The URL can be used to link to this page

Home My WebLink AboutSP-24-23 - Supplemental - 0200 Garden Street (17)Building 7:XXX Garden Street Landscape Budget Calculation: May 15, 2024 Minimum required landscape budget Estimated Building Cost:$6,000,000 3% - First $250k $7,500 2%- 2nd $250k $5,000 1% Remaining $55,000 Total Required Landscape Budget:$67,500 Total Building Cost $6,000,000 Total Required Landscaping Budget:$67,500 Landscaping Element Cost Breakdown (see TJB cost estimate dated 05-20-24) Building 7 Cost Plantings **$36,726.00 54.4% Other - hardscape & site amenities $31,178.90 46.2%* Total Proposed Budget:$67,904.90 Landscaping of parking areas Cost Shade trees (minimum requirement)$4,800 ** * Maximum 80% of minimum landscaping budget for landscaping options in T4 zone per LDR Table 8-3 ** Per LDR 13.04.B(2)(e) the minimum number of required shade trees within landscaped islands cannot be counted toward the minimum landscape budget requirement (minimum 1 shade treee per 5 spaces). % of req'd budget South Burlington City Center - Landscape Cost Opinion Prepared by T.J. Boyle Associates, LLC May 20, 2024 PLANT SCHEDULE QTY. CODE SCIENTIFIC NAME COMMON NAME SIZE SPEC Notes WHOLESALE INSTALLED PARKING LOT TREES (Excluded from Landscape Budget) 2 ARR ACER rubrum 'Red Sunset'Red Sunset Red Maple 2.5" cal. B&B single stem 2 CO CELTIS occidentalis Common Hackberry 2.5" cal. B&B single stem 2 GT GLEDITSIA t.i. 'Halka'Halka Honeylocust 2.5" cal. B&B single stem 2 QR QUERCUS rubra Red Oak 2" Cal. B&B single stem TREES 1 AB ABIES balsamea Balsam Fir 5' Ht. B&B 157.00$ 471.00$ 5 AFA ACER freemanii 'Autumn Blaze'Autumn Blaze Maple 2" cal. B&B single stem 169.00$ 2,535.00$ 2 ACG AMELANCHIER canadensis 'Glenform' Rainbow Pillar Serviceberry 7' Ht. B&B multi-stem 113.00$ 678.00$ 4 AG AMELANCHIER grandiflora 'Autumn Brilliance' Autumn Brilliance Serviceberry 7' Ht. B&B single stem 169.00$ 2,028.00$ 6 BNH BETULA nigra 'Heritage'Heritage River Birch 7' Ht. B&B multi-stem, 3-5 stems 110.00$ 1,980.00$ 12 BPW BETULA populifolia 'Whitespire'Whitespire Birch 10' Ht. B&B multi-stem, 3-5 stems 176.00$ 6,336.00$ 1 GTH GLEDITSIA t.i. 'Halka'Halka Honeylocust 2" cal. B&B single stem 181.00$ 543.00$ 1 LT LIRIODENDRON tulipifera Tulip Tree 2" cal. B&B 192.00$ 576.00$ SHRUBS Sub-Total 15,147.00$ 2 AO AMELANCHIER alnifolia 'Obelisk' Standing Ovation Serviceberry 4' Ht. B&B multi-stem 108.00$ 648.00$ 3 AA ARONIA arbutifolia 'Brilliantissima'Brilliant Red Chokeberry 36" #5 Cont.45.00$ 405.00$ 17 AM ARONIA melanocarpa 'Autumn Magic'Black Chokeberry 30" # 3 Cont.space 4' o.c.25.00$ 1,275.00$ 9 CA CLETHRA