ST9902-EM031118
"
ST'140"L
COST ESTIMATE BUDGET
MINIMUM LANDSCAPE
IN MEDIANS
JOB NAME: West Sandy Lake Blvd. - Phase I
JOB NO: 0010-01
PHASE: Schematic Design
DATE: Nov. 18,2003
BY:
UNIT ITEM CATEGORY
UNIT COST TOTAL SUBTOTAL
ITEM
NO. ITEM QTY.
Softscape Cost Estimate - Phase I
J,O.).)
COST ESTIMATE BUDGET
ENHANCED LANDSCAPE
IN MEDIANS
ea
82
ea
-~---
C. Shrubs
1 3 gal.
--'
_~_e?_gaL_
D.
1.
--
2.
1--
1-__ E.
1.
2.
--
F.
---.l:
G.
_001,
I.
f--oo. .
1.
----
750 ea
450 ea
Grasses
Hydroseed turf: Lovegrass
Buffalo Sod
I ;-
24,022-L___s1
52,000 ea
JOB NAME: West Sandy Lake Blvd. - Phase I
JOB NO: 0010-01
PHASE: Schematic Design
DATE: Nov. 1B, 2003
BY:
UNIT
COST
-.-
$650.00
$200.00
ITEM
TOTAL
CATEGORY
SUBTOTAL
$52,000.00
$52,000
$16,400.00
$16,400
$18,750.00
$20,250.00
oo--t~-
$39,000
__-_00-
e-..$0.12oon_ $2,880.00
c.- $0.50 __ $26,000.00
$25.00
$45.00
$0.60
$120.00
--
$28,880
$10,200.00
$19,440.00
Decomposed Granite
Area
8,500 I
!
sf
'_\-__00 ____
$29,640
--
H.
1.
Steel Edging
Total Length
--
Concrete Mowstrlps
Total Area
1,800
ITEM
NO. ITEM QTY. UNIT
Soflscape Cost Estimate - Enhanced Planting - Phase I
I I
___1________.._________ ----i---...----.-----
f--- A. Large Trees _ '
1. 3.5"-4" caL 80
f-- - ~"----- .--
f----- - ----I-
B. Ornamental Trees
I--
1. 30 gal.
Irrigation
Drip Irrigation Cd.,
Bubblers at all Trees
"'-, ,.,"- -1117,000
~. 162
_ ~'>sv_=
sf
ea
$3.50 $~9, 750.00
II
$3.00
$29,750
$5,400.00
$5,400
_ $17,100.00
$17,100
$37,350.00
$37,350
--. I -.-- ---
~- , Subtotal--Soflscape and Irrlgatlo-~= - ~ ..... 1-00. oo~=_-~. _~___... $255,520
~_ I ____ Plus 15% Contingency. __ .. n___ _._____~---~. ____ $38,328
I
-= --I~,800---:f -1 ~ ~45;_
-+
Mulch
Total Area
I 8,300
!
sf
$4.50
Newman, Jackson, Bieberstein, Inc.