The URL can be used to link to this page

Home My WebLink About20210755 269 Broadway Site Plan Cost Estimate Cost Estimate for Letter of Credit (Template) (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: 20200174 Project: 269 Broadway Location: 269 Broadway Saratoga Springs, NY Date: 10/5/2021 Firm Name&Preparer: M.J. Engineering On Site (All infrastructure &amenities on private property) Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Preparation and Grading 1 Clearing &Grubbing 0.55 AC $10,000.00 $5,500.00 0% $5,500.00 2 Misc. Erosion Control Measures 1 LS $8,000.00 $8,000.00 0% $8,000.00 Demolition 3 Asphalt Removal 8,962 SF $4.00 $35,848.84 0% $35,848.84 4 Concrete Removal 3,829 SF $5.00 $19,142.95 0% $19,142.95 5 Curb Removal 103 LF $5.00 $514.05 0% $514.05 6 Utility Relocation, Removal,Abandonment 1 LS $10,000.00 $10,000.00 0% $10,000.00 Hardscape 7 Granite Curbing 135 LF $40.00 $5,386.40 0% $5,386.40 8 Asphalt Pavement(Top Course) 39 SF $4.00 $157.52 0% $157.52 9 Asphalt Pavement(Binder Course) 39 SF $4.00 $157.52 0% $157.52 10 Subbase (for Asphalt Pavement) 1 CY $30.00 $43.76 0% $43.76 11 Concrete Sidewalk 1,895 SF $5.00 $9,477.20 0% $9,477.20 12 Concrete Sidewalk with Radiant Heating 3,431 SF $25.00 $85,782.25 0% $85,782.25 13 Subbase (for Concrete Sidewalk) 99 CY $30.00 $2,959.29 0% $2,959.29 14 Concrete Driveway Apron 42 SF $5.00 $209.15 0% $209.15 15 Subbase (for Concrete Driveway Apron) 1 CY $30.00 $30.99 0% $30.99 16 Seat Wall 40 LF $450.00 $17,784.00 0% $17,784.00 17 Retaining Wall 68 LF $450.00 $30,681.00 0% $30,681.00 18 Stairs 1 LS $6,000.00 $6,000.00 0% $6,000.00 Site Amenities 19 Traffic Sign( Remove and Reset) 10 EA $250.00 $2,500.00 0% $2,500.00 20 Crosswalk 1 LS $1,000.00 $1,000.00 0% $1,000.00 21 Striping 396 LS $0.40 $158.40 0% $158.40 22 Bench 2 EA $500.00 $1,000.00 0% $1,000.00 23 Bike Rack 1 EA $1,000.00 $1,000.00 0% $1,000.00 24 Site Lighting(Remove and Reset/Relocate) 2 LS $4,000.00 $8,000.00 0% $8,000.00 25 Handrails 1 LS $5,000.00 $5,000.00 0% $5,000.00 Site Water 26 6" DIP Class 52 Water Main 44 LF $30.00 $1,320.00 0% $1,320.00 27 Water Fittings 1 LS $2,000.00 $2,000.00 0% $2,000.00 Site Sanitary 28 4"SDR-26 Sanitary Line&Stone 20 LF $10.00 $196.70 0% $196.70 29 6"SDR-26 Sanitary Line&Stone 43 LF $15.00 $645.00 0% $645.00 31 Grease Trap 1 LS $7,500.00 $7,500.00 0% $7,500.00 32 Manhole Structure 1 EA $2,500.00 $2,500.00 0% $2,500.00 269 Broadway Estimate rev 101421.xIs Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Storm 33 Trench Drain 132 LF $40.00 $5,290.00 0% $5,290.00 34 Roof Leader(8" HDPE) 148 LF $25.00 $3,707.00 0% $3,707.00 36 12" HDPE Storm Drain&Stone 183 LF $35.00 $6,399.75 0% $6,399.75 37 Manhole Structure 3 EA $2,500.00 $7,500.00 0% $7,500.00 Stormwater Management 38 UG Infiltration Chambers 1 EA $65,000.00 $65,000.00 0% $65,000.00 Landscaping 39 Topsoil/Seed/Mulch 5250 SF $2.00 $10,500.00 0% $10,500.00 40 Deciduous Trees 5 EA $750.00 $3,750.00 0% $3,750.00 41 