|
r
<br /> Water Main
<br /> 8" DR- 18 Blue LF 3520 $ 10.80 $38,016.00 100% $38,016.00 $0.00
<br /> 4" DR- 18 LF 380 $6.25 $2 ,375.00 100% $2 , 375.0 $0.00
<br /> 8" DIP CL-350 LF 40 $20. 10 $804.00 100% $804.00 $0.00
<br /> 8" Pipe Restraints EA 27 $81 .00 $2, 187.00 100% $2, 187.00 $0.00
<br /> Jumper Assembly EA 2 $4,477.00 $8,954.00 100% $8, 954.00 $0.00
<br /> Blow-Off Assembly EA 1 $613.00 $613. 00 100% $613.00 $0.00
<br /> Water Main Fittings LS 1 $59448.00 $5,448.00 100% $5,448.00 $0.00
<br /> Fire Hydrant Assem . EA 4 $29026.00 $8, 104.00 10% $8, 104.00 $0.00
<br /> Water Services (Single) EA 9 $333.00 $20997.00 100% $2,997.00 $0.00
<br /> Water Services (Double) EA 27 $765.00 $20,655.00 100% $20,655. 00 $0. 00
<br /> 2" Schedule 40-Casing pipe LF 675 $1 .75 $ 1 , 181 .25 100% $ 19181 .25
<br /> Tap Sleeve-Valve EA 1 $29265.00 $2,265. 00 100% $2,265.00 $0. 00
<br /> 8" Gate Valve & Box EA 12 $0. 00
<br /> 4" Gate Valve & Box $771 .00 $9,252.00 100% $9,252.00 $0. 00
<br /> 1 $412.00 $412.00 100% $412.00 $0.00
<br /> Testing LS 1 $1 ,200.00 $1 ,200.00 100% $ 1 ,200.00 $0.00
<br /> Subtotal $104,463.25 $ 104,463.25 $0.00
<br /> Force Main 6✓t V l �3
<br /> 4" CL- 150 DR-18 Green LF 40 $5.30 $212.00 100% $212. 00 $0.00 l �
<br /> 6" CL- 150 DR 18 LF 2200 $16.30 $35,860.00 100% $35,860. 00 $0. 00
<br /> 6" CL-350 DIP LF 20 $22.50 $450.00 100% $450.00 $0. 00
<br /> 2" x 1000' Detector Tape EA 1 $377.00 $377.00 100% $377.00
<br /> 4" 1390 -C EA 1 $0.00
<br /> 6" 1390-C $4'8.00 $48.00 100°k $48 .00 $0. 00
<br /> �` 4 $64.00 $256.00 100% $256.00 $0. 00
<br /> 4" MJ Gate Valve & Box EA 1 $412.00 $412.00 100% $412.00 $0. 00
<br /> 6" MJ Gate Valve & Box EA 4 $518.00 $2,072.00 100% $2,072.00 $0.00
<br /> Force Main Fittings EA 1 $ 1 , 042 .00 $ 1 ,042.00 100% $1 , 042.00
<br /> Testing EA 1 $0.00
<br /> $798.00 $798.00 100% $0.00
<br /> 6" D. I . P. Flange/Bridge Crossing LS 1 $59000.00 $5,000.00 50% $2, 500.00 $2,500.00
<br /> Subtotal $46,527.00 $44,027.00 $2,500.00 ,� ?y�
<br /> Landscapinglirrigation LS 1 $ 116,521 .50 $1169521 .50 0%
<br /> $0.00 $ 116,521 .50 i ylf �7
<br /> COVB Electric LS 1 $ 17,500. 00 $17,500.00 0% $0.00 $17,500.00 \
<br /> Professional � Poya,,
<br /> Soils Testing $ 10,000.00 80% $2,000.0 �� S
<br /> Engineering Inspections/Certifications $15,000.00 80% $ 12 000 00 �" r
<br /> Survey Stakeout $3,000.00
<br /> Set PCPs $8,000.00 80% $6,400. 00 $ 1 ,600. 00 �o✓
<br /> $6,500.00 0% $0.00 $6 ,500.00
<br /> Survey As-Builts $10,000.00 0% $0.00
<br /> $10, 000.00
<br /> Subtotal $499500.00 $26,400.00 $23, 100.00
<br /> SITE WORK $6219119.00 17% $323,367.00 $297,752.00
<br /> DRAINAGE $149,383.00 82% $ 120, 161 .83 $29,221 . 17
<br /> SANITARY SEWER $ 142,037.50 100% $1419537.50 $500. 00
<br /> LIFT STATION $ 100,474.00 75% $75,355.50 $25, 118.50
<br /> WATER DISTRIBUTION $ 1049463.25 100% $ 1042463.25 $0.00
<br /> FORCE MAIN $46,527. 00 98% $44 ,027. 00 $2,500.00
<br /> LANDSCAPING/IRRIGATION $116,521 .50 0% $0.00
<br /> $116,521 .50
<br /> COVB ELECTRIC $ 17,500.00 0% $0.00
<br /> $17,500.00
<br /> PROFESSIONAL $49,500.00 0% $26,400. 00 $23, 100.00
<br /> TOTAL ON-SITE $1 ,347,525.25 $835,312.08 $5129213. 17
<br /> Bond Amount (115%) = $512,213.17 x 1 .15 = $589,045.15
<br /> 7 03
<br />
|