HomeMy WebLinkAbout20250533 26 Finley St Site Plan Cost Estimate2452 NYS Route 9, Suite 301, Malta NY 12020 Tel: 899-5243 Fax: 899-5245
ON-SITE
LABOR AND MATERIAL
ITEM UNIT QUANTITY UNIT COST SUBTOTAL
DEMOLITION
CLEAR & GRUB AC 1.27 4,500.00$ 5,715.00$
BUILDING DEMOLITION SF 6493 5.00$ 32,465.00$
PARKING LOT DEMOLITION SF 11000 2.00$ 22,000.00$
EROSION CONTROL
SILT FENCE LF 1285 1.50$ 1,927.50$
INLET PROTECTION EA 19 150.00$ 2,850.00$
CONCRETE WASHOUT AREA EA 1 1,250.00$ 1,250.00$
STORM SEWER
INSTALL CATCH BASINS EA 19 2,700.00$ 51,300.00$
SEDIMENT STRIP SF -$
6" HDPE LF 130 15.00$ 1,950.00$
12" HDPE LF 920 35.00$ 32,200.00$
18" HDPE LF 30 45.00$ 1,350.00$
STORM CHAMBERS EA 140 350.00$ 49,000.00$
EXCAVATION CY 993 8.00$ 7,944.00$
STONE CHAMBER BEDDING CY 600 33.25$ 19,950.00$
PARKING LOT INSTALLATION
10" SUBBASE CY 1050 37.00$ 38,850.00$
STABILIZATION FABRIC SY 3798 1.50$ 5,697.00$
2" BINDER COURSE TN 420 120.00$ 50,400.00$
1.5" TOP COURSE TN 316 120.00$ 37,920.00$
PARKING AREA STRIPING LF 1314 3.00$ 3,942.00$
SIGNAGE EA 18 150.00$ 2,700.00$
ON SITE UTILITIES
E-ONE GRINDER PUMPS EA 2 10,000.00$ 20,000.00$
2" DR-11 FORCEMAIN LF 200 28.00$ 5,600.00$
6" CL52 DIP WATERMAIN LF 260 50.00$ 13,000.00$
HYDRANT ASSEMBLY EA 1 7,500.00$
GRADING AND RESORATION
PLACE AND GRADE TOPSOIL CY 550 22.00$ 12,100.00$
SEED/FERTILIZE/MULCH SY 5416 2.50$ 13,540.00$
MISCELLANEOUS
CONCRETE SIDEWALK SF 11877 8.50$ 100,954.50$
CONCRETE CURBING LF 790 20.00$ 15,800.00$
ADDITIONAL SITE LANDSCAPING EA 1 12,000.00$ 12,000.00$
SITE LIGHTING EA 13 2,000.00$ 26,000.00$
BIKE RACK EA 3 250.00$ 750.00$
PLAYGROUND EA 1 15,000 15,000.00$
DUMPSTER AREA BARRIER FENCE AND GATE LF 58 25.00$ 1,450.00$
8' TALL SCREENING FENCE LF 740 75.00$ 55,500.00$
SUB TOTAL $706,975.10
3% MOBILIZATION COSTS $21,209.25
10% CONTINGENCIES COSTS $70,697.51
COST $798,881.86
5% ENGINEERING, LEGAL, & ADMIN $39,944.09
TOTAL $838,825.96
RISE - Finley Street
Infrastructure Cost Estimate
CITY OF SARATOGA SPRINGS, NEW YORK
6/20/2025
2452 NYS Route 9, Suite 301, Malta NY 12020 Tel: 899-5243 Fax: 899-5245
OFF-SITE, WITHIN CITY ROW
LABOR AND MATERIAL
ITEM UNIT QUANTITY UNIT COST SUBTOTAL
DEMOLITION
PARKING LOT DEMOLITION SF 2250 2.00$ 4,500.00$
EROSION CONTROL
CONSTRUCTION ENTRANCE EA 1 1,500.00$ 1,500.00$
UTILITY SERVICE CONNECTIONS
6" DIP WATER SERVICE LF 297 50.00$ 14,850.00$
6" GATE VALVE EA 2 2,000.00$ 4,000.00$
2" DR 11 SANITARY SERVICE LF 125 28.00$ 3,500.00$
CORE SANITARY MANHOLE EA 1 1,000.00$ 1,000.00$
12" SUBBASE (PAVEMENT REPAIR) CY 44 50.00$ 2,200.00$
4" BINDER COURSE (PAVEMENT REPAIR) TN 29 130.00$ 3,770.00$
2" TOP COURSE (PAVEMENT REPAIR) TN 14.5 160.00$ 2,320.00$
STORM SEWER
CORE CATCH BASIN EA 1 1,000.00$ 1,000.00$
6" SDR 26 LF 24 15.00$ 360.00$
GRADING AND RESORATION
PLACE AND GRADE TOPSOIL CY 73 22.00$ 1,606.00$
SEED/FERTILIZE/MULCH SY 146 3.00$ 438.00$
MISCELLANEOUS
CONCRETE SIDEWALK SF 3531 8.50$ 30,013.50$
CONCRETE CURBING LF 30 20.00$ 600.00$
8" SIDEWALK BASE COURSE CY 22.6 50.00$ 1,130.00$
CONCRETE APRON EA 1 6,000.00$ 6,000.00$
8" SUBBASE UNDER CONCRETE APRON CY 20.2 50.00$ 1,010.00$
STREET LIGHTING EA 2 2,000.00$ 4,000.00$
SUB TOTAL $83,797.50
3% MOBILIZATION COSTS $2,513.93
10% CONTINGENCIES COSTS $8,379.75
COST $94,691.18
5% ENGINEERING, LEGAL, & ADMIN $4,734.56
TOTAL $99,425.73
Item costs were determined by referencing the "RS Means Site Work and Landscape Cost Data",
"RS Means Heavy Construction Cost Data", the New York State Department of Transportation weighted
average bid prive program, as well as similar projects and professional experience.
Infrastructure Cost Estimate
CITY OF SARATOGA SPRINGS, NEW YORK
4/25/2025
RISE - FINLEY STREET RESIDENTIAL