|
Dninage
<br /> MODIFIED NHAME INLET'S EA 6 $ 3,410.00 $ 20,460.00 80% $16,368.00 $ 4,092.00
<br /> ADS 15" LF 60 $ 26.40 $ 1,584.00 100% $1,584.00 $ - u°
<br /> ADS 18" LF 447 $ 30.80 $ 13,767.60 1000/. $13,767.60 $
<br /> ADS 18"Perf6rated LF 60 $ MAO $ 1,848.00 100% $1,848.00 $
<br /> Subtotal $ 37,659.60 533,567.60 $ 4,092.00
<br /> Electrical
<br /> Electric Service LS 1 $ 20,000.00 $ 20,000.00 50% $10,000.00 s 10,000.00 %
<br /> Street Lights EA 12 $ 1,200.00 $ 14,400.00 0% $0.00 $ 14,400.00
<br /> Subtotal $ 34,400.00 1 $10,000.00 $ 24,400.00 Z��G
<br /> Professional
<br /> Engineering LS 1 $ 10,000.00 $ 10,000.00 75% $7,500.00 $ 2,500.00 `
<br /> Construction Staking LS I $ 18,000.00 $ 18,000.00 100% $18,000.00 $
<br /> As Built Drawing LS 1 $ 16,000.00 $ 16,000.00 0% $0.00 $ 16,000.00 21,14
<br /> Surveying PCP, PRM LS 1 $ 8,500.00 $ 8,500.00 0% $0.00 S 81500 .00
<br /> Maintenance ofMounments LS 1 $ 1,500.00 $ 1,500.00 0% S0.00 S 1,500 .00
<br /> Subtotal $ 54,000.00 $25,500.00 $ 28,500.00
<br /> Landscaping
<br /> Soudr Property Line Type B
<br /> Campy Trees EA 37 $ 200.00 $ 71400.00 0% $0.00 $ 7,400 .00
<br /> Understory EA 19 $ 100.00 $ 1,900.00 0% $0.00 $ 1,900.00
<br /> Shmbs EA 147 S 20.00 $ 2,940.00 0% $0.00 $ 2,940.00
<br /> East Property Line
<br /> Campy Trees EA 42 $ 200.00 $ 8,400.00 0% $0.00 $ 8,400.00 U/
<br /> Understory EA 17 $ 100.00 $ 1,700.00 1 0% $0.00 1 $ 1,700.00
<br /> Shmbs EA 168 $ 20.00 $ 3360.00 0% $0.00 $ 3,360.00
<br /> Interior Tracts E-2,F-9, 12, &13
<br /> Campy Trees EA 22 $ 200.00 $ 4,400.00 00/ $0.00
<br /> Subtotal $ 30, 100.00 $0.00 $ 30, 100.00
<br /> TOTAL AMOUNT REMAINING
<br /> Earth Work - S 174.592.00 $168,699.20 $ 5,892.80
<br /> Concrete $ 161,669.25 $161,669.25 $ -
<br /> Citrus Springs Blvd $ 178,907.70 $168,767.70 S 10.140.00
<br /> Paving & Base $ 87,859.00 $81,977.45 $ 51881 .55
<br /> Sardtary Sewer $ 60,149.50 $60,149.50 S
<br /> A'ater On-Site $ 56,250.00 $56.250.00 $ -
<br /> Dmirtage $ 37,659.60 1 $33,567.60 j $ 4.092.00
<br /> Electrical S 34,400.00 $10,000.00 $ 24,400.00
<br /> Prossional $ 54,000.00 $25,500.00 $ 28,500.00
<br /> Landscaping $ 30, 100.00 $0.00 $ 30, 100 .00
<br /> SUBTOTAL $ 875,587.05 $766,580.70 $ 109,006 .35
<br /> BOND AMOUNT 125% OF $ 109,006.35 = $ 136,257.94
<br /> rCent Complete $675,000.00/788,657.55 = 87.55%
<br /> JndZomt
<br /> 109,006. 5 X 125% = $ 136,257.94
<br /> Date: Tc�(/4
<br /> Jodah Bit11 .E. No. 57390
<br /> I °
<br /> Page 4 of 4
<br />
|