The URL can be used to link to this page

APPROVED ENG RESUB 6-BLD2022-1556+Bond_Quantity_Worksheet+9.19.2024_3.25.17_PM+4512406Site Improvement Bond Quantity Worksheet S15 Web date: 04/03/2015 RESUB Sep 20 2024 KiL'ang County DE oEPAR.MEN.P-M'EN-S-ERVCEs Department of Permitting & Environmental Review 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: DIRT Holdings LLC Site Development Location: 7509 212th St SW Edmonds, WA 98026 Clearing greater than or equal to 5,000 board feet of timber? yes X no If yes, Forest Practice Permit Number: (RCW 76.09) Page 1 of 9 King County Bond Quantity Worksheet Date: 6/5/2024 Project No.: Activity No.: BLD2022-1556 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. PERFORMANCE BOND AMOUNT: $51,409 x 120% = $61,690.8 MAINTENANCE BOND AMOUNT: $61,690.8 x 15% = $9,253.62 INSPECTION FEES: $332,926.60 x 3.3% = $10,986.58 CITY OF EDMONDS ENGINEERING DIVISION APPROVED AS,,, NOTED �/�GYn'"9/20/2024 Unit prices updated: 3/2/2015 Version: 3/2/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet S15 Web date: 04/03/2015 Reference # Unit Price Unit Quantity # of Applications Cost EROSION/SEDIMENT CONTROL Number Backfill & compaction -embankment ESC-1 $ 6.00 CY Check dams, 4" minus rock ESC-2 SWDM 5.4.6.3 $ 80.00 Each Crushed surfacing 1 1/4" minus ESC-3 WSDOT 9-03.9(3) $ 95.00 CY Ditching ESC-4 $ 9.00 CY Excavation -bulk ESC-5 $ 2.00 CY Fence, silt ESC-6 SWDM 5.4.3.1 $ 1.50 LF 1000 1 1500 Fence, Temporary (NGPE) ESC-7 $ 1.50 LF Hydroseeding ESC-8 SWDM 5.4.2.4 $ 0.80 SY Jute Mesh ESC-9 SWDM 5.4.2.2 $ 3.50 SY Mulch, by hand, straw, 3" deep ESC-10 SWDM 5.4.2.1 $ 2.50 SY Mulch, by machine, straw, 2" deep ESC-11 SWDM 5.4.2.1 $ 2.00 SY Piping, temporary, CPP, 6" ESC-12 $ 12.00 LF Piping, temporary, CPP, 8" ESC-13 $ 14.00 LF Piping, temporary, CPP, 12" ESC-14 $ 18.00 LF Plastic covering, 6mm thick, sandbagged ESC-15 SWDM 5.4.2.3 $ 4.00 SY Rip Rap, machine placed; slopes ESC-16 WSDOT 9-13.1(2) $ 45.00 CY Rock Construction Entrance, 50'x15'x1' ESC-17 SWDM 5.4.4.1 $ 1,800.00 Each Rock Construction Entrance, 100'x15'x1' ESC-18 SWDM 5.4.4.1 $ 3,200.00 Each 1 1 3200 Sediment pond riser assembly ESC-19 SWDM 5.4.5.2 $ 2,200.00 Each Sediment trap, 5' high berm ESC-20 SWDM 5.4.5.1 $ 19.00 LF Sed. trap, 5' high, riprapped spillway berm section ESC-21 SWDM 5.4.5.1 $ 70.00 LF Seeding, by hand Sodding, 1" deep, level ground ESC-22 SWDM 5.4.2.4 $ 1.00 SY ESC-23 SWDM 5.4.2.5 $ 8.00 SY Sodding, 1" deep, sloped ground ESC-24 SWDM 5.4.2.5 $ 10.00 SY TESC Supervisor ESC-25 $ 110.00 HR Water truck, dust control ESC-26 SWDM 5.4.7 $ 140.00 HR WRITE -IN -ITEMS **** (see page 9) CB Filter Socks $ 100.00 Each 2 2 400 ESC SUBTOTAL: 30% CONTINGENCY & MOBILIZATION: ESC TOTAL: COLUMN: Page 2 of 9 King County Bond Quantity Worksheet $ 