Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20230061 138 Ash Final Subdivision 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.: j Willow Lane Subdivision - 8 Ash Street Sarato s Springs, NY 128- Project: -_ Location: - _ Date: C Preparers - 1/31/2023 - -_ - Inc tt y Engelmann, Witt Construction,- - - - - Page 1 of 3 i On Site (All infrastructure & amenities on private property) Item # Item/Remarks f Quantity Umt Unit Cost Subtotal % Complete- I Reduced $ 1 - 2 'Site Preparation and Grading Clearing & Grubbing_ !,Rough Grading 9 0 AC $0 00 0 CY I $0.00 $0.00 0% - - - - $0.00 0% $0.00 $0.00 3 4 Silt Fence !Construction Entrance _ _0 j LF $0.00 7 0 EA $0.00 $0.00 $0.0.0 0%{ - 0% MOO -- - - $0.00 _5 6 Buffer Protection �Misc. Erosion Control Measures 0 EA $0.00 0 EA $0.00 _ $0.00 0%i 0 $0 00 - - Demolition I-- -- - _ - 7 - _-- BuildingRemoval - 0 EA $0.00 :, $0.00 I 0% $0.00 8 (Asphalt Removal 0 SF $0.00 $0.00 0%l $0.00 9 Concrete Removal 0 SF $0.00 $0.00 0% $0.00 10 .Hard Scape Stone Subbase _ _ i- 0 CY $0.00 j - -- -- -- $0.00 - - . 0%I $0.00 11 12 ------ jAsP halt Pavement CIP�Curbing _' 0 SF $0 00 0 LF $0.00 $0.00 $0.00 ! 0%j 0%, $0.00 $0.00 13 � Goncretg Sidewalk-- _-- �--- it ---SF -- O% $0.00 14 - -_- Retainin Wall 0 L- 00 $0 00_� $0.00 _-$0 Site Amenities _-- --'_ -- -- -- --- - 15 Traffic I pfficgSi�g ns 16 Stri in - 17 'Crosswalk 0 0 LS $0.00 EA $0.00 � � � �- ---- - -- 0 LS $0.00 $0.00 $0.00 _ $0.00 0% I 0% 0%' $0.00 $0.00 $0.00 18 Bench f _ - 0 EA $0 00 _0 ° $0.00 19 Bike Rack - 0 EA $0.00 ! $0.00 0%'I $0.00 20 - 21 Site Li htin g- Fencing -- - 0 EA $0 00 I - 0 --- LF $0.00 . -- -- $0.00 { -- $0.00 °' 0 /o 0%', $0.00 $0.00 Site Water ------- --- 22 - 6" DIP Class 52 Water Main 2 LF $5,01 00.00 $0,000.00 0% $10, 000.00 23 24 i4" 13Type K Copper Water Service 1" Type K Copper Water Service _ _ _ 0 EA $0.00 - 0 EA $0 00 $0_00 - $0.00 0% OW $0.00 - - $0.00 25 26 Water Fittings --- Fire Hydrant Assembly _ { - - - --- 0 LS $0 00 0 EA $0.00 $0 00 _ $0.00 o 0 /o 0% : $0.00 $0.00 - - I� Willow Street LOC.xis - - --- - - -._ Page 2 of 3 Item # Item/Remarks j Quantity Unit Unit Cost Subtotal % Complete Reduced $ Site Sanitary _ 27 28 - 6' SDR-26 Sanitary Line & Stone 8' SDR-26 SanitaryLine & Stone - -- -- 2 0 j LF LF $50 00 $0.00 $100.00 $0.00 0% 0% $100.00 $0.00 29 Manhole Structure 0 EA $0.00 0.00 0% $0.00 Site Storm _ 30 6" HDPE Storm Drain &Stone _ 0 LF $0.00 $0.00 0% $0.00 12' HDPE Storm Drain & Stone 0 LF - - 0 EA •. ----- 0 EA _0 EA _ 0 EA - $0.00 --- - $0 00 - $0 00 MOO $0.00 I- $0.00 ----- - - $0.00 $0.00 -- - $0.00 0% - - 0% 0% ° 0% $0.00 $0.00 $0.00 $0.00 $0.00 32 Catch Basin -- 33 Manhole Structure 34 Yard Drains Stormwater Management 35 Bioretention Area 36 UG Infiltration Chambers 0 j EA $0.00 $0.00 0%' $0.00 37 Hydrodynamic Separator 0 _ EA $0.00 $0.00 0% $0.00 38 Wet Pond 0 EA $0.00 $0.00 0% $0.00 Landscaping - -- - - -- 39 40 Topsoil/Seed/Mulch Deciduous Trees � - -- -- 0 �-0 CY � I- ----- EA � $0.00 MOO ' - $0.00 $0 00 0% -- 0% $0.00 $0.00 41 Shrubs 0 EA $0 00 ' ° $0.00 --!