HomeMy WebLinkAbout2018036_385 Broadway_Site Plan Resubmission (2018-08-17)_8/24/2018 3:19:17 PM (10)Cost Estimate for Letter of Credit PB # 18.xxx
Project No: 2018050
Project: 385 Broadway Apartments
Location: 385 Broadway
Saratoga Springs, New York
Date: 5/24/2018 (Revised: 8/15/2018)
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal
Site Preparation and Grading
Erosion Control (including silt fence & construction access) 1 LS $2,000.00 $2,000.00
Hardscape
Asphalt Pavement 2,600 SF $3.00 $7,800.00
Pavement Striping 1 LS $1,000.00 $1,000.00
Cast in Place Concrete Curb 15 LF $30.00 $450.00
Site Amenities
Topsoil and Seed 1 LS $500.00 $500.00
Fence 116 LF $25.00 $2,900.00
On-Site Total $14,650.00
On-Site Total X .25 $3,662.50
OFF-SITE WORK
Utilities
6" PVC Sanitary line 41 LF $20.00 $820.00
Catch Basin 1 EA $2,000.00 $2,000.00
12" HDPE 58 LF $20.00 $1,160.00
6" DIP Waterline 50 LF $42.00 $2,100.00
Sanitary Connection 1 LS $1,500.00 $1,500.00
16" Water Main Connection 1 EA $2,250.00 $2,250.00
16"x6" Tee / Valve 1 EA $2,800.00 $2,800.00
Hardscape
Concrete Sidewalk 1450 SF $5.00 $7,250.00
Granite Curb 105 LF $35.00 $3,675.00
Asphalt Pavement 1,350 SF $3.00 $4,050.00
Amenities
Topsoil and Seed 1 LS $1,000.00 $1,000.00
Deciduous Trees 1 EA $700.00 $700.00
Bench 2 EA $400.00 $800.00
Kiosk 1 EA $6,000.00 $6,000.00
As Built Drawings 1 LS $2,000.00 $2,000.00
Off-Site Total $38,105.00
Total Site Work $52,755.00
Letter of Credit Amounts
Total off-site work $38,105.00
Total on-site work x .25 $3,662.50
Total $41,767.50
L.O.C. amount $42,000.00