Park Street Frontage Landscaping - Project Plan and Cost Estimate
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

Comment only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
Park Street Frontage Landscape Project
3
Plan and Cost Estimate
4
5
LABOR/
SERVICES
StartCompletionCostComments/Assumptions
6
Task #Description of WorkVendor(s)PlanActualPlanActualEstimated
Actual Paid
7
1.00Develop a Final Landscape PlanBLA4-Jun-184-Jun-1813-Jul-1812-Jul-18$1,800.00$1,800.00Cost based on BLA proposal and Invoice
8
2.00Demolish Existing LandscapeNacho29-Sep-1819-Sep-1815-Oct-1828-Jan-19$5,328.00$5,328.00Cost based on Nacho proposal
14
3.00Excavation for Planting and Rip-RapNacho/CPFUMC1-Dec-1828-Jan-192-Feb-192-Feb-19$0.00$0.00Excavation is included in Nacho's proposal per 9Oct18 meeting with Nacho and Carlos. I took this to mean that excavation is already part of his labor proposed in tasks 5.50, 5.60, 5.70, 5.80 and 5.90 below.
21
4.00Design and Build Irrigation SystemSprinkler vendor18-Feb-1912-Feb-1918-Feb-1914-Feb-19$4,625.00$2,312.50Eco Irrigation final quote 7Feb19.
Still owe 1/2 upon completion of dripline.
27
5.00Install Plants & RocksNacho11-Mar-1913-Mar-19$5,822.00Nacho to check his quantities
37
6.00Install LawnNacho6-May-1924-May-19$500.00Install Lawn plus steel edging
44
7.00BenchNacho14-Mar-1915-Mar-19$600.00$0.00Build bench from materials onsite.
47
48
MATERIALS
49
8.00Nursery Stock, Steel Edging and Grass SeedNewton Nurseries$4,419.53Cost based on Newton Nurseries proposal and Grass Seed actual
56
9.00Dirt, Mulch, Rocks and Hardware
Whittlesey/Home Depot
$3,495.17Cost based on Whittlesey Estimate 349742/3 11Feb19
Assumes that CPFUMC provides the boulders from material onsite.
Assumes that CPFUMC provides 10 T-posts from stock onsite and otherwise available.
65
$3,095.28
66
TOTAL COST
$ 26,589.70 $9,440.50
67
68
Photos of onsite boulders available for use
69
Photos and video of onsite limestone available for use
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
Loading...
Main menu