Project: Underwood - POC 13 - CFD
CITY FILE NUMBER: IP21-072L
Qty Size Unit Cost Total
4 36" Box 525.00$ 2,100.00$
33 24" Box 275.00$ 9,075.00$
4,335 1 Gal 9.00$ 39,015.00$
462 5 Gal 18.00$ 8,316.00$
1,595 Each 15.00$ 23,925.00$
19,758 S.F. 0.20$ 3,951.60$
19,758 S.F. 0.11$ 2,173.38$
-$
88,555.98$
IRRIGATION
Qty Item Unit Cost Total
19,758 S.F. 2.50$ 49,395.00$
1 L.S. 1,500.00$ 1,500.00$
0 - -$ -$
-$
50,895.00$
CONSTRUCTION
Qty Item Unit Cost Total
71 L.F. 6.00$ 426.00$
-$
426.00$
Prepared by:
139,876.98$
27,975.40$
11,190.16$
179,042.53$
LANDSCAPE
Description
Tree w/ Root Barrier
Tree w/ Root Barrier
Shrub
Shrub
Vines
TR 29835-F
August 12th, 2022
Irrigation Subtotal
Description
Mulch
Bed Preparation
Landscape Subtotal
Description
Concrete Mow Curb
Irrigation - Drip
Water Meter
Existing Controller Per POC 11
TOTAL ESTIMATE
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Construction Subtotal
Base Estimate:
20% Contingency:
8% Construction Management/Inspection:
Approved for Bonding
IP21-072L
CR 10/17/2022