5,100.00 $ 1,530.00 $ 6,630.00 A Unit prices updated: 3/2/2015 Version: 3/2/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet Web date: 04/03/2015 Existing Right -of -Way Future Public Right of Way & Drainage Facilities Private Improvements Unit Price Unit Quant. Cost Quant T Cost Q,,nt F Cost GENERAL ITEMS No. Backfill & Compaction- embankment GI - 1 $ 6.00 CY Backfill & Compaction- trench GI - 2 $ 9.00 CY 78 702.00 Clear/Remove Brush, by hand GI - 3 $ 1.00 SY Clearing/Grubbing/Tree Removal GI - 4 $ 10,000.00 Acre 0.75 7,500.00 Excavation - bulk GI - 5 $ 2.00 CY 2500 5,000.00 Excavation - Trench GI - 6 $ 5.00 CY 78 390.00 200 1,000.00 Fencing, cedar, 6' high GI - 7 $ 20.00 LF Fencing, chain link, vinyl coated, 6' high GI - 8 $ 20.00 LF 265 5,300.00 Fencing, chain link, gate, vinyl coated, 20 GI - 9 $ 1,400.00 Each 1 1,400.00 Fencing, split rail, 3' high GI - 10 $ 15.00 LF Fill & compact - common barrow GI - 11 $ 25.00 CY Fill & compact - gravel base GI - 12 $ 27.00 CY Fill & compact - screened topsoil GI - 13 $ 39.00 CY Gabion, 12" deep, stone filled mesh GI - 14 $ 65.00 SY Gabion, 18" deep, stone filled mesh GI - 15 $ 90.00 SY Gabion, 36" deep, stone filled mesh GI - 16 $ 150.00 SY Grading, fine, by hand GI - 17 $ 2.50 SY Grading, fine, with grader GI - 18 $ 2.00 SY Monuments, 3' long GI - 19 $ 250.00 Each Sensitive Areas Sign GI - 20 $ 7.00 Each Sodding, 1" deep, sloped ground GI - 21 $ 8.00 SY Surveying, line & grade GI - 22 $ 850.00 Day 1 850.00 5 4,250.00 Surveying, lot location/lines GI - 23 $ 1,800.00 Acre Traffic control crew ( 2 flaggers) GI - 24 $ 120.00 HR 40 4,800.00 Trail, 4" chipped wood GI - 25 $ 8.00 SY Trail, 4" crushed cinder GI - 26 $ 9.00 SY Trail, 4" top course GI - 27 $ 12.00 SY Wall, retaining, concrete GI - 28 $ 55.00 SF Wall, rockery I GI - 29 $ 15.00 SF Page 3 of 9 SUBTOTAL 6,742.00 24,450.00 *KCC 27A authorizes only one bond reduction. King County Bond Quantity Worksheet Unit prices updated: 03/02/2015 Version: 03/02/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet Web date: 04/03/2015 Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Unit Price Unit Quant. Cost Quant. Cost Quant. Cost ROAD IMPROVEMENT No. AC Grinding, 4' wide machine < 1000sy RI - 1 $ 30.00 SY AC Grinding, 4' wide machine 1000-20M RI - 2 $ 16.00 SY AC Grinding, 4' wide machine > 2000sy RI - 3 $ 10.00 SY AC Removal/Disposal RI - 4 $ 35.00 SY 80 2,800.00 Barricade, type III ( Permanent) RI - 6 $ 56.00 LF Curb & Gutter, rolled RI - 7 $ 17.00 LF Curb & Gutter, vertical RI - 8 $ 12.50 LF 98 1,225.00 Curb and Gutter, demolition and disposal RI - 9 $ 18.00 LF 98 1,764.00 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 250 462.50 Sawcut, concrete, per 1" depth RI - 13 $ 3.00 LF Sealant, asphalt RI - 14 $ 2.00 LF Shoulder, AC, ( see