HomeMy WebLinkAbout3516 S MASON MEDICAL AND RETAIL MARIJUANA STORE - BDR200011 - SUBMITTAL DOCUMENTS - ROUND 3 - SUPPORTING DOCUMENTATION3516 S Mason St
ITEM QUANTITY UNIT UNIT COST TOTAL COST COMMENTS
PLANT MATERIAL & INSTALLATION
Deciduous Shade Trees, 2" caliper 3 EA $550.00 $1,650
Deciduous Ornamental Trees, 2" caliper 1 EA $500.00 $500
Deciduous Shrubs 20 EA $60.00 $1,200 Excluding the NHBZ area shrubs
Evergreen Shrubs 16 EA $60.00 $960
Ornamental Grasses 158 EA $20.00 $3,160
SUBTOTAL $7,470
SOD
Turfgrass sod 1,032 SF $1.50 $1,548
SUBTOTAL $1,548
SEEDING
Native seeding 0 SF $0.00 $0 Included in NHBZ Cost Estimate
SUBTOTAL $0
SOIL PREP
Soil prep - sod areas 1,032 SF $0.80 $826
Soil prep - seed areas 0 SF $0.00 $0 Included in NHBZ Cost Estimate
Soil prep - planting beds 2,174 SF $0.80 $1,739
SUBTOTAL $2,565
IRRIGATION
New irrigation system 3,206 SF $1.30 $4,168 Excluding the NHBZ area irrigation
SUBTOTAL $4,168
MULCH
Rock mulch, 2-1/2" size, 3" depth 2,174 SF $2.20 $4,783
Rock Mulch, 3"-4" size, 3" depth 78 SF $3.00 $234 West side of bldg between foundation and site wall
SUBTOTAL $5,017
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 $23,853
ADDITIONAL COSTS AND CONTINGENCIES
Contractor Mobilization 5.0%$1,193
Contractor Survey & Staking 5.0%$1,193
Design Contingency 5.0%$1,193
SUBTOTAL $3,578
GRAND TOTAL ESTIMATE $27,431
1. This is a conceptual construction cost estimate for preliminary planning and budgeting purposes. It is not a contractor's bid.
Notes:
Landscape Cost Estimate
7/15/2021
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. Refer to the NHBZ Cost Management for landscape and related work in the NHBZ area.