Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20250301 3 Unlimited 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: 24-027 Location: 3 Unlimited Drive Saratoga Springs, NY Date: 4/11/2025 Firm Name & Preparer: Verity Engineering D.P.C. / Esvin 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 0.8 AC $5,000.00 $4,000.00 0% $4,000.00 1B Strip 6" top Soil and Stockpile 194 CY $5.00 $970.00 0% $970.00 2 Rough Grading 623 CY $10.00 $6,230.00 0% $6,230.00 3 Silt Fence 190 LF $5.00 $950.00 0% $950.00 4 Construction Entrance 0 EA $2,000.00 $0.00 0% $0.00 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 1,660 SF $7.00 $11,620.00 0% $11,620.00 Hard Scape 10A Stone Material Layout 0 CY $50.00 $0.00 0% $0.00 10B Stone Subbase 166 CY $50.00 $8,300.00 0% $8,300.00 11A Asphalt Pavement (Binder) 0 TON $125.00 $0.00 0% $0.00 11B Asphalt Pavement (Top) 0 TON $110.00 $0.00 0% $0.00 11A Asphalt Pavement Heavy Duty (Binder) 0 TON $125.00 $0.00 0% $0.00 11B Asphalt Pavement Heavy Duty (Top) 0 TON $110.00 $0.00 0% $0.00 12 CIP Curbing 0 LF $20.00 $0.00 0% $0.00 13 Concrete Sidewalk 507 SF $8.00 $4,056.00 0% $4,056.00 14 Retaining Wall 0 LF $370.00 $0.00 0% $0.00 Site Amenities 15 Traffic Signs 0 EA $300.00 $0.00 0% $0.00 16 Striping 0 LS $2,500.00 $0.00 0% $0.00 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 0 EA $500.00 $0.00 0% $0.00 20 Site Lighting 0 EA $4,000.00 $0.00 0% $0.00 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 8" DIP Water Main 0 LF $210.00 $0.00 0% $0.00 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 24-027 Cost Estimate Towns Format.xls 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 $10.00 $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 $4,200.00 $0.00 0% $0.00 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 61 LF $20.00 $1,220.00 0% $1,220.00 30D 15" HDPE Storm Drain & Stone 0 LF $23.00 $0.00 0% $0.00 30E 24" HDPE Storm Drain & Stone 0 LF $48.00 $0.00 0% $0.00 31 Rip Rap Protection 5 CY $90.00 $450.00 0% $450.00 32 Catch Basin 1 EA $500.00 $500.00 0% $500.00 33 Manhole Structure 0 EA $4,200.00 $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 39A Topsoil/Mulch 194 CY $30.00 $5,820.00 0% $5,820.00 39B Fine Grade and Seed 1,163 SY $4.00 $4,652.00 0% $4,652.00 40 Deciduous Trees 0 EA $1,000.00 $0.00 0% $0.00 41 Shrubs 0 EA $90.00 $0.00 0% $0.00 Total onsite Work $63,768.00 $63,768.00 Total onsite X.25 $15,942.00 $15,942.00 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 24-027 Cost Estimate Towns Format.xls 61 Testing & Disinfection 0 LS $0.00 $0.00 0% $0.00 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%$15,942.00 Total Off-Site work $3,500.00 Total LOC Amount = $19,442.00 * New LOC Reduced Amount = $19,442.00 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% = $4,860.50 24-027 Cost Estimate Towns Format.xls