HomeMy WebLinkAbout20230524 12 Ballston Chipotle Site Plan Cost EstimateCost Estimate for Letter of Credit (12 Ballston Avenue)
Planning Board No.:
Project: Proposed Chipotle
Location: 12 Ballston Avenue
Saratoga Springs, NY
Date: 7/17/2023
Firm Name & Preparer: Kevin Solli, P.E. / Solli Engineering, LLC
On Site (All infrastructure & amenities on private property)
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Site Clearing 0.32 Acres $5,000.00 $1,600.00 0% $1,600.00
Demolition
2 Building Removal 2,703 SF $2.50 $6,757.50 0% $6,757.50
3 Asphalt Removal 10,600 SF $0.50 $5,300.00 0% $5,300.00
Sediment/Erosion Control
4 Silt Fence 586 LF $7.00 $4,102.00 0% $4,102.00
5 Construction Entrance 100 Ton $35.00 $3,500.00 0% $3,500.00
6 Inlet Protection 2 EA $300.00 $600.00 0% $600.00
7 Maintenance 1 LS $4,000.00 $4,000.00 0% $4,000.00
Hard Scape
8 Asphalt Paving 925 SY $35.00 $32,375.00 0% $32,375.00
9 Concrete Curbing 488 LF $15.00 $7,320.00 0% $7,320.00
10 Concrete Sidewalk 2,449 SF $5.50 $13,469.50 0% $13,469.50
Site Amenities
11 Traffic Signs 2 EA $350.00 $700.00 0% $700.00
12 Bollards 2 EA $1,250.00 $2,500.00 0% $2,500.00
13 Striping 600 LF $1.00 $600.00 0% $600.00
14 Bench 2 EA $1,000.00 $2,000.00 0% $2,000.00
15 Site Lighting 2 EA $4,500.00 $9,000.00 0% $9,000.00
16 Landscaping 1 LS $20,000.00 $20,000.00 0% $20,000.00
17 Temporary Construction Fencing 568 LF $20.00 $11,360.00 0% $11,360.00
18 Dumpster Enclosure 1 EA $2,000.00 $2,000.00 0% $2,000.00
Site Water
19 Domestic Water Pipe 80 LF $50.00 $4,000.00 0% $4,000.00
20 Domestic Water Meter 1 EA $5,500.00 $5,500.00 0% $5,500.00
21 Domestic Service Valve 1 EA $2,500.00 $2,500.00 0% $2,500.00
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
LOC Example Template.xls
22 4" Sanitary Line 68 LF $45.00 $3,060.00 0% $3,060.00
23 6" Sanitary Line 68 LF $55.00 $3,740.00 0% $3,740.00
24 Manhole Structure 1 EA $3,500.00 $3,500.00 0% $3,500.00
25 Grease Interceptor 1 EA $4,500.00 $4,500.00 0% $4,500.00
26 Cleanouts 1 EA $1,250.00 $1,250.00 0% $1,250.00
Site Storm
27 6" Pipe 9 LF $20.00 $180.00 0% $180.00
28 12" Pipe 133 LF $25.00 $3,325.00 0% $3,325.00
29 Catch Basin 1 EA $3,000.00 $3,000.00 0% $3,000.00
30 Water Quality Unit 1 EA $10,000.00 $10,000.00 0% $10,000.00
31 Underground Stormwater System 1 LS $25,000.00 $25,000.00 0% $25,000.00
Total onsite Work $196,739.00 $196,739.00
Total onsite X.25 $49,184.75 $49,184.75
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
32 Concrete Curbing 93 LF $15.00 $1,395.00 0% $1,395.00
33 Concrete Sidewalk 668 SF $5.50 $3,674.00 0% $3,674.00
Off Site Utilities
34 S.S. Tapping Sleeve and Valve Connection 1 EA $1,000.00 $1,000.00 0% $1,000.00
35 Tapping Valve & Valve Box 0 EA $1,275.00 $0.00 0% $0.00
36 6" Sanitary Line 28 LF $55.00 $1,540.00 0% $1,540.00
37 Domestic Water Pipe 11 LF $50.00 $550.00 0% $550.00
38 As Built Drawings 1 LS $3,000.00 $3,000.00 0% $3,000.00
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Total offsite Work $11,159.00 $11,159.00
Total On-Site Work X25%$49,184.75
Total Off-Site work $11,159.00
Total LOC Amount = $60,343.75 * New LOC Reduced Amount = $60,343.75
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% = $15,085.94
LOC Example Template.xls