HomeMy WebLinkAbout20250586 16 Excelsior Spring Ave & Audrey St Subdivision Cost EstimateCost Estimate for Letter of Credit: Crawford Subdivision
Planning Board No.: XXXX
Project: Crawford Subdivision
Location: Excelsior Spring Ave & Audrey Ln.
Saratoga Springs, NY
Date: 6/27/2025
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 1 Lot $1,000.00 $1,000.00 0%$1,000.00
2 Rough Grading 1 Lot $750.00 $750.00 0%$750.00
3 Silt Fence 700 LF $4.00 $2,800.00 0%$2,800.00
4 Construction Entrance 1 EA $300.00 $300.00 0%$300.00
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)0 EA $0.00 $0.00 0%$0.00
8 Asphalt Removal (Cut for Utilities)1,000 SF $4.00 $4,000.00 0%$4,000.00
9 Concrete Removal (Cut sidewalk for new drive)0 SF $0.00 $0.00 0%$0.00
Hard Scape
10 Stone Subbase (Driveway)48 CY $38.00 $1,824.00 0%$1,824.00
11 Asphalt Pavement (Driveway)2,640 SF $13.00 $34,320.00 0%$34,320.00
12 CIP Curbing 40 LF $20.00 $800.00 0%$800.00
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 1 EA $2,000.00 $2,000.00 0%$2,000.00
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
Schmidt - Cost Estimate 06-28-24
Page 2 of 3
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
27 6" SDR-26 Sanitary Line & Stone 40 LF $20.00 $800.00 0%$800.00
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 113 CY $20.00 $2,260.00 0%$2,260.00
40 Deciduous Trees 0 EA $425.00 $0.00 0%$0.00
41 Shrubs 0 EA $0.00 $0.00 0%$0.00
Total onsite Work area $50,854.00 $50,854.00
Total onsite X.25 area $12,713.50 $12,713.50
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
42 Stone Subbase 1 CY $38.00 $38.00 0%$38.00
43 Asphalt Pavement (Binder)547 SF $10.00 $5,470.00 0%$5,470.00
44 Asphalt Pavement (Top)547 SF $13.00 $7,111.00 0%$7,111.00
45 Concrete Curbing 40 LF $20.00 $800.00 0%$800.00
46 Concrete Sidewalk 1,230 SF $7.50 $9,225.00 0%$9,225.00
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 Decorative Street Light 6 EA $3,550.00 $21,300.00 0%$21,300.00
Off Site Water
52 6" DIP class 52 Water Main 0 LF $28.00 $0.00 0%$0.00
53 6" Mueller Gate Valve 0 EA $1,950.00 $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 1 EA $1,800.00 $1,800.00 0%$1,800.00
57 3/4" Corp, WSO and Type K water service to PL 1 EA $1,500.00 $1,500.00 0%$1,500.00
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 $5,500.00 $0.00 0%$0.00
61 Testing & Disinfection 1 LS $350.00 $350.00 0%$350.00
Schmidt - Cost Estimate 06-28-24
Page 3 of 3
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Site Sanitary
62 SDR-35 6" Sanitary Service to PL & Stone 1 EA $1,500.00 $1,500.00 0%$1,500.00
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 1 EA $125.00 $125.00 0%$125.00
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 32 CY $20.00 $640.00 0%$640.00
70 Removal of Trees in R.O. W 3 EA $1,000.00 $3,000.00 0%$3,000.00
71 Street Trees 9 EA $500.00 $4,500.00 0%$4,500.00
Misc.
72 As-built Drawing 1 LS $3,200.00 $3,200.00 0%$3,200.00
Total offsite Work $60,559.00 $60,559.00
Total On-Site Work X25%$12,713.50
Total Off-Site work $60,559.00
Total LOC Amount = $34,000.00 * New LOC Reduced Amount = $34,000.00
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% = $8,500.00
Schmidt - Cost Estimate 06-28-24