Loading...
HomeMy WebLinkAboutSP-22-056 - Supplemental - 0154 da Vinci Drive (7)Beta Technologies BTV Manufacturing Plant : Full Build Estimate of Probable Construction Costs / City Landscape Budget 10/7/2022 TOTAL - NEW BUDGET REQUIRED BY CITY OF SO. BURLINGTON $1,122,500.00 Item Quantity Unit Unit Cost Unit Total Sub-total BUILT-IN SITE FURNITURE Concrete Seatwalls 228 LF $230.00 $52,440.00 Tiered Seating at Amphitheater 1 LS $350,000.00 $350,000.00 Built-in Site Furniture Subtotal $402,440.00 SOIL CELLS Soil Cells (1,000 CF at each tree in paving)8 EA $17,000.00 $136,000.00 Soil cells Subtotal $136,000.00 PUBLIC ART ALLOWANCE Public Art 1 EA $50,000.00 $50,000.00 Public Art Subtotal $50,000.00 PLANTING Acer x freemanii 'Autumn Blaze'; 3.5"-4" Cal. 17 EA $1,500.00 $25,500.00 Acer x freemanii 'Autumn Blaze'; 4.5"-5" Cal.29 EA $4,000.00 $116,000.00 Betula nigra 'Heritage' (single stem); 3"-3.5" Cal. 27 EA $1,500.00 $40,500.00 Carpinus caroliniana; 3"-3.5" Cal.13 EA $1,500.00 $19,500.00 Gleditsia triacanthos f. inermis 'Streetkeeper'; 3.5"-4" Cal. 17 EA $1,500.00 $25,500.00 Gleditsia triacanthos f. inermis 'Streetkeeper'; 4.5"-5" Cal. 21 EA $4,000.00 $84,000.00 Gleditsia triacanthos f. inermis 'Streetkeeper'; 5.5"-6" Cal. 8 EA $6,000.00 $48,000.00 Magnolia stellata 'Centennial'; 8'-10' B&B 11 EA $1,300.00 $14,300.00 Nyssa sylvatica; 3.5"-4" Cal. 8 EA $1,500.00 $12,000.00 Quercus bicolor; 4"-4.5" Cal. 13 EA $4,000.00 $52,000.00 Quercus rubra; 3.5"-4" Cal. 11 EA $1,500.00 $16,500.00 Ulmus x 'Accolade'; 3.5"-4" Cal. 14 EA $1,500.00 $21,000.00 Ulmus x 'Accolade'; 4.5"-5" Cal. 17 EA $4,000.00 $68,000.00 Zelkova serrata 'Green Vase'; 3"-3.5" Cal. 17 EA $1,500.00 $25,500.00 Juniperus virginiana; 6'-7' B&B 8 EA $900.00 $7,200.00 Juniperus virginiana; 8'-10' B&B 6 EA $900.00 $5,400.00 Picea glauca 'Montrose Spire'; 6-7' B&B 21 EA $900.00 $18,900.00 Pinus strobus; 6'-7' B&B 2 EA $900.00 $1,800.00 Pinus strobus; 8'-10' B&B 9 EA $900.00 $8,100.00 Thuja occidentalis 'Nigra'; 6'-7' B&B 91 EA $900.00 $81,900.00 5 Gal. Shrubs 433 EA $100.00 $43,300.00 3 Gal. Shrubs 403 EA $75.00 $30,225.00 2 Gal. Perennial 458 EA $35.00 $16,030.00 1 Gal. Perennial 2720 EA $20.00 $54,400.00 2 Gal. Ornamental Grasses 554 EA $45.00 $24,930.00 1 Gal. Ornamental Grasses 2908 EA $35.00 $101,780.00 Planting Subtotal $962,265.00 Subtotal $1,550,705.00 TOTAL $1,550,705.00 Wagner Hodgson Landscape Architecture 1 10/7/2022