HomeMy WebLinkAbout20240932 16 Marion Final Subdivision Cost EstCost Estimate for Letter of Credit: 16 Marion Ave & Avenue A
Planning Board No.: # 2024….
Project: Tanner - (2) Lot Minor Subdivision
Location: # 16 Marion Ave. & Avenue A
Saratoga Springs, NY
Date: 9/24/2024
Firm Name & Preparer: Engineering America Co. - Tonya Yasenchak, PE Page 1 of 3
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 Lot $1,500.00 $0.00 0%$0.00
2 Rough Grading 103 CY $6.00 $618.00 0%$618.00
3 Silt Fence 252 LF $4.00 $1,008.00 0%$1,008.00
4 Construction Entrance 1 EA $250.00 $250.00 0%$250.00
5 Tree / Buffer Protection 0 LF $0.00 $0.00 0%$0.00
6 Misc. Erosion Control Measures 0 EA $0.00 $0.00 0%$0.00
Demolition
7 Building Removal (House, Garage & Shed)1 EA $8,000.00 $8,000.00 0%$8,000.00
8 Asphalt Removal (Cut for Utilities)0 SF $4.00 $0.00 0%$0.00
9 Concrete Removal (On-Site Sidewalk removal)0 SF $4.00 $0.00 0%$0.00
Hard Scape
10 Stone Subbase (Driveway)9 CY $25.00 $225.00 0%$225.00
11 Asphalt Pavement (Driveway)480 SF $13.00 $6,240.00 0%$6,240.00
12 CIP Curbing 0 LF $20.00 $0.00 0%$0.00
13 Concrete Sidewalk 0 SF $0.00 $0.00 0%$0.00
14 Retaining Wall 0 LF $0.00 $0.00 0%$0.00
Site Amenities
15 Traffic Signs 0 EA $0.00 $0.00 0%$0.00
16 Striping 0 LS $0.00 $0.00 0%$0.00
17 Crosswalk 0 LS $0.00 $0.00 0%$0.00
18 Bench 0 EA $0.00 $0.00 0%$0.00
19 Bike Rack 0 EA $0.00 $0.00 0%$0.00
20 Site Lighting 0 EA $0.00 $0.00 0%$0.00
21 Fencing 0 LF $0.00 $0.00 0%$0.00
Site Water
22 6" DIP Class 52 Water Main 0 LF $0.00 $0.00 0%$0.00
23 3/4" Type K Copper Water Service 0 EA $2,000.00 $0.00 0%$0.00
24 1" Type K Copper Water Service 0 EA $0.00 $0.00 0%$0.00
25 Water Fittings 0 LS $0.00 $0.00 0%$0.00
26 Fire Hydrant Assembly 0 EA $0.00 $0.00 0%$0.00
Tanner Subdiv - Cost Estimate Rev 8-26-24
Page 2 of 3
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
27 6" SDR-26 Sanitary Line & Stone 0 LF $0.00 $0.00 0%$0.00
28 8" SDR-26 Sanitary Line & Stone 0 LF $0.00 $0.00 0%$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
31 12" HDPE Storm Drain & Stone 0 LF $0.00 $0.00 0%$0.00
32 Catch Basin 0 EA $0.00 $0.00 0%$0.00
33 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
34 Yard Drains 0 EA $0.00 $0.00 0%$0.00
Stormwater Management
35 Bioretention Area 0 EA $0.00 $0.00 0%$0.00
36 UG Infiltration Chambers 0 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 Topsoil/Seed/Mulch 103 CY $25.00 $2,575.00 0%$2,575.00
40 Deciduous Trees 0 EA $0.00 $0.00 0%$0.00
41 Shrubs 0 EA $0.00 $0.00 0%$0.00
Total onsite Work $18,916.00 $18,916.00
Total onsite X.25 $4,729.00 $4,729.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Demolition
42 Asphalt Removal (Cut for Utilities)0 SF $4.00 $0.00 0%$0.00
43 Concrete Removal (Cut sidewalk for new drive)0 SF $4.00 $0.00 0%$0.00
Road Construction
44 Stone Subbase 3 CY $30.00 $75.00 0%$75.00
45 Asphalt Pavement (Binder)120 SF $10.00 $1,200.00 0%$1,200.00
46 Asphalt Pavement (Top)120 SF $13.00 $1,560.00 0%$1,560.00
47 Concrete Curbing 130 LF $20.00 $2,600.00 0%$2,600.00
48 Concrete Sidewalk 650 SF $7.50 $4,875.00 0%$4,875.00
Site Amenities
49 Traffic Signs 0 EA $0.00 $0.00 0%$0.00
50 Striping 0 LS $0.00 $0.00 0%$0.00
51 Crosswalk 0 LS $0.00 $0.00 0%$0.00
52 Street Signs 0 EA $0.00 $0.00 0%$0.00
53 Decorative Street Light 2 EA $3,550.00 $7,100.00 0%$7,100.00
Off Site Water
54 6" DIP class 52 Water Main 0 LF $0.00 $0.00 0%$0.00
55 6" Mueller Gate Valve 0 EA $0.00 $0.00 0%$0.00
56 8" DIP class 52 Water Main 0 LF $0.00 $0.00 0%$0.00
57 8" Mueller Gate Valve 0 EA $0.00 $0.00 0%$0.00
58 S.S. Tapping Sleeve and Valve Connection 0 EA $0.00 $0.00 0%$0.00
Tanner Subdiv - Cost Estimate Rev 8-26-24
59 3/4" Corp, WSO and Type K water service to PL 0 EA $1,500.00 $0.00 0%$0.00
60 1" Corp, WSO and Type K water service to PL 0 EA $1,500.00 $0.00 0%$0.00
61 Water Fittings 0 LS $0.00 $0.00 0%$0.00
62 Fire Hydrant Assembly 0 EA $0.00 $0.00 0%$0.00
63 Testing & Disinfection 0 LS $250.00 $0.00 0%$0.00
Page 3 of 3
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Site Sanitary
64 SDR-35 6" Sanitary Service to PL & Stone 0 EA $1,500.00 $0.00 0%$0.00
65 SDR-35 8" Sanitary Main & Stone 0 LF $0.00 $0.00 0%$0.00
66 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
67 Kor N' Seal connection 0 EA $150.00 $0.00 0%$0.00
Site Storm
68 12" HDPE Storm Line & Stone 0 LF $0.00 $0.00 0%$0.00
69 Catch Basin 0 EA $0.00 $0.00 0%$0.00
70 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
Landscaping
71 Topsoil/Seed/Mulch 12 CY $15.00 $180.00 0%$180.00
72 Removal of Trees in R.O. W 0 EA $0.00 $0.00 0%$0.00
73 Street Trees 2 EA $550.00 $1,100.00 0%$1,100.00
Misc.
74 As-built Drawing 1 LS $3,250.00 $3,250.00 0%$3,250.00
Total offsite Work $21,940.00 $21,940.00
Total On-Site Work X25%$4,729.00
Total Off-Site work $21,940.00
Total LOC Amount = $26,669.00 * New LOC Reduced Amount = $26,669.00
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% = $6,667.25
Tanner Subdiv - Cost Estimate Rev 8-26-24