HomeMy WebLinkAbout20180432 18.031 153SouthBWay_So BroLOCCost 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 Grading
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
Hardsca • e
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_q
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