2025 11 18 City Council Regular Session Packet

Unverified text extraction. Check the original page for numbers, names, and layout.

City of Athens, TN 10/14/2025
General Opinion of Probable Cost 
Planning and General Budgeting
Note Item No. Item Description Unit Original 
Qty Unit Price  Total  
1 Site Demolition
ls 1 200,000.00$     $ 200,000.00 
2 Erosion Control ls 1 30,000.00$       $ 30,000.00 
3 Concrete Sidewalk (6" depth, varying widths as shown) sf 17,000 15.00$   $ 255,000.00 
4 Asphalt Pavement sf 50,000 6.00$   $ 300,000.00 
5 Curb lf 3,500 40.00$   $ 140,000.00 
6 Lighting Improvements ls 1 150,000.00$     $ 150,000.00 
7 Fencing lf 50 50.00$   $ 2,500.00 
8 Dumpster Enclosure ls 1 15,000.00$       $ 15,000.00 
9 Trees ea 60 700.00$            $ 42,000.00 
10 Shrubs (assumes 24" on center for landscape areas) ea 4,000 10.00$   $ 40,000.00 
11 Sod sf 5,000 2.00$   $ 10,000.00 
12 Irrigation ls 1 100,000.00$     $ 100,000.00 
13 Mobilization ls 1 180,000.00$     $ 180,000.00 
14 400-amp Single Phase Transformer (Equipment Only) ls 1 7,500.00$         $ 7,500.00 
1,472,000.00$  
294,400.00$  
220,800.00$  
1,987,200.00$  
DISCLAIMER: The Designer has no control over the cost of labor, materials, equipment, or over the Contractor's methods of determining 
prices or over competitive bidding or market conditions. Opinions of probable costs provided herein are based on the information known 
to Designer at this time and represent only the Designer judgment as a design professional familiar with the construction industry. The 
Designer cannot and does not guarantee that proposals, bids, or actual construction costs will not vary from its opinions of probable 
costs. 
Opinion of Probable Cost
20% Contingency
Site Design and Permitting (estimated at 15% of construction costs, not incl. contingency)
Market Park
 PREPARED FOR:
DESCRIPTION:
FOR:
Site Work and Improvements
Sub-Total Construction Costs
97