|
PINK MUHLY GRASS
<br />4,587
<br />EA
<br />$ 7.50
<br />$ 34,402.50
<br />$ 10,320.75
<br />$ 24,081.75
<br />WILD COFFEE
<br />110
<br />EA
<br />$ 7.85
<br />$ 863.50
<br />$ 259.05
<br />$ 604.45
<br />SILVER SAW PALMETTO
<br />431
<br />EA
<br />$ 100.60
<br />$ 43,358.60
<br />$ 13,007.58
<br />$ 30,351.02
<br />SANDCORDGRASS
<br />3,576
<br />EA
<br />$ 7.15
<br />$ 25,568.40
<br />$ 7,670.52
<br />$ 17,897.88
<br />ORANGE BIRD OF PARADISE
<br />5
<br />EA
<br />$ 50.05
<br />$ 250.25
<br />$ 75.08
<br />$ 175.18
<br />FAKAHATCHEE GRASS
<br />9,076
<br />SF
<br />$ 7.15
<br />$ 64,893.40
<br />$ 19,468.02
<br />$ 45,425.38
<br />PERIMETER IRRIGATION
<br />1
<br />LS
<br />$ 150,000.00
<br />$ 150,000.00
<br />$ 45,000.00
<br />$ 105,000.00
<br />TOTAL
<br />$ 1,175,869.74
<br />$ 352,760.92
<br />$ 823,108.82
<br />COMMON AREA AND LAKESHORE LANDSCAPING
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />ST. AUGUSTINE FLORATAM (COMMON AREA)
<br />494,100
<br />SF
<br />$ 0.25
<br />$ 123,525.00
<br />$ 37,057.50
<br />$ 86,467.50
<br />ST. AUGUSTINE FLORATAM (LAKE BANK)
<br />113,400
<br />SF
<br />$ 0.25
<br />$ 28,350.00
<br />$ 14,175.00
<br />$ 14,175.00
<br />MULCH
<br />2,150
<br />CY
<br />$ 20.00
<br />$ 43,000.00
<br />$ 12,900.00
<br />$ 30,100.00
<br />ROOT BARRIER
<br />660
<br />LF
<br />$ 18.00
<br />$ 11,880.00
<br />$ 3,564.00
<br />$ 8,316.00
<br />LITTORAL PLANTINGS
<br />SPIKERUSH
<br />8,881
<br />EA
<br />$ 1.30
<br />$ 11,545.30
<br />$ 5,772.65
<br />$ 5,772.65
<br />BULRUSH
<br />6,586
<br />EA
<br />$ 1.30
<br />$ 8,561.80
<br />$ 4,280.90
<br />$ 4,280.90
<br />FIRE FLAG
<br />6,627
<br />EA
<br />$ 1.30
<br />$ 8,615.10
<br />$ 4,307.55
<br />$ 4,307.55
<br />WATER LILY
<br />1,512
<br />EA
<br />$ 2.50
<br />$ 3,780.00
<br />$ 1,890.00
<br />$ 1,890.00
<br />TOTAL
<br />$ 239,257.20
<br />$ 83,947.60
<br />$ 155,309.60
<br />ENGINEERING AND SURVEY
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />ENGINEERING SERVICES
<br />1
<br />LS
<br />$ 90,000.00
<br />$ 90,000.00
<br />$ 67,500.00
<br />$ 22,500.00
<br />SURVEY SERVICES
<br />1
<br />LS
<br />$ 70,000.00
<br />$ 70,000.00
<br />$ 52,500.00
<br />$ 17,500.00
<br />SET PRM'S, PCP'S, LOT CORNERS
<br />1
<br />LS
<br />$ 18,000.00
<br />$ 18,000.00
<br />$ -
<br />$ 18,000.00
<br />TOTAL
<br />$ 178,000.00
<br />$ 120,000.00
<br />$ 58,000.00
<br />TOTALS
<br />$ 10,210,726.64
<br />$ 7,775,376.13
<br />$ 2,435,350.51
<br />% OF TOTAL COMPLETE
<br />76.15%
<br />23.85%
<br />PROPOSED BOND AMOUNT (125%)
<br />$ 3,044,188.14
<br />Kimley-Horn a , • sociates, Inc.
<br />Kinan y, P.E.
<br />FL Reg #75481
<br />Kirniep) Horn
<br />No. 75481 •I.
<br />- * 1. r -
<br />- -p Cr'
<br />-p '• r
<br />•STATE OF
<br />% *�'•.FCOM°''.•'•G,`�.,
<br />///‘
<br />s
<br />II ll/illi1\\\
<br />page 3 of 3
<br />54
<br />
|