 4" minus rock ESC-2 SWDM 5.4.6.3 $ 67.51 Each Crushed surfacing 1 1/4" minus ESC-3 WSDOT 9-03.9(3) $ 85.45 CY Ditching ESC-4 $ 8.08 CY Excavation -bulk ESC-5 $ 1.50 CY Fence, silt ESC-6 SWDM 5.4.3.1 $ 1.38 LF 460 1 635 Fence, Temporary (NGPE) ESC-7 $ 1.38 LF Hydroseeding ESC-8 SWDM 5.4.2.4 $ 0.59 SY Jute Mesh ESC-9 SWDM 5.4.2.2 $ 1.45 SY Mulch, by hand, straw, 3" deep ESC-10 SWDM 5.4.2.1 $ 2.01 SY 1050 1 2111 Mulch, by machine, straw, 2" deep ESC-11 SWDM 5.4.2.1 $ 0.53 SY Piping, temporary, CPP, 6" ESC-12 $ 10.70 LF Piping, temporary, CPP, 8" ESC-13 $ 16.10 LF Piping, temporary, CPP, 12" ESC-14 $ 20.70 LF Plastic covering, 6mm thick, sandbagged ESC-15 SWDM 5.4.2.3 $ 2.30 SY Rip Rap, machine placed; slopes ESC-16 WSDOT 9-13.1(2) $ 39.08 CY Rock Construction Entrance, 50'xl5'xl' ESC-17 SWDM 5.4.4.1 $ 1,464.34 Each 1 1 1464 Rock Construction Entrance, 100'xl5'xl' ESC-18 SWDM 5.4.4.1 $ 2,928.68 Each Sediment pond riser assembly ESC-19 SWDM 5,4.5.2 $ 1,949.38 Each Sediment trap, 5' high berm ESC-20 SWDM 5.4.5.1 $ 17.91 LF Sed. trap, 5' high, riprapped spillway berm section ESC-21 SWDM 5.4.5.1 $ 68.54 LF Seeding, by hand Sodding, 1" deep, level ground ESC-22 SWDM 5.4.2.4 $ 0.51 SY ESC-23 SWDM 5.4.2.5 $ 6.03 SY Sodding, 1" deep, sloped ground ESC-24 SWDM 5.4.2.5 $ 7.45 SY TESC Supervisor ESC-25 $ 74.75 HR Water truck, dust control ESC-26 SWDM 5.4.7 $ 97,75 HR WRITE -IN -ITEMS **** (see page 9j Each j Straw Wattles $ 0.85 400 1 340 Protective Orange Fencing $ 1.10 450 11 495 ESC SUBTOTAL: Ci7.11tiliTI p Page 2 of 9 Site Improvement Bond Quantity Worksheet 4-6-15 5,044.64 Unit prices updated: 02/12/02 Version: 11/26/2008 Report Date: 4/8/2015 Web date: 12=12008 Existing Right -of -Way Future Public Right of Way & Drainage Facilities Private Improvements Quantity Completed (Bond Reduction)* Quant. Com lete Cost Unit Price Unit Quant. Cost Quant. Cost Quant. Cost GENERAL ITEMS No. Backfill & Compaction- embankment GI-1 $ 5.62 CY Backfill & Compaction- trench GI-2 $ 8.53 CY 7D 597.10 Clear/Remove Brush, by hand GI-3 $ 0.36 SY Clearing/Grubbing/Tree Removal GI - 41 $ 8,876.16 Acre 0.22 1,952.76 0,42 3,727.99 Excavation - bulk GI - 5 $ 1.50 CY Excavation - Trench GI - 6 $ 4.06 CY 1601 649.60 Fencing, cedar, 6' high GI - 7 $ 18.55 LF Fencing, chain link, vinyl coated, 6' hig GI - 8 $ 13.44 LF Fencing, chain link, gate, vinyl coated, GI-9 $ 1,271.81 Each Fencing, split rail, 3' high GI - 10 $ 12.12 LF Fill & compact - common barrow GI -11 $ 22.57 CY Fill & compact - gravel base GI -12 $ 25.48 CY Fill & compact - screened topsoil GI - 13 $ 37.85 CY Gabion, 12" deep, stone filled mesh GI - 14 $ 54.31 SY Gabion, 18" deep, stone filled mesh GI -15 $ 74.85 SY Gabion, 36" dee , stone filled mesh GI - 16 $ 132.48 SY 68 9,008.64 Grading, fine, by hand GI -17 $ 2.02 SY Grading, fine, with grader Gl - 18 $ 0.95 SY Monuments, 3' Ion GI - 19 $ 135.13 Each Sensitive Areas Sin GI - 20 $ 2.88 Each Sodding, 1" deep, sloped ground GI - 21 $ 7.46 SY Surveying, line & grade GI -22 $ 788.26 Day 1.5 1,182.39 1.5 1,182.39 Surveying, lot location/lines GI - 23 $ 1,556.64 Acre 1 1,556.64 Traffic control crew (2 flaggers) GI - 