|
r,
<br /> FALCON TRACE - PLAT 6
<br /> COST ESTIMATE
<br /> PVC 12" LF 526.00 $ 26.50 $ 13,939.00 30% $ 4, 181 .70
<br /> RCP 18" LF 7000 $ 39.50 $ 2,765.00 30% $ 629.50
<br /> RCP 24" LF 979.00 $ 51 .DO $ 49,929.00 30% IS 14,978.70
<br /> CMP 24" LF 80.00 $ 46.D0 $ 3,680.00 30% $ 1 , 104.00
<br /> TYPE C INLET EA 4.00 $ 1 ,990.DO $ 7,960.00 30% $ 2,388.00
<br /> MIAMI CURB INLET EA 9.00 $ 2,64000 $ 23,760.00 30% $ 7,128.00
<br /> CONC COLLAR 24" EA 4.00 $ 1 ,500.00 $ 6,000.00 30% $ 1 ,800.00
<br /> CLEAN DRAINAGE STRUCTURES EA 13.00 $ 300.00 $ 3,900.00 30% $ 1 , 170.00
<br /> Storm Drainage Subtotal: $ 111 ,913.00 $ 33,579.90
<br /> 6 Surve
<br /> PRMs LS 1 $ 800.00 $ 800.00 100% $ 800.00
<br /> PCPs LS 1 $ 1 ,000.00 $ 1 ,000.00 100% $ 1 ,000.00
<br /> Lot and Tract corners LS 1 $ 5,000.00 $ 5,000.00 100% $ 5,000.00
<br /> As-Built Survey LS 1 $ 5,000.00 $ 5,000.00 100% $ 5.000.00
<br /> Survey Subtotal: $ 11 ,800.00 1 $ 11 ,800.00
<br /> 7 Engineering and Testing LS 1 $ 10,000.00 $ 10,000.00 30% $ 3,000.00
<br /> 8 Landscaping 2185 LF of Berm
<br /> Canoov Trees - 10 Ft. Height
<br /> Quercus vir iniana / Live Oak EA 39 $ 200.00 $ 7,800.00 100% $ 7,800.00
<br /> Platanus occidentalis / Sycamore EA 38 $ 200.00 $ 7,600.00 100% $ 7,600.00
<br /> Understow Trees - 5 Fl. Height
<br /> La erslmemia indica / Craps Myrtle EA 11 $ 120.00 $ 1 ,320,00 100% $ 1 ,320.00
<br /> Myrica centers / Wax Myrtle EA 11 $ 120.00 $ 1 ,320.00 100% $ 1 ,320.00
<br /> Li uslrumjaponicum / Japanese Privet EA 10 It 120.00 $ 1 ,200.00 100% $ 1 ,200.00 �
<br /> Shrubs - 24" Hei hf (� I!
<br /> Nephrolepis exaftata 'Kimberly Queen'/
<br /> Sword Fern EA 75 $ 8.00 $ 600.00 100% $ 600.00 /
<br /> Tri sacum flondana / Gama Grass EA 75 $ 8.00 $ 600.00 100% $ 600.00
<br /> Jasminum volubile / Wax Jasmine EA 75 It 8.00 $ 600.00 100% $ 600.00
<br /> Viburnum obovatum / Wafters Viburnum EA 85 $ 800 $ 680.00 100% $ 680.00
<br /> Mulch LF 2,185 $ 4.38 $ 9,570.30 100% $ 9,570.30
<br /> Sod Installation LF 2,185 $ 7.00 $ 15,295.00 100% $ 15,295.00
<br /> Landscaping Subtotal: $ 46,585.30 $ 46 585.30
<br /> 9 SVeetli hts - FPL Standard No Charge) EA 6 $ 1 ,200.00 IS 7,200.00 100016 $ 7,200.00
<br /> Electrical LS 1 $ 13,159.70 $ 13,159.70 100% $ 13159.70
<br /> 10 Mobilization / De-mobilization One Time LS 1 $ 10,000.00 $ 10,000.00 100% $ 10 000.00
<br /> 11 Removal of construction enttrance and set-up . LS 1 $ 20,000.00 $ 20,013O.D0 100% 1 $ 20,000.00
<br /> TOTAL: $ 942 735.99 $ 351, 721.88
<br /> PLAT 6 - BOND AMOUNT
<br /> (125% of Total Const. Cost) $1, 178,419.99 $439, 652.35
<br /> 2 of 2 7/3/2006
<br />
|