HomeMy WebLinkAboutSP-23-040 - Supplemental - 1068 Williston RoadSTATEMENT OF PROBABLE COSTProject Name Multi-Family Building - "PHASE 2A"Date Prepared:December 4, 2023 Date of Prices:Summer 2023Project Status:Local Permitting Revisions:Sheet 1 of 1UNITSUB
KEY ITEM QUANTITY UNIT COST TOTAL REMARKSTrees*
Mixed Varieties Deciduous Shade Trees 24 EA.$750.00 $18,000.00
Mixed Varieties Shrubs 167 EA $65.00 $10,855.00
Mixed Varieties Ornamental Grasses 47 EA $35.00 $1,645.00
Virgina Creeper Vines 8 EA $35.00 $280.00
2725 SF $25.00 $68,125.00
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
Landscape Climbing Trellis 4 EA $4,000.00 $16,000.00
Stone Seat Walls 27 LF $550.00 $14,850.00 Solid cut stone seat wall
Green Roof - Plant Material 1600 SF $38.00 $60,800.00
Green Roof - Pedestal Paver System 1400 SF $22.00 $30,800.00
Total:$221,355.00
Notes: * - Quantities do not include plant matieral in parking lot landscape islands.
Cost Estimate for Project (Multi-Family Building PHASE 2A)$18,000,000
Landscape Value Requirements
Total Building Construction or
Building Improvment Cost % of Total Construction / Improvement Cost Required Project Costs$0 - $250,000 3%$7,500Next $250,000 2%$5,000
Additional over $500,000 1%$175,000
Total Required Landscape Value (Phase 2A):$187,500
Shrubs*
Ornamental Grasses*
Vines
Hardscape
Brick Pavers