|
Knight, McGuire
<br />Associates, Inc
<br />Water
<br />Falcon 'trace Phase 3A
<br />Rem. Plub Tie into Existing
<br />2.00
<br />EA
<br />$
<br />667.00
<br />$
<br />1,334.00
<br />10%
<br />$
<br />133.40
<br />12" PVC C900
<br />199.00
<br />LF
<br />$
<br />41.40
<br />$
<br />8,238.60
<br />10%
<br />$
<br />823.86
<br />12 x 8 Tee
<br />1.00
<br />EA
<br />$
<br />560.05
<br />$
<br />560.05
<br />10%
<br />$
<br />56.01
<br />12" GV and Box
<br />1.00
<br />EA
<br />$
<br />2,777.25
<br />$
<br />2,777.25
<br />10%
<br />$
<br />277.73
<br />12" Plug
<br />1.00
<br />EA
<br />1 $
<br />294.40
<br />$
<br />294.40
<br />10%
<br />Is
<br />29.44
<br />8" PVC C900
<br />5,889.00
<br />LF
<br />$
<br />28.75
<br />$
<br />169,308.75
<br />10%
<br />$
<br />16,930.88
<br />Fire Hydrant Assembly
<br />11.00
<br />EA
<br />$
<br />4,194.05
<br />$
<br />46,134.55
<br />10%
<br />$
<br />4,613.46
<br />8" GV and Box
<br />12.00
<br />EA
<br />$
<br />2,037.80
<br />$
<br />24,453.60
<br />10%
<br />$
<br />2,445.36
<br />8 x 8 Tee
<br />4.00
<br />EA
<br />$
<br />347.30
<br />$
<br />1,389.20
<br />10%
<br />$
<br />138.92
<br />8" 45 deg. Bend
<br />2.00
<br />EA
<br />1 $
<br />239.20
<br />$
<br />478.40
<br />10%
<br />$
<br />47.84
<br />8" 22 1/2 deg. Bend
<br />3.00
<br />EA
<br />$
<br />235.75
<br />$
<br />.707.25
<br />10%
<br />$
<br />70.73
<br />8" 11 1/4 deg. Bend
<br />10.00
<br />EA
<br />$
<br />198.95
<br />$
<br />1,989.50
<br />10%
<br />$
<br />198.95
<br />8" Cap
<br />2.00
<br />EA
<br />$
<br />187.45
<br />$
<br />374.90
<br />10%
<br />$
<br />37.49
<br />2" Service w/ 5/8 Meter and RPZ
<br />1.00
<br />EA
<br />$
<br />1,735.35
<br />$
<br />1,735.35
<br />10%
<br />$
<br />173.54
<br />1" Svc 5/8 Meter & RPZ (Liftstation)
<br />1.00
<br />EA
<br />$
<br />1,567.45
<br />$
<br />1,567.45
<br />10%
<br />$
<br />156.75
<br />Single Service
<br />17.00
<br />EA
<br />$
<br />1,124.70
<br />$
<br />19,119.90
<br />10%
<br />$
<br />1,911.99
<br />Double Service
<br />67.00
<br />EA
<br />$
<br />1,554.80
<br />$
<br />104,171.60
<br />10%
<br />$
<br />10,417.16
<br />2" Temporary Jumper
<br />2.00
<br />EA
<br />$
<br />1,124.70
<br />$
<br />2,249.40
<br />10%
<br />$
<br />224.94
<br />Sample Points
<br />6.00
<br />EA
<br />$
<br />450.80
<br />$
<br />2,704.80
<br />10%
<br />1 $
<br />270.48
<br />Fittings
<br />1.00
<br />LS
<br />$
<br />6,794.20
<br />$
<br />6,794.20
<br />10%
<br />$
<br />679.42
<br />Bac T's
<br />6.00
<br />EA
<br />$
<br />461.15
<br />$
<br />2,766.90
<br />10%
<br />$
<br />276.69
<br />Pig Lines
<br />1.00
<br />LS
<br />$
<br />1,852.65
<br />$
<br />1,852.65
<br />10%
<br />$
<br />185.27
<br />Pressure Test
<br />1.00
<br />LS
<br />$
<br />1,846.90
<br />$
<br />1,846.90
<br />10%
<br />$
<br />184.69
<br />Subtotal
<br />Landscaping (see Aaaroved Landscane Plan Sheet 11
<br />Subtotal $ 40,284.
<br />Large Canopy Trees
<br />161.00
<br />EA
<br />$
<br />350.00
<br />$
<br />56,350.00
<br />10%
<br />$
<br />5,635.00
<br />Standard Canopy Trees
<br />160.00
<br />EA
<br />$
<br />250.00
<br />$
<br />40,000.00
<br />10%
<br />$
<br />4,000.00
<br />Understory Trees
<br />506.00
<br />EA
<br />$
<br />175.00
<br />$
<br />88,550.00
<br />10%
<br />$
<br />8,855.00
<br />Shrubs
<br />3,489.00
<br />EA
<br />$
<br />8.00
<br />$
<br />27,912.00
<br />10%
<br />$
<br />2,791.20
<br />Ground Cover
<br />1.00
<br />LS
<br />$
<br />25,000.00
<br />$
<br />25,000.00
<br />25%
<br />$
<br />6,250.00
<br />Shoreline Trees
<br />353.00
<br />EA
<br />$
<br />300.00
<br />$
<br />105,900.00
<br />100%
<br />$
<br />105,900.00
<br />Open Space Trees
<br />78.00
<br />EA
<br />$
<br />250.00
<br />$
<br />19,500.00
<br />100%
<br />$
<br />19,500.00
<br />Irrigation
<br />1.00
<br />LS
<br />$
<br />42,500.00
<br />$
<br />42,500.00
<br />10%
<br />$
<br />4,250.00
<br />Subtotal
<br />$
<br />405,712.00
<br />Subtotal
<br />$
<br />157,181.20
<br />rroressionai
<br />Engineering / Design
<br />1.00
<br />LS
<br />$
<br />50,000.00
<br />$
<br />50,000.00
<br />10%
<br />$
<br />5,000.00
<br />Engineering Inspection
<br />1.00
<br />LS
<br />$
<br />25,000.00
<br />$
<br />25,000.00
<br />10%
<br />$
<br />2,500.00
<br />Surveying Layout
<br />1.00
<br />L.S
<br />$
<br />- 40,000:00
<br />$
<br />40,000.00
<br />10%
<br />$
<br />4,000.00
<br />Electric
<br />1.00
<br />LS
<br />$
<br />50,000.00
<br />$
<br />50;000.00
<br />10%
<br />$
<br />5,000.00
<br />Engineering Close Out
<br />1.00
<br />LS
<br />$
<br />25,000.00
<br />$
<br />25,000.00
<br />40%
<br />$
<br />10,000.00
<br />Surveying As -Built / pc p setting
<br />1.00
<br />LS
<br />$
<br />30,000.00
<br />$
<br />30,000.00
<br />30%
<br />$
<br />9,000.00
<br />Subtotal
<br />$
<br />220,000.00
<br />Subtotal
<br />$
<br />35,500.00
<br />Total $ 4,396,880.20 Total
<br />Bond
<br />Bond Allowed 25% Amount
<br />Grand Total $ 1,099,220.05
<br />$ 745,082.02
<br />125%
<br />$ 931,352.53
<br />63
<br />O tt�j t%
<br />
|