24 $ 85A8 HR 16 1,382.88 Trail, 4" chipped wood GI - 25 $ 7.59 SY Trail, 4" crushed cinder GI - 26 $ 8.33 SY Trail, 4" top course GI - 27 S 8.19 SY Wall, retaining, concrete GI - 28 $ 44.16 SF Wall, rockery Gl - 29 $ 9.49 SF 70 664.30 Page 3 of 9 SUBTOTAL 4,498.03 17,386.66 Unit prices updated: 02/12/02 "KCC 27A authorizes only one bond reduction, Version: 11/26/08 Site Improvement Bond Quantity Worksheet 4-6-15 Report Date: 4/8/2015 Web date: 12102/2008 Existing Right-of-way Future Public Right of Way Drainage Facilities Private Bond Reduction" Improvements Quant. Quant. Cost Com lete Cost Unit Price Unit Quant. Cost Quant. Cost ROAD IMPROVEMENT No. AC Grinding, 4' wide machine < 1000s RI-1 $ 28.00 SY AC Grinding, 4' wide machine 1000-200 RI-2 $ 15.00 SY AC Grinding, 4' wide machine > 2000sy RI-3 $ 7.00 SY AC Rem ova I/Dis osal/Re air RI-4 $ 67.50 SY 205 13,837.50 Barricade, type I RI-5 $ 30.03 LF Barricade, type Ili Permanent RI - 6 $ 45.05 LF Curb & Gutter, rolled RI - 7 $ 17.00 LF Curb & Gutter, vertical RI-8 $ 12.50 LF Curb and Gutter, demolition and dispos IRI - 9 $ 18.00 LF Curb, extruded asphalt RI - 10 $ 5,50 LF Curb, extruded concrete RI - 11 $ 7.00 LF Sawcut, asphalt, 3" depth RI - 12 $ 1.85 LF Sawcut, concrete, per 1" depth RI - 13 $ 1.69 LF Sealant, asphalt RI -14 $ 1.25 LF Shoulder, AC, see AC road unit rice RI - 15 $ - SY Shoulder, gravel, 4" thick RI -16 $ 15.00 SY Sidewalk, 4" thick RI -17 $ 35.00 SY Sidewalk, 4" thick, demolition and dis o RI -18 $ 29.50 SY Sidewalk, 5" thick RI - 191 $ 38.50 SY Sidewalk, 5" thick, demolition and dis o RI - 20 $ 37.50 SY Sign, handicap RI-21 $ 85,28 Each Striping, per stall RI - 22 $ 5.82 Each Striping, thermoplastic, ( for crosswalk) RI - 23 $ 2.38 SF Striping, 4" reflectorized line RI - 24 $ 0,25 LF Page 4of9 SUBTOTAL 13, 837.50 Unit prices updated: 02/12/02 'KCC 27A authorizes only one bond reduction. Version: 11/26/08 Site Improvement Bond Quantity Worksheet 4-6-15 Report Date: 4/8/2015 Web date: 12/02/2008 Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Bond Reduction* Quant. complete[ Cost Unit Price Unit Quant. Cost Quant. Cost Quant, Cost ROAD SURFACING (4" Rock = 2.5 base & 1.5" top course) For'93 KCRS (6.5" Rock= 5" base & 1.5" top course) ForKCRS `93; additional 2.5" base ad RS -1 $ 3.60 SY 693 2,494.80 237 853.20 AC Overlay, 1.5" AC RS - 2 $ 11.25 SY AC Overlay, 2" AC RS - 3 $ 15.00 SY AC Road, 2", 4" rock, First 2500 SY RS-4 $ 21,00 SY 693 14,563.00 237 4,977.00 AC Road, 2", 4" rock, Qty. over 2500SY RS - 5 $ 19.00 SY AC Road, 3", 4" rock, First 2500 SY RS - 6 $ 23.30 SY AC Road, 3", 4" rock, Qty. over 2500 S RS - 7 $ 21.00 SY AC Road, 5", First 2500 SY RS - 8 $ 27,60 SY AC Road, 5", Qty. Over 2500 SY RS - 9 $ 25.00 SY AC Road, 6", First 2500 SY RS - 1 C $ 33.10 SY AC Road, 6", Qty. Over 2500 SY RS - 1 $ 30.00 SY Asphalt Treated Base, 4" thick RS - 1 $ 20.00 SY Gravel Road, 4" rock, First 2500 SY $ 15.00 SY —1R.S-12 Gravel Road, 4" rock, Qty. over 2500 S S - 1 $ 8.501 SY PCC Road, 5", no base, over 2500 SY RS - 1 $ 27.00 SY PCC Road, 6", no base, over 2500 SY RS - 1 $ 25.50 SY Thickened Edge RS - 1 $ 8.60 LF 2801 2,408.00 