HomeMy WebLinkAbout3516 S MASON MEDICAL AND RETAIL MARIJUANA STORE - BDR200011 - SUBMITTAL DOCUMENTS - ROUND 3 - SUPPORTING DOCUMENTATION (2)3516 S Mason St
ITEM QUANTITY UNIT UNIT COST TOTAL COST COMMENTS
REMOVALS
Remove surface paving materials and dispose off site 45 CY $40.00 $1,800
Quantity is approximate, based on 8" estimated depth plus 15% compaction and
rounding. Actual quantity will be as required to remove all undesirable materials.
SUBTOTAL $1,800
DECOMPACTION
Rip existing soil to 12" depth 1,455 SF $0.65 $946 According to the Site Restoration Plan
SUBTOTAL $946
SOIL TESTING
Sample existing soil; submit soil samples to testing lab 1 LS $250.00 $250
SUBTOTAL $250
EXISTING SOIL REMEDIATION AND AMENDMENT
Perform soil remediation and amendment 1,455 SF $0.15 $218 According to soil test results and Site Restoration Plan
SUBTOTAL $218
SITE PREPARATION
Perform weed control 1 LS $450.00 $450 According to the Site Restoration Plan
Import and spread topsoil 45 CY $55.00 $2,475
Quantity is approximate, based on 8" estimated depth plus 15% compaction and
rounding. Actual quantity will be as required to meet final grades following removal of
undesirable materials.
Apply soil amendment; incorporate by tilling 1,455 SF $0.15 $218 According to the Site Restoration Plan and City Code
Fine grading 1,455 SF $0.65 $946
SUBTOTAL $4,089
PLANT MATERIAL & INSTALLATION
Deciduous Shrubs 9 EA $60.00 $540 NHBZ area shrubs only
SUBTOTAL $540
IRRIGATION
New irrigation system 1,455 SF $1.30 $1,892 NHBZ area irrigation only
SUBTOTAL $1,892
SEEDING
Native Seeding 1,455 SF $0.45 $655 See Native Seed Mix on Sheet L4.0
Mulching 1,455 SF $0.35 $509 Certified weed-free mulch, crimped, according to the Site Restoration Plan
SUBTOTAL $1,164
CONSTRUCTION SUBTOTAL $10,899
POST CONSTRUCTION MONITORING, INSPECTION, AND WEED CONTROL
First season monthly monitoring March through September 7 MONTHS $95.00 $665 According to the Site Restoration Plan
First season monthly weed control March through September 7 MONTHS $85.00 $595 According to the Site Restoration Plan
Year 1 weed control 1 LUMP SUM $450.00 $450 According to the Site Restoration Plan
Year 1 annual inspection and monitoring report 1 LUMP SUM $950.00 $950 According to the Site Restoration Plan
Year 2 weed control 1 LUMP SUM $450.00 $450 According to the Site Restoration Plan
Year 2 annual inspection and monitoring report 1 LUMP SUM $950.00 $950 According to the Site Restoration Plan
Year 3 weed control 1 LUMP SUM $250.00 $250 According to the Site Restoration Plan
Year 3 annual inspection and monitoring report 1 LUMP SUM $950.00 $950 According to the Site Restoration Plan
SUBTOTAL $5,260
GRAND TOTAL ESTIMATE (CONSTRUCTION + POST CONSTRUCTION)$16,159
1. Refer to the Site Restoration Plan, the Landscape Plans, and the Landscape Cost Estimate for additional information.
NOTES
NHBZ Cost Estimate
7/15/2021