Shrubs 66 EA $100.00 $6,600.00 0% $6,600.00 Total Onsite Work $379,241.77 $379,241.77 Total Onsite X 0.25 $94,810.44 $94,810.44 Off Site (All infrastructure &amenities to be dedicated to the City) Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $ Road Construction 42 Granite Curbing 115 LF $40.00 $4,596.00 0% $4,596.00 43 Asphalt Pavement(Top Course) 962 SF $4.00 $3,847.92 0% $3,847.92 44 Asphalt Pavement(Binder Course) 962 SF $4.00 $3,847.92 0% $3,847.92 45 Subbase (for Asphalt Pavement) 36 CY $30.00 $1,068.87 0% $1,068.87 46 Concrete Sidewalk 1,049 SF $5.00 $5,244.35 0% $5,244.35 47 Concrete Sidewalk with Radiant Heating 316 SF $25.00 $7,900.25 0% $7,900.25 48 Subbase (for Concrete Sidewalk) 25 CY $30.00 $758.27 0% $758.27 49 Concrete Driveway Apron 139 SF $5.00 $695.65 0% $695.65 50 Subbase (for Concrete Driveway Apron) 3 CY $30.00 $103.06 0% $103.06 Site Amenities 51 Traffic Sign( Remove and Reset) 2 EA $250.00 $500.00 0% $500.00 52 Crosswalk 1 LS $1,500.00 $1,500.00 0% $1,500.00 Off Site Water 53 6" DIP class 52 Water Main 16 LF $30.00 $480.00 0% $480.00 54 6" Mueller Gate Valve 1 EA $500.00 $500.00 0% $500.00 55 Water Connection 1 LS $5,000.00 $5,000.00 0% $5,000.00 56 Testing&Disinfection 1 LS $1,000.00 $1,000.00 0% $1,000.00 Site Sanitary 57 SDR-35 6" Sanitary Service to PL&Stone 1 LS $5,000.00 $5,000.00 0% $5,000.00 58 Manhole Structure 1 EA $1,000.00 $1,000.00 0% $1,000.00 Site Storm 59 12" HDPE Storm Drain&Stone 40 LF $35.00 $1,412.25 0% $1,412.25 60 Manhole Structure 1 EA $2,500.00 $2,500.00 0% $2,500.00 61 Catch Basin 2 EA $1,000.00 $2,000.00 0% $2,000.00 Misc. 62 As-built Drawing 1 LS $6,000.00 $6,000.00 0% $6,000.00 Total Offsite Work $54,954.53 $54,954.53 269 Broadway Estimate rev 101421.xIs Total On-Site Work X 25% $94,810.44 Total Off-Site Work $54,954.53 Total LOC Amount=IW *New LOC Reduced Amount= $149,764.97 City LOC Approval/Date City LOC Reduction Approval/Date *LOC cannot be reduced to less than 25% of the original LOC amount. Maximum Reduction 75%= $37,441.24 269 Broadway Estimate rev 101421.xIs Cost Estimate for Letter of Credit (Template) (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: 20200174 Project: 269 Broadway Location: 269 Broadway Saratoga Springs, NY Date: 10/5/2021 Firm Name&Preparer: M.J. Engineering On Site (All infrastructure &amenities on private property) Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Preparation and Grading 1 Clearing &Grubbing 0.55 AC $10,000.00 $5,500.00 0% $5,500.00 2 Misc. Erosion Control Measures 1 LS $8,000.00 $8,000.00 0% $8,000.00 Demolition 3 Asphalt Removal 8,962 SF $4.00 $35,848.84 0% $35,848.84 4 Concrete Removal 3,829 SF $5.00 $19,142.95 0% $19,142.95 5 Curb Removal 103 LF $5.00 $514.05 0% $514.05 6 Utility Relocation, Removal,Abandonment 1 LS $10,000.00 $10,000.00 0% $10,000.00 Hardscape 7 Granite Curbing 135 LF $40.00 $5,386.40 0% $5,386.40 8 Asphalt Pavement(Top Course) 39 SF $4.00 $157.52 0% $157.52 9 Asphalt Pavement(Binder Course) 