Loading...
HomeMy WebLinkAboutSD-23-10 - Supplemental - 0255 Kennedy Drive (10)LOTS 13 & 15 - HILLSIDE @ O'BRIEN FARM Estimate of Probable Construction Costs 05.13.2022 LANDSCAPE BUDGET PER CITY OF SOUTH BURLINGTON $485,759.50 Item Quantity Unit Unit Cost Less Base Unit Cost Square Foot Cost Less Base Sub-total PAVEMENT & STEPS Concrete Paver Terrace @ Bldg. 13 - 4 corners 638 SF $25.30 $6.00 $12,313.40 Colored concrete Terrace @ Bldg. 13 southwest corner 639 SF $17.50 $6.00 $7,348.50 Concrete Paver Terrace @ between bldgs. 13 & 15 @ food cart location 1,257 SF $25.30 $6.00 $24,260.10 Colored concrete paving @ drive between buildings 2,694 SF $17.50 $8.00 $25,593.00 Paving Subtotal $69,515.00 SITE FURNISHINGS Bollards @ Main Plaza between Buildings 12 EA $828.00 $9,936.00 Iron Tree Grate (Urban Assessories)3'x5'1 EA $2,500.00 $2,500.00 Bike Racks 14 EA $276.00 $3,864.00 Site Furnishings Subtotal $16,300.00 PLANTING Acer fremanii 'Celebration'; 2.5-3" Cal.9 EA $1,340.00 $12,060.00 Carpinus caroliniana;2.5-3" Cal.8 EA $975.00 $7,800.00 Gleditsia triacanthos inermis; 2.5-3" Cal.13 EA $1,340.00 $17,420.00 Nyssa sylvatica 'Green Gable'; 2.5-3" Cal.8 EA $1,340.00 $10,720.00 Quercus palustris 'Green Pillar'; 2.5-3" Cal.13 EA $1,340.00 $17,420.00 Quercus rubra; 2.5-3" Cal.7 EA $1,100.00 $7,700.00 Tilia cordata; 2.5-3" Cal.8 EA $1,000.00 $8,000.00 Zelkova serrata; 2.5-3" Cal.8 EA $1,100.00 $8,800.00 Amelanchier laevis; 2.5-3" Cal.10 EA $1,050.00 $10,500.00 Betula nigra;2.5-3" Cal.19 EA $1,000.00 $19,000.00 Liriodendron tulipifera; 2.5-3" Cal.4 EA $1,000.00 $4,000.00 Pinus strobus; 6-7' Ht.11 EA $565.00 $6,215.00 Picea glauca; 6-7' Ht.8 EA $650.00 $5,200.00 Thuja occidentalis 'Nigra;' 5-6' Ht.24 EA $375.00 $9,000.00 5 Gal. Shrubs 221 EA $150.00 $33,150.00 3 Gal. Shrubs 460 EA $105.00 $48,300.00 2 Gal. Shrubs 270 EA $71.50 $19,305.00 1 Gal. Perennials 622 EA $24.00 $14,928.00 2 Gal. Ornamental Grasses 384 EA $27.50 $10,560.00 1 Gal. Ornamental Grasses 77 EA $24.00 $1,848.00 1Qt. Ornamental Grasses 128 EA $18.00 $2,304.00 Planting Subtotal $274,230.00 PLANTING 5 Gal. Shrubs 18 EA $150.00 $2,700.00 3 Gal. Shrubs 81 EA $105.00 $8,505.00 2 Gal. Shrubs 87 EA $71.50 $6,220.50 2 Gal. Perennials 7 EA $27.50 $192.50 1 Gal. Perennials 190 EA $24.00 $4,560.00 2 Gal. Ornamental Grasses 102 EA $27.50 $2,805.00 1 Gal. Ornamental Grasses 113 EA $24.00 $2,712.00 Planting Subtotal $27,695.00 Subtotal $387,740.00 TOTAL $387,740.00 STREETSCAPE ITEMS ELIGIBLE FOR LANDSCAPE BUDGET SHORTFALLS,$98,019.50 APPROVED IN SD-21-25: TOTAL $485,759.50 Wagner Hodgson Landscape Architecture 1 5/20/2022