Settler's Village SquareY'
. ~~ ~
~ Z G~
~
~,.~~a 9~~~.,~ ~,~i~~~~~~
~:~~ ~~ '~~ ~~~teflr~eslt ~f P't~~~a&~~e ~~st
~ ~
~ ~~~ `~~j ; + ~ E ~A~ ~ ~ /~~~~ ~C~ E. Shore Dri~•-r. S~iite 100 Ea,l~, [daho S3616
~,~ ~
~ ~ ° ~ City of ~ieridian . ('-OS) 939-=10~ 1 Fax (?~S) 939-~444~
~~'m'°~~, ,' ~' City Clerk Office
"1'H:E LAND GROLJP, INC.
JO~ TITLE: Settlers Village Square - Phase Two
JOB NUiViBER: 07045
DATE: April 2, 2008
Description of Work/Materials
Units Price
Quantity Per Unit Total
Amount
1. Site Engineering & Staking LS 1 $4,000.00
2. SWPPP Measures LS 1 $3,000.00
3. Temporary Construction Fence LS 1 $2,500.00
4. Site Demolition LS 1 $4,000.00
Site Preparation & Grading
5. Clearing & Grubbing
6. Excavation and Rough Grading (± 1.5' - No Import)
Site Utilities
7. Electrical
8. Domestic Water System
~ Storm Drain Svstem
9. Storm Drain Pipe
,~ 10. Area Drain
;) 11. Landscape Sump
Pavinq
12. Standard Concrete Paving
13. Pervious Concrete
14. Drain Rock Base (Pervious Concrete)
15. Permeable Pavers (Tennis Facility)
16. Drain Rock Base (Pavers)
17. Tennis Court Paving
18. 12" Containment Curb (Tennis Courts)
19. 6" Containment Curb @ Paver Areas (As Indicated)
20. 6" Concrete Curb @ Landscape Planters
Group Picnic Structures
21. Small Shade Structure
Site Furnishinqs
22. Drinking Fountain w/ Drain Sump
23. Trash Receptacle
LS 1 5,000.00 $5,000.00
CY 7,372 8.00 $58,976.00
Site Prepara tion & Gradi ng Subtotal: $63,976.U0
LS 1 $15,000.00
LF 368 12.00 $4,416.00
Site Utiliti es Swbtotal: $19,416.00
LF 98 15.00 $1,470.00
EA 3 40.00 ~ $120.00
EA 5 500.00 $2,500.00
Storm Drain System Subtotal: $4,090.00
SF 16,196 5.00 $80,980.00
SF 656 2.75 $1,804.00
CY 230 50.00 $11,500.00
SF 3,837 12.00 $46,044.00
CY 576 50.00 $28,800.00
SF 33,959 4.00 $135,836.00
LF 648 15.00 $9,720.00
LF 542 12.50 $6,775.00
LF 155 10.00 $1,550.00
Paving Subtotal: $323,009.00
EA 1 45,000.00 $45,000.00
Group Picnic Structures Subtotal: $45,000.00
EA 3 4,500.00 $13,500.00
EA 16 1,000.00 $16,000.00
1 of 2
,
,a~~ 9.~~n».~m.~,~.,,~~:-m..~.,.«,~.v,~,~,~-_.« --
Descri~ption of Wor!</Materials ~~,n~
Units
Quanti4y Price
Per Unit 'T'otal -~,
Amount m~
~.~~
24. p~~~
Bleachers .
