HomeMy WebLinkAboutSP-22-031 - Supplemental - 1068 Williston Road (2)STATEMENT OF PROBABLE COST
Project Name Holiday Inn Redevelopment - "PHASE 2B"
Date Prepared:August 12, 2022 Date of Prices:Spring 2021
Project Status:Local Permitting Revisions:
Sheet 1 of 1
UNIT SUB
KEY ITEM QUANTITY UNIT COST TOTAL REMARKS
Trees*
Mixed Varieties Deciduous Shade Trees 6 EA.$750.00 $4,500.00
Evergreen Trees 4 EA.$95.00 $380.00
Mixed Varieties Shrubs 134 EA $65.00 $8,710.00
Mixed Varieties Ornamental Grasses 209 EA $35.00 $7,315.00
3368 SF $25.00 $84,200.00
brick pavers and concrete sub-base, pricing
reflects delta of $35.00/SF cost of brick and
$10.00/SF cost of concrete
Specialty Landscape Features
Benches 3 EA $1,200.00 $3,600.00
Total:$108,705.00
Notes: * - Quantities do not include plant matieral in parking lot landscape islands.
Cost Estimate for Project (PHASE 2B - Holiday Inn)$5,000,000
Landscape Value Requirements
Total Building Construction or
Building Improvment Cost % of Total Construction / Improvement Cost Required Project Costs
$0 - $250,000 3%$7,500
Next $250,000 2%$5,000
Additional over $500,000 1%$45,000
Total Required Landscape Value (Phase 2B):$57,500
Brick Pavers
Shrubs*
Hardscape
Ornamental Grasses*