= - --- ---- Total onsite Work - --- - -, $2,525.00 $2,525.00 Total onsite X.25 :Off Site (All infrastructure & amenities to be dedicated to the City) Item # Item/Remarks Quantity Unit - --- Road Construction42 _._ -- ----- L - -- - -- one Subbase Cy $0 00 Subtotal % Complete Reduced $- $0.00 - o 43 !Asphalt Pavement Binder _- --( )--- SF --- - -$0 00 SF $0.00 LF $0.00 --- 625 SF $10 00 EA $0 00 _ $0.00 $0.00 $0.00 $10.00 $0.00 ° 0 /o', 0% ° OW 0% 0% $0.00 $0.00 $0.00 $6,250.00 $0.00 ----- ---0 - 44!:Asphalt Pavement To _ 0 - - -- (Top) 45 Concrete Curbing0 46 ,Concrete Sidewalk- 1 Site Amenities -- -- - - -�- 47 Traffic Signs _ 9 48 --- -- Striping _ - - - -__ 0 L--- - LS MOO $0.00 - 0 %' - $0.00 49 ICrosswaik --- - - I 0 - LS � LS ' $0 00 $0 00_ ° 0%, $0.00 50 1StreetSigns -- 0 EA EA - --- $0.00 $5,000.00 $0.00 $10,000.00 0%I 0%,', $10,000.00 51 Decrotive Street Li ht 2 --- , ---- --- 9 - Off Site Water - ------ -- - 52 53 -- 54 6 DIP class 52 Water Main 6 Mueller Gate Valve 8' DIP class 52 Water Main --- - I 0 0 I _ 0 LF � EA - LF $0.00 $0.00 � -- - - $0.00 ' $0.00 - $0 00 $0.00- 0%'' 0% 0%' $0.00 $0.00 $0.00- 55 -- 18" Mueller Gate Valve - 0 EA EA EA EA LS -- - $0.00 MOO -$0 00 $0.00 --- - $0.00 $0.00 - $0.00 $0.00 - $0.00 0%, 0 /o 0% 0% $0.00 $0.00 $0.00 - - - 56 S S. Tapping Sleeve and Valve Connection 0 i -- - - - -- 57 3/4' Corp, WSO and Type K water service to PL 0 58 1 ' Corp WSO and Type K-water service to PL J 0 - 59 Water Fittings 0 - - - -- --- 60 61 Fire Hydrant Assembl Testing & Disinfectiony 0 ~- - $0.00 --- $0.00 MOO $0.00 o _ 0%'--LB- $0.00 Willow Street LOCAs -- -- Quantity Unit Subtotal % Complete Page 3 of 3 Reduced $ Item # ItemlRemarks Site Sanitary _ 62 SDR 35 6" Sanitary Service to PL & Stone EA 00 $0.00 0% $0.00 63 - SDR 35 8" Sanitary Main &Stone -- 0 LF -$0 $0 00 $0.00 0%° $0.00 64 Manhole Structure 0 EA - $0.00 - $0.00 0% $0.00 65 Kor N Seal connection 0 EA $0.00 $0.00 0%° $0.00 Site Storm- - 66 - --' 12" HDPE Storm Line & Stone - 0 �! LF $0.00 $0.00 0% $0.00 67 - Catch Basin - - 0- _ -EA---- $0.00 $0.00 - 0% - $0.00 68 Manhole Structure - -- - _ _ 0 EA -_- $0 00 - 0.00 o $0.00 - -- Landscaping -�-----0 - 69 Topsoil/Seed/Mulch - -- --- - - 00 - 70 Street Trees —._ 5 EA -- $600 00 $3,000.00 0% $3,000.00 Misc._ 71 As -built Drawing - -- - 0 4 LS-- -- $0.00 - $0.00 0%° $0.00 Total offsite Work $13,010.00 $19,250.00 Total On -Site Work X25% 1 Total Off Site work $ 3 010 00 -- . Willow Street LOCAs