Page 5 of 9 SUBTOTAL 19,455.80 5,830.20 Unit prices updated: 02/12/02 "KCC 27A authorizes only one bond reduction. Version: 11/26/08 Site Improvement Bond Quantity Worksheet 4-6-15 Report Date: 4/8/2015 Web date: 12/02/2008 Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Bond Reduction" Quant. Unit Price Unit Quant. Cost Quant. I Cost Quant. Cost Complete Cost 13RAINAGE (CPP = Corrugated Plastic Pipe, N12 or Equivalent) For Culvert prices, Average of 4' cover was assumed. Assume perforated PVC is same price as solid pipe. Access Road, RID D - 1 $ 21.00 SY Bollards - fixed D - 2 $ 240.74 Each Bollards - removable D - 3 $ 452.34 Each CBs include frame and lid) CBType I D-4 $ 1,257.64 Each 1 1,257.64 CB Type IL D-5 $ 1,433.59 Each CB Type II, 48" diameter D - 6 $ 2,033.57 Each for additional depth over 4' D - 7 $ 436.52 FT CB Type ll, 54" diameter D - 8 $ 2,192.54 Each 2 4,385.08 for additional depth over 4' D - 9 $ 486.53 FT 4.2 2,043.43 CB Type II, 60" diameter D-101 $ 2,351.52 Each for additional depth over 4' D -11 $ 536.54 FT CB Type II, 72" diameter D - 12 $ 3,212.64 Each for additional depth over 4' D - 13 $ 692.21 FT Through -curb Inlet Framework (Add) D - 14 $ 366.09 Each Cleanout, PVC, 4" D - 15 $ 130.55 Each 5 652.75 Cleanout, PVC, 6" D - 161 $ 174.90 Each Cleanout, PVC, 8" D - 17 $ 224.19 Each Culvert, PVC, 4" D - 18 $ 8,64 LF 341 2,946.24 Culvert, PVC, 6" D - 19 $ 12.60 LF 98 1,234.80 Culvert, PVC, 8" D - 20 $ 13.33 LF Culvert, PVC, 12" D - 21 $ 21.77 LF Culvert, CMP, 8" D - 22 .$ 17.25 LF I 111 1,914.75 Culvert, CMP, 12" D - 23 $ 26.45 LF Culvert, CMP, 15" D - 24 $ 32.73 LF Culvert, CMP, 18" D - 25 $ 37.74 LF Culvert, CMP, 24" D - 26 $ 53.33 LF Culvert, CMP, 30" D - 27 $ 71.45 LF 4 285.80 Culvert, CMP, 36" 1 D - 28 $ 112.11 1 LF Culvert, CMP, 48" D-29 $ 140.83 LF 90 12,674.70 Culvert, CMP, 60" D - 30 $ 235.45 LF Culvert, CMP, 72" D - 311 $ 302.58 LF Page 6 of 9 SUBTOTAL 3,172.39 24,222.80 Unit prices updated: 02/12/02 'KCC 27A authorizes only one bond reduction. Version: 11/26/08 Site Improvement Bond Quantity Worksheet 4-6-15 Report Date: 4/8/2015 Web date: 12/02/2008 DRAINAGE CONTINUED Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Bond Reduction* Quant. No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Complete Cost Culvert, Concrete, 8" D - 32 $ 21.02 LF Culvert, Concrete, 12" D - 33 $ 30.05 LF Culvert, Concrete, 15" D - 34 $ 37.34 LF Culvert, Concrete, 18" D - 35 $ 44.51 LF Culvert, Concrete, 24" D - 36 $ 61.07 LF Culvert, Concrete, 30" D - 37 $ 104.18 LF Culvert, Concrete, 36" D-38 $ 137.63 LF Culvert, Concrete, 42" D - 39 $ 158.42 LF Culvert, Concrete, 48" D - 40 $ 175.94 LF Culvert, CPP, 6" D - 41 $ 10.70 LF Culvert, CPP, 8" D - 42 $ 16.10 LF Culvert, CPP, 12" D - 43 $ 20.70 LF Culvert, CPP, 15" D - 44 $ 23.00 LF Culvert, CPP, 18' D - 45 $ 27.60 LF Culvert, CPP, 24" D - 46 $ 36.80 LF Culvert, CPP, 30" D - 47 $ 48.30 LF Culvert, CPP, 36" D - 48 $ 55.20 LF Ditching D - 49 $ 8.08 CY 27 218.16 12 96.96 Flow Dispersal Trench 1,436 base+ D -50 $ 25.99 LF 20 1955.8 French Drain 3' depth) D - 51 $ 22.60 LF Geotextile, laid in trench, polypropylene D - 52 $ 2.40 SY