HomeMy WebLinkAbout20211077 74 Mitchell Site Plan LOC Cost Estimate for Letter of Credit
Planning Board No.: 21.xxx
Project: 74&74A Mitchell Street(PN:2021014)
Location: 74 Mitchell Street
Saratoga Springs, NY
Date: 10/27/2021
Firm Name&Preparer: The LA Group,Cole LaFleche
On Site (All infrastructure&amenities on private property)
Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Preparation and Grading
1 Erosion Control(including silt fence&washout) 1 LS $1,500.00 $1,500.00 0% $1,500.00
2 Site Clearing and Preparation 1 LS $5,000.00 $5,000.00 0% $5,000.00
3 Construction Entrance 1 EA $500.00 $500.00 0% $500.00
Hard Scape
4 Porous Concrete Pavement 1,420 SF $8.00 $11,360.00 0% $11,360.00
5 Bluestone Paver Patio 3,400 SF $35.00 $119,000.00 0% $119,000.00
6 Granite Coble Pavement 2,350 SF $25.00 $58,750.00 0% $58,750.00
7 Curbing 124 LF $15.00 $1,860.00 0% $1,860.00
8 Granite Veneer Wall 120 LF $350.00 $42,000.00 0% $42,000.00
Site Utilities
9 6"PVC Sanitary Service Line 163 LF $35.00 $5,705.00 0% $5,705.00
10 3/4"Type K Copper Water Service Line 210 LF $30.00 $6,300.00 0% $6,300.00
11 Infiltration Trench 340 SF $5.00 $1,700.00 0% $1,700.00
Landscaping
12 Planting 1 LS $12,000.00 $12,000.00 0% $12,000.00
Total onsite Work $265,675.00 $265,675.00
Total onsite X.25 $66,418.75 $66,418.75
Off Site (All infrastructure&amenities to be dedicated to the City)
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Hardscape
13 Asphalt Pavement 5,650 SF $5.00 $28,250.00 0% $28,250.00
14 Granite Cobble Pavement 2,020 SF $25.00 $50,500.00 0% $50,500.00
15 Decroative Lights 1 EA $3,000.00 $3,000.00 0% $3,000.00
Site Utilities
16 Sanitary Sewer Connection 1 EA $500.00 $500.00 0% $500.00
17 6"PVC Sanitary Lines 27 LF $35.00 $945.00 0% $945.00
18 Water Service Connection 1 EA $500.00 $500.00 0% $500.00
19 3/4"Type K Copper Water Service Line 20 LF $30.00 $600.00 0% $600.00
20 Dry Well 2 EA $4,000.00 $8,000.00 0% $8,000.00
21 Knockout Catch Basin 1 EA $2,500.00 $2,500.00 0% $2,500.00
22 12" HDPE Storm Pipe 5 LF $40.00 $200.00 0% $200.00
2020-10-27 74 Mitchell Street LOC
Landscaping
23 Topsoil/Seed/Mulch 1 LS $1,000.00 $1,000.00 0% $1,000.00
24 Street Trees 2 EA $600.00 $1,200.00 0