HomeMy WebLinkAbout20181047 18.056 62-64 Excelsior__LOCCost Estimate for Letter of Credit
PB # 18.xxx
Project No:
2018057
Project:
62-64 Excelsior Ave
Location:
62-64 Excelsior Ave
Saratoga Springs, New York
Date:
11/21/2018
ON-SITE WORK
Item
Quantity
Unit
Unit Cost
Subtotal
Site Preparation and Grading
Erosion Control (Including Silt Fence & Access)
1
LS
$2,000.00
$2,000.00
Rough Grading
1
LS
$1,500.00
$1,500.00
Hardscape
Asphalt Pavement
1,785
SF
$3.00
$5,355.00
Asphalt Pavement Resurfacing
9,485
SF
$2.00
$18,970.00
Porous Asphalt Pavement
946
SF
$4.50
$4,257.00
Concrete Pavement
233
SF
$5.00
$1,165.00
Site Amenities
Striping
1
LS
$500.00
$500.00
Dumpster Enclosure
1
EA
$1,500.00
$1,500.00
Parking Lot Lights
2
EA
$1,270.00
$2,540.00
Wall Sconce Lights
4
EA
$383.00
$1,532.00
Site Utilities
4" DIP Waterline
57
LF
$36.00
$2,052.00
Landscape
Deciduous Trees
3
EA
$750.00
$2,250.00
Perennials
30
EA
$15.00
$450.00
Lawn Seed
1
LS
$75.00
$75.00
On -Site Total
$44,146.00
On -Site Total X.25
$11,036.50
OFF-SITE WORK
Asphalt Pavement
193
SF
$3.00
$579.00
Asphalt Pavement Resurfacing
195
SF
$2.00
$390.00
Cast in Place Concrete Curb
97
LF
$18.00
$1,746.00
Concrete Pavement
272
SF
$5.00
$1,360.00
Deciduous Tree
1
EA
$750.00
$750.00
Topsoil & Seed
1
LS
$1,145.00
$1,145.00
As Built Drawings
1
LS
$1,500.00
$1,500.00
4" DIP Waterline
32
LF
$36.00
$1,152.00
12"x8" Tee/Valve
1
EA
$2,800.00
$2,800.00
Off -Site Total
$11,422.00
Total Site Work
$55,568.00
Letter of Credit Amounts
Total off-site work
$9,586.00
Total on-site work x .25
$10,676.50
Total
$20,262.50
L.O.C. amount
$20,000.00