The URL can be used to link to this page

Home My WebLink About20220339 120 S. Broadway Site Plan Review Draft Cost Estimate for Letter of Credit DRAFT Cost Estimate for Letter of Credit Planning Board No.: 2019-0319 Project: Multi-Family Residential Community Layout for District @ 120 Location: 120 South Broadway Saratoga Springs, NY Date: 4/14/2022 Firm Name&Preparer: The Environmental Design Partnership, LLP Page 1 of 3 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 1 AC $7,500.00 $7,500.00 0% $7,500.00 2 Rough Grading 7,420 CY $3.00 $22,260.44 0% $22,260.44 3 Silt Fence 540 LF $2.50 $1,350.00 0% $1,350.00 4 Construction Entrance 1 EA $500.00 $500.00 0% $500.00 6 Misc. Erosion Control Measures 5 EA $500.00 $2,500.00 0% $2,500.00 Demolition 7 Building Removal 25,200 SF $6.00 $151,200.00 0% $151,200.00 8 Asphalt Removal 29,500 SF $0.67 $19,666.67 0% $19,666.67 9 Concrete Removal 14,500 SF $2.22 $32,222.22 0% $32,222.22 10 Fence 50 LF $3.00 $150.00 $150.00 11 Pipe 130 LF $11.00 $1,430.00 $1,430.00 12 Catch basin structure 7 Ea. $250.00 $1,750.00 $1,750.00 13 Trees 24 Ea. $500.00 $12,000.00 $12,000.00 14 Concrete curb 880 LF $7.00 $6,160.00 $6,160.00 Hard§cape 15 Stone Subbase 1,704 CY $30.00 $51,111.11 0% $51,111.11 16 CIP Curbing 1,700 LF $12.00 $20,400.00 0% $20,400.00 17 Concrete Sidewalk 7,700 SF $10.00 $77,000.00 0% $77,000.00 18 Retaining Wall 1 LS $5,000.00 $5,000.00 0% $5,000.00 19 Asphalt Pavement(Binder) 38,000 SF $4.00 $152,000.00 0% $152,000.00 20 Asphalt Pavement(Top) 38,000 SF $3.00 $114,000.00 0% $114,000.00 21 Gazebo 1 Ea $7,500.00 $7,500.00 0% $7,500.00 Site Amenities 22 Traffic Signs 13 EA $200.00 $2,600.00 0% $2,600.00 23 Striping 1 LS $7,500.00 $7,500.00 0% $7,500.00 24 Crosswalk 4 LS $500.00 $2,000.00 0% $2,000.00 25 Bench 6 EA $500.00 $3,000.00 0% $3,000.00 26 Bike Rack 4 EA $250.00 $1,000.00 0% $1,000.00 27 Site Lighting 28 EA $4,000.00 $112,000.00 0% $112,000.00 28 Fencing 100 LF $15.00 $1,500.00 0% $1,500.00 Site Water 29 8" DIP class 52 Water Main 610 LF $80.00 $48,800.00 0% $48,800.00 30 Water Fittings 1 LS $10,000.00 $10,000.00 0% $10,000.00 31 Fire Hydrant Assembly 2 EA $3,500.00 $7,000.00 0% $7,000.00 32 1" Corp,WSO and Type K water service to PL 15 EA $1,500.00 $22,500.00 0% $22,500.00 2022.04.14 LOC.xis Page 2 of 3 Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $ Site Sanitary 33 6"SDR-26 Sanitary Line&Stone 220 LF $70.00 $15,400.00 0% $15,400.00 34 8"SDR-26 Sanitary Line&Stone 132 LF $80.00 $10,560.00 0% $10,560.00 35 Manhole Structure 1 EA $5,000.00 $5,000.00 0% $5,000.00 Site Storm 36 8" PVC SDR-26 Storm Drain&Stone 0 LF $0.00 $0.00 0% $0.00 37 12"ADS N-12 Storm Drain&Stone 347 LF $0.00 $0.00 0% $0.00 38 Catch Basin 7 EA $2,000.00 $14,000.00 0% $14,000.00 39 Manhole Structure 4 EA $5,000.00 $20,000.00 0% $20,000.00 Stormwater Management 40 Underground Infiltration Chambers 1 LS $250,000.00 $250,000.00 0% $250,000.00 41 Stone Infiltration Trench 70 CY $30.00 $2,100.00 0% $2,100.00 Landscaping 42 Topsoil/Seed/Mulch 200 CY $60.00 $12,000.00 0% $12,000.00 43 Deciduous Trees 7 EA $600.00 $4,200.00 0% $4,200.00 44 Shrubs 224 EA $150.00 $33,600.00 0% $33,600.00 Total onsite Work $1,270,460.44 $1,270,460.44 Total onsite X.25 $317,615.11 $317,615.11 Off Site (All infrastructure&amenities to be dedicated to the City) Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $ Road Construction 45 Stone Subbase 41 CY $30.00 $1,222.22 0% $1,222.22 46 Asphalt Pavement(Binder) 1,100 SF $4.00 $4,400.00 0% $4,400.00 47 Asphalt Pavement(Top) 1,100 SF $3.00 $3,300.00 0% $3,300.00 48 Granite Curb 160 LF $40.00 $6,400.00 0% $6,400.00 49 Concrete Sidewalk 550 SF $10.00 $5,500.00 0% $5,500.00 Site Amenities 50 Traffic Signs 1 EA $200.00 $200.00 0% $200.00 51 Crosswalk 1 LS $500.00 $500.00 0% $500.00 52 Decrotive Street Light 4 EA $4,000.00 $16,000.00 0% $16,000.00 53 Bench 2 Ea $500.00 $1,000.00 0% $1,000.00 Off Site Water 54 8" DIP class 52 Water Main 55 LF $80.00 $4,400.00 0% $4,400.00 55 S.S.Tapping Sleeve and Valve Connection 1 EA $15,000.00 $15,000.00 0% $15,000.00 56 Water Fittings 1 LS $2,500.00 $2,500.00 0% $2,500.00 Page 3 of 3 Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $ Site Sanitary 57 SDR-35 8"Sanitary Main&Stone 20 LF $80.00 $1,600.00 0% $1,600.00 58 Manhole Structure 1 EA $5,000.00 $5,000.00 0% $5,000.00 59 Kor N'Seal connection 1 EA $2,000.00 $2,000.00 0% $2,000.00 Site Storm 60 12"ADS N-12 Storm Drain&Stone 31 LF $0.00 $0.00 0% $0.00 61 Catch Basin 1 EA $2,000.00 $2,000.00 0% $2,000.00 2022.04.14 LOC.xis Landscaping 62 Topsoil/Seed/Mulch 20 CY $60.00 $1,200.00 0% $1,200.00 63 Street Trees 6 EA $600.00 $3,600.00 0% $3,600.00 Misc. 64 As-built Drawing 0 LS $2,500.00 $0.00 0% $0.00 Total offsite Work $75,822.22 $75,822.22 Total On-Site Work X25% $317,615.11 Total Off-Site work $75,822.22 Total LOC Amount= $393,437.33 *New LOC Reduced Amount= $393,437.33 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%= $98,359.33 2022.04.14 LOC.xis