EA 4 3,795.00 S15,180.00
26. 6' Picnic Table EA 2 800.00 $1,600.00
27. Bench EA 8 1,000.00 $8,000.00
28. Players Bench EA 10 900.00 $9,000.00
29. 12' Galvanized Chain Link Fence and Gates LF 1,048 65.00 $68,120.00
30. 4' Galvanized Chain Link Fence and Gates LF 436 35.00 $15,260.00
31. Fabric Shade Structure for Horseshoe EA 8 10,000.00 $80,000.00
32. Bike Rack EA 6 500.00 $3,000.00
33. Tennis Nets and Posts EA 5 730.00 $3,650.00
34. Tennis Windscreen (Phase 1&2) SF 8,384 0.57 $4,778.88
35. Synthetic Turf (Tennis Area) SF 2,415 8.50 $20,527.50
36. Fabric Shade Structure for Tennis Bleacher EA 4 6,250.00 $25,000.00
37. 2' Retaining Wall LF 68 100.00 $6,800.00
38. 2'-3' Diameter Sandstone Boulders EA 9 350.00 $3,150.00
Site Fwrnishings Subtotal: $293,566.38
Irriq ation Svstem
39. Irrigation System SF 48,425 0.85 $41,161.60
Irrigation Systern Subtotal: $41,161.60
Lan dscapinq
40. Finish Grading SF 48,425 0.10 $4,842.50
41. Soil Amendment SF 48,425 0.30 $14,527.50
42. Trees (2" caliper / 6'-7' B&B) EA 87 375.00 $32,625.00
43. Shrubs (2 gallon) EA 284 35.00 $9,940.00
44. Turf Sod SF 43,231 0.50 $21,615.50
45. Bark Mulch CY 48 40.00 $1,920.00
Landscaping Subtotal: $85,470.50
Construction Subtotal: $889,189.48
Construction Management (10% of Construction Subtotal): $88,918.95
Contractor Overhead & Profit (5°/a of Construction Subtotal): $44,459.47
Design Fees: $9,500.00
Subtotal: $1,032,067.90
Contingency (10°/a of Subtotal): $103,207.00
Escalation to Start Date 3% Per Year(June 2010): $61,924.00
~ ~ ~ ~ ~ ~ ~ ~~P.roJe~t Gran~i Tcttal. ~ .~- $1,'t97,19~9.~00
Please Note: This Statement of Probable Cost is based on the Design Development Site Plan submittal prepared
by The Land Group dated April 2, 2008. It is recognized that neither the Landscape Architect nor the client
has any control over the cost of labor, materials or equipment, over the Contractor's methods of determining bid prices
or other competitive bidding market forces. Negotiating prices will vary from any staternent of probable construction
cost or other estimate or evaluation prepared by the Landscape Architect. For each year until the facility is
constructed, the construction costs must be adjusted for inflation based on the Construction Cost Index.
2 of 2
,.
~~~, ;~'~~:~~~
~ ~ ~~' ~a
~ta-~ P~~ '~ ~ i ~
~ ~~:j'-~i
~
~ ~;.~~_ a
w~„~d = ~- ~.~ .--.,.c--
, THL LAND GROUP, INC.
JOB TITLE:
'~
JOB NU'MBER:
~) DATE:
RECEIVEI'
MAY 3 3 2008
Cl~ O~~Erld1111
~:a~y ~lerk Office
5d ~
S~age~n~i~t ~f .~'~•~bai~l~ ~o~t
-4C3 E. Shore Dri~ e. Suite l00 Ea~l~. Idaho S3C I C
(20S) 939-40=1I Fax (20S) 939-=44=4~
Settlers Village Square - Phase Three
07045
May 2, 2008
Description of Work/Materials Price
Units Quantity Per Unit Total
Amount
1. Site Engineering & Staking LS 1 $5,000.00
2. SWPPP Measures LS 1 $3,500.00
3. Temporary Construction Fence LS 1 $3,358.00
4. Site Demolition LS 1 $5,000.00
Site Preparation & Grading
5. Clearing & Grubbing
6. Excavation and Rough Grading (± 1.5' - No Import)
Site Utilities
7. Storm Drainage System
8. Sanitary Sewer System
9. Electrical
