| 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 |
|
|