39 SF $4.00 $157.52 0% $157.52 10 Subbase (for Asphalt Pavement) 1 CY $30.00 $43.76 0% $43.76 11 Concrete Sidewalk 1,895 SF $5.00 $9,477.20 0% $9,477.20 12 Concrete Sidewalk with Radiant Heating 3,431 SF $25.00 $85,782.25 0% $85,782.25 13 Subbase (for Concrete Sidewalk) 99 CY $30.00 $2,959.29 0% $2,959.29 14 Concrete Driveway Apron 42 SF $5.00 $209.15 0% $209.15 15 Subbase (for Concrete Driveway Apron) 1 CY $30.00 $30.99 0% $30.99 16 Seat Wall 40 LF $450.00 $17,784.00 0% $17,784.00 17 Retaining Wall 68 LF $450.00 $30,681.00 0% $30,681.00 18 Stairs 1 LS $6,000.00 $6,000.00 0% $6,000.00 Site Amenities 19 Traffic Sign( Remove and Reset) 10 EA $250.00 $2,500.00 0% $2,500.00 20 Crosswalk 1 LS $1,000.00 $1,000.00 0% $1,000.00 21 Striping 396 LS $0.40 $158.40 0% $158.40 22 Bench 2 EA $500.00 $1,000.00 0% $1,000.00 23 Bike Rack 1 EA $1,000.00 $1,000.00 0% $1,000.00 24 Site Lighting(Remove and Reset/Relocate) 2 LS $4,000.00 $8,000.00 0% $8,000.00 25 Handrails 1 LS $5,000.00 $5,000.00 0% $5,000.00 Site Water 26 6" DIP Class 52 Water Main 44 LF $30.00 $1,320.00 0% $1,320.00 27 Water Fittings 1 LS $2,000.00 $2,000.00 0% $2,000.00 Site Sanitary 28 4"SDR-26 Sanitary Line&Stone 20 LF $10.00 $196.70 0% $196.70 29 6"SDR-26 Sanitary Line&Stone 43 LF $15.00 $645.00 0% $645.00 31 Grease Trap 1 LS $7,500.00 $7,500.00 0% $7,500.00 32 Manhole Structure 1 EA $2,500.00 $2,500.00 0% $2,500.00 269 Broadway Estimate rev 101421.xIs Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Storm 33 Trench Drain 132 LF $40.00 $5,290.00 0% $5,290.00 34 Roof Leader(8" HDPE) 148 LF $25.00 $3,707.00 0% $3,707.00 36 12" HDPE Storm Drain&Stone 183 LF $35.00 $6,399.75 0% $6,399.75 37 Manhole Structure 3 EA $2,500.00 $7,500.00 0% $7,500.00 Stormwater Management 38 UG Infiltration Chambers 1 EA $65,000.00 $65,000.00 0% $65,000.00 Landscaping 39 Topsoil/Seed/Mulch 5250 SF $2.00 $10,500.00 0% $10,500.00 40 Deciduous Trees 5 EA $750.00 $3,750.00 0% $3,750.00 41 Shrubs 66 EA $100.00 $6,600.00 0% $6,600.00 Total Onsite Work $379,241.77 $379,241.77 Total Onsite X 0.25 $94,810.44 $94,810.44 Off Site (All infrastructure &amenities to be dedicated to the City) Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $ Road Construction 42 Granite Curbing 115 LF $40.00 $4,596.00 0% $4,596.00 43 Asphalt Pavement(Top Course) 962 SF $4.00 $3,847.92 0% $3,847.92 44 Asphalt Pavement(Binder Course) 962 SF $4.00 $3,847.92 0% $3,847.92 45 Subbase (for Asphalt Pavement) 36 CY $30.00 $1,068.87 0% $1,068.87 46 Concrete Sidewalk 1,049 SF $5.00 $5,244.35 0% $5,244.35 47 Concrete Sidewalk with Radiant Heating 316 SF $25.00 $7,900.25 0% $7,900.25 48 Subbase (for Concrete Sidewalk) 25 CY $30.00 $758.27 0% $758.27 49 Concrete Driveway Apron 139 SF $5.00 $695.65 0% $695.65 50 Subbase (for Concrete Driveway Apron) 3 CY $30.00 $103.06 0% $103.06 Site Amenities 51 Traffic Sign( Remove and Reset) 2 EA $250.00 $500.00 0% $500.00 52 Crosswalk 1 LS $1,500.00 $1,500.00 0% $1,500.00 Off Site Water 53 6" DIP