Infiltration pond testing D - 53 $ 74,75 HR Mid -tank Access Riser, 48" dia, 6' dee D - 54 $ 1,605.40 Each Pond Overflow Spillway D - 55 $ 14.01 SY RestrictorlOil Separator, 12" D - 56 $ 1,045.19 Each Restrictor/Oil Separator, 15" D -57 $ 1,095.56 Each RestrictorlOil Separator, 18" D-58 $ 1,146.16 Each 1 1146.16 Riprao, placed D - 59 $ 39.08 CY Tank End Reducer (36" diameter) D - 60 $ 1,000.50 Each 2 2001 Trash Rack, 12" D - 61 $ 211.97 Each Trash Rack, 15" D - 62 $ 237.27 Each Trash Rack. 18" D - 63 $ 268,89 Each Trash Rack, 21" 1 D - 64 $ 306,84 Each Page 7 of 9 218.16 5199.92 Unit prices updated: 02/12/02 *KCC 27A authorizes only one bond reduction, Version: 11/26/08 Site Improvement Bond Quantity Worksheet 4-6-15 Report Date: 4/8/2015 Web date: 12/02/2008 Existing Right-of-way Future Public Right of Way & Draina a Facilities Private Improvements Bond Reduction* Quant. Unit Price Unit Quant. Price Quant. Cost Quant. Cost Complete Cost ;PARKING LOT SURFACING No. 2" AC, 2" top course rock & 4" borrow PL - 1 $ 21.00 SY 2" AC, 1.5" top course & 2.5" base cou PL-2 $ 28,00 SY 4" select borrow PL - 3 $ 4.55 SY 1.5" top course rock & 2.5" base course PL - 4 $ 11.41 SY UTILITY POLES & STREET LIGHTING Utility pole relocation costs must be accompanied bfranchise Utility's Cost Statement Utiiity Pole(s) Relocation UP-1 Lump Sum Street Light Poles w/Luminaires UP-2 Each TRITE -IN -ITEMS (Such as detention/water quality vaults.) No. WI-1 Each WI-2 SY WI-3 CY Wl - 4 LF WI - 51 FT Storm Tech Single Cartridge CB Wt - 6 $ 7,850.00 EACH 1 7850 11 7,850.00 Sanitary Sewer 6" Pipe WI - 7 $ 16.80 LF 251 4,216.80 Sanitary SewerCO's WI-8 $ 174.90 EACH 6 1,049.40 Stop Sign Post WI - 9 $27,50 EACH 1 27.5 Water Service Line $ 3.02 LF 45 135.9 368 1,111.36 SUBTOTAL 8,013.40 SUBTOTAL (SUM ALL PAGES): 49,195.28 N Page 8 of 9 'KCC 27A authorizes only one bond reduction. Site Improvement Bond Quantity Worksheet 4-6-15 14.227.56 66,867.13 Unit prices updated: 02/12/02 Version: 11/26/08 Report Date: 4/8/2015 Site Improvement Bond Quantity Worksheet Web date: 12102/2008 Original bond computations prepared by: Name: DONNA L. BRESKE, PE Date: 4/8/2015 PE Registration Number: 27367 Teli. #: Firm Dame: DONNA L BRESKE PE, LLC Address: DonnaBreske@comcast.net project No: PL20130020 ROAD IMPROVEMENTS & DRAINAGE FACILITIES FINANCIAL GUARANTEE REQUIREMENTS Stabilization/Erosion Sediment Control (ESC) Existing Right -of -Way Improvements Future Public Right of Way & Drainage Facilities Private Improvements Calculated Quantity Completed Total Right -of Way and/or Site Restoration Bond*/** (First $7,500 of bond* shall be cash. Performance Bond* Amount (A+B+C+D) = TOTAL Performance Bond* Total *** Maintenance/Defect Bond* Total NAME OF PERSON PREPARING BOND* REDUCTION: PERFORMANCE BOND* AMOUNT (A) $ 5,044.64 A $ 49,195.28 (C) $ (D) $ 66,867.13 (A+B) $ 54,239,92 (T) $ 121,107.05 Minimum bond* amount is $2000 BOND* AMOUNT REQUIRED AT RECORDING OR TEMPORARY OCCUPANCY *** T x 0.30 $ 36,332.11 OR T ( $ t ;7rL.:6"1 t Use larger of Tx30% or (T-E PUBLIC ROAD & DRAINAGE MAINTENANCE/DEFECT BOND* (B+C) x 0.25 = $ 12-298 32 vii.tl 1Loi0 