alnifolia 'Hummingbird'Hummingbird Summersweet 24" #5 Cont.25.00$ 675.00$ 19 CS CORNUS sericea 'Firedance'Firedance Red-Osier Dogwood 24" #5 Cont.24.00$ 1,368.00$ 10 HP HYDRANGEA paniculata 'Sweet Summer' Sweet Summer Hydrangea 24" #3 Cont.38.00$ 1,140.00$ 2 IVJ ILEX verticillata 'Jim Dandy'Jim Dandy Winterberry 18" #3 Cont.20.00$ 120.00$ 4 IVR ILEX verticillata 'Red Sprite'Red Sprite Winterberry 24" # 3 Cont.28.00$ 336.00$ 20 JC JUNIPERUS chinensis 'Sea Green'Sea Green Juniper 18" #3 Cont.17.00$ 1,020.00$ 7 PO PHYSOCARPUS opulifolius 'Little Devil' Little Devil Ninebark 18" #3 Cont.33.00$ 693.00$ 20 RAG RHUS aromatica 'Gro-low'Gro-low sumac 24" # 3 Cont.space 4' o.c.34.00$ 2,040.00$ 18 SJ SPIREA japonica 'Double Play Red'Double Play Red Spirea 18" # 3 Cont.space 2.5' o.c.16.00$ 864.00$ 2 SP SYRINGA patula 'Miss Kim'Miss Kim Lilac 4' B&B 114.00$ 684.00$ 13 TT TAXUS media 'Tauntonii'Tauntoni Yew 18" #3 Cont.space 5' o.c.29.00$ 1,131.00$ 6 VC VIBURNUM carlesii 'Spice Baby'Korean Spice Viburnum 4' B&B 68.00$ 1,224.00$ PERRENIALS & ORNAMENTAL GRASSES Sub-Total 13,623.00$ 26 AST ASTILBE 'Bressingham Beauty' Bressingham Beauty Astilbe Clump #1 Cont. space 24" o.c. 10.25$ 799.50$ 12 CK CALAMAGROSTIS acutiflora 'Karl foerster' Feather Reed Grass Clump #2 Cont.space 24" o.c.11.00$ 396.00$ 28 DC DESCHAMPSIA cespitosa Tufted Hair Grass Clump #1 Cont.space 12" o.c. 12.00$ 1,008.00$ 32 DE DRYOPTERIS erythrosora Autumn Fern Clump #2 Cont.space 18-24" o.c. 12.00$ 1,152.00$ 18 FG FESTUCA glauca 'Elijah Blue'Elijah Blue Fescue grass Clump #1 Cont.space 8-12" o.c.10.00$ 540.00$ 39 HH HEMEROCALLIS 'Happy Returns'Happy Returns Daylilly Clump #2 Cont.space 24" o.c.14.00$ 1,638.00$ 27 HT HEUCHERA 'Tokyo'Red Reblooming Coral Bells Clump #2 Cont.space 18" o.c. 12.50$ 1,012.50$ 15 NF NEPETA faassenii 'Walker's Low'Walker's Low Catmint Clump #1 Cont.space 24" o.c.10.00$ 450.00$ 32 PB POLYGONATUM biflorum Solomon's Seal Clump #2 Cont.space 18" o.c. 10.00$ 960.00$ Sub-Total 7,956.00$ NON-VEGETATIVE ITEMS CONTRIBUTING TO LANDSCAPE BUDGET Qty.Unit Item Cost Per Unit Total Cost 175 SF Difference for Specialty Concrete 10.00$ 1,750.00$ 2 ea. Open Pillar with Lighting (Short)6,622.60$ 13,245.20$ 1 ea. Open Pillar with Lighting (Tall)7,779.70$ 7,779.70$ 1 ea. Difference for Ornamental Bench (6.5')3,522.00$ 3,522.00$ 1 ea. Difference for Ornamental Bench (13')4,882.00$ 4,882.00$ OTHER COSTS SUBTOTAL 31,178.90$ TOTAL REQUIRED 67,500.00$ PORTION REQUIRED TO BE PLANTING 20% 13,500.00$ PORTION ALLOWED AS NON-VEGETATIVE 54,000.00$ PLANTING PROVIDED 54% 36,726.00$ NON-VEGETATIVE 31,178.90$ TOTAL PROVIDED 67,904.90$