Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20230773 182 Excelsior Site Plan Cost Estimate
DRAFT Cost Estimate (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: N/A Project: 182 Excelsior Ave Location: 182 Excelsior Ave Saratoga Springs, NY Date: 11/28/2023 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 0.61 AC $20,000.00 $12,258.95 0% $12,258.95 2 Site Grading 50,000 SF $0.50 $25,000.00 0% $25,000.00 3 Misc. Erosion Control Measures 1 LS $10,000.00 $10,000.00 0% $10,000.00 Demolition 4 Asphalt Removal 1,080 SF $2.00 $2,160.00 0% $2,160.00 5 Concrete Removal 3,350 SF $3.50 $11,725.00 0% $11,725.00 6 Curb Removal 175 LF $12.00 $2,100.00 0% $2,100.00 7 Gravel Removal 10,240 SF $2.00 $20,480.00 0% $20,480.00 8 Misc. Site Feature Removal 1 LS $5,000.00 $5,000.00 0% $5,000.00 Hardscape 9 Cast-In-Place Concrete Curbing 1,486 LF $50.00 $74,300.00 0% $74,300.00 10 Asphalt Pavement (Top Course) 28,860 SF $1.00 $28,860.00 0% $28,860.00 11 Asphalt Pavement (Binder Course) 28,860 SF $2.00 $57,720.00 0% $57,720.00 12 Subbase (for Asphalt Pavement) 1,069 CY $60.00 $64,133.33 0% $64,133.33 13 Geotextile Fabric (for Asphalt Pavement) 3,207 SY $2.00 $6,413.33 0% $6,413.33 14 Concrete Sidewalk 8,500 SF $5.00 $42,500.00 0% $42,500.00 15 Subbase (for Concrete Sidewalk) 157 CY $60.00 $9,444.44 0% $9,444.44 16 Paver Area 675 SF $7.00 $4,725.00 0% $4,725.00 17 Asphalt Pavement (Top Course for Paver Area) 675 SF $4.00 $2,700.00 0% $2,700.00 18 Concrete Base Slab (for Paver Area) 675 SF $10.00 $6,750.00 0% $6,750.00 19 Subbase (for Paver Area) 25 CY $60.00 $1,500.00 0% $1,500.00 20 Geotextile Fabric (for Paver Area) 75 SY $2.00 $150.00 0% $150.00 21 Lanscaped Stone Bed 12 CY $30.00 $355.56 0% $355.56 22 Gravel Diaphragm 39 CY $30.00 $1,160.00 0% $1,160.00 23 Geotextile Fabric (for Gravel Diaphragm) 176 SY $2.00 $351.56 0% $351.56 24 Stairs 1 LS $1,000.00 $1,000.00 0% $1,000.00 Site Amenities 25 Traffic Sign (Post, Sign Face, Hardware) 12 EA $500.00 $6,000.00 0% $6,000.00 26 Crosswalk 1 LS $1,500.00 $1,500.00 0% $1,500.00 27 Striping 1,350 LF $4.00 $5,400.00 0% $5,400.00 28 Viynl Fence 52 LF $200.00 $10,400.00 0% $10,400.00 29 Bench 2 EA $1,500.00 $3,000.00 0% $3,000.00 30 Bike Rack 4 EA $300.00 $1,200.00 0% $1,200.00 31 Picnic Table 1 EA $2,000.00 $2,000.00 0% $2,000.00 32 Mail Kiosk 2 EA $3,000.00 $6,000.00 0% $6,000.00 33 Bollard 6 EA $500.00 $3,000.00 0% $3,000.00 34 Collapsible Bollard 4 EA $1,000.00 $4,000.00 0% $4,000.00 35 Site Lighting (Remove and Reset/Relocate/New Fixture) 1 LS $30,000.00 $30,000.00 0% $30,000.00 Site Water 36 6" DIP Class 52 Water Main 847 LF $30.00 $25,410.00 0% $25,410.00 37 Hydrant 1 EA $6,000.00 $6,000.00 0% $6,000.00 2023 11 28_MJ1583_182 Excelsion Ave_Estimate.xls 38 Water Fittings 1 LS $3,000.00 $3,000.00 0% $3,000.00 Site Sanitary 39 2" HDPE Sanitary Line & Stone 450 LF $7.00 $3,150.00 0% $3,150.00 40 6" SDR-26 Sanitary Line & Stone 400 LF $15.00 $6,000.00 0% $6,000.00 41 Grinder Pump 1 EA $60,000.00 $60,000.00 0% $60,000.00 42 Sanitary Curb Stop 1 EA $200.00 $200.00 0% $200.00 43 Sanitary Clean Out 8 EA $200.00 $1,600.00 0% $1,600.00 Site Storm 44 Underdrain (8" HDPE) 339 LF $25.00 $8,475.00 0% $8,475.00 45 6" HDPE Storm Drain & Stone 125 LF $25.00 $3,125.00 0% $3,125.00 46 8" HDPE Storm Drain & Stone 50 LF $35.00 $1,750.00 0% $1,750.00 47 12" HDPE Storm Drain & Stone 175 LF $50.00 $8,750.00 0% $8,750.00 48 15" HDPE Storm Drain & Stone 95 LF $60.00 $5,700.00 0% $5,700.00 49 18" HDPE Storm Drain & Stone 38 LF $70.00 $2,660.00 0% $2,660.00 50 Manhole Structure 2 EA $3,000.00 $6,000.00 0% $6,000.00 51 Catch Basin 2 EA $2,000.00 $4,000.00 0% $4,000.00 52 Yard Drain 2 EA $1,000.00 $2,000.00 0% $2,000.00 53 Outlet Structure 2 EA $2,000.00 $4,000.00 0% $4,000.00 54 Water Quality Unit 1 EA $40,000.00 $40,000.00 0% $40,000.00 Stormwater Management 55 UG Infiltration Chambers 1 LS $50,000.00 $50,000.00 0% $50,000.00 56 Bioretention Basin 1 LS $20,000.00 $20,000.00 0% $20,000.00 Landscaping 57 Topsoil 1350 CY $40.00 $54,000.00 0% $54,000.00 58 Seed/Mulch 36500 SF $2.00 $73,000.00 0% $73,000.00 59 Plantings (Trees and Shrubs) 1 LS $30,000.00 $30,000.00 0% $30,000.00 Total Onsite Work $882,107.18 $882,107.18 Total Onsite X 0.25 $220,526.79 $220,526.79 Total LOC Amount= $882,107 * New LOC Reduced Amount = $220,526.79 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% = $220,526.79 2023 11 28_MJ1583_182 Excelsion Ave_Estimate.xls