Estimate of Materials and Cost of Construction

Summary Amount
Subtotal $1,414,893
Profit/Overhead $ 353,723
Total $1,768,616

ITEM # DRAWING DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST ITEM COST TRADE COST
REFERENCE FT
SITE WORK $ 636,686
1 L3-04 TO L3-01 Asphalt paver 7,429 5% 7,800 sf $ 5.0 $ 39,002
2 L3-04 TO L3-01 Bench 13 0% 13 ea $ 450.0 $ 5,850
3 L3-04 TO L3-01 Board walk 692 5% 727 sf $ 9.0 $ 6,539
4 L3-04 TO L3-01 Bollard 18 0% 18 ea $ 550.0 $ 9,900
5 L3-04 TO L3-01 Caliche 2,032 5% 2,134 sf $ 4.0 $ 8,534
6 L3-04 TO L3-01 Concrete paver 11,275 5% 11,839 sf $ 10.0 $ 118,388
7 L3-04 TO L3-01 Dg paving 23,070 5% 24,224 sf $ 7.0 $ 169,565
8 L3-04 TO L3-01 DG w/edging 13,765 5% 14,453 sf $ 6.0 $ 86,720
9 L3-04 TO L3-01 Ground light 1 0% 1 ea $ 200.0 $ 200
10 L3-04 TO L3-01 Land scap curb 78 5% 82 lf $ 18.0 $ 1,474
11 L3-04 TO L3-01 Light bollard 9 0% 9 ea $ 600.0 $ 5,400
12 L3-04 TO L3-01 Out look paving 295 5% 310 sf $ 6.0 $ 1,859
13 L3-04 TO L3-01 Path light 31 0% 31 ea $ 450.0 $ 13,950
14 L3-04 TO L3-01 Pole light 2 0% 2 ea $ 600.0 $ 1,200
15 L3-04 TO L3-01 Prmeable paving 6,373 5% 6,692 sf $ 7.0 $ 46,842
16 L3-04 TO L3-01 Railing 92 5% 97 lf $ 145.0 $ 14,007
17 L3-04 TO L3-01 Retaining wall 1,300 5% 1,365 sf $ 12.0 $ 16,380
18 L3-04 TO L3-01 Seat wall 1,317 5% 1,383 sf $ 10.0 $ 13,829
19 L3-04 TO L3-01 Trash receptlecs on concrete 2 0% 2 ea $ 300.0 $ 600
20 L3-04 TO L3-01 Trash receptlecs on pavers 1 0% 1 ea $ 400.0 $ 400
21 L3-04 TO L3-01 Wall light fixture 53 0% 53 ea $ 300.0 $ 15,900
22 L3-04 TO L3-01 8" ribbon curb 855 5% 898 lf $ 18.0 $ 16,164
23 L3-04 TO L3-01 Grading 924 5% 971 cy $ 35.0 $ 33,985
24 L3-04 TO L3-01 Wheel stoper 40 0% 40 ea $ 250.0 $ 10,000
LANDSCAPE $ 505,175
TREES
25 L0-02 Cordia boissieri 5 0% 5 ea $ 300.0 $ 1,500
26 L0-02 Cassia corymbosa 3 0% 3 ea $ 300.0 $ 900
27 L0-02 Citrus x meyen 1 0% 1 ea $ 300.0 $ 300
28 L0-02 Ebennospsis ebano 16 0% 16 ea $ 300.0 $ 4,800
29 L0-02 Leucaena pulverrulenta 8 0% 8 ea $ 300.0 $ 2,400
30 L0-02 Sideroxylon celastrinum 4 0% 4 ea $ 300.0 $ 1,200
31 L0-02 Ulmus crassifolia 4 0% 4 ea $ 300.0 $ 1,200
32 L0-02 Celltis laevigata 1 0% 1 ea $ 300.0 $ 300
33 L0-02 Parikinsonia aculeata 28 0% 28 ea $ 300.0 $ 8,400
34 L0-02 Vacheellia farnesiana 11 0% 11 ea $ 300.0 $ 3,300
35 L0-02 Prosopis glandulosa 32 0% 32 ea $ 300.0 $ 9,600
SHRUBS
36 L0-02 Amyris texana 19 0% 19 ea $ 150.0 $ 2,850
37 L0-02 Aloysia virgata 25 0% 25 ea $ 150.0 $ 3,750
38 L0-02 Citharexylum berlandieri 7 0% 7 ea $ 150.0 $ 1,050
39 L0-02 Celtis eherbegiana 93 0% 93 ea $ 150.0 $ 13,950
