HomeMy WebLinkAbout18.031 153SouthBWay_So BroLOC Cost Estimate for Letter of Credit PB#xx.xxx
Project No: 2016036
Project: 153 South Broadway Redevelopment
Location: 153 South Broadway
Saratoga Springs, New York
Date: 5/3/2018
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal
Site Preparation and Gradinp
Erosion Control (silt fence &construction access) 1 LS $4,500.00 $4,500.00
Remove Bituminous Asphalt Pament 1,850 SY $1.50 $2,775.00
Rough Grading 1 LS $8,000.00 $8,000.00
Hardscape
Concrete Pavements 19,350 SF $5.25 $101,587.50
Asphalt pavement 33,800 SF $3.00 $101,400.00
Cast in Place Concrete Curb 287 LF $18.00 $5,166.00
Site Amenities
Parking lot light pole 4 EA $2,500.00 $10,000.00
Bollard Site Lights 27 EA $850.00 $22,950.00
Traffic signs 2 EA $350.00 $700.00
Striping 1 LS $2,000.00 $2,000.00
Bench 21 EA $400.00 $8,400.00
Site Retaining Wall 190 LF $120.00 $22,800.00
Bike Rack 2 EA $500.00 $1,000.00
Site Utilities
Catch Basins/ Drain Inlets 2 EA $1,200.00 $2,400.00
Storm Manhole 2 EA $2,000.00 $4,000.00
Outlet Control Structure 2 EA $2,500.00 $5,000.00
Underground Pipe Infiltration System 1 LS $35,000.00 $35,000.00
1500 gal. Grease Trap 1 EA $3,500.00 $3,500.00
6" HDPE Storm Line 144 LF $18.00 $2,592.00
12" HDPE Storm Line 487 LF $20.00 $9,740.00
15" HDPE Storm Line 197 LF $22.00 $4,334.00
18" HDPE Storm Line 84 LF $24.00 $2,016.00
6" PVC Sanitary 37 LF $18.00 $666.00
6" Gate Valve 1 EA $850.00 $850.00
6" DIP Water Line 35 LF $42.00 $1,470.00
Yard drain 10 EA $600.00 $6,000.00
Landscapin_p
Trees 36 EA $600.00 $21,600.00
Shrubs 200 EA $220.00 $44,000.00
Vines/ Perennials 700 EA $12.00 $8,400.00
On-Site Total $442,846.50
On-Site Total X.25 $110,711.63
OFF-SITE WORK
Manhole 1 EA $2,300.00 $2,300.00
6" PVC Sanitary 20 EA $18.00 $360.00
6" DIP Waterline 10 LF $42.00 $420.00
Connection to Sanitarty main 2 LS $2,200.00 $4,400.00
Asphalt Pavement 8,375 SF $3.00 $25,125.00
Concrete Pavement 6,800 SF $5.25 $35,700.00
6" Gate Valve 1 EA $850.00 $850.00
Fire Hydrant Assembly 1 EA $4,500.00 $4,500.00
12"Watermain connection 2 EA $2,250.00 $4,500.00
12"x6" Tee/valve 2 EA $2,400.00 $4,800.00
Decorative Street Lights 11 EA $5,500.00 $60,500.00
As Built Drawings 1 LS $5,500.00 $5,500.00
Off-Site Total $90,055.00
Total Site Work $532,901.50
Letter of Credit Amounts
Total off-site work $90,055.00
Total on-site work x .25 $110,711.63
Total $200,766.63
L.O.C. amount $201,000.00