Project: Underwood Phase 3 - Basin POC 8 - CFD
CITY FILE NUMBER: IP21-071L
Qty Size Unit Cost Total
34 24" Box 275.00$ 9,350.00$
84 15 Gal 165.00$ 13,860.00$
6,500 1 Gal 9.00$ 58,500.00$
661 5 Gal 18.00$ 11,898.00$
20,498 Plugs 1.00$ 20,498.00$
36 Each 15.00$ 540.00$
65,505 S.F. 0.20$ 13,101.00$
147,494 S.F. 0.11$ 16,224.34$
-$
143,971.34$
IRRIGATION
Qty Item Unit Cost Total
81,989 S.F. 1.80$ 147,580.20$
65,505 S.F. 2.50$ 163,762.50$
1 Each 1,500.00$ 1,500.00$
1 Each 11,500.00$ 11,500.00$
1 Each 20,000.00$ 20,000.00$
-$
344,342.70$
CONSTRUCTION
Qty Item Unit Cost Total
2,842 L.F. 4.00$ 11,368.00$
2,691 L.F. 35.00$ 94,185.00$
6 Each 900.00$ 5,400.00$
-$
110,953.00$
Prepared by:
599,267.04$
119,853.41$
47,941.36$
767,061.81$
Tubular Steel Vehicular Gate
Shrub
Booster Pump
TR 29835-3 & 29835-F
August 12th, 2022
Shrub
Shrub
Vines
Concrete Mow Curb
Tubular Steel Fence
LANDSCAPE
Description
Tree w/ Root Barrier
Tree w/ Root Barrier
Irrigation Subtotal
Description
Mulch
Bed Preparation
Landscape Subtotal
Description
Irrigation - Spray
Irrigation - Drip
Meters - Electrical & Water
Controller
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Construction Subtotal
Base Estimate:
20% Contingency:
TOTAL ESTIMATE
8% Construction Management/Inspection:
Approved for Bonding
IP21-071L
CR 10/17/2022