HomeMy WebLinkAbout3516 S MASON MEDICAL AND RETAIL MARIJUANA STORE - BDR200011 - SUBMITTAL DOCUMENTS - ROUND 2 - SUPPORTING DOCUMENTATION (3)ITEM QUANTITY UNIT UNIT COST TOTAL COST
Deciduous Shade Trees, 2" caliper 3 EA $550.00 $1,650
Deciduous Ornamental Trees, 2" caliper 1 EA $500.00 $500
Deciduous Shrubs 29 EA $60.00 $1,740
Evergreen Shrubs 16 EA $60.00 $960
Ornamental Grasses 158 EA $20.00 $3,160
SUBTOTAL $8,010
SOD
Turfgrass sod 1,045 SF $1.50 $1,568
SUBTOTAL $1,568
SEEDING
Native seeding 1,452 SF $0.50 $726
SUBTOTAL $726
SOIL PREP
Soil prep - sod areas 1,045 SF $0.35 $366
Soil prep - seed areas 1,452 SF $0.30 $436
Soil prep - planting beds 2,172 SF $0.35 $760
SUBTOTAL $1,562
IRRIGATION
New irrigation system 4,669 SF $1.30 $6,070
SUBTOTAL $6,070
MULCH
Rock mulch, 2-1/2" size, 3" depth 2,172 SF $2.20 $4,778
Rock Mulch, 3"-4" size, 3" depth 78 SF $3.00 $234
SUBTOTAL $5,012
CRUSHER FINES
Stabilized crusher fines 645 SF $5.00 $3,225
SUBTOTAL $3,225
LANDSCAPE EDGING
Roll top steel landscape edger 313 LF $4.50 $1,409
SUBTOTAL $1,409
CONSTRUCTION SUBTOTAL $26,013
ADDITIONAL COSTS AND CONTINGENCIES
Contractor Mobilization 5.0%$1,301
Contractor Survey & Staking 5.0%$1,301
Planning Contingency 5.0%$1,301
SUBTOTAL $3,902
GRAND TOTAL ESTIMATE $29,915
1. This is a conceptual construction cost estimate for preliminary planning and budgeting purposes. It is not a contractor's bid.
Conceptual Construction Cost Estimate
3516 S Mason St - Proposed Landscaping 4/16/2021
PLANT MATERIAL & INSTALLATION
Notes:
2. This cost estimate is for landscape and irrigation only.
3. All civil site prep such as clearing and grubbing, earthwork, and grading, are excluded from the landscape estimate.
4. All site walls, curbs and gutters, pavements, and utilities are excluded from the landscape estimate.
5. All fencing, gates, and site furnishings are excluded from the landscape estimate.
6. Costs associated with weed magagement, monitoring, and reporting wil be included in the Weed Management Plan being prepared
by ERO Resources Corp.