AC road unit price ) RI - 15 $ - SY Shoulder, gravel, 4" thick RI - 16 $ 15.00 SY Sidewalk, 4" thick RI - 17 $ 38.00 SY 76.221 2,896.36 250 9,500.00 Sidewalk, 4" thick, demolition and disposa RI - 18 $ 32.00 SY 55 1,760.00 Sidewalk, 5" thick RI - 19 $ 41.00 SY Sidewalk, 5" thick, demolition and disposa RI - 20 $ 40.00 SY Sign, handicap RI - 21 $ 85.00 Each 1 85.00 Striping, per stall RI - 22 $ 7.00 Each 13 91.00 Striping, thermoplastic, ( for crosswalk ) RI - 23 $ 3.00 SF Striping, 4" reflectorized line RI - 24 $ 0.50 LF Page 4 of 9 SUBTOTAL 10,907.86 9,676.00 *KCC 27A authorizes only one bond reduction. King County Bond Quantity Worksheet Unit prices updated: 03/02/2015 Version: 03/02/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet Web date: 04/03/2015 Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Unit Price Unit Quat T Cost Quant. Cost Quant. Cost ROAD 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 SY HMA 1/2" Overlay 2" RS- 3 $ 18.00 SY HMA Road, 2", 4" rock, First 2500 SY RS - 4 $ 28.00 SY HMA Road, 2", 4" rock, Qty. over 2500 SY RS - 5 $ 21.00 SY HMA Road, 3", 9 1/2" Rock, First 2500 SY RS - 6 $ 42.00 SY HMA Road, 3", 9 1/2" Rock, Qty Over 250 RS - 7 $ 35.00 SY Not Used RS - 8 Not Used RS - 9 HMA Road, 6" Depth, First 2500 SY RS - 10 $ 33.10 SY 80 2,648.00 HMA Road, 6" Depth, Qty. Over 2500 SY RS - 11 $ 30.00 SY HMA 3/4" or 1", 4" Depth RS - 12 $ 20.00 SY Gravel Road, 4" rock, First 2500 SY RS - 13 $ 15.00 SY Gravel Road, 4" rock, Qty. over 2500 SY RS - 14 $ 10.00 SY PCC Road (Add Under Write -Ins w/Desigi RS - 15 Thickened Edge RS - 17 $ 8.60 LF Page 5 of 9 SUBTOTAL 2,648.00 *KCC 27A authorizes only one bond reduction. King County Bond Quantity Worksheet Unit prices updated: 03/02/2015 Version: 03/02/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet web date: 04/03/2015 Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Unit Price Unit Quant. Cost Quant. T Cost Quant. Cost DRAINAGE (CPP = Corrugated Plastic Pipe, N12 or Equivalent) For Culvert prices, Avera e of 4' cover was assumed. Assume perforated PVC is same price as soli Access Road, R/D D - 1 $ 21.00 SY Bollards - fixed D - 2 $ 240.74 Each Bollards - removable D - 3 $ 452.34 Each * (CBs include frame and lid) CB Type I D - 4 $ 1,500.00 Each 1 1,500.00 CB Type IL D - 5 $ 1,750.00 Each CB Type 11, 48" diameter D - 6 $ 2,300.00 Each 2 4,600.00 for additional depth over 4' D - 7 $ 480.00 FT 4 1,920.00 CB Type 11, 54" diameter D - 8 $ 2,500.00 Each for additional depth over 4' D - 9 $ 495.00 FT CB Type 11, 60" diameter D - 10 $ 2,800.00 Each 2 5,600.00 for additional depth over 4' D - 11 $ 600.00 FT 5 3,000.00 CB Type 11, 72" diameter D - 12 $ 3,600.00 Each 3 10,800.00 for additional depth over 4' D - 13 $ 850.00 FT 18 15,300.00 Through -curb