Loading...
21-104292 -Bond Quantities Worksheet-10-14-2021-V1RECEIVED CITY OF Nov 19 2021 �.Federal CITY OF FEDERAL WAY Way CO MMUNITY OMMUNITY DEVELOPMENT public Works Department BOND QUANTITIES WORKSHEET Project Name: Olympic View K-8 School Date: 9/10/2021 Project No.: 2016.00 By: Sascha Eastman Site Address: 2626 SW 327th ST, Federal Way, WA 98023 Complete the following table as it pertains to this project and return to the Public Works Department. (C) Improvements To (C) On -Site Public Existing ROW Improvements Item Unit Unit Price Quantity Price Quantity EROSION/SEDIMENT CONTROL Backfill & compaction - embankment CY 6.50 $ $ Check dams, 4" minus rock EA 78.00 $ 17 $ 1,326 Crushed surfacing, 1 '/4" minus CY 98.00 $ 3,048 $ 298,704 Ditching CY 8.00 $ 63 $ 504 Excavation - bulk CY 3.00 $ 1,000 $ 3,000 Fence, silt LF 2.00 $ 1,447 $ 2,894 Fence, temporary NGPE LF 2.00 $ 385 $ 770 Hydroseeding SY 1.00 1,440 $ 1,440 4,670 $ 4,670 Jute Mesh SY 2.00 $ $ Mulch, by hand, straw, 3" deep SY 3.00 $ $ Mulch, by machine, 2" deep SY 1.00 $ $ Piping, temporary, CPP, 6" LF 12.50 $ 183 $ 2287.50 Piping, temporary, CPP, 8" LF 19.00 $ $ Piping, temporary, CPP, 12" LF 24.00 $ $ Plastic covering, 6mm thick, sandbagged SY 3.00 $ $ Rip Rap, machine laced; slopes CY 50.00 $ $ Rock Construction Entrance, 50'x15'x1' EA 1,800.00 $ $ Rock Construction Entrance, 100'x15'x1' EA 3,600.00 $ 3 $ 10,080 Sediment pond riser assembly EA 3,050.00 $ 1 $ 3,050 Sediment trap, 5' high berm LF 21.00 $ $ Sed. Trap, 5' high, riprap spillway berm section LF 79.00 $ $ Seeding, by hand SY 1.00 $ $ Sodding, 1" deep, level ground SY 8.00 $ $ Sodding, 1" deep, sloped ground SY 9.50 $ $ TESC Supervisor HR 84.00 96 $ 8,064 192 $ 16,128 Water truck, dust control HR 130.00 80 $ 10,400 160 $ 20,800 WRITE -IN -ITEMS (Wattles, Temp Treatment Systems, etc.) Straw Wattles LF 4.00 2,000 $ 8,000 2,350 $ 9,400 Bond Quantities Worksheet Rev. 12/18 Page 1 of 7 $ $ $ $ $ $ $ $ $ $ ESC SUBTOTAL: 30% CONTINGENCY & MOBILIZATION (If Bonding For Erosion Control Only): ESC TOTAL (C): $ 374,333.50 $ N/A $ 374,333.50 Bond Quantities Worksheet Rev. 12/18 Page 2 of 7 (A) Improvements To (B) On -Site Public Existing ROW Improvements - eQuantity GENERAL ITEMS Backfill & Compaction - embankment CY 8.00 Backfill & Compaction - trench CY 11.00 Clear/Remove Brush, by hand Acre 2,363.00 Clearing/Grubbing/Tree Removal Acre 13,000.00 Excavation - bulk CY 2.50 Excavation - trench CY 5.00 Fencing, chain link, vinyl coated, 6' high LF 18.00 Fencing, chain link, gate, vinyl coated, 20' EA 1,563.00 Fill & Compaction — common barrow CY 27.00 Fill & Compaction — gravel base CY 30.00 Fill & Compaction — screened topsoil CY 62.00 Grading, fine, by hand SY 2.00 Grading, fine, with grader SY 1.25 Monuments with case, 18"' long EA 104.00 Sensitive Areas Sign EA 20.00 Pond Sign EA 100.00 Sodding, 1" deep, sloped ground SY 10.00 Topsoil Type A (imported) CY 30.00 Surveying, line & grade