class 52 Water Main 16 LF $30.00 $480.00 0% $480.00 54 6" Mueller Gate Valve 1 EA $500.00 $500.00 0% $500.00 55 Water Connection 1 LS $5,000.00 $5,000.00 0% $5,000.00 56 Testing&Disinfection 1 LS $1,000.00 $1,000.00 0% $1,000.00 Site Sanitary 57 SDR-35 6" Sanitary Service to PL&Stone 1 LS $5,000.00 $5,000.00 0% $5,000.00 58 Manhole Structure 1 EA $1,000.00 $1,000.00 0% $1,000.00 Site Storm 59 12" HDPE Storm Drain&Stone 40 LF $35.00 $1,412.25 0% $1,412.25 60 Manhole Structure 1 EA $2,500.00 $2,500.00 0% $2,500.00 61 Catch Basin 2 EA $1,000.00 $2,000.00 0% $2,000.00 Misc. 62 As-built Drawing 1 LS $6,000.00 $6,000.00 0% $6,000.00 Total Offsite Work $54,954.53 $54,954.53 269 Broadway Estimate rev 101421.xIs Total On-Site Work X 25% $94,810.44 Total Off-Site Work $54,954.53 Total LOC Amount=IW *New LOC Reduced Amount= $149,764.97 City LOC Approval/Date City LOC Reduction Approval/Date *LOC cannot be reduced to less than 25% of the original LOC amount. Maximum Reduction 75%= $37,441.24 269 Broadway Estimate rev 101421.xIs Cost Estimate for Letter of Credit (Template) (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: 20200174 Project: 269 Broadway Location: 269 Broadway Saratoga Springs, NY Date: 10/5/2021 Firm Name&Preparer: M.J. Engineering On Site (All infrastructure &amenities on private property) Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Preparation and Grading 1 Clearing &Grubbing 0.55 AC $10,000.00 $5,500.00 0% $5,500.00 2 Misc. Erosion Control Measures 1 LS $8,000.00 $8,000.00 0% $8,000.00 Demolition 3 Asphalt Removal 8,962 SF $4.00 $35,848.84 0% $35,848.84 4 Concrete Removal 3,829 SF $5.00 $19,142.95 0% $19,142.95 5 Curb Removal 103 LF $5.00 $514.05 0% $514.05 6 Utility Relocation, Removal,Abandonment 1 LS $10,000.00 $10,000.00 0% $10,000.00 Hardscape 7 Granite Curbing 135 LF $40.00 $5,386.40 0% $5,386.40 8 Asphalt Pavement(Top Course) 39 SF $4.00 $157.52 0% $157.52 9 Asphalt Pavement(Binder Course) 39 SF $4.00 $157.52 0% $157.52 10 Subbase (for Asphalt Pavement) 1 CY $30.00 $43.76 0% $43.76 11 Concrete Sidewalk 1,895 SF $5.00 $9,477.20 0% $9,477.20 12 Concrete Sidewalk with Radiant Heating 3,431 SF $25.00 $85,782.25 0% $85,782.25 13 Subbase (for Concrete Sidewalk) 99 CY $30.00 $2,959.29 0% $2,959.29 14 Concrete Driveway Apron 42 SF $5.00 $209.15 0% $209.15 15 Subbase (for Concrete Driveway Apron) 1 CY $30.00 $30.99 0% $30.99 16 Seat Wall 40 LF $450.00 $17,784.00 0% $17,784.00 17 Retaining Wall 68 LF $450.00 $30,681.00 0% $30,681.00 18 Stairs 1 LS $6,000.00 $6,000.00 0% $6,000.00 Site Amenities 19 Traffic Sign( Remove and Reset) 10 EA $250.00 $2,500.00 0% $2,500.00 20 Crosswalk 1 LS $1,000.00 $1,000.00 0% $1,000.00 21 Striping 396 LS $0.40 $158.40 0% $158.40 22 Bench 2 EA $500.00 $1,000.00 0% $1,000.00 23 Bike Rack 1 EA $1,000.00 $1,000.00 0% $1,000.00 24 Site Lighting(Remove and Reset/Relocate) 2 LS $4,000.00 $8,000.00 0% $8,000.00 25 Handrails 1 LS $5,000.00 $5,000.00 0% $5,000.00 Site Water 26 6" DIP Class 