Inlet Framework (Add) D - 14 $ 400.00 Each Cleanout, PVC, 4" D - 15 $ 150.00 Each Cleanout, PVC, 6" D - 16 $ 170.00 Each Cleanout, PVC, 8" D - 17 $ 200.00 Each Culvert, PVC, 4" D - 18 $ 10.00 LF Culvert, PVC, 6" D - 19 $ 13.00 LF Culvert, PVC, 8" D - 20 $ 15.00 LF Culvert, PVC, 12" D - 21 $ 23.00 LF Culvert, CMP, 8" D - 22 $ 19.00 LF Culvert, CMP, 12" D - 23 $ 29.00 LF Culvert, CMP, 15" D - 24 $ 35.00 LF Culvert, CMP, 18" D - 25 $ 41.00 LF Culvert, CMP, 24" D - 26 $ 56.00 LF Culvert, CMP, 30" D - 27 $ 78.00 LF Culvert, CMP, 36" D - 28 $ 130.00 LF Culvert, CMP, 48" D - 29 $ 190.00 LF Culvert, CMP, 60" 1 D - 30 $ 270.00 1 LF Culvert, CMP, 72" 1 D - 31 1 $ 350.00 1 LF Page 6 of 9 SUBTOTAL 1,500.00 41,220.00 *KCC 27A authorizes only one bond reduction. King County Bond Quantity Worksheet Unit prices updated: 03/02/2015 Version: 03/02/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet Web date: 04/03/2015 DRAINAGE CONTINUED Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements No. Unit Price Unit Quant. Cost Quant. Cost Quant. Cost Culvert, Concrete, 8" D - 32 $ 25.00 LF Culvert, Concrete, 12" D - 33 $ 36.00 LF Culvert, Concrete, 15" D - 34 $ 42.00 LF Culvert, Concrete, 18" D - 35 $ 48.00 LF Culvert, Concrete, 24" D - 36 $ 78.00 LF Culvert, Concrete, 30" D - 37 $ 125.00 LF Culvert, Concrete, 36" D - 38 $ 150.00 LF Culvert, Concrete, 42" D - 39 $ 175.00 LF Culvert, Concrete, 48" D - 40 $ 205.00 LF Culvert, CPP, 6" D - 41 $ 14.00 LF Culvert, CPP, 8" D - 42 $ 16.00 LF Culvert, CPP, 12' D - 43 $ 24.00 LF 44 1056 Culvert, CPP, 15" D - 44 $ 35.00 LF Culvert, CPP, 18" D - 45 $ 41.00 LF Culvert, CPP, 24" D - 46 $ 56.00 LF Culvert, CPP, 30" D - 47 $ 78.00 LF Culvert, CPP, 36" D - 48 $ 130.00 LF Ditching D - 49 $ 9.50 CY Flow Dispersal Trench (1,436 base+) D - 50 $ 28.00 LF French Drain (3' depth) D - 51 $ 26.00 LF Geotextile, laid in trench, polypropylene D - 52 $ 3.00 SY Mid -tank Access Riser, 48" dia, 6' deep D - 54 $ 2,000.00 Each Pond Overflow Spillway D - 55 $ 16.00 SY Restrictor/Oil Separator, 12" D - 56 $ 1,150.00 Each Restrictor/Oil Separator, 15" D - 57 $ 1,350.00 Each Restrictor/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 Each Trash Rack, 12" D - 61 $ 350.00 Each Trash Rack, 15" D - 62 $ 410.00 Each Trash Rack, 18" D - 63 $ 480.00 Each Trash Rack, 21" D - 64 $ 550.00 Each Page 7 of 9 SUBTOTAL 1056 *KCC 27A authorizes only one bond reduction. King County Bond Quantity Worksheet Unit prices updated: 03/02/2015 Version: 03/02/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet Web date: 04/03/2015 Existing Right-of-way Future Public Right of Way & Drainage Facilities Private Improvements Unit Price Unit Quant. Price Quant. T Cost Quant. Cost PARKING LOT SURFACING Not To Be Used For Roads Or Shoulders No. 2" AC, 2" top