ITEM |
QTY. |
UNIT |
UNIT COST |
ITEM TOTAL |
INHOUSE |
FLORAL |
REMOVALS |
  |
  |
  |
  |
  |
  |
Excavation |
400 |
CY |
$33.75 |
$13,500.00 |
$13,500.00 |
  |
Excavation by hand |
12 |
CY |
$60.00 |
$720.00 |
$720.00 |
  |
Remove existing fence |
1 |
LS |
  |
$0.00 |
$0.00 |
  |
  |
  |
  |
  |
  |
  |
  |
  |
  |
  |
Sub-Total |
$14,220.00 |
  |
  |
Grading and Drainage |
  |
  |
  |
  |
  |
  |
Filter Fabric, central area |
1500 |
SY |
$5.10 |
$7,650.00 |
  |
  |
Broken Stone |
220 |
CY |
$35.00 |
$7,700.00 |
  |
  |
Stone Screenings, central area |
291 |
CY |
$45.00 |
$13,095.00 |
  |
  |
3/4" Pea Gravel |
2 |
CY |
$45.00 |
$90.00 |
  |
  |
Dry well @ hydrant |
1 |
EA |
$200.00 |
$200.00 |
  |
  |
12" Drainage pipe |
200 |
LF |
$26.45 |
$5,290.00 |
  |
  |
  |
  |
  |
Sub-Total |
$34,025.00 |
  |
$34,025.00 |
  |
  |
  |
  |
  |
  |
  |
Site Amenities |
  |
  |
  |
  |
  |
  |
Fencing |
720 |
LF |
$35.00 |
$25,200.00 |
  |
$25,200.00 |
Service Gate |
1 |
EA |
$1,425.00 |
$1,425.00 |
  |
$1,425.00 |
Entry Gates/Foyer |
3 |
EA |
$825.00 |
$2,475.00 |
  |
$2,475.00 |
Relocate Existing Benches |
  |
LS |
  |
  |
  |
$0.00 |
Install Roundtree Benches |
4 |
EA |
$2,500.00 |
$10,000 |
  |
$10,000 |
  |
  |
  |
Sub-Total |
$39,100.00 |
  |
  |
  |
  |
  |
  |
  |
  |
  |
Pavement |
  |
  |
  |
  |
  |
  |
Granite Block in Sand |
20 |
SY |
$101.25 |
$2025.00 |
  |
$2025.00 |
Granite Block Curb |
40 |
LF |
$16.00 |
$640.00 |
  |
$640.00 |
  |
  |
  |
Sub-Total |
$2,665.00 |
  |
  |
  |
  |
  |
  |
  |
  |
  |
Utilities |
  |
  |
  |
  |
  |
  |
Water Fountain |
1 |
EA |
$2,000.00 |
$2,000.00 |
$1,000.00 |
$1,000.00 |
Install Water Line to Fountain |
10 |
LF |
$16.00 |
$160.00 |
  |
$160.00 |
Gate Valve and Valve Box |
1 |
LS |
$500.00 |
$500.00 |
  |
$500.00 |
  |
  |
  |
Sub-Total |
$2,660.00 |
  |
$1,660.00 |
  |
  |
  |
  |
  |
  |
  |
Planting |
  |
  |
  |
  |
  |
  |
Top Soil |
38 |
CY |
$35.00 |
$1,330.00 |
$665.00 |
$665.00 |
Well Rotted Leaf Mold |
38 |
CY |
$35.00 |
$1,330.00 |
$665.00 |
$665.00 |
Trees |
7 |
EA |
$700.00 |
$4,900.00 |
$2,450.00 |
$2,450.00 |
Shrubs |
10 |
EA |
$75.00 |
$750.00 |
$375.00 |
$375.00 |
Groundcovers |
50 |
EA |
$25.00 |
$1,250.00 |
$625.00 |
$625.00 |
Reconstruction of Lawns |
1000 |
SY |
$5.25 |
$5,250.00 |
$5,250.00 |
  |
  |
  |
  |
Sub-Total |
$14,810.00 |
  |
$47,080.00 |
  |
  |
  |
  |
  |
  |
  |
Sub-Total for All |
  |
  |
  |
$107,480.00 |
$25,250.00 |
$83,890.00 |
  |
  |
  |
  |
  |
  |
  |
Mobilization (if under $250K) |
4% |
  |
  |
$4299.20 |
  |
  |
  |
  |
  |
  |
  |
  |
  |
Grand Total |
  |
  |
  |
$111,779.20 |
  |
  |