| | | | | | |
Vt Downtown Grant Application |
| Description |
|
Quantity |
Unit |
Unit Price |
Total |
Phase 1 |
donated/inkind |
Phase 2 |
Total Phases |
|
Bike Path Connection |
Remove grass and topsoil |
150 |
sf |
$0.50 |
75.00 |
| | | |
| |
12" gravel base |
6 |
cy |
$14.00 |
84.00 |
| | | |
| |
6" crushed gravel |
3 |
cy |
$18.00 |
54.00 |
| | | |
| |
Remove/reset granite curbs & patch pavement |
15 |
lf |
$20.00 |
300.00 |
| | | |
| |
6" asphalt walk extension |
17 |
sy |
$12.00 |
204.00 |
| | | |
| |
Relocate fire hydrant |
1 |
ea |
$750.00 |
750.00 |
| | | |
| |
Crosswalk pavement markings |
1 |
ls |
$500.00 |
500.00 | | | | |
| |
Traffic signs |
2 |
ls |
$250.00 |
500.00 | | |
$2,467.00 | |
|
Plaza |
New sloped granite curbs |
150 |
lf |
$18.00 |
2,700.00 | |
donated labor from city - $500 |
| |
| |
12" gravel base |
65 |
cy |
$14.00 |
910.00 |
| | | |
| |
6" crushed gravel |
32 |
cy |
$18.00 |
576.00 |
| | | |
| |
12" gravel base |
96 |
cy |
$14.00 |
1,344.00 |
| | | |
| |
6" crushed gravel |
45 |
cy |
$18.00 |
810.00 |
| | | |
| |
Gravel "ballast" under both sides of the turntable |
74 |
cy |
$18.00 |
1,332.00 |
| | | |
| |
Fill for turtable grass |
300 |
cy |
$10.00 |
3,000.00 |
| | | |
| |
Excavate grass and soils for planting beds |
1,842 |
sf |
$0.25 |
460.50 |
| | | |
| |
Excavate grass and soils for paving |
2,145 |
sf |
$0.25 |
536.25 |
| | | |
| |
Remove organics from turntable base |
allow | | |
1,000.00 |
| | | |
| |
5" concrete paving |
1,730 |
sf |
$3.50 |
6,055.00 |
| | | |
| |
5" concrete paving |
2,635 |
sf |
$3.50 |
9,222.50 |
| | | |
| |
Inset rails into walk |
allow | | |
500.00 |
$13,073.00 | |
$15,373.25 | |
|
Metal Deck and Overlook |
Raised walkway, overlook, and ramps |
640 |
sf |
$20.00 |
12,800.00 |
| | | |
| |
Low Walkway |
400 |
sf |
$15.00 |
6,000.00 |
| | | |
| |
Stage |
1,400 |
sf |
$20.00 |
28,000.00 |
| | | |
| |
Relocate cable railings |
45 |
lf |
$12.50 |
562.50 |
| | | |
| |
Additional cable railings |
96 |
lf |
$25.00 |
2,400.00 |
| | | |
| |
cable railings |
235 |
lf |
$20.00 |
4,700.00 |
| | | |
| |
Temp. chain link fence |
1 |
ea |
$150.00 |
150.00 |
$10,850.00 | |
$43,762.50 | |
|
Turntable Work |
Rehab. 70 - 30" ties and reset the rails |
allow | | |
500.00 |
| | | |
| |
Clean machinery assembly |
allow | | |
500.00 |
| | | |
| |
Historical interpretation |
allow | | |
3,500.00 |
$1,000.00 | |
$3,500.00 | |
|
Landscaping |
Relocate one crabapple |
1 |
ea |
$250.00 |
250.00 |
| | | |
| |
Deciduous trees (donated) |
5 |
ea |
$200.00 |
1,000.00 | |
donated by tree comm. $1000 |
| |
| |
Deciduous trees |
3 |
ea |
$350.00 |
1,050.00 |
| | | |
| |
Perennials/ground covers |
1,815 |
sf |
$3.50 |
6,352.50 |
| | | |
| |
6" topsoil |
125 |
cy |
$15.00 |
1,875.00 | |
donated labor $500 |
| |
| |
Seeding |
6,918 |
sf |
$0.10 |
691.80 | |
donated labor $100 |
| |
| |
Riverbank restoration |
allow | | |
3,500.00 |
$3,566.80 | |
$11,152.50 | |
|
Site Fixtures |
Pole mounted lighting |
3 |
ea |
$1,750.00 |
5,250.00 |
| | | |
| |
Accent lighting on turntable |
10 |
ea |
$300.00 |
3,000.00 |
| | | |
| |
Granite benches |
8 |
ea |
$475.00 |
3,800.00 | |
solicit donations from granite industry - $3800 |
| |
| |
Granite benches |
20 |
ea. |
$475.00 |
9,500.00 |
| | | |
| |
Granite Tables |
4 |
ea |
$225.00 |
900.00 |
| | | |
| |
Metal Benches |
2 |
ea |
$400.00 |
800.00 |
| | | |
| |
Tree grate |
allow | | |
100.00 |
$3,800.00 | |
$19,550.00 | |
|
Mobilization |
Mobilization |
1 |
ls |
$2,000.00 |
2,000.00 |
| | | |
| |
Mobilization |
1 |
ls |
$2,000.00 |
2,000.00 |
$2,000.00 | |
$2,000.00 | |
|
Subtotal Construction Cost | | | | | |
$34,289.80 | |
$97,805.25 |
$132,095.05 |
|
General Conditions and P&O | |
10 |
% | | |
3,428.98 | |
9,780.53 | |
|
Contingency | |
10 |
% | | |
$3,428.98 | |
$9,780.53 |
|
A/E costs at 15% | | | | | |
$5,143.47 | |
$14,670.79 |
|
Total Probable Cost of Construction | | | | | |
$46,291.23 |
$2100 - $5900 | $132,037.09 |
$178,328.32 |