Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20230032 Crescent & Jefferson 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.: Project: Location: Date: Firm Name & Preparer: Page 1 of 1 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 9 AC $13,600.00 $122,400.00 0% $122,400.00 2 Strip Topsoil & Stockpile 43,560 SY $1.00 $43,560.00 0% $43,560.00 3 Rough Grading 1 EA $100,000.00 $100,000.00 0% $100,000.00 4 Silt Fence 2,790 LF $2.00 $5,580.00 0% $5,580.00 5 Construction Entrance 1 EA $2,500.00 $2,500.00 0% $2,500.00 6 Buffer Protection 1 EA $1,500.00 $1,500.00 0% $1,500.00 7 Manufctured Insert Inlet Protection 15 EA $125.00 $1,875.00 0% $1,875.00 Hardscape 8 Precast Concrete Curb 6,410 LF $35.00 $224,350.00 0% $224,350.00 9 Concrete Sidewalk, 4" thick, 6" base, 5' wide 5,180 LF $45.00 $233,100.00 0% $233,100.00 10 Standard Asphalt Pavement - 1.5" Top Course 595 TON $100.00 $59,500.00 0% $59,500.00 11 Standard Asphalt Pavement - 2.5" Binder Course 992 TON $100.00 $99,200.00 0% $99,200.00 12 Standard Asphalt Pavement - 12" Subbase 3,400 CY $50.00 $170,000.00 0% $170,000.00 13 Standard Asphalt Pavement - Geotextile Fabric 10,200 SY $5.00 $51,000.00 0% $51,000.00 14 Retaining Wall (by others) 285 LF $350.00 $99,750.00 0% $99,750.00 Site Amenities 15 Handicap Sign and Post 12 EA $350.00 $4,200.00 0% $4,200.00 16 Handicap Symbol Pavement Marking 8 EA $70.00 $560.00 0% $560.00 17 Tactile Warning Surface 80 SF $30.00 $2,400.00 0% $2,400.00 18 Parking Stall Striping 318 STALL $15.00 $4,770.00 0% $4,770.00 19 Directional Sign and Post 8 EA $350.00 $2,800.00 0% $2,800.00 20 Crosswalk/Area Striping 5 EA $600.00 $3,000.00 0% $3,000.00 21 Playground Allowance 1 EA $30,000.00 $30,000.00 0% $30,000.00 22 Playground - Poured in Place Rubber 2,500 SF $20.00 $50,000.00 0% $50,000.00 23 Playgrond - Bench 2 EA $3,000.00 $6,000.00 0% $6,000.00 24 Playground - Table 2 EA $4,000.00 $8,000.00 0% $8,000.00 25 Bicycle Racks 6 EA $200.00 $1,200.00 0% $1,200.00 26 Electric Vehicle Charging Station 4 EA $10,000.00 $40,000.00 0% $40,000.00 27 Electric Vehicle Pavement Marking 6 EA $70.00 $420.00 0% $420.00 28 Electric Vehicle Sign and Post 6 EA $350.00 $2,100.00 0% $2,100.00 29 Decorative Light Pole Fixtures & Bases 57 EA $5,000.00 $285,000.00 0% $285,000.00 Site Water 30 Fire Hydrants 5 EA $11,000.00 $55,000.00 0% $55,000.00 31 8" DI Waterline 2,440 LF $200.00 $488,000.00 0% $488,000.00 32 8" Gate Valve CI, MJ with Boxes 7 EA $5,500.00 $38,500.00 0% $38,500.00 33 8" Fittings, Mechanical Joint, Wye or Tee 4 EA $1,800.00 $7,200.00 0% $7,200.00 34 8" Fittings, Mechanical Joint, 45< Bend 17 EA $850.00 $14,450.00 0% $14,450.00 Liberty at Saratoga Crescent Ave. & Jefferson St. Saratoga Springs, NY 1/13/2023 LaBella Associates, Sara Drury, EIT LOC Example Template 2-4-21.xls 35 10" x 8" Tapping Sleeve 1 EA $2,100.00 $2,100.00 0% $2,100.00 36 8" Tapping Valve, MJ, Ductile Iron 1 EA $2,000.00 $2,000.00 0% $2,000.00 Page 2 of 2 Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ Site Sanitary 37 8" PVC SDR35 475 LF $40.00 $19,000.00 0% $19,000.00 38 Precast 4' ID Manhole 3 EA $4,000.00 $12,000.00 0% $12,000.00 39 Pump Station 1 EA $100,000.00 $100,000.00 0% $100,000.00 40 Rubber Boot 9 EA $150.00 $1,350.00 0% $1,350.00 41 4" HDPE DR11 Forcemain 845 LF $15.00 $12,675.00 0% $12,675.00 42 Directionally Drilling Mobilization/Demobilization 2 EA $6,400.00 $12,800.00 0% $12,800.00 43 Directionally Drill 100 LF $185.00 $18,500.00 0% $18,500.00 Site Storm 44 Catch Basins/Manholes 8 EA $5,500.00 $44,000.00 0% $44,000.00 45 Yard Drains 8 EA $170.00 $1,360.00 0% $1,360.00 46 12" HDPE Flared End Section 5 EA $350.00 $1,750.00 0% $1,750.00 47 12" HDPE Type S Piping 1,575 LF $20.00 $31,500.00 0% $31,500.00 Stormwater Management 48 Porous Pavement - 4" Asphalt, 12" Base Stone 3,416 TON $100.00 $341,600.00 0% $341,600.00 Landscaping 49 Lawn Restoration (Topsoil Amendment & Seed) 156,820 SF $1.00 $156,820.00 0% $156,820.00 50 Landscaping - Allowance 1 EA $80,000.00 $80,000.00 0% $80,000.00 Total onsite Work $3,095,370.00 $3,095,370.00 Total onsite X.25 $773,842.50 $773,842.50 Off Site (All infrastructure & amenities to be dedicated to the City) Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $ Road Construction 51 Concrete Sidewalk, 4" thick, 6" base, 5' wide 620 LF $45.00 $27,900.00 0% $27,900.00 Page 3 of 3 Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $ Site Sanitary 52 4' ID Doghouse Manhole 1 EA $8,000.00 $8,000.00 0% $8,000.00 53 Rubber Boot 1 EA $150.00 $150.00 0% $150.00 Total offsite Work $36,050.00 $36,050.00 Total On-Site Work X25%$773,842.50 Total Off-Site work $36,050.00 Total LOC Amount = $809,892.50 * New LOC Reduced Amount = $809,892.50 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% = $202,473.13 LOC Example Template 2-4-21.xls