|
|
|
|
|
|
|
|
|
|
|
| Scottsdale AZ |
|
|
|
|
|
|
|
|
|
| Statement
of Probable Construction Cost |
|
|
|
|
|
|
|
|
| Approved
Plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This statement of probable cost, including all descriptions,
costs and quantities are intended to facilitate the budgetary cost analysis
provided by the contractor and is considered supplemental. All quantities
shown are for estimating purposes only and are not guaranteed. The contractor shall verify all
descriptions, costs and quantities to fulfill the design intent of the
approved construction documents. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Date:
March 5, 2007 |
|
|
|
|
|
|
|
|
|
| Revised Date: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total
Landscape Area = 172,300 SF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Key: |
|
|
|
|
|
|
|
|
| c.y.
(cubic yard), ea. (each), l.f. (lineal foot), l.s. (lump
sum), s.f. (square
foot), ton (ton) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Furnishings |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benches |
3 |
ea. |
$1,015.00 |
$3,045.00 |
|
|
|
|
|
|
Trash Receptacles |
5 |
ea. |
$555.00 |
$2,775.00 |
|
|
|
|
|
|
Outdoor Dining Table w/ Benches |
0 |
ea. |
$3,600.00 |
$0.00 |
|
|
|
|
|
|
Dog Waste Stations |
5 |
ea. |
$100.00 |
$500.00 |
|
|
|
|
|
|
Bike Racks |
0 |
ea. |
$1,000.00 |
$0.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$6,320.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Site
Preparation (Earthwork) |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fine Grading |
172,300 |
s.f. |
$0.10 |
$17,230.00 |
|
|
|
|
|
|
Import Soil (Fill) |
0 |
c.y. |
$12.00 |
$0.00 |
|
|
|
|
|
| |
Hard Dig Allowance |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$17,230.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Site
Improvements |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concrete Sidewalk (Un-colored) |
3,400 |
s.f. |
$3.25 |
$11,050.00 |
|
|
|
|
|
|
4" S.O.G. (Un-Colored) |
0 |
s.f. |
$3.50 |
$0.00 |
|
|
|
|
|
|
Concrete Banding (2'-0" wide) |
300 |
l.f. |
$20.00 |
$6,000.00 |
|
|
|
|
|
|
6'-0" Tall, 8" CMU Wall w/Stucco Finish |
3,000 |
l.f. |
$106.00 |
$318,000.00 |
|
|
|
|
|
|
Full View Fence on Split Face Knee Wall |
0 |
l.f. |
$50.00 |
$0.00 |
|
|
|
|
|
|
Full View Fence on Stucco Knee Wall |
50 |
l.f. |
$50.00 |
$2,500.00 |
|
|
|
|
|
|
Partial View Fence |
2,270 |
l.f. |
$50.00 |
$113,500.00 |
|
|
|
|
|
|
Split Face Columns |
0 |
ea. |
$300.00 |
$0.00 |
|
|
|
|
|
|
Stone Low Column |
5 |
ea. |
$500.00 |
$2,500.00 |
|
|
|
|
|
|
Stone Half Column |
11 |
ea. |
$500.00 |
$5,500.00 |
|
|
|
|
|
|
Side Yard Step-Down |
16 |
ea. |
$1,220.00 |
$19,520.00 |
|
|
|
|
|
|
Stucco Low Column |
8 |
ea. |
$400.00 |
$3,200.00 |
|
|
|
|
|
|
Stucco Half Column |
8 |
ea. |
$250.00 |
$2,000.00 |
|
|
|
|
|
|
Stone View Column |
0 |
ea. |
$500.00 |
$0.00 |
|
|
|
|
|
|
Stucco View Column |
41 |
ea. |
$250.00 |
$10,250.00 |
|
|
|
|
|
|
Uncovered Mail Node |
1 |
ea. |
$5,700.00 |
$5,700.00 |
|
|
|
|
|
|
Custom Ramada |
0 |
ea. |
$20,000.00 |
$0.00 |
|
|
|
|
|
|
Parcel Entry Feature |
1 |
ea. |
$7,000.00 |
$7,000.00 |
|
|
|
|
|
|
6" Concrete Header (Extruded) |
710 |
l.f. |
$3.00 |
$2,130.00 |
|
|
|
|
|
|
Pre-Cast Conc. Pavers over Compacted Base |
3,600 |
s.f. |
$5.50 |
$19,800.00 |
|
|
|
|
|
|
Pre-Cast Conc. Pavers over Aggregate Base |
0 |
s.f. |
$6.25 |
$0.00 |
|
|
|
|
|
|
Pre-Cast Conc. Pavers over Conc. Slurry Base |
0 |
s.f. |
$6.75 |
$0.00 |
|
|
|
|
|
|
Pre-Cast Conc. Pavers over Concrete Slab |
0 |
s.f. |
$7.25 |
$0.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$528,650.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Landscape
and Irrigation |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Irrigation (Drip Area) |
151,800 |
s.f. |
$0.42 |
$63,756.00 |
|
|
|
|
|
|
Irrigation (Turf Area) |
20,500 |
s.f. |
$0.60 |
$12,300.00 |
|
|
|
|
|
|
72" Box Nursery Tree |
0 |
ea. |
$5,400.00 |
$0.00 |
|
|
|
|
|
|
60" Box Nursery Tree |
0 |
ea. |
$3,100.00 |
$0.00 |
|
|
|
|
|
|
54" Box Nursery Tree |
4 |
ea. |
$2,375.00 |
$9,500.00 |
|
|
|
|
|
|
48" Box Nursery Tree |
6 |
ea. |
$1,825.00 |
$10,950.00 |
|
|
|
|
|
|
36" Box Nursery Tree |
0 |
ea. |
$600.00 |
$0.00 |
|
|
|
|
|
|