course rock & 4" borrow PL - 1 $ 21.00 SY NA NA 2" AC, 1.5" top course & 2.5" base cours PL-2 $ 28.00 SY NA NA 2110 59080 4" select borrow PL - 3 $ 5.00 SY NA NA 1.5" top course rock & 2.5" base course PL-4 $ 14.00 SY NA NA UTILITY POLES & STREET LIGHTING Utility pole relocation costs must be accompanied by Franchise Utility's Cost Estimate Utility Pole(s) Relocation UP-1 Lump Sum Street 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 Yard Drain WI - 3 $ 225.00 CY 12" Ductile Iron Pipe WI - 4 $ 45.00 LF 86.5 3892.5 6" Ductile Iron Pipe WI - 5 $ 35.00 LF 49 1,715.00 Arch Tank Detention System W I - 6 $ 45,000.00 LS 1 45,000.00 Bio Pod Basic Treatment Unit W I - 7 $ 25,000.00 Each 1 25,000.00 Water System-1" Poly Service Line WI - 8 $ 21.50 LF 250 5375 40 860.00.2-. Side Sewer- 6" ADS Pipe W I - 9 $ 45.00 LF 34 1530 161 7,245.00 Side Sewer Cleanouts WI-11 $ 250.00 1 Each 1 250 51 1,250.00 Tree Grates wi - 10 $ 800.00 1 Each 2 1600 SUBTOTAL 12,647.50 SUBTOTAL (SUM ALL PAGES): 34,445.36 30% CONTINGENCY & MOBILIZATION: 10,333.61 GRANDTOTAL: 44,778.97 COLUMN: B C Page 8 of 9 *KCC 27A authorizes only one bond reduction. King County Bond Quantity Worksheet 140,150.00 && a9 216,552.00 24`— 64,714.05 4444-05- 281,517.60 2R�� FF D Unit prices updated: 03/02/2015 Version: 03/02/2015 Report Date: 9/19/2024 Site Improvement Bond Quantity Worksheet Original bond computations prepared by: Name: PE Registration Number: Firm Name: Address: Lauren Golembiewski Glacier Environmental Services, Inc 7509 212th St SW Edmonds, WA Stabilization/Erosion Sediment Control (ESC) Existing Right -of -Way Improvements Future Public Right of Way & Drainage Facilities Private Improvements Calculated Quantity Completed TESC Total Right -of Way and/8F Site ReGtGFA*'AR PARWI** (Firmer $z Rnn of hnnit shall he rash.) Pe, fa, cm ice Bond* Armetint (A+B+C+D) = TOTAL Maintenance/Defect Bond Total NAME OF PERSON PREPARING BOND" REDUCTION: Web date: 04/03/2015 Date: 6/5/2024 Tel. #: 425-355-2826 Project No: BLD2022-1556 FINANCIAL GUARANTEE REQUIREMENTS PERFORMANCE BOND" MINIMUM BOND' AMOUNT PUBLIC ROAD & DRAINAGE AMOUNT REQUIRED FOR RECORDING OR MAINTENANCE/DEFECT BOND' TEMPORARY OCCUPANCY AT (A) $ 6,630.0 SUBSTANTIAL COMPLETION *** (B) $ 44,779.0 PERFORMANCE BOND AMOUNT: (C) $ - $51,409 x 120% = $61,690.8 MAINTENANCE BOND AMOUNT: $61,690.8 x 15% = $9,253.62 (A+B) $ r 51,409.0 (T) �- $ 332,926.60 1-83Cr5 IT, o.399, 5i-o Minimum is $2000. INSPECTION FEES: $332,926.60 x 3.3% = $10,986.58 Date: (B+C) x 0.25 --$ 14,494.7 Minimum is $2000. * 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 Page 9 of 9 Unit prices updated: 03/02/2015 Check out the DDES Web site at www.kin_gcountV._goy/permits Version: 03/02/2015 King County Bond Quantity Worksheet Report Date: 9/19/2024