Day 850.00 Surveying, lot location/lines Acre 1,800.00 Traffic control crew (2 flaggers) HR 98.00 Trail, 4" chipped wood SY 9.00 Trail, 4" top course SY 9.50 Wall, retaining, concrete SF 66.00 Wall, rockery SF 13.00 $ $ 190 $ 2,090 $ $ $ 0.20 $ 2,600 $ $ $ 250 $ 1,250 $ $ $ $ $ $ $ 140 $ 4,200 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 5 $ 4,250 $ $ $ 320 $ 31,360 $ $ $ $ $ $ $ $ $ WRITE -IN -ITEMS SUBTOTAL: $ 45,750.00 Bond Quantities Worksheet Rev. 12/18 Page 3 of 7 (A) Improvements To (B) On -Site Public Existing ROW Improvements Item Unit Unit Price Quantity Price STREET IMPROVEMENT AC Grinding, 4' wide machine < 1000sy SY 12.00 AC Grinding, 4' wide machine 1000-2000sy SY 28.00 AC Grinding, 4' wide machine > 2000sy SY 44.00 AC Removal/Disposal SY 60.00 Barricade, type III (Permanent) LF 55.00 Curb & Gutter, vertical LF 15.00 Curb & Gutter, demolition and disposal LF 20.00 Curb, extruded concrete LF 4.50 Sawcut, asphalt, 3" depth LF 3.50 Sawcut, concrete, per 1" depth LF 3.00 Sealant, asphalt LF 2.00 Shoulder, HMA (see HMA road unit price) SY Shoulder, gravel, 4" thick SY 11.00 Sidewalk, 4" thick SY 40.00 Sidewalk, 4" thick, demolition and disposal SY 36.00 Sidewalk, 6" thick (round -about, Cul-de-Sac) SY 45.00 Sidewalk, 6" thick, demolition and disposal SY 45.00 Sign, handicap EA 100.00 Sign, roadway EA 350.00 Striping, thermoplastic (for crosswalk) SF 3.50 Striping, 4" reflectorized line LF 0.40 $ $ $ $ 4,356 $ 191,664 $ 1,000 $ 60,000 $ $ $ 1,325 $ 19,875 $ 910 $ 18,200 $ $ $ 1217 $ 4,259.50 $ 80 $ 240 $ 1217 $ 2,434 $ $ $ $ $ 665 $ 26,600 $ 550 $ 19,800 $ $ $ $ $ $ $ 10 $ 3,500 $ 720 $ 2,520 $ 140 $ 56 $ WRITE -IN -ITEMS Replace Sharrows (Bike Road Markings) EA 100.00 10 $ 1,000 $ STREET SURFACING Additional 2.5" Crushed Surfacing HMA'/2" Overlay, .15' deep HMA'/2" Overlay, .25' deep HMA Road, 0.25', 8" rock, first 2500 SY HMA Road, 0.25', 8" rock, over 2500 SY HMA Road, .30', 9" rock, first 2500 SY HMA Road, .30', 9" rock, over 2500 SY Bond Quantities Worksheet Rev. 12/ 18 SY SY SY SY SY SY SY SUBTOTAL 6.00 14.00 18.00 28.00 21.00 42.00 35.00 Page 4 of 7 c� 350.148.50 (A) Improvements To Existing ROW Quantity Price 4,356 $ 78,408 1,000 $ 28,000 q, (B) On -Site Public Improvements $ ® - HMA Road, 0.30', 0.50' ATB, first 2500 SY SY 33.00 HMA Road, 0.30', 0.50' ATB, over 2500 SY SY 30.00 HMA Road, 0.50', 0.50' ATB, first 2500 SY SY 45.00 HMA Road, 0.50', 0.50' ATB, over 2500 SY SY 42.00 HMA Road, 0.30', 0.85' Class E & 0.5' CSTC SY 55.00 HMA'/4" or 1", 4" depth SY 20.00 Gravel Road, 4" rock, first 2500 SY SY 15.00 Gravel Road, 4" rock, over 2500 SY SY 10.00 (A) Improvements Existing Quantity To ROW Price $ (B) On -Site Improvements Quantity Public $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ WRITE -IN -ITEMS SUBTOTAL: $ 106,408.00 (A) Improvements To Existing ROW DRAINAGE (B) On -Site Public Improvements Access Road, R/D SY 26.00 Bollards - fixed EA 240.74 Bollards — removable EA 452.34 $ $ $ $ $ $ CB's include frame and lid Beehive EA 90.00 CB Type I EA 1,650.00 CB Type IL EA 1,850.00 CB Type II, 48" Dia. EA 2,550.00 for additional depth over 4' FT 650.00 CB Type II, 54" Dia. EA 2,700.00 for additional depth over 4' FT 600.00 CB Type II, 60" Dia. EA 2,900.00 for additional depth over 4' FT 750.00 CB Type ll, 72" Dia. EA 4,000.00 for additional depth over 4' FT 900.00 Through -curb Inlet Framework (Add) EA 550.00 Cleanout, PVC, 6" EA 250.00 Cleanout, PVC, 8" EA 300.00 Roof Drain, PVC, 6" LF 17.00 Bond Quantities Worksheet Rev. 12/18 Page 5 of $ $ 3 $ 4,950 $ $ $ 1 $ 2,550 $ 4 $ 2,600 $ 2 $ 5,400 $ 6 $ 3,600 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 7 ® - Storm Main, ADS N-12, 8" LF 25.00 Storm Main, ADS N-12, 12" LF 30.00 Storm Main, ADS N-12, 15" LF 35.00 Storm Main, ADS N-12, 18" LF 45.00 Storm Main, ADS N-12, 24" LF 55.00 Culvert, Concrete, 8" LF 36.00 Culvert, Concrete, 12" LF 43.00 Culvert, Concrete, 15" LF 52.00 Culvert, Concrete, 18" LF 55.00 Culvert, Concrete, 24" LF 85.00 Ditching CY 12.00 Flow Dispersal Trench (1,436 base +) LF 40.00 French Drain (3' depth) LF 39.00 Geotextile, lain in trench, polypropylene SY 5.00 Mid -tank Access Riser, 48" Dia., 6' deep EA 2,025.00 Pond Overflow Spillway SY 18.00 Restrictor/Oil Separator, 12" EA 1,500.00 Restrictor/Oil Separator, 15" EA 1,550.00 Restrictor/Oil Separator, 12" EA 1,680.00 Riprap, placed CY 52.00 Tank End Reducer (36" diameter) EA 1,280.00 Trash Rack, 12" EA 320.00 Trash Rack, 15" EA 325.00 Trash Rack, 18" EA 350.00 Trash Rack, 21" EA 375.00 (A) Improvements Existing Quantity To ROW Price $ (B) On -Site Improvements Quantity Public $ 427 $ 12,810 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ WRITE -IN -ITEMS (Oil -water separator, Stormfilter, Filterra, etc.) SUBTOTAL: $ 31,190.00 Bond Quantities Worksheet Rev. 12/18 Page 6 of 7 (A) Improvements To (B) On -Site Public Existing ROW Improvements Item Unit Unit Price Quantity Price Quantity Price UTILITY POLES & STREET LIGHTING Utility Pole(s) Relocation LS Bid Price Street Light Poles w/Luminaires EA 10,000.00 Traffic Signal and Appurtenances LS Bid Price Rectangular Rapid Flashing Beacon (RRFB) LS Bid Price $ $ 6 $ 60,000 $ $ $ $ $ LANDSCAPING & VEGETATION Street Trees EA 500.00 Median Landscaping LS Bid Price Right -of -Way Landscaping (Seeded Lawn) LS Bid Price Wetland/Bioswale Landscaping LS Bid Price 30 $ 15,000 $ $ $ 1 $ 1,573 $ $ $ WRITE -IN -ITEMS SUBTOTAL: ,�VC6&b� Signature Jacobson Consulting Engineers (206) 426.2600 Firm Name m 7a ti7'1 nn m TOTAL: (A): $ 610,789.50 (B): $ Telephone Number THE FOLLOWING INFORMATION WILL BE COMPLETED BY THE CITY OF FEDERAL WAY PUBLIC WORKS DEPARTMENT. Existing Public Roadway Improvements (Total A) Future Public Right of Way (Total B): Erosion/Sedimentation Control (Total C) Subtotal (A + B +C): CONTINGENCY (20%) TOTAL BOND AMOUNT Bond Quantities Worksheet Rev. 12/18 Page 7 of 7