HomeMy WebLinkAbout20240551 453-457 Broadway Site Plan Cost EstimateCost Estimate for Letter of Credit (Template)(Note: This is not an all inclusive list. Please adjust for project specifics.)Planning Board No.: Project: Location: Saratoga Springs, NYDate: Firm Name & Preparer: Page 1 of 3On Site (All infrastructure & amenities on private property)Item # Item/RemarksQuantity Unit Unit Cost Subtotal % Complete Reduced $Site Preparation and Grading1 Clearing & Grubbing0 AC $0.00 $0.00 0% $0.002Rough Grading3,627 CY $0.00 $50,000.00 0% $50,000.003 Silt Fence0 LF $0.00 $0.00 0% $0.004 Construction Entrance 0 EA $0.00 $0.00 0% $0.005 Buffer Protection0 EA $0.00 $0.00 0% $0.006Misc. Erosion Control Measures0 EA $0.00 $0.00 0% $0.00Demolition7 Building Removal0 EA $0.00 $85,000.00 0% $85,000.008 Asphalt Removal0 SF $0.00 $16,000.00 0% $16,000.009 Concrete Removal0 SF $0.00 $10,000.00 0% $10,000.00Hard Scape10 Stone Subbase0 CY $0.00 $6,831.00 0% $6,831.0011 Asphalt Pavement0 SF $0.00 $21,000.00 0% $21,000.0012 CIP Curbing80 LF $0.00 $3,130.00 0% $3,130.0013 Concrete Sidewalk0 SF $0.00 $0.00 0% $0.0014 Retaining Wall0 LF $0.00 $0.00 0% $0.00LOC Example Saratoga.xls
Site Amenities15 Traffic Signs0 EA $0.00 $0.00 0% $0.0016 Striping0 LS $0.00 $0.00 0% $0.0017 Crosswalk0 LS $0.00 $0.00 0% $0.0018 Bench0 EA $0.00 $0.00 0% $0.0019 Bike Rack0 EA $0.00 $0.00 0% $0.0020 Site Lighting0 EA $0.00 $0.00 0% $0.0021 Fencing0 LF $0.00 $0.00 0% $0.00Site Water22 6" DIP Class 52 Water Main 0 LF $0.00 $15,000.00 0% $15,000.0023 3/4" Type K Copper Water Service 0 EA $0.00 $0.00 0% $0.0024 1" Type K Copper Water Service 0 EA $0.00 $0.00 0% $0.0025 Water Fittings0 LS $0.00 $11,000.00 0% $11,000.0026 Fire Hydrant Assembly 0 EA $0.00 $0.00 0% $0.00Page 2 of 3Item # Item/RemarksQuantity Unit Unit Cost Subtotal % Complete Reduced $Site Sanitary27 6" SDR-26 Sanitary Line & Stone 0 LF $0.00 $11,000.00% #VALUE!28 8" SDR-26 Sanitary Line & Stone 0 LF $0.00 $0.00 0% $0.0029 Manhole Structure0 EA $0.00 $0.00 0% $0.00Site Storm30 6" HDPE Storm Drain & Stone 0 LF $0.00 $0.00 0% $0.0031 12" HDPE Storm Drain & Stone 0 LF $0.00 $11,000.00 0% $11,000.0032 Catch Basin0 EA $0.00 $0.00 0% $0.0033 Manhole Structure0 EA $0.00 $0.00 0% $0.0034 Yard Drains0 EA $0.00 $0.00 0% $0.00LOC Example Saratoga.xls
Stormwater Management35 Bioretention Area0 EA $0.00 $0.00 0% $0.0036 UG Infiltration Chambers 0 EA $0.00 $0.00 0% $0.0037 Hydrodynamic Separator 0 EA $0.00 $0.00 0% $0.0038 Wet Pond0 EA $0.00 $0.00 0% $0.00Landscaping39 Topsoil/Seed/Mulch 0 CY $0.00 $0.00 0% $0.0040 Deciduous Trees0 EA $0.00 $0.00 0% $0.0041 Shrubs0 EA $0.00 $0.00 0% $0.00Total onsite Work$239,961.00 #VALUE!Total onsite X.25$59,990.25 #VALUE!Off Site (All infrastructure & amenities to be dedicated to the City)Item # Item/RemarksQuantity Unit Subtotal % Complete Reduced $Road Construction42 Stonel Subbase0 CY $0.00 $1,000.00 0% $1,000.0043 Asphalt Pavement (Binder) 0 SF $0.00 $5,000.00 0% $5,000.0044 Asphalt Pavement (Top) 0 SF $0.00 $5,000.00 0% $5,000.0045 Concrete Curbing0 LF $0.00 $0.00 0% $0.0046 Concrete Sidewalk0 SF $0.00 $25,000.00 0% $25,000.00Site Amenities47 Traffic Signs0 EA $0.00 $0.00 0% $0.0048 Striping0 LS $0.00 $0.00 0% $0.0049 Crosswalk0 LS $0.00 $0.00 0% $0.0050 Street Signs0 EA $0.00 $0.00 0% $0.0051 Decrotive Street Light 0 EA $0.00 $0.00 0% $0.00Off Site Water 52 6" DIP class 52 Water Main 0 LF $0.00 $25,000.00 0% $25,000.0053 6" Mueller Gate Valve 0 EA $0.00 $0.00 0% $0.0054 8" DIP class 52 Water Main 0 LF $0.00 $0.00 0% $0.00LOC Example Saratoga.xls
55 8" Mueller Gate Valve 0 EA $0.00 $0.00 0% $0.0056 S.S. Tapping Sleeve and Valve Connection 0 EA $0.00 $0.00 0% $0.0057 3/4" Corp, WSO and Type K water service to PL 0 EA$0.00 $0.00 0% $0.0058 1" Corp, WSO and Type K water service to PL 0 EA $0.00 $0.00 0% $0.0059 Water Fittings0 LS $0.00 $0.00 0% $0.0060 Fire Hydrant Assembly 0 EA $0.00 $0.00 0% $0.0061 Testing & Disinfection 0 LS $0.00 $0.00 0% $0.00Page 3 of 3Item #Item/RemarksQuantityUnitSubtotal% CompleteReduced $Site Sanitary62 SDR-35 6" Sanitary Service to PL & Stone 0 EA $0.00 $0.00 0% $0.0063 SDR-35 8" Sanitary Main & Stone 0 LF $0.00 $25,000.000% $25,000.0064 Manhole Structure0 EA $0.00 $0.00 0% $0.0065 Kor N' Seal connection 0 EA $0.00 $0.00 0% $0.00Site Storm66 12" HDPE Storm Line & Stone 0 LF $0.00 $10,000.00 0% $10,000.0067 Catch Basin0 EA $0.00 $0.00 0% $0.0068 Manhole Structure0 EA $0.00 $0.00 0% $0.00Landscaping69 Topsoil/Seed/Mulch 0 CY $0.00 $0.00 0% $0.0070 Street Trees0 EA $0.00 $0.00 0% $0.00Misc.71 As-built Drawing0 LS $0.00 $0.00 0% $0.00Total offsite Work$96,000.00$96,000.00Total On-Site Work X25%$59,990.25Total Off-Site work$96,000.00Total LOC Amount = #########* New LOC Reduced Amount = #VALUE!City LOC Approval / DateCity LOC Reduction Approval /DateLOC Example Saratoga.xls
* LOC cannot be reduced to less than 25% of the original LOC amount. Maximum Reduction 75% = $38,997.56LOC Example Saratoga.xls