HomeMy WebLinkAbout20200083 South Broadway Hotel LOC estimate Cost Estimate for Letter of Credit PB#2o.x�cx
Project No: 2016144
Project: 176 South Broadway
Location: 176 South Broadway
Saratoga Springs, New York
Date: 2/3/2020
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal
Site Preparation and Gradinp
Erosion Control (including silt fence &access) 1 LS $3,000.00 $3,000.00
Site Preparation 1 LS $7,000.00 $7,000.00
Hardscape
Cast in Place Concrete 11,695 SF $5.50 $64,322.50
Asphalt Pavement 19,950 SF $3.50 $69,825.00
Cast in Place Concrete Curb 1,290 LF $18.00 $23,220.00
Site Amenities
Traffic signs 21 EA $350.00 $7,350.00
Striping 1 LS $1,500.00 $1,500.00
Trees 6 EA $750.00 $4,500.00
Shrub 106 EA $100.00 $10,600.00
6' Ht. Vinyl Fence 345 LF $25.00 $8,625.00
Parking Lot lights 7 EA $3,500.00 $24,500.00
6" DIP water service 10 LF $50.00 $500.00
Connection to SAN 1 EA $5,500.00 $5,500.00
6" Sanitary line 7 LF $40.00 $280.00
Catch Basins/ Drain Inlets 7 EA $2,200.00 $15,400.00
Storm Manholes 1 EA $2,300.00 $2,300.00
Outlet Control Structure 1 EA $2,500.00 $2,500.00
Underground Infiltration System 1 LS $50,000.00 $50,000.00
12" HDPE Storm Line 350 LF $30.00 $10,500.00
Dumpster Enclosure 1 EA $2,500.00 $2,500.00
Yard Drain 1 EA $1,500.00 $1,500.00
On-Site Total $315,422.50
On-Site Total X.25 $78,855.63
OFF-SITE WORK
Trees 7 EA $750.00 $5,250.00
Cast in Place Concrete-Heavy Duty Concrete 736 SF $7.50 $5,520.00
Cast in Place Concrete 2,408 SF $5.50 $13,244.00
Asphalt pavement 3,762 SF $3.50 $13,167.00
6" DIP water service 44 LF $50.00 $2,200.00
Water tapping sleeve and valve 1 EA $3,500.00 $3,500.00
Catch Basin 1 EA $2,500.00 $2,500.00
12" HDPE Storm Line 21 LF $30.00 $630.00
Decorative Street Light 4 EA $3,000.00 $12,000.00
Cast in Place Concrete Curb 525 LF $18.00 $9,450.00
Bike Rack 1 EA $500.00 $500.00
Traffic signs 5 EA $350.00 $1,750.00
Information Kiosk 1 EA $6,000.00 $6,000.00
As Built Drawings 1 LS $2,500.00 $2,500.00
Off-Site Total $78,211.00
Total Site Work 393 633.50
Letter of Credit Amounts
Total off-site work $78,211.00
Total on-site work x .25 $78,855.63
Total $157,066.63
L.O.C. amount $157,100.00