10. Domestic Water System
Pavinq
LS 1 8,000.00 $8,000.00
CY 5,130 8.00 $41,040.00
Site Preparation & Grading Subtotal: $49,040.00
LS 1 $10,000.00
LS 1 $8,000.00
LS 1 $33,000.00
LS 164 12.00 $1,968.00
Site Utilities Subtotal: $52,968.00
11. Standard Concrete Paving SF 23,415 6.50 $152,197.50
12. Permeable Pavers SF 10,000 12.00 $120,000.00
13. Drain Rock Base (Pavers) CY 400 50.00 $20,000.00
14. 6" Concrete Curb @ Landscape Planters LF 486 10.00 $4,860.00
15. 6" Concrete Curb @ PaverAreas (As Indicated) LF 216 10.00 $2,160.00
16. 12" Concrete Curb LF 55 15.00 $825.00
17. 24" Concrete Curb LF 160 20.00 $3,200.00
Paving Subtotal: $303,242.50
Plaza Fountain
18. Fountain Structure Pump System and Electrical LS 1 100,000.00 $100,000.00
Fountain Structure $100,000.00
Site Furnishinqs
19. Drinking Fountain EA 1 4,500.00 $4,500.00
20. Trash Receptacle EA 10 1,000.00 $10,000.00
21. Removable Bollard EA 3 750.00 $2,250.00
22. Monument Sign LS 1 6,500.00 $6,500.00
23. Permanent Light Bollard EA 2 750.00 $1,500.00
24. 4 Seat Table EA 5 700.00 $3,500.00
1 of 2
~.~,._,~, s~amw:,.~~r~~«~~,~~,~s~.~..,.-J,.,.,~,~,..~.~..,,,~...~.,~,,..,~«-_-~~
DescripYion of Worl~/P~A~4erials .
Units ..
Quantity Price
Per Unit TotalT ~
Amount
~
~25. Bench ~~m~,.m~~,G~~~~~m~~~.n~~~.~- .. . ~ EA 19 1;000.00 ~19,000.00
26. Bike Rack EA 5 500.00 $2,500.00
27. Concrete Split Rail Fencing LF 260 50.00 $13,000.00
28. Shade Shelter EA 1 45,000.00 $45,000.00
Site Furnishin gs Subtotal: $107,750.U0
~~ Irriqation Svstem
29. Irrigation System
~ 30. Controller Assembly Upgrade
~ Landscaping
31. Finish Grading
32. Soil Amendment
i~ 33. Trees (2" caliper / 6'-7' B&B)
34. Shrubs (2 gallon)
~ 35. Turf Soci
36. Hydroseed Native Grass Mix
1 37. Bark Mulch
SF 54,710 0.85 $46,503.50
LS 1 $5,000.00
Irrigation System Subtotal: $51,503.50
SF 57,450 0.10 $5,745.00
SF 57,450 0.30 $17,235.00
EA 53 375.00 $19,875.00
EA 504 35.00 $17,640.00
SF 45,950 0.50 $22,975.00
SF 2,740 0.08 $219.20
CY 81 40.00 $3,240.00
Landscaping Subtotal: $86,929.2U
Construction Subtotal
Construction Management (10% of Construction Subtotal)
Contractor Overhead & Profit (5% of Construction Subtotal)
Design Fees
Subtotal:
Contingency (40% of Subtotal)
Escalation to Start Date 3°/a Per Year (June2010):
$768,291.20
$76,829.12
$38,414.56
$9,500.00
$893,034.88
$89,303.00
$53,582.00
~~ _~ ~~~ ~ ~~ Project Grand Total: $1,U35,920•OOJ
Please Note: This Staternent of Probable Cost is based on the Design Development Site Plan submittal prepared
by The Land Group dated May 2, 2008. It is recognized that neither the Landscape Architect nor the client
has any control over the cost of labor, materials or equipment, over the Contractor's methods of determining bid prices
or other competitive bidding market forces. Negotiating prices will vary from any statement of probable construction
cost or other estimate or evaluation prepared by the Landscape Architect. For each year until the facility is
constructed, the construction costs must be adjusted for inflation based on the Construction Cost Index.
2of2