HomeMy WebLinkAbout20210243 19 Washington Street Site Plan cost estimate Cost Estimate for Letter of Credit Pe#zto2a3
ProjectNo: 2020049
Project: 19 Washington
Location: 19 Washington Street
Saratoga Springs,New York
Date: 3/18/2021
ON-SITE WORK
Item Quanti Unit UnitCost Subtotal
Site Pre aration and Gradin
Erosion Control(including silt fence&construction access) 1 LS $3,000.00 $3,000.00
Demolition 1 LS $15,000.00 $15,000.00
Hardscape
Granite Curb 103 LF $50.00 $5,150.00
Concrete Pavement 2,500 SF $5.50 $13,750.00
Heated Concrete Pavement 3,019 SF $8.00 $24,152.00
Pavers 2,232 SF $7.00 $15,624.00
Site Amenities
Landscaping 1 LS $5,000.00 $5,000.00
Bench 7 EA $400.00 $2,800.00
Traffic Signage 2 EA $350.00 $700.00
Retaining Wall 171 LF $150.00 $25,650.00
Fence 37 LF $45.00 $1,665.00
Concrete Curb 100 LF $40.00 $4,000.00
Utilities
6"PVC Sanitary line 14 LF $55.00 $770.00
8"HDPE 106 LF $40.00 $4,240.00
12"HDPE 29 LF $47.00 $1,363.00
6"DIP Waterline 14 LF $90.00 $1,260.00
Yard Drain 3 EA $1,750.00 $5,250.00
Hydrodynamic Separator 1 EA $15,000.00 $15,000.00
Trench Drain 1 LS $3,000.00 $3,000.00
On-Site Total $147,374.00
On-Site Total X.25 $36,843.50
OFF-SITE WORK
Utilities
Traffic Control 1 LS $15,000.00 $15,000.00
6"PVC Sanitary line 21 LF $55.00 $1,155.00
Catch Basin 1 EA $3,750.00 $3,750.00
Stormwater Manhole 5 EA $3,250.00 $16,250.00
12"HDPE 38 LF $65.00 $2,470.00
18"HDPE 528 LF $75.00 $39,600.00
6"DIP Waterline 29 LF $90.00 $2,610.00
Water Service Curb Box 1 EA $750.00 $750.00
Sanitary Connection 1 LS $1,500.00 $1,500.00
10"Water Main Connection 1 EA $4,500.00 $4,500.00
10"x6"Tee/Valve 1 EA $2,800.00 $2,800.00
Hardsca e
Concrete Sidewalk 514 SF $5.50 $2,827.00
Heated Concrete Sidewalk 5395 SF $8.00 $43,160.00
Granite Curb 430 LF $50.00 $21,500.00
Asphalt Pavement 7,464 SF $525 $39,186.00
Striping 1 LS $1,000.00 $1,000.00
Amenities
Topsoil and Seed 1 LS $600.00 $600.00
Deciduous Trees 7 EA $700.00 $4,900.00
Decorative Street Light 6 EA $2,000.00 $12,000.00
Bench 5 EA $400.00 $2,000.00
Bike Rack 2 EA $500.00 $1,000.00
Trash Receptical 1 EA $500.00 $500.00
Traffic Signage 4 EA $350.00 $1,400.00
Saratoga Springs Signage Kiosk 1 EA $12,500.00 $12,500.00
As Built Drawings 1 LS $2,500.00 $2,500.00
Off-Site Total $235,458.00
Total Site Work 382 832.00
Letter of Credit Amounts
Total off-site work $235,458.00
Total on-site work x 25 $36,843.50
Su6total $272,301.50
Market Volatility due to COVID-19 Pandemic 20%increase $54,460.30
Total $326,761.80
L.O.C.amount $330,000.00