Project: Quartz Ranch - POC 1 - CFD Streetscape
Qty Size Unit Cost Total
2 72" Box 2,500.00$ 5,000.00$
2 60" Box 1,750.00$ 3,500.00$
3 48" Box 1,200.00$ 3,600.00$
64 24" Box 275.00$ 17,600.00$
100 15 Gal 65.00$ 6,500.00$
1,356 5 Gal 18.00$ 24,408.00$
60 1 Gal 8.00$ 480.00$
3,047 1 Gal 8.00$ 24,376.00$
79 5 Gal 25.00$ 1,975.00$
20,672 S.F. 0.20$ 4,134.40$
20,672 S.F. 0.11$ 2,273.92$
-$
93,847.32$
IRRIGATION
Qty Item Unit Cost Total
20,672 S.F. 2.50$ 51,680.00$
1 L.S. 12,500.00$ 12,500.00$
1 Each -$ -$
-$
64,180.00$
CONSTRUCTION
Qty Item Unit Cost Total
1 Each 500.00$ 500.00$
32 Y.D. 120.00$ 3,840.00$
88 Y.D. 120.00$ 10,560.00$
33 Each 75.00$ 2,475.00$
1,650 L.F. 3.00$ 4,950.00$
6,085 S.F. 0.50$ 3,042.50$
-$
25,367.50$
Prepared by:
183,394.82$
36,678.96$
14,671.59$
40,818.25$
275,563.62$
Landscape Subtotal
Description
Irrigation - Drip
Irrigation Subtotal
LANDSCAPE
Description
Tree with Root Barrier
Bed Preparation
Vines
Tree with Root Barrier
Shrub
Mulch
Groundcover
Shrub
IP21-021L
Description
Concrete Mow Curb - (50 L.F.)
Small Rock Cobble
September 21, 2022
Tree with Root Barrier
Tree with Root Barrier
Shrub
TOTAL ESTIMATE
Large Rock Cobble
Meters - Electrical & Water
Controller - Existing (POC 2)
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Boulders
Construction Subtotal
8% Inspection Fee:
1 Year Landscape Maintenance
20% Contingency:
Base Estimate:
Metal Edging
Cobble Area Grading and Excavation
Project: Quartz Ranch - POC 2 - CFD Streetscape
Qty Size Unit Cost Total
115 24" Box 275.00$ 31,625.00$
1,092 5 Gal 18.00$ 19,656.00$
3,028 1 Gal 8.00$ 24,224.00$
138 Flats 20.00$ 2,760.00$
119 5 Gal 25.00$ 2,975.00$
37,625 S.F. 0.20$ 7,525.00$
37,625 S.F. 0.11$ 4,138.75$
-$
92,903.75$
IRRIGATION
Qty Item Unit Cost Total
37,625 S.F. 2.50$ 94,062.50$
1 L.S. 12,500.00$ 12,500.00$
1 Each 5,000.00$ 5,000.00$
-$
111,562.50$
CONSTRUCTION
Qty Item Unit Cost Total
1 Each 500.00$ 500.00$
-$
500.00$
Prepared by:
204,966.25$
40,993.25$
16,397.30$
40,818.25$
303,175.05$ TOTAL ESTIMATE
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Construction Subtotal
Base Estimate:
20% Contingency:
8% Inspection Fee:
1 Year Landscape Maintenance
Description
Bed Preparation
Landscape Subtotal
Description
Irrigation - Drip
Concrete Mow Curb - (50 L.F.)
Mulch
IP21-022L
May 24, 2021
LANDSCAPE
Description
Tree with Root Barrier
Shrub
Shrub & Groundcover
Vines
Groundcover
Meters - Electrical & Water
Controller
Irrigation Subtotal
Project: Quartz Ranch - POC 3 - CFD Streetscape
Qty Size Unit Cost Total
2 48" Box 1,200.00$ 2,400.00$
16 36" Box 600.00$ 9,600.00$
133 24" Box 275.00$ 36,575.00$
31 15 Gal 65.00$ 2,015.00$
2,903 5 Gal 18.00$ 52,254.00$
6,733 1 Gal 8.00$ 53,864.00$
12 Flats 20.00$ 240.00$
80 5 Gal 25.00$ 2,000.00$
51,747 S.F. 0.20$ 10,349.40$
51,747 S.F. 0.11$ 5,692.17$
-$
172,589.57$
IRRIGATION
Qty Item Unit Cost Total
49,316 S.F. 2.50$ 123,290.00$
1 L.S. 12,500.00$ 12,500.00$
1 Each 5,000.00$ 5,000.00$
-$
140,790.00$
CONSTRUCTION
Qty Item Unit Cost Total
835 L.F. 5.00$ 4,175.00$
26 Y.D. 120.00$ 3,120.00$
80 Y.D. 120.00$ 9,600.00$
50 Each 75.00$ 3,750.00$
2,911 S.F. 5.00$ 14,555.00$
2 Each 900.00$ 1,800.00$
2 Each 900.00$ 1,800.00$
1 Each 200.00$ 200.00$
1,758 L.F. 3.00$ 5,274.00$
5,381 S.F. 0.50$ 2,690.50$
-$
46,964.50$
