Loading...
20180432 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