24" Box Nursery Tree |
0 |
ea. |
$250.00 |
$0.00 |
|
|
|
|
|
|
15 Gallon Nursery Tree |
0 |
ea. |
$85.00 |
$0.00 |
|
|
|
|
|
|
15 Gallon Nursery Shrub |
0 |
ea. |
$56.00 |
$0.00 |
|
|
|
|
|
|
5 Gallon Nursery Shrub |
1,460 |
ea. |
$13.50 |
$19,710.00 |
|
|
|
|
|
|
1 Gallon Nursery Shrub |
869 |
ea. |
$7.00 |
$6,083.00 |
|
|
|
|
|
|
15 Gallon Salvage Cacti |
177 |
ea. |
$35.00 |
$6,195.00 |
|
|
|
|
|
|
15 Gallon Cacti |
53 |
ea. |
$85.00 |
$4,505.00 |
|
|
|
|
|
|
5 Gallon Cacti |
721 |
ea. |
$16.50 |
$11,896.50 |
|
|
|
|
|
|
84" Box Salvage Tree |
0 |
ea. |
$4,600.00 |
$0.00 |
|
|
|
|
|
|
72" Box Salvage Tree |
1 |
ea. |
$2,304.00 |
$2,304.00 |
|
|
|
|
|
|
60" Box Salvage Tree |
2 |
ea. |
$1,588.00 |
$3,176.00 |
|
|
|
|
|
|
54" Box Salvage Tree |
5 |
ea. |
$800.00 |
$4,000.00 |
|
|
|
|
|
|
48" Box Salvage Tree |
45 |
ea. |
$650.00 |
$29,250.00 |
|
|
|
|
|
|
36" Box Salvage Tree |
10 |
ea. |
$400.00 |
$4,000.00 |
|
|
|
|
|
|
24" Box Salvage Tree |
0 |
ea. |
$220.00 |
$0.00 |
|
|
|
|
|
|
Fouguieria splendens "Ocotillo" (12-20 Cane) |
71 |
ea. |
$125.00 |
$8,875.00 |
|
|
|
|
|
| * |
Carnegiea gigantea "Saguaro" (8' avg) |
148 |
ea. |
$520.00 |
$76,960.00 |
|
|
|
|
|
|
Turf (From Sod) |
20,500 |
s.f. |
$0.50 |
$10,250.00 |
|
|
|
|
|
|
Desert Cobble Groundcover (From Site Salvage) |
151,800 |
s.f. |
$1.25 |
$189,750.00 |
|
|
|
|
|
|
Boulders (Surface Select) |
0 |
ton |
$129.00 |
$0.00 |
|
|
|
|
|
|
Decomposed Granite Path (Stabilized) |
0 |
s.f. |
$1.15 |
$0.00 |
|
|
|
|
|
|
Decomposed Granite Path (Compacted) |
0 |
s.f. |
$0.40 |
$0.00 |
|
|
|
|
|
|
Native Site Stone Rip-Rap (3" to 6" Screened) |
0 |
l.f. |
$1.05 |
$0.00 |
|
|
|
|
|
| |
Pre-Emergent Control |
151,800 |
s.f. |
$0.08 |
$12,144.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$485,604.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Electrical
(Site Lighting) |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tree Up Lights (Low Voltage) |
14 |
ea. |
$80.00 |
$1,120.00 |
|
|
|
|
|
|
Tree Down Lights (Low Voltage) |
30 |
ea. |
$84.00 |
$2,520.00 |
|
|
|
|
|
|
Tree Up Lights in Turf (Low Voltage) |
16 |
ea. |
$125.00 |
$2,000.00 |
|
|
|
|
|
|
Bollard Lighting (Line Voltage) |
0 |
ea. |
$850.00 |
$0.00 |
|
|
|
|
|
|
Parking Lot Lighting (Line Voltage) |
0 |
ea. |
$1,800.00 |
$0.00 |
|
|
|
|
|
| |
Transformers (Low Voltage) |
5 |
ea. |
$450.00 |
$2,250.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$7,890.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exceptions (This statement does not include the
following) |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
|
Taxes, Bonding, Special Fees, Permits |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Contractor's General Conditions |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Contractor's Overhead and Fees |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Insurance |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Demolition / Clearing |
0 |
s.f. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Construction Observation / Administration |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Temporary Facilities |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Security |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Sub-Consultant Fees |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Structural Engineering Fees |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
|
Irrigation Water Meters / Backflow Preventers |
0 |
l.s. |
$0.00 |
$0.00 |
|
|
|
|
|
| |
Mass Grading (Final Grades + / - .10th) |
0 |
s.f. |
$0.00 |
$0.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subtotal |
|
|
|
$1,045,694.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 10%
Contingency |
|
|
|
$104,569.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Grand
Total |
|
|
|
$1,150,263.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Alternates
and/or Additions |
|
|
|
|
|
|
|
|
|
| |
Description |
Qty. |
Unit |
Unit Cost |
Extended Cost |
|
|
|
|
|
| |
|
0 |
ea. |
$0.00 |
$0.00 |
|
|
|
|
|
| Subtotal |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assumptions: |
|
|
|
|
|
|
|
| * |
Unit cost for Saguaro is
estimated at: ($65.00 per ln. ft. X 8'-0" average height) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|