Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20250271 20 Skyward Dr Site Plan Cost Estimate
Cost Estimate for Letter of Credit (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: Project: 24-024 Location: 20 Skyward Drive Saratoga Springs, NY Date: 2/6/2025 Firm Name & Preparer: Verity Engineering D.P.C. 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 1A Clearing & Grubbing 11.2 AC $5,000.00 $56,000.00 0% $56,000.00 1B Strip 6" top Soil and Stockpile 9,023 CY $5.00 $45,115.00 0% $45,115.00 2 Rough Grading 32,925 CY $10.00 $329,250.00 0% $329,250.00 3 Silt Fence 840 LF $5.00 $4,200.00 0% $4,200.00 4 Construction Entrance 2 EA $2,000.00 $4,000.00 0% $4,000.00 5 Buffer Protection 0 EA $0.00 $0.00 0% $0.00 6 Misc. Erosion Control Measures 1 EA $15,000.00 $15,000.00 0% $15,000.00 Demolition 7 Building Removal 0 EA $0.00 $0.00 0% $0.00 8 Asphalt Removal 0 SF $7.00 $0.00 0% $0.00 9 Concrete Removal 0 SF $7.00 $0.00 0% $0.00 Hard Scape 10A Stone Material Layout 0 CY $50.00 $0.00 0% $0.00 10B Stone Subbase 10,410 CY $50.00 $520,500.00 0% $520,500.00 11A Asphalt Pavement (Binder) 520 TON $115.00 $59,800.00 0% $59,800.00 11B Asphalt Pavement (Top) 310 TON $115.00 $35,650.00 0% $35,650.00 11A Asphalt Pavement Heavy Duty (Binder) 3,110 TON $115.00 $357,650.00 0% $357,650.00 11B Asphalt Pavement Heavy Duty (Top) 1,560 TON $115.00 $179,400.00 0% $179,400.00 12 CIP Curbing 941 LF $20.00 $18,820.00 0% $18,820.00 13 Concrete Sidewalk 10,616 SF $8.00 $84,928.00 0% $84,928.00 14 Retaining Wall 0 LF $370.00 $0.00 0% $0.00 Site Amenities 15 Traffic Signs 10 EA $300.00 $3,000.00 0% $3,000.00 16 Striping 2 LS $2,500.00 $5,000.00 0% $5,000.00 17 Rail Road Rail 0 LF $350.00 $0.00 0% $0.00 18 Bench 0 EA $0.00 $0.00 0% $0.00 19 Bike Rack 19 EA $500.00 $9,500.00 0% $9,500.00 20 Site Lighting 6 EA $4,000.00 $24,000.00 0% $24,000.00 21A Fencing 6' HT. 0 LF $35.00 $0.00 0% $0.00 21B Fencing 8' HT. 0 LF $40.00 $0.00 0% $0.00 Site Water 22 6" Water Main, C900 PVC 167 LF $60.00 $10,020.00 0% $10,020.00 23 3/4" Type K Copper Water Service 0 EA $0.00 $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 24-024 Cost Estimate Towns Format AJV.xls Page 2 of 3 Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ Site Sanitary 27A 6" SDR-26 Sanitary Line & Stone 19 LF $10.00 $190.00 0% $190.00 27B 1-1/2" HDPE Force Main 191 LF $10.00 $1,910.00 0% $1,910.00 28 8" SDR-26 Sanitary Line & Stone 0 LF $0.00 $0.00 0% $0.00 29A Manhole Structure 0 EA $4,200.00 $0.00 0% $0.00 29B Pump Station 1 EA $10,000.00 $10,000.00 0% $10,000.00 29C Grease Trap 1 EA $3,500.00 $3,500.00 0% $3,500.00 Site Storm 30A 6" HDPE Storm Drain & Stone 0 LF $10.00 $0.00 0% $0.00 30B 8" HDPE Storm Drain & Stone 0 LF $12.00 $0.00 0% $0.00 30C 12" HDPE Storm Drain & Stone 0 LF $20.00 $0.00 0% $0.00 30D 15" HDPE Storm Drain & Stone 0 LF $23.00 $0.00 0% $0.00 