52 Water Main 44 LF $30.00 $1,320.00 0% $1,320.00 27 Water Fittings 1 LS $2,000.00 $2,000.00 0% $2,000.00 Site Sanitary 28 4"SDR-26 Sanitary Line&Stone 20 LF $10.00 $196.70 0% $196.70 29 6"SDR-26 Sanitary Line&Stone 43 LF $15.00 $645.00 0% $645.00 31 Grease Trap 1 LS $7,500.00 $7,500.00 0% $7,500.00 32 Manhole Structure 1 EA $2,500.00 $2,500.00 0% $2,500.00 269 Broadway Estimate rev 101421.xIs Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Storm 33 Trench Drain 132 LF $40.00 $5,290.00 0% $5,290.00 34 Roof Leader(8" HDPE) 148 LF $25.00 $3,707.00 0% $3,707.00 36 12" HDPE Storm Drain&Stone 183 LF $35.00 $6,399.75 0% $6,399.75 37 Manhole Structure 3 EA $2,500.00 $7,500.00 0% $7,500.00 Stormwater Management 38 UG Infiltration Chambers 1 EA $65,000.00 $65,000.00 0% $65,000.00 Landscaping 39 Topsoil/Seed/Mulch 5250 SF $2.00 $10,500.00 0% $10,500.00 40 Deciduous Trees 5 EA $750.00 $3,750.00 0% $3,750.00 41 Shrubs 66 EA $100.00 $6,600.00 0% $6,600.00 Total Onsite Work $379,241.77 $379,241.77 Total Onsite X 0.25 $94,810.44 $94,810.44 Off Site (All infrastructure &amenities to be dedicated to the City) Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $ Road Construction 42 Granite Curbing 115 LF $40.00 $4,596.00 0% $4,596.00 43 Asphalt Pavement(Top Course) 962 SF $4.00 $3,847.92 0% $3,847.92 44 Asphalt Pavement(Binder Course) 962 SF $4.00 $3,847.92 0% $3,847.92 45 Subbase (for Asphalt Pavement) 36 CY $30.00 $1,068.87 0% $1,068.87 46 Concrete Sidewalk 1,049 SF $5.00 $5,244.35 0% $5,244.35 47 Concrete Sidewalk with Radiant Heating 316 SF $25.00 $7,900.25 0% $7,900.25 48 Subbase (for Concrete Sidewalk) 25 CY $30.00 $758.27 0% $758.27 49 Concrete Driveway Apron 139 SF $5.00 $695.65 0% $695.65 50 Subbase (for Concrete Driveway Apron) 3 CY $30.00 $103.06 0% $103.06 Site Amenities 51 Traffic Sign( Remove and Reset) 2 EA $250.00 $500.00 0% $500.00 52 Crosswalk 1 LS $1,500.00 $1,500.00 0% $1,500.00 Off Site Water 53 6" DIP class 52 Water Main 16 LF $30.00 $480.00 0% $480.00 54 6" Mueller Gate Valve 1 EA $500.00 $500.00 0% $500.00 55 Water Connection 1 LS $5,000.00 $5,000.00 0% $5,000.00 56 Testing&Disinfection 1 LS $1,000.00 $1,000.00 0% $1,000.00 Site Sanitary 57 SDR-35 6" Sanitary Service to PL&Stone 1 LS $5,000.00 $5,000.00 0% $5,000.00 58 Manhole Structure 1 EA $1,000.00 $1,000.00 0% $1,000.00 Site Storm 59 12" HDPE Storm Drain&Stone 40 LF $35.00 $1,412.25 0% $1,412.25 60 Manhole Structure 1 EA $2,500.00 $2,500.00 0% $2,500.00 61 Catch Basin 2 EA $1,000.00 $2,000.00 0% $2,000.00 Misc. 62 As-built Drawing 1 LS $6,000.00 $6,000.00 0% $6,000.00 Total Offsite Work $54,954.53 $54,954.53 269 Broadway Estimate rev 101421.xIs Total On-Site Work X 25% $94,810.44 Total Off-Site Work $54,954.53 Total LOC Amount=IW *New LOC Reduced Amount= $149,764.97 City LOC Approval/Date City LOC Reduction Approval/Date *LOC cannot be reduced to less than 25% of the original LOC amount. Maximum Reduction 75%= $37,441.24 269 Broadway Estimate rev 101421.xIs