APPROVED ENGRS COST ESTIMATE PLN2021-0034 HERZERSite Improvement Bond Quantity WorksheetS15 Web date: 04/03/2015Department of Permitting & Environmental Review35030 SE Douglas Street, Suite 210Snoqualmie, Washington 98065-9266206-296-6600 TTY Relay 711Project Name: Date: Location: Project No.: Activity No.: Note: All prices include labor, equipment, materials, overhead and Clearing greater than or equal to 5,000 board feet of timber? profit. Prices are from RS Means data adjusted for the Seattle area or from local sources if not included in the RS Means database. yesxno If yes, Forest Practice Permit Number: (RCW 76.09)Page 1 of 9Herzer PropertyCity of Edmonds For alternate formats, call 206-296-6600. __________________6/1/2022King County Bond Quantity Herzer.xlsUnit prices updated: 3/2/2015 Version: 3/2/2015Report Date: 10/5/2022PERFORMANCE BOND = $39,932.10MAINTENANCE BOND - $5,989.82INSPECTION FEE (3.3% OF ALL IMPROVEMENTS) - $1,098.13ENGINEERING DIVISIONAPPROVED AS NOTED__________________10/07/2022
Site Improvement Bond Quantity WorksheetS15 Web date: 04/03/2015Unit # ofReference #Price Unit Quantity Applications CostEROSION/SEDIMENT CONTROLNumberBackfill & compaction-embankmentESC-16.00$ CYCheck dams, 4" minus rockESC-2SWDM 5.4.6.3 80.00$ Each Crushed surfacing 1 1/4" minusESC-3WSDOT 9-03.9(3) 95.00$ CYDitchingESC-49.00$ CY Excavation-bulkESC-52.00$ CYFence, siltESC-6SWDM 5.4.3.1 1.50$ LF 81 1122Fence, Temporary (NGPE)ESC-71.50$ LFHydroseedingESC-8SWDM 5.4.2.4 0.80$ SYJute MeshESC-9SWDM 5.4.2.2 3.50$ SYMulch, by hand, straw, 3" deepESC-10SWDM 5.4.2.1 2.50$ SYMulch, by machine, straw, 2" deepESC-11SWDM 5.4.2.1 2.00$ SYPiping, temporary, CPP, 6"ESC-1212.00$ LFPiping, temporary, CPP, 8"ESC-1314.00$ LFPiping, temporary, CPP, 12"ESC-1418.00$ LFPlastic covering, 6mm thick, sandbaggedESC-15SWDM 5.4.2.3 4.00$ SYRip Rap, machine placed; slopesESC-16WSDOT 9-13.1(2) 45.00$ CYRock Construction Entrance, 50'x15'x1'ESC-17SWDM 5.4.4.1 1,800.00$ Each 1 11800Rock Construction Entrance, 100'x15'x1'ESC-18SWDM 5.4.4.1 3,200.00$ EachSediment pond riser assemblyESC-19SWDM 5.4.5.2 2,200.00$ EachSediment trap, 5' high berm ESC-20SWDM 5.4.5.1 19.00$ LFSed. trap, 5' high, riprapped spillway berm section ESC-21SWDM 5.4.5.1 70.00$ LFSeeding, by handESC-22SWDM 5.4.2.4 1.00$ SYSodding, 1" deep, level groundESC-23SWDM 5.4.2.5 8.00$ SYSodding, 1" deep, sloped groundESC-24SWDM 5.4.2.5 10.00$ SYTESC SupervisorESC-25110.00$ HR 100 111000Water truck, dust controlESC-26SWDM 5.4.7 140.00$ HRWRITE-IN-ITEMS **** (see page 9)100.00$ Each 2 1200ESC SUBTOTAL:13,121.50$ 30% CONTINGENCY & MOBILIZATION:3,936.45$ ESC TOTAL:17,057.95$ COLUMN:APage 2 of 9Catch Basin SocksKing County Bond Quantity Herzer.xlsUnit prices updated: 3/2/2015 Version: 3/2/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetS15 Web date: 04/03/201540King County Bond Quantity Herzer.xlsUnit prices updated: 3/2/2015 Version: 3/2/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Existing Future Public PrivateRight-of-Way Right of Way ImprovementsUnit Price Unit Quant. Cost Quant. Cost Quant. CostGENERAL ITEMSNo.Backfill & Compaction- embankment GI - 1 6.00$ CY Backfill & Compaction- trench GI - 2 9.00$ CYClear/Remove Brush, by hand GI - 3 1.00$ SYClearing/Grubbing/Tree Removal GI - 4 10,000.00$ Acre 0.05 500.00 Excavation - bulk GI - 5 2.00$ CY Excavation - Trench GI - 6 5.00$ CYFencing, cedar, 6' high GI - 7 20.00$ LFFencing, chain link, vinyl coated, 6' high GI - 8 20.00$ LFFencing, chain link, gate, vinyl coated, 20' GI - 9 1,400.00$ EachFencing, split rail, 3' high GI - 10 15.00$ LFFill & compact - common barrow GI - 11 25.00$ CYFill & compact - gravel base GI - 12 27.00$ CYFill & compact - screened topsoil GI - 13 39.00$ CYGabion, 12" deep, stone filled mesh GI - 14 65.00$ SYGabion, 18" deep, stone filled mesh GI - 15 90.00$ SYGabion, 36" deep, stone filled mesh GI - 16 150.00$ SYGrading, fine, by hand GI - 17 2.50$ SYGrading, fine, with grader GI - 18 2.00$ SY100 200.00Monuments, 3' long GI - 19 250.00$ Each Sensitive Areas Sign GI - 20 7.00$ EachSodding, 1" deep, sloped ground GI - 21 8.00$ SYSurveying, line & grade GI - 22 850.00$ DaySurveying, lot location/lines GI - 23 1,800.00$ AcreTraffic control crew ( 2 flaggers ) GI - 24 120.00$ HRTrail, 4" chipped wood GI - 25 8.00$ SYTrail, 4" crushed cinder GI - 26 9.00$ SYTrail, 4" top course GI - 27 12.00$ SYWall, retaining, concrete GI - 28 55.00$ SFWall, rockery GI - 29 15.00$ SF Page 3 of 9 SUBTOTAL500.00 200.00 & Drainage Facilities*KCC 27A authorizes only one bond reduction.King County Bond Quantity Herzer.xlsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Existing Future PublicRight-of-way Right of Way ImprovementsUnit Price Unit Quant. Cost Quant. Cost Quant. CostROAD IMPROVEMENTNo.AC Grinding, 4' wide machine < 1000sy RI - 1 30.00$ SY 6 180.00AC 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 6 210.00Barricade, type III ( Permanent ) RI - 6 56.00$ LFCurb & Gutter, rolled RI - 7 17.00$ LF Curb & Gutter, vertical RI - 8 12.50$ LF Curb and Gutter, demolition and disposal RI - 9 18.00$ LFCurb, extruded asphalt RI - 10 5.50$ LFCurb, extruded concrete RI - 11 7.00$ LFSawcut, asphalt, 3" depth RI - 12 1.85$ LF 40 74.00Sawcut, concrete, per 1" depth RI - 13 3.00$ LFSealant, asphalt RI - 14 2.00$ LF Shoulder, AC, ( see AC road unit price ) RI - 15 -$ SYShoulder, gravel, 4" thick RI - 16 15.00$ SYSidewalk, 4" thick RI - 17 38.00$ SYSidewalk, 4" thick, demolition and disposal RI - 18 32.00$ SYSidewalk, 5" thick RI - 19 41.00$ SY Sidewalk, 5" thick, demolition and disposal RI - 20 40.00$ SYSign, handicap RI - 21 85.00$ EachStriping, per stall RI - 22 7.00$ EachStriping, thermoplastic, ( for crosswalk ) RI - 23 3.00$ SFStriping, 4" reflectorized line RI - 24 0.50$ LFPage 4 of 9 SUBTOTAL 464.00 & Drainage FacilitiesPrivate*KCC 27A authorizes only one bond reduction.King County Bond Quantity Herzer.xlsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Existing Future Public PrivateRight-of-way Right of Way ImprovementsUnit Price Unit Quant. Cost Quant. Cost Quant. CostROAD SURFACING No. (4" Rock = 2.5 base & 1.5" top course) 9 1/2" Rock= 8" base & 1.5" top course)Additional 2.5" Crushed Surfacing RS - 1 3.60$ SY HMA 1/2" Overlay, 1.5" RS - 2 14.00$ SYHMA 1/2" Overlay 2" RS - 3 18.00$ SYHMA Road, 2", 4" rock, First 2500 SY RS - 4 28.00$ SYHMA Road, 2", 4" rock, Qty. over 2500 SY RS - 5 21.00$ SYHMA Road, 3", 9 1/2" Rock, First 2500 SY RS - 6 42.00$ SY 148 6,216.00HMA Road, 3", 9 1/2" Rock, Qty Over 2500 SY RS - 7 35.00$ SYNot Used RS - 8Not Used RS - 9HMA Road, 6" Depth, First 2500 SY RS - 10 33.10$ SY HMA Road, 6" Depth, Qty. Over 2500 SY RS - 11 30.00$ SYHMA 3/4" or 1", 4" Depth RS - 12 20.00$ SYGravel Road, 4" rock, First 2500 SY RS - 13 15.00$ SYGravel Road, 4" rock, Qty. over 2500 SY RS - 14 10.00$ SYPCC Road (Add Under Write-Ins w/Design) RS - 15Thickened Edge RS - 17 8.60$ LF 40 344.00Page 5 of 9 SUBTOTAL 6,560.00 & Drainage Facilities*KCC 27A authorizes only one bond reduction.King County Bond Quantity Herzer.xlsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Existing