Appendix
Appendix 'A' - Eagle Creek Village Phase 1 Landscape Budget Estimate
March 7, 2017Page 302 sections
Itemized landscape budget estimate prepared by LADR Landscape Architects.
$34,807.00 total landscape budget estimateJanuary 10, 2017
Page 30
Eagle Creek Village Phase 1 Landscape Budget Estimate
A. SOFT LANDSCAPE
| Item | Quantity | Units | Price | Extension |
|---|---|---|---|---|
| 1. PLANTS (Supply and Plant) | ||||
| Trees (6cm caliper) | 4 | each | 550.00 | $2,200.00 |
| Shrubs (#5 pots) | 6 | each | 50.00 | $300.00 |
| Shrubs (#3 pots) | 51 | each | 42.00 | $2,142.00 |
| Shrubs (#2 pots) | 8 | each | 23.00 | $184.00 |
| Shrubs, Groundcovers and Perennials (#1 pots) | 404 | each | 15.00 | $6,060.00 |
| SUB-TOTAL PLANTS | $10,886.00 | |||
| 2. SOD (Supply and Installation) | 48 | m.sq. | 14.00 | $672.00 |
| 3. HYDROSEED (Supply and Installation) | 248 | m.sq. | 10.00 | $2,480.00 |
| 4. SOIL AND MULCH (Supply and Delivery) | ||||
| Soil (Large Shrubs and 15m3 Tree Pits) 600mm depth | 55 | m.cu. | 32.00 | $1,760.00 |
| Soil (Medium Shrubs) 450mm depth | 39 | m.cu. | 32.00 | $1,248.00 |
| Soil (Small Shrubs & Perennials) 300mm depth | 63 | m.cu | 32.00 | $2,016.00 |
| Trucking of soil | 8 | loads | 200.00 | $1,570.00 |
| SUBTOTAL SOFT LANDSCAPE | $20,632.00 |
B. HARD LANDSCAPE
| Item | Quantity | Units | Price | Extension |
|---|---|---|---|---|
| 1. IRRIGATION ALLOWANCE | ||||
| Allowance | $7,475.00 | |||
| 2. SITE FURNISHINGS (Supply and Installation) | ||||
| Bicycle Rack (accomodates 2 bikes) | 3 | each | 500.00 | $1,500.00 |
| Benches | 1 | each | 2,200.00 | $2,200.00 |
| 3. FENCING (Supply) | ||||
| Wood Trellis Allowance | $3,000.00 | |||
| SUBTOTAL HARD LANDSCAPE | $14,175.00 |
TOTAL LANDSCAPE BUDGET ESTIMATE: $34,807.00
Exclusive of GST
Prepared by LADR Landscape Architects
10-Jan-17
For bonding purposes only (this is not a construction estimate)
Page 30
Extracted from: 2017 03 07 Council Agenda - Agenda - Pdf