Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20210755 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: 2/15/2023 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 0.20 AC $10,000.00 $2,000.00 0% $2,000.00 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 600 SF $5.00 $3,000.00 0% $3,000.00 12 Concrete Sidewalk with Radiant Heating 5,500 SF $25.00 $137,500.00 0% $137,500.00 13 Subbase (for Concrete Sidewalk) 113 CY $30.00 $3,388.89 0% $3,388.89 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 135 LF $450.00 $60,750.00 0% $60,750.00 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/New Fixture) 1 LS $20,000.00 $20,000.00 0% $20,000.00 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 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% $6,399.75 269 Broadway Estimate rev 2.15.23.xls 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 $445,696.91 $445,696.91 Total Onsite X 0.25 $111,424.23 $111,424.23 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 Total On-Site Work X 25%######### Total Off-Site Work $54,954.53 Total LOC Amount= $166,379 * New LOC Reduced Amount = $166,378.76 269 Broadway Estimate rev 2.15.23.xls 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% = $41,594.69 269 Broadway Estimate rev 2.15.23.xls