|
US 1 Widening Indian River County, FPI#228583-2-52-01, Landscape Cost Estimate (CH PRO]. # 12-0701)
<br />LAST UPDATE:
<br />8/4/2014
<br />SYM
<br />DESCRIPTION
<br />SIZE/REMARKS
<br />UNIT
<br />GRAND TOTAL
<br />INSTALLED
<br />UNIT COST W/
<br />MAINT.
<br />SUB TOTAL
<br />SMALL PLANTS LS
<br />1
<br />FG
<br />SAV
<br />Ficus microcarpa 'Green Island' - Green Island Ficus
<br />Scheffiera arboricola Trinette' - Dwf Var. Scheffera
<br />#3 GAL, l'x 1.2', 2' OC
<br />#3 GAL, 1.5'x 1.5', 2.5' OC
<br />30
<br />$ 40.00
<br />$ 1,200.00
<br />25
<br />$ 20.00
<br />$ 500.00
<br />LARGE PLANTS LS
<br />1
<br />CH
<br />LI
<br />NOW
<br />NOP
<br />PHM
<br />PHS
<br />PR
<br />QV
<br />RE
<br />SP
<br />SPC
<br />Chamaerops humilis - European Fan Palm
<br />Lagerstroemia indica Tuskegee' - Red Crepe Myrtle
<br />Nerium oleander (White color)- Oleander standard (White)
<br />Nerium oleander (Pink color)- Oleander standard (Pink)
<br />Phoenix dactylifera 'Medjool' - Medjool Date Palm
<br />Phoenix sylvestris - Wild Date Palm/Sylvester
<br />Phoenix roebelenii - Pygmy Date Palm
<br />Quercus virginiana - Live Oak
<br />Roystonea regia - Florida Royal Palm
<br />Sabal palmetto - Sabal -Palmetto
<br />Sabal palmetto - Sabal Palmetto
<br />MIN 7' OA, MULTI, MIN 3 STEMS, NO GRAPHIOLA OR SOOTIE MOLD
<br />12' OA x 5' SPRD, MULTI, LIMB UP 5'
<br />7-8'OA, TREE FORM (FRANGIBLE)
<br />7'-8'OA, TREE FORM (FRANGIBLE)
<br />17'- 26' CT, FF, DC, SL, MIN 4'x 4' RB,
<br />8'- 14' CT, FF, DC, SL, MIN 3.5'x 3.5' RB, (SEE PLAN FOR CT HGT)
<br />5' CT, SINGLE (FRANGIBLE)
<br />14'x 5', 3.5" CAL, FULL, 5' CT
<br />12'- 26' GW, FF (SEE PLAN FOR GW HGT)
<br />13', 18', 23' CT, STGG (SEE PLAN), SLICK
<br />13', 18', 23' CT, STGG (SEE PLAN), SLICK, CURVED TRUNK
<br />31
<br />$ 600.00
<br />$ 18,600.00
<br />33
<br />$ 350.00
<br />$ 11,550.00
<br />8
<br />$ 215.00
<br />$ 1,720.00
<br />3
<br />$ 215.00
<br />$ 645.00
<br />12
<br />$ 5,633.33
<br />$ 67,599.96
<br />14
<br />$ 2,942.86
<br />$ 41,200.04
<br />11
<br />$ 335.00
<br />$ 3,685.00
<br />20
<br />$ 390.00
<br />$ 7,800.00
<br />48
<br />$ 1,084.38
<br />$ 52,050.24
<br />84
<br />$ 275.00
<br />$ 23,100.00
<br />24
<br />$ 300.00
<br />$ 7,200.00
<br />IRRIGATION SYSTEM INCLUDES GATEWAY AREA ONLY LS
<br />1
<br />$ 51,000.00
<br />ELECTRICAL POWER SERVICE POWER SOURCE FOR IRRIGATION PUMP & CONTROLLER LS
<br />1
<br />$ 5,000.00
<br />TOTAL LANDSCAPE (PLANT) COST $ 236,850.24
<br />AS PER PLAN, INCL. ALL COSTS FOR MATERIALS,
<br />LABOR, INSTALL. & 1 YEAR WARRANTY
<br />LANDSCAPE MARK UP (15%) $ 35,527.54
<br />TOTAL IRRIGATION COST $ 56,000.00
<br />TOTAL IRRIGATION AND LANDSCAPE COST $ 328,377.78
<br />TOTAL LANDSCAPE BUDGET $ 321,500.00
<br />DIFFERENCE $ (6,877.78)
<br />
|