Future Public PrivateRight-of-way Right of Way ImprovementsUnit Price Unit Quant. Cost Quant. Cost Quant. CostDRAINAGE (CPP = Corrugated Plastic Pipe, N12 or Equivalent)Access Road, R/D D - 1 21.00$ SY Bollards - fixed D - 2 240.74$ EachBollards - removable D - 3 452.34$ Each* (CBs include frame and lid)CB Type I D - 4 1,500.00$ EachCB Type IL D - 5 1,750.00$ EachCB Type II, 48" diameter D - 6 2,300.00$ Each for additional depth over 4' D - 7 480.00$ FT CB 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 for additional depth over 4' D - 11 600.00$ FTCB Type II, 72" diameter D - 12 3,600.00$ Each for additional depth over 4' D - 13 850.00$ FTThrough-curb Inlet Framework (Add) D - 14 400.00$ EachCleanout, PVC, 4" D - 15 150.00$ EachCleanout, PVC, 6" D - 16 170.00$ EachCleanout, PVC, 8" D - 17 200.00$ EachCulvert, PVC, 4" D - 18 10.00$ LFCulvert, PVC, 6" D - 19 13.00$ LFCulvert, PVC, 8" D - 20 15.00$ LFCulvert, PVC, 12" D - 21 23.00$ LFCulvert, CMP, 8" D - 22 19.00$ LFCulvert, CMP, 12" D - 23 29.00$ LFCulvert, CMP, 15" D - 24 35.00$ LFCulvert, CMP, 18" D - 25 41.00$ LFCulvert, CMP, 24" D - 26 56.00$ LFCulvert, CMP, 30" D - 27 78.00$ LFCulvert, CMP, 36" D - 28 130.00$ LFCulvert, CMP, 48" D - 29 190.00$ LFCulvert, CMP, 60" D - 30 270.00$ LFCulvert, CMP, 72" D - 31 350.00$ LFPage 6 of 9 SUBTOTAL For Culvert prices, Average of 4' cover was assumed. Assume perforated PVC is same price as solid pipe. & Drainage Facilities*KCC 27A authorizes only one bond reduction.King County Bond Quantity Herzer.xlsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Existing Future Public PrivateRight-of-way Right of Way ImprovementsDRAINAGE CONTINUEDNo. Unit Price Unit Quant. Cost Quant. Cost Quant. CostCulvert, Concrete, 8" D - 32 25.00$ LFCulvert, Concrete, 12" D - 33 36.00$ LFCulvert, Concrete, 15" D - 34 42.00$ LFCulvert, Concrete, 18" D - 35 48.00$ LFCulvert, Concrete, 24" D - 36 78.00$ LFCulvert, Concrete, 30" D - 37 125.00$ LFCulvert, Concrete, 36" D - 38 150.00$ LFCulvert, Concrete, 42" D - 39 175.00$ LFCulvert, Concrete, 48" D - 40 205.00$ LFCulvert, CPP, 6" D - 41 14.00$ LFCulvert, CPP, 8" D - 42 16.00$ LFCulvert, CPP, 12" D - 43 24.00$ LF Culvert, CPP, 15" D - 44 35.00$ LF Culvert, CPP, 18" D - 45 41.00$ LFCulvert, CPP, 24" D - 46 56.00$ LF Culvert, CPP, 30" D - 47 78.00$ LFCulvert, CPP, 36" D - 48 130.00$ LFDitching D - 49 9.50$ CYFlow Dispersal Trench (1,436 base+) D - 50 28.00$ LFFrench Drain (3' depth) D - 51 26.00$ LFGeotextile, laid in trench, polypropylene D - 52 3.00$ SYMid-tank Access Riser, 48" dia, 6' deep D - 54 2,000.00$ EachPond Overflow Spillway D - 55 16.00$ SYRestrictor/Oil Separator, 12" D - 56 1,150.00$ EachRestrictor/Oil Separator, 15" D - 57 1,350.00$ EachRestrictor/Oil Separator, 18" D - 58 1,700.00$ Each Riprap, placed D - 59 42.00$ CY Tank End Reducer (36" diameter) D - 60 1,200.00$ EachTrash Rack, 12" D - 61 350.00$ EachTrash Rack, 15" D - 62 410.00$ EachTrash Rack, 18" D - 63 480.00$ EachTrash Rack, 21" D - 64 550.00$ EachPage 7 of 9 SUBTOTAL & Drainage Facilities*KCC 27A authorizes only one bond reduction.King County Bond Quantity Herzer.xlsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Existing Future Public PrivateRight-of-way Right of Way ImprovementsUnit Price Unit Quant. Price Quant. Cost Quant. CostPARKING LOT SURFACINGNo.2" AC, 2" top course rock & 4" borrow PL - 1 21.00$ SY NA NA2" AC, 1.5" top course & 2.5" base course PL - 2 28.00$ SY NA NA 95 26604" select borrow PL - 3 5.00$ SY NA NA1.5" top course rock & 