30E 24" HDPE Storm Drain & Stone 264 LF $48.00 $12,672.00 0% $12,672.00 30F 30" HDPE Storm Drain & Stone 602 LF $72.00 $43,344.00 0% $43,344.00 31 Rip Rap Protection 7 CY $90.00 $630.00 0% $630.00 32 Catch Basin 0 EA $500.00 $0.00 0% $0.00 33 Manhole Structure 4 EA $4,200.00 $16,800.00 0% $16,800.00 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 39A Topsoil/Mulch 3245 CY $30.00 $97,350.00 0% $97,350.00 39B Fine Grade and Seed 19,468 SY $4.00 $77,871.11 0% $77,871.11 40 Deciduous Trees 22 EA $1,000.00 $22,000.00 0% $22,000.00 41 Shrubs 25 EA $90.00 $2,250.00 0% $2,250.00 Total onsite Work $2,050,350.11 $2,050,350.11 Total onsite X.25 $512,587.53 $512,587.53 Off Site (All infrastructure & amenities to be dedicated to the City) Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $ Road Construction 42 Stonel Subbase 0 CY $50.00 $0.00 0% $0.00 43 Asphalt Pavement (Binder) 0 TON $110.00 $0.00 0% $0.00 44 Asphalt Pavement (Top) 0 TON $125.00 $0.00 0% $0.00 45 Concrete Curbing 0 LF $0.00 $0.00 0% $0.00 46 Concrete Sidewalk 0 SF $0.00 $0.00 0% $0.00 Site Amenities 47 Traffic Signs 0 EA $0.00 $0.00 0% $0.00 48 Striping 0 LS $0.00 $0.00 0% $0.00 49 Crosswalk 0 LS $0.00 $0.00 0% $0.00 50 Street Signs 0 EA $0.00 $0.00 0% $0.00 51 Decrotive Street Light 0 EA $0.00 $0.00 0% $0.00 Off Site Water 52 6" DIP class 52 Water Main 0 LF $0.00 $0.00 0% $0.00 53 6" Mueller Gate Valve 0 EA $0.00 $0.00 0% $0.00 54 8" DIP class 52 Water Main 0 LF $0.00 $0.00 0% $0.00 55 8" Mueller Gate Valve 0 EA $0.00 $0.00 0% $0.00 56 S.S. Tapping Sleeve and Valve Connection 0 EA $0.00 $0.00 0% $0.00 57 3/4" Corp, WSO and Type K water service to PL 0 EA $0.00 $0.00 0% $0.00 58 1" Corp, WSO and Type K water service to PL 0 EA $0.00 $0.00 0% $0.00 59 Water Fittings 0 LS $0.00 $0.00 0% $0.00 60 Fire Hydrant Assembly 0 EA $0.00 $0.00 0% $0.00 61 Testing & Disinfection 0 LS $0.00 $0.00 0% $0.00 24-024 Cost Estimate Towns Format AJV.xls Page 3 of 3 Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $ Site Sanitary 62 SDR-35 6" Sanitary Service to PL & Stone 0 EA $0.00 $0.00 0% $0.00 63 SDR-35 8" Sanitary Main & Stone 0 LF $0.00 $0.00 0% $0.00 64 Manhole Structure 0 EA $0.00 $0.00 0% $0.00 65 Kor N' Seal connection 0 EA $0.00 $0.00 0% $0.00 Site Storm 66 12" HDPE Storm Line & Stone 0 LF $0.00 $0.00 0% $0.00 67 Catch Basin 0 EA $0.00 $0.00 0% $0.00 68 Manhole Structure 0 EA $0.00 $0.00 0% $0.00 Landscaping 69 Topsoil/Seed/Mulch 0 CY $0.00 $0.00 0% $0.00 70 Street Trees 0 EA $0.00 $0.00 0% $0.00 Misc. 71 As-built Drawing 1 LS $3,500.00 $3,500.00 0% $3,500.00 Total offsite Work $3,500.00 $3,500.00 Total On-Site Work X25%$512,587.53 Total Off-Site work $3,500.00 Total LOC Amount = $516,087.53 * New LOC Reduced Amount = $516,087.53 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% = $129,021.88 24-024 Cost Estimate Towns Format AJV.xls