4- TO1-tZ5�. P(1.dy 0 tZ/HNi}6E J0 Zi, q;f —2 , 7; 9, ''.;O C � . = Date: NOTE: The word "bond" as used in this document means a financial guarantee acceptable to King County.' % �� ' =* NOTE: KCC 27A authorizes right of way and site restoration bonds to be combined when both are required. The restoration requirement shall include the total cost for all TESC as a minimum, not a maximum. In addition, corrective work, both on- and off -site needs to be included. Quantities shall reflect worse case scenarios not just minimum requirements. For example, if a salmonid stream may be damaged, some estimated costs for restoration needs to be reflected in this amount. The 30% contingency and mobilization costs are computed in this quantity. °** NOTE: Per KCC 27A, total bond amounts remaining after reduction shall not be less than 30% of the original amount (T) or as revised by major design changes. REQUIRED BOND* AMOUNTS ARE SUBJECT TO REVIEW AND MODIFICATION BY DDES Page 9 of 9 Unit prices updated: 02/12/02 Check out the DDES Web site at www.krngcounty.goy/hermits Version: 11/26/08 Site Improvement Bond Quantity Worksheet 4-8-15 Report Date: 4/8/2015 SUPERIOR SPRINKLER SYSTEMS & LANDSCAPE, hie. 222 172nd Street NE Arlington, WA 98223 Name / Address Rob Michel Regent Construction i-wmichei@nwlink.com Date Estimate # 3/11/22015 1148 Project Description Qty Cost Total Native Plantings at Soundview Place Edmonds WA Compost 6 32.00 192.00T Mulch 6 32.00 192.00T Douglas fir 5 22.75 113.75T Pacific dogwood 3 18.7S 56.25T Paper Birch 2 gallon 2 18.75 37.50T shore pine 5 24.00 I20.00T Vine Maple 2 gallon 6 16.50 99.00T Western Red Cedar 15 16.50 247.50T indian plum 3 4.50 13.50T Hybrid Manzanita 10 7.50 75.00T Myrica Califonia pacific wax leaf myrtle 6 6.90 41.40T Red twig dogwood 12 5.00 60.00T snowberry 13 5.00 65.00T camas 30 5.50 165.00T salal 12 5.50 66.00T Fern 36 5.75 207.00T Labor to install 2,000.00 2,000.00T Subtotal plantings 3,750.90 Price does not include grubbing out invasive species Page 'l SUPERIOR SPRINKLER SYSTEMS & LANDSCAPE, Inc. 222 172nd Street NE Arlington, WA 98223 Name / Address Rob Michel Regent Construction rwmichel@,nwlirdc.com Date Estimate # 3/11/2015 1148 Project I Description Qty Cost Total The under signed hereby agrees to the work as described above. Superior O.00T Sprinkler Systems & Landscape Inc. agrees to perform the work as described above in a timely professional manner. Any work outside of this proposal would be considered "extra work" and would be charged at the agreed upon rate by both parties. Payment terms are to be as follows: 50% deposit on starting job and balance on completion of work described above. A finance charge of 1.5% per month will accrued on all remaining balances after 30 days. Note: Under WA State law, in case of non payment by home owner to contractor a lien may be filed against property. Authorization to accept proposal O.00T Date Superior Sprinkler Systems & Landscape Inc. Authorization to proceed with O.00T work date Thank you for your business. Phone # Fax # ' 425-745-8567 360-652-4177 Subtotal $3,750.90 Salon Tax (9.5%) $356.34 Total $4,107.24 Page 2