40 L0-02 Forestiera spicigera 23 0% 23 ea $ 150.0 $ 3,450
41 L0-02 Justicia spicigera 7 0% 7 ea $ 150.0 $ 1,050
42 L0-02 Jatorapha dioica 12 0% 12 ea $ 150.0 $ 1,800
43 L0-02 Lycium berlandieri 7 0% 7 ea $ 150.0 $ 1,050
44 L0-02 Leucophyllum frutescens 101 0% 101 ea $ 150.0 $ 15,150
45 L0-02 Lerrea tridentata 82 0% 82 ea $ 150.0 $ 12,300
46 L0-02 Malpighia glabr 17 0% 17 ea $ 150.0 $ 2,550
47 L0-02 Phaulothamnus spinescens 33 0% 33 ea $ 150.0 $ 4,950
48 L0-02 Randia rhagocarpa 46 0% 46 ea $ 150.0 $ 6,900
49 L0-02 Salvia ballotiflora 85 0% 85 ea $ 150.0 $ 12,750
50 L0-02 Yucca treculena 83 0% 83 ea $ 150.0 $ 12,450
51 L0-02 Zanthoxylum fadara 48 0% 48 ea $ 150.0 $ 7,200
GROUNDCOVERS
52 L0-02 Calyptocarpus vilis 4,532 0% 4,532 sf $ 1.8 $ 8,158
53 L0-02 Npeta cataria 60 0% 60 sf $ 1.8 $ 108
54 L0-02 Petroselinum crispum 653 0% 653 sf $ 1.8 $ 1,175
55 L0-02 Phyla nodiflora 2,008 0% 2,008 sf $ 1.8 $ 3,614
56 L0-02 Andropogon glomeratus 1,769 0% 1,769 sf $ 1.8 $ 3,184
57 L0-02 Aristida purpurea 316 0% 316 sf $ 1.8 $ 569
58 L0-02 Bothriochloa laguroides 866 0% 866 sf $ 1.8 $ 1,559
59 L0-02 Bothriochloa rigidiseta 4,674 0% 4,674 sf $ 1.8 $ 8,413
60 L0-02 Cynodon dactylon 1,693 0% 1,693 sf $ 1.8 $ 3,047
61 L0-02 Muhlenbergia capillans 11 0% 11 sf $ 1.8 $ 20
62 L0-02 Monanthochloe littoralis 170 0% 170 sf $ 1.8 $ 306
63 L0-02 Sporobolus cryptandrus 1,432 0% 1,432 sf $ 1.8 $ 2,578
64 L0-02 Setaria leucopila 11,637 0% 11,637 sf $ 1.8 $ 20,947
65 L0-02 Schizachyrium littorale 42 0% 42 sf $ 1.8 $ 76
66 L0-02 Sporobolus pyramidatus 5,289 0% 5,289 sf $ 1.8 $ 9,520
67 L0-02 Spartina spartinae 4,556 0% 4,556 sf $ 1.8 $ 8,201
68 L0-02 Sporobolus wrightii 365 0% 365 sf $ 1.8 $ 657
69 L0-02 Trichloris pluriflora 543 0% 543 sf $ 1.8 $ 977
 ITEM # DRAWING DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST ITEM COST TRADE COST
REFERENCE FT
Rain garden
70 L0-02 Coopena drummondii 254 0% 254 sf $ 3.0 $ 762
71 L0-02 Cyperus orderatus 290 0% 290 sf $ 3.0 $ 870
72 L0-02 Eleocharis inteerstincta 150 0% 150 sf $ 3.0 $ 450
73 L0-02 Schoenoplectus pungens 248 0% 248 sf $ 3.0 $ 744
PERENNIALS
74 L0-02 Asclepias speciosa 29 0% 29 ea $ 45.0 $ 1,305
75 L0-02 Asclepias tuberrosa 67 0% 67 ea $ 45.0 $ 3,015
76 L0-02 Bornchia Frutescens 1,585 0% 1,585 ea $ 45.0 $ 71,325
77 L0-02 Batis maritima 130 0% 130 ea $ 45.0 $ 5,850
78 L0-02 Echinacea purpurea 230 0% 230 ea $ 45.0 $ 10,350
79 L0-02 Forenieulum vulgare 73 0% 73 ea $ 45.0 $ 3,285
80 L0-02 Monarda puneetata 683 0% 683 ea $ 45.0 $ 30,735
81 L0-02 Ruta graveolens 402 0% 402 ea $ 45.0 $ 18,090
82 L0-02 Salvia coccinea 585 0% 585 ea $ 45.0 $ 26,325
