HomeMy WebLinkAboutSP-22-033 - Supplemental - 0112 Garden Street (8)Estimate of Probable Construction Costs / City Rev 08-05-22
ORIGINAL BUDGET PER CITY OF SO. BURLINGTON $224,606.00
Item Quantity Unit Unit Cost Unit Total Sub-total
PAVEMENT
Pigmented Concrete Paving **1020 SF $1.50 $1,530.00
Concrete Pavers **842 SF $18.50 $15,577.00
** cost represents difference when compared to basic concrete surface
Paving subtotal $17,107.00
WALLS & STONEWORK& MISCELLANEOUS SITE FEATURES
Boardform Concrete Walls 56 CY $650.00 $36,400.00
Dry Laid Stone Seatwalls (2)385 CY $65.00 $25,025.00
30" Round Café Tables by Landscape Forms 8 EA $864.00 $6,912.00
Café Chairs by Landscape Forms 19 EA $348.00 $6,612.00
Illuminated Corten Steel Comissioned Art Piece 1 LS $35,000.00 $35,000.00
Hopper Picnic Table by Extremis 2 CY $4,163.00 $8,326.00
Adirondack Chairs by Loll 7 EA $630.00 $4,410.00
Orb Planters by Ore 2 EA $1,675.00 $3,350.00
Column Lights by Selux 3 EA $4,400.00 $13,200.00
Wall Lights set in Concrete Wall 3 EA $700.00 $2,100.00
Walls & Stonework Subtotal $141,335.00
PLANTING
Amelanchier x grandiflora 'Autumn Brilliance'; 1.5-2" Cal.4 EA $616.00 $2,464.00
Acer freemanii 'Armstrong' 2.5"-3" Cal.15 EA $930.00 $13,950.00
Betula nigra-2.5-3" Cal.3 EA $750.00 $2,250.00
Gleditsia triacanthos inermis 'Shademaster'; 2.5-3" Cal.5 EA $930.00 $4,650.00
Quercus bicolor; 2.5-3" Cal.3 EA $930.00 $2,790.00
Quercus rubra; 2.5-3" Cal.2 EA $930.00 $1,860.00
Picea abies; 6-8' ht.3 EA $644.00 $1,932.00
Shrubs, evergreen, 15-18" B&B 24 EA $67.50 $1,620.00
6 Gal. evergreen shrubs 11 ES $141.00 $1,551.00
5 Gal. Shrubs 162 EA $100.00 $16,200.00
3 Gal. Shrubs 96 EA $85.00 $8,160.00
2 Gal. Shrubs 38 EA $75.00 $2,850.00
1 Gal. Perennials 102 EA $22.00 $2,244.00
Ornamental Grasses, 2 gal.155 EA $25.00 $3,875.00
Planting Subtotal $66,396.00
$224,838.00
Notes:
1. The value of bike racks and benches has not been included in this estimate
TOTAL
PROSPECT PLACE LANDSCAPE PHASING AND BUDGET