HomeMy WebLinkAbout20220612 YMCA Site Plan Modification Application Cost Estimate for Letter of Credit
Project No: 201477
Project: YMCA Saratoga Springs Branch
Location: South Broadway
Saratoga Springs, New York
Date: 2.24.16
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal % Complete Remaining
Site Preparation and Grading
Erosion Control (including silt fence&inlet prot.) 1 LS $5,000.00 $57000.00 100% $0.00
Tree Clearing 1 LS $15,000.00 $157000.00 100% $0.00
Construction Entrance 1 EA $17500.00 $17500.00 100% $0.00
Rough Grading 1 LS $20,000.00 $207000.00 75% $5,000.00
Pavement Removal 6,000 SF $1.00 $67000.00 100% $0.00
Gravel Removal 16,200 SF $0.50 $87100.00 40% $41860.00
Remove Light Pole 2 EA $500.00 $17000.00 100% $0.00
Hardscape
Asphalt Pavement With Base 36,000 SF $3.00 $1081000.00 95% $51400.00
Permeable Asphalt Pavement 297000 SF $5.00 $145,000.00 85% $217750.00
Concrete Walk 41090 SF $6.00 $241540.00 100% $0.00
Cast in Place Concrete Curb 380 LF $20.00 $71600.00 100% $0.00
Site Amenities
Parking Lot Lights 9 EA $37000.00 $27,000.00 80% $57400.00
Striping 1 LS $47000.00 $47000.00 80% $800.00
Traffic Signs 7 EA $500.00 $3500.00 80% $700.00
1/2 Basketball Court 1 LS $87000.00 $87000.00 0% $87000.00
6' ht Privacy Fence 360 LF $35.00 $12,600.00 100% $0.00
Dumpster Enclosure 1 LS $21500.00 $21500.00 0% $21500.00
Landscaping
Fine Grading and Seeding 1 LS $30,000.00 $30,000.00 80% $6,000.00
Deciduous Trees 11 EA $300.00 $3,300.00 100% $0.00
Shrubs 36 EA $50.00 $17800.00 100% $0.00
Perennials 117 EA $20.00 $2,340.00 100% $0.00
Site Utilities
Drip Strip 77 LF $20.00 $17540.00 100% $0.00
12" HDPE Storm Line 185 LF $45.00 $8,325.00 100% $0.00
Dry Wells 2 EA $17500.00 $37000.00 100% $0.00
Manholes/Outlet Control Structures 3 EA $37500.00 $10500.00 100% $0.00
Hydrodynamic Separator 1 EA $157000.00 $157000.00 100% $0.00
Rainwater Harvesting (cistern/pumps/point well) 1 LS $90,000.00 $90,000.00 100% $0.00
Underground Chambers 1 LS $407000.00 $407000.00 100% $0.00
6"Sanitary Service 150 LF $35.00 $5,250.00 100% $0.00
Sanitary MH connection 1 EA $17500.00 $11500.00 100% $0.00
2"Cooper Water Service 185 LF $30.00 $5550.00 100% $0.00
On-Site Total $617,445.00 $%410.00
On-Site Total X.25 $1543361.25 $153102.50
OFF-SITE WORK
As-built $37500.00 60% $1400.00
Total $1573 861.25 L $163 502.50
Total LOC Amount $1583000.00 F $163000.00
Minimum LOC to be reduced to = LOC x.25 $39,500.00