Loading...
HomeMy WebLinkAboutSUN COMMUNITIES - THE FOOTHILLS - FDP220005 - SUBMITTAL DOCUMENTS - ROUND 4 - SUPPORTING DOCUMENTATION (7)This cost estimate does not include prices for permit fees, utilities, hardscape or street/open space lighting. ITEM DESCRIPTION QTY.UNIT COST TOTAL 1 1" Cal.trees (nursery)222 ea.500.00$ 111,000.00$ 2 15 gal. shrubs (nursery)193 ea.350.00$ 67,550.00$ 3 5 gal. shrubs (nursery)877 ea.60.00$ 52,620.00$ 4 NHBZ Seed Mix 300,757 s.f.0.20$ 60,151.40$ 5 Fine grading 300,757 s.f.0.15$ 45,113.55$ 336,434.95$ ITEM DESCRIPTION QTY.UNIT COST TOTAL 6 Spray Irrigation 300,757 s.f.1.25$ 375,946.25$ 7 Drip irrigation 102,399 s.f.1.50$ 153,598.50$ 529,544.75$ ITEM DESCRIPTION QTY.UNIT COST TOTAL 8 Maintenance ( 2 Year )1 l.s.70,000.00$ 70,000.00$ 9 Repair Guarantee ( 5 Year )1 l.s.50,000.00$ 50,000.00$ SUBTOTAL:120,000.00$ ITEM DESCRIPTION QTY.UNIT COST TOTAL 10 Monitoring and Reporting (2 Year)1 l.s.20,000.00$ 20,000.00$ 11 Weed Management (pre-construction)1 l.s.5,000.00$ 5,000.00$ 11 Weed Management (construction)1 l.s.10,000.00$ 10,000.00$ 11 Weed Management (post-construction)1 l.s.15,000.00$ 15,000.00$ 11 Ground Water Monitoring (2-Year)1 l.s.12,000.00$ 12,000.00$ 11 FACWet Assessment (post-construction)1 l.s.15,000.00$ 15,000.00$ SUBTOTAL:77,000.00$ 1,062,979.70$ 15% CONTINGENCY:159,446.96$ 1,222,426.66$ Cost Estimate For: Foothills Fort Collins Sun Communities LANDSCAPE 21-Dec-22 SUBTOTAL: LANDSCAPE MAINTENANCE SUBTOTAL: TOTAL: GRAND TOTAL: IRRIGATION WETLANDS ESTABLISHMENT