HomeMy WebLinkAbout20210782 Shelter of Saratoga Site Plan Letter of Credit Cost Estimate for Letter of Credit PB#XX.XXX
Project No: 2017CS01
Project: Shelters of Saratoga
Location: 14 Walworth Street
Saratoga Springs, New York
Date: 8/4/2021
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal
Site Preparation and Grading
Erosion Control (including silt fence &access) 1 LS $500.00 $500.00
Site Preparation 1 LS $500.00 $500.00
Hardscape
Concrete Walk 670 SF $5.50 $3,685.00
Cast in Place Concrete Curb 57 LF $40.00 $2,280.00
Asphalt pavement 5,500 SF $5.25 $28,875.00
Site Amenities
Fencing 200 LF $25.00 $5,000.00
Striping 1 LS $500.00 $500.00
Catch Basin 1 EA $3,500.00 $3,500.00
12"Wye Connection to Storm 1 EA $1,200.00 $1,200.00
12" HDPE 116 LF $65.00 $7,540.00
Top Soil and Seed 1 LS $1,500.00 $1,500.00
On-Site Total $55,080.00
On-Site Total X.25 $13,770.00
OFF-SITE WORK
Concrete Walk 135 SF $5.50 $742.50
Cast in Place Concrete Curb 55 LF $40.00 $2,200.00
As Built Drawings 1 LS $2,000.00 $2,000.00
Off-Site Total $4,942.50
Total Site Work $60,022.50
Letter of Credit Amounts
Total off-site work $4,942.50
Total on-site work x .25 $13,770.00
Total $18,712.50
L.O.C. amount $19,000.00