2.5" base course PL - 4 14.00$ SY NA NAUTILITY POLES & STREET LIGHTINGUtility pole relocation costs must be accompanied by Franchise Utility's Cost EstimateUtility Pole(s) Relocation UP-1Street Light Poles w/Luminaires UP-2 7,500.00$ Each WRITE-IN-ITEMS(Such as detention/water quality vaults.)No.Stormwater Vault WI - 1 380,000.00$ Each Block Wall WI - 2 16.00$ SY Trench Cleanout WI - 3 225.00$ EachWater Service Connection WI - 4 2,000.00$ Each 1 2,000.00Dirt Path WI - 5 1.00$ FT92 92.00Inspection Fee (33%) WI - 6 4,004.00$ EachWI - 7WI - 8WI - 9WI - 10SUBTOTAL 2,000.00 SUBTOTAL (SUM ALL PAGES):9,524.00 2,952.0030% CONTINGENCY & MOBILIZATION:2,857.20 885.60 GRANDTOTAL: 12,381.20 3,837.60COLUMN: B C DPage 8 of 9 & Drainage FacilitiesNot To Be Used For Roads Or ShouldersParking (Driveway)Lump Sum*KCC 27A authorizes only one bond reduction.King County Bond Quantity Herzer.xlsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Original bond computations prepared by:Name:Date:PE Registration Number:Tel. #:Firm Name:Address:Project No: Stabilization/Erosion Sediment Control (ESC) (A)Existing Right-of-Way Improvements (B)Future Public Right of Way & Drainage Facilities (C)Private Improvements (D)Calculated Quantity CompletedTotal Right-of Way and/or Site Restoration Bond*/** (A+B)(First $7,500 of bond* shall be cash.Performance Bond* Amount (A+B+C+D) = TOTAL (T) T x 0.30Minimum is $2000. Minimum is $2000.Maintenance/Defect Bond* TotalMinimum is $2000.NAME OF PERSON PREPARING BOND* REDUCTION:Date:* NOTE:The word "bond" as used in this document means a financial guarantee acceptable to King County.** NOTE: KCC 27A authorizes right of way and site restoration bonds to be combined when both are required. The restoration requirement shall include the total cost for all TESC as a minimum, not a maximum. In addition, corrective work, both on- and off-site needs to be included. Quantities shall reflect worse case scenarios not just minimum requirements. For example, if a salmonid stream may be damaged, some estimated costs for restoration needs to be reflected in this amount. The 30% contingency and mobilization costs are computed in this quantity.*** NOTE: Per KCC 27A, total bond amounts remaining after reduction shall not be less than 30% of the original amount (T) or as revised by major design changes.REQUIRED BOND* AMOUNTS ARE SUBJECT TO REVIEW AND MODIFICATION BY KING COUNTY(B+C) x 0.25 =17,058.0$ 3,837.6$ 33,276.8$ PLN201700573,095.3$ 17,058.0$ -$ 12,381.2$ 9,983.0$ 1/9/2019425-408-1152 FINANCIAL GUARANTEE REQUIREMENTSPUBLIC ROAD & DRAINAGE MAINTENANCE/DEFECT BOND*Curt Iffrig, EITGroup Four, IncPO Box 1059 Lake Stevens, WA 98258PERFORMANCE BOND*AMOUNT MINIMUM BOND* AMOUNT REQUIRED FOR RECORDING ORTEMPORARY OCCUPANCY AT SUBSTANTIAL COMPLETION ***Page 9 of 9King County Bond Quantity Herzer.xlsCheck out the DDES Web site at www.kingcounty.gov/permitsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/202217,057.95$33276.75x120% = $39,932.10INSPECTION FEE (3.3% x $33276.75) = $1,098.13MAINTENANCE BOND =(15% of PerformanceBond) - $5,989.82
Site Improvement Bond Quantity WorksheetWeb date: 04/03/2015Page 9 of 9King County Bond Quantity Herzer.xlsCheck out the DDES Web site at www.kingcounty.gov/permitsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022
Site Improvement Bond Quantity WorksheetWeb date: 04/03/201540Page 9 of 9King County Bond Quantity Herzer.xlsCheck out the DDES Web site at www.kingcounty.gov/permitsUnit prices updated: 03/02/2015Version: 03/02/2015Report Date: 10/5/2022