83 L0-02 Salvia farinacea 1 0% 1 ea $ 45.0 $ 45
84 L0-02 Salvia leucantha 67 0% 67 ea $ 45.0 $ 3,015
85 L0-02 Trixis inula 73 0% 73 ea $ 45.0 $ 3,285
86 L0-02 Thymophylla pentachaeta 931 0% 931 ea $ 45.0 $ 41,895
87 L0-02 Verbesina microptera 47 0% 47 ea $ 45.0 $ 2,115
88 L0-02 Wedelia acapulcensis var 193 0% 193 ea $ 45.0 $ 8,685
89 L0-02 Agave americana 13 0% 13 ea $ 45.0 $ 585
90 L0-02 Acanthocereus pentagonus 22 0% 22 ea $ 45.0 $ 990
91 L0-02 Aloe vera 126 0% 126 ea $ 45.0 $ 5,670
92 L0-02 Cylindropuntia leptocaulis 22 0% 22 ea $ 45.0 $ 990
93 L0-02 Echinocereus berlandieri 86 0% 86 ea $ 45.0 $ 3,870
94 L0-02 Echinocereus pentalophus 122 0% 122 ea $ 45.0 $ 5,490
95 L0-02 Echinocereus texensis 194 0% 194 ea $ 45.0 $ 8,730
96 L0-02 Opuntia engelmannii 671 0% 671 ea $ 45.0 $ 30,195
97 L0-02 Clematls drurnmondii 140 0% 140 ea $ 45.0 $ 6,300
UTILITIES $ 273,032
98 IR-01 TO IR-04 1-1/2" pipe 385 5% 405 lf $ 28.0 $ 11,340
99 IR-01 TO IR-04 1-1/4" pipe 654 5% 687 lf $ 25.0 $ 17,175
100 IR-05 1 1/2"sleeves 9 0% 9 ea $ 200.0 $ 1,800
101 IR-01 TO IR-04 1" pipe 898 5% 943 lf $ 22.0 $ 20,746
102 IR-05 1" sleeve 26 0% 26 ea $ 180.0 $ 4,680
103 IR-01 TO IR-04 1/2 pipe 190 5% 200 lf $ 12.0 $ 2,400
104 C1.1 TO C1.2 2-1/2" mainline pipe 1813 5% 1,904 lf $ 40.0 $ 76,160
105 IR-05 2 1/2" sleeve 2 0% 2 ea $ 250.0 $ 500
106 IR-01 TO IR-04 2" pipe 167 5% 176 lf $ 33.0 $ 5,808
107 IR-05 2" sleeves 5 0% 5 ea $ 230.0 $ 1,150
108 C1.1 TO C1.2 3" from meter pipe 351 5% 369 lf $ 45.0 $ 16,605
109 IR-05 3" sleeves 4 0% 4 ea $ 275.0 $ 1,100
110 C1.1 TO C1.2 3/4" pipe 4010 5% 4,211 lf $ 18.0 $ 75,798
111 IR-05 4" sleeve 6 0% 6 ea $ 300.0 $ 1,800
112 IR-05 6" sleeves 3 0% 3 ea $ 350.0 $ 1,050
113 C1.1 TO C1.2 6" strom pipe 60 5% 63 lf $ 75.0 $ 4,725
114 C1.1 TO C1.2 8" strom pipe 279 5% 293 lf $ 90.0 $ 26,370
115 C1.1 TO C1.2 Domestic water line 145 5% 153 lf $ 25.0 $ 3,825
SUB TOTAL $ 1,414,893 $ 1,414,893
INSURANCE 3% $ 42,447 $ 42,447
OVERHEAD AND PROFIT 22% $ 311,276 $ 311,276
TOTAL BASE BID $ 1,768,616 $ 1,768,616

General Notes: The prices used while preparing the estimate were taken from RSMeans online i.e. the standard pricing & the company is not reponsible for any kind of variations in
the prices. So, it is preferred to review the prices.

Note Legend
1 The drawings are scaled as per the mentioned scales on the plans. F.C = Waste or diff. factor
2 The prices used are standard prices, unless otherwise noted. sf = square feet
lf = linear feet
Exclusions ea = each
1 Union Wages cy = cubic yard
sy = square yard
loc = location
ls = lump sum