Prepared by:
360,344.07$
72,068.81$
28,827.53$
40,818.25$
502,058.66$
Bed Preparation
IP21-023L
December 22, 2022
Shrub
Shrub
Shrub & Groundcover
Groundcover
Mulch
Vines
LANDSCAPE
Description
Tree with Root Barrier
Tree with Root Barrier
Tree with Root Barrier
TOTAL ESTIMATE
Stabilized Decomposed Granite
Bench
Trash Receptacle
Pet Waste Station
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Construction Subtotal
Base Estimate:
20% Contingency:
Metal Edging
Cobble Area Grading and Excavation
8% Inspection Fee:
1 Year Landscape Maintenance
Irrigation Subtotal
Description
Concrete Mow Curb
Large Rock Cobble
Boulders
Small Rock Cobble
Landscape Subtotal
Description
Irrigation - Drip
Meters - Electrical & Water
Controller
Project: Quartz Ranch - POC 5 - CFD Streetscape
Qty Size Unit Cost Total
104 24" Box 275.00$ 28,600.00$
86 15 Gal 150.00$ 12,900.00$
1,607 5 Gal 18.00$ 28,926.00$
5,080 1 Gal 8.00$ 40,640.00$
460 Flats 20.00$ 9,200.00$
12,165 Liners 3.00$ 36,495.00$
111 5 Gal 25.00$ 2,775.00$
118,065 S.F. 0.20$ 23,613.00$
118,065 S.F. 0.11$ 12,987.15$
-$
196,136.15$
IRRIGATION
Qty Item Unit Cost Total
22,183 S.F. 2.50$ 55,457.50$
95,882 S.F. 2.00$ 191,764.00$
1 L.S. 12,500.00$ 12,500.00$
1 Each 5,000.00$ 5,000.00$
1 Each 10,000.00$ 10,000.00$
-$
274,721.50$
CONSTRUCTION
Qty Item Unit Cost Total
114 L.F. 5.00$ 570.00$
-$
570.00$
Prepared by:
471,427.65$
94,285.53$
37,714.21$
40,818.25$
644,245.64$
Mulch
IP21-024L
October 25, 2021
LANDSCAPE
Description
Tree with Root Barrier
Shrub
Shrub & Groundcover
Groundcover
Vines
Concrete Mow Curb
Bed Preparation
Landscape Subtotal
Description
Irrigation - Drip
Meters - Electrical & Water
Booster Pump
TOTAL ESTIMATE
Irrigation - Spray
Tree with Root Barrier
Groundcover
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Construction Subtotal
Base Estimate:
20% Contingency:
8% Inspection Fee:
1 Year Landscape Maintenance
Controller
Irrigation Subtotal
Description
Project: Quartz Ranch - POC 6 - CFD Streetscape
Qty Size Unit Cost Total
89 24" Box 275.00$ 24,475.00$
1,248 5 Gal 18.00$ 22,464.00$
208 1 Gal 8.00$ 1,664.00$
172 Flats 20.00$ 3,440.00$
49 5 Gal 25.00$ 1,225.00$
25,877 S.F. 0.20$ 5,175.40$
25,877 S.F. 0.11$ 2,846.47$
-$
61,289.87$
IRRIGATION
Qty Item Unit Cost Total
3,997 S.F. 2.50$ 9,992.50$
21,880 S.F. 2.00$ 43,760.00$
1 L.S. 12,500.00$ 12,500.00$
1 Each -$ -$
-$
66,252.50$
CONSTRUCTION
Qty Item Unit Cost Total
1 Each 500.00$ 500.00$
9 Y.D. 120.00$ 1,080.00$
44 Y.D. 120.00$ 5,280.00$
22 Each 75.00$ 1,650.00$
1,068 L.F. 3.00$ 3,204.00$
2,507 S.F. 0.50$ 1,253.50$
-$
12,967.50$
Prepared by:
140,509.87$
28,101.97$
11,240.79$
40,818.25$
220,670.88$
Metal Edging
Cobble Area Grading and Excavation
IP21-025L
May 24, 2021
LANDSCAPE
Description
Landscape Subtotal
Description
Irrigation - Drip
Meters - Electrical & Water
Tree with Root Barrier
Shrub
Groundcover
Vines
Mulch
Description
Concrete Mow Curb - (95 L.F.)
Small Rock Cobble
Bed Preparation
TOTAL ESTIMATE
Groundcover
Irrigation - Spray
Large Rock Cobble
Boulders
NOTE: All Unit Costs include
material, labor profit and overhead
for the Landscape Subcontractor.
Construction Subtotal
Base Estimate:
20% Contingency:
8% Inspection Fee:
1 Year Landscape Maintenance
Controller - Existing (Park POC 4)
Irrigation Subtotal