The URL can be used to link to this page

Home My WebLink About202101098 AgroChem SP Plans .� � � Ve r�ty Engineer's Estimate Proj. #: 20-015 Opinion of Cost Proj. Desc.: 26 Prepared By:EAS Date: 02-26-2021 Item Qty. Unit Unit Price Cost Total Within R.O.W. 100% $ 27,125.00 Total On-Site 25% $ 112,135.25 Total Letter of Credit $ 139,260.25 Work Within R.O.W. Roadway Asphalt, Top Course (1-1/2" depth) 53 TON $ 125.00 $ 6,625.00 Asphalt, Binder Course (2-1/2" depth) 90 TON $ 110.00 $ 9,900.00 12" Subbase Course 212 CY $ 50.00 $ 10,600.00 Total Within R.O.W. $ 27,125.00 Site Work Site Preparations Construction Stakeout 1 LS $ 5,000.00 $ 5,000.00 Temporary Traffic Control 1 LS $ 2,000.00 $ 2,000.00 Subtotal $ 7,000.00 Erosion Control Sediment Control Fence 560 LF $ 1.50 $ 840.00 Temporary Sediment Trap 1 LS $ 2,500.00 $ 2,500.00 Temporary Construction Access 135 SY $ 8.00 $ 1,080.00 Inlet Protection at Drywells 4 EA $ 57.00 $ 228.00 Subtotal $ 4,648.00 Demolition and Site Clearing Clearing and Grubbing 3 AC $ 5,000.00 $ 15,000.00 Strip Topsoil and Stockpile 1,542 CY $ 5.00 $ 7,710.00 Subtotal $ 22,710.00 Excavation and Site Grading Site Grading 17,443 SY $ 1.00 $ 17,443.00 Pavement Subbase Course -Roadway 3,370 CY $ 12.00 $ 40,440.00 Pavement Subbase Course - Sidewalk 80 CY $ 12.00 $ 960.00 Subtotal $ 58,843.00 Storm Drainage Catch Basin 2 EA $ 500.00 $ 1,000.00 Drywell 4 EA $ 800.00 $ 3,200.00 24" HDPE 105 LF $ 35.00 $ 3,675.00 12" HDPE 162 LF $ 23.00 $ 3,726.00 8" HDPE 215 LF $ 28.00 $ 6,020.00 Rip Rap Protection 4 CY $ 28.00 $ 112.00 Subtotal $ 17,733.00 Paving and Curbs Segmental Retaining Wall 150 SF $ 50.00 $ 7,500.00 Integral Concrete Curb 197 LF $ 10.00 $ 1,970.00 Asphalt, Top Course (1-1/2" depth) 540 TON $ 125.00 $ 67,500.00 Asphalt, Binder Course (2-1/2" depth) 900 TON $ 110.00 $ 99,000.00 12" Subbase Course 2,150 CY $ 50.00 $ 107,500.00 12" Gravel For Vehicle Parking 350 CY $ 50.00 $ 17,500.00 Concrete Paving (5") 2,510 SF $ 4.00 $ 10,040.00 Subtotal $ 311,010.00 Lighting Site Pole Lights 3 EA $ 4,000.00 $ 12,000.00 Subtotal $ 12,000.00 Verity Engineering,D.P.C. P.O.Box 474 20-015 Cost Estiinate.xlsx Troy,New York 12181 Page 1 of 2 .� � � Ve r�ty Engineer's Estimate Proj. #: 20-015 Opinion of Cost Proj. Desc.: 26 Prepared By:EAS Date: 02-26-2021 Planting Fine Grade and Seed 8,750 SY $ 1.10 $ 9,625.00 Trees 3 EA $ 350.00 $ 1,050.00 Small Shrubs 7 EA $ 20.00 $ 140.00 Perennials 24 EA $ 8.00 $ 192.00 3" Mulch @ flower beds 3 CY $ 30.00 $ 90.00 Subtotal $ 11,097.00 Survey As-Built Survey 1 LS $ 3,500.00 $ 3,500.00 Subtotal $ 3,500.00 TotalOn-Site $ 448,541.00 Total Within R.O.W. $ 27,125.00 TotalOn-Site $ 448,541.00 Grand Total $ 475,666.00 Verity Engineering,D.P.C. P.O.Box 474 20-015 Cost Estiinate.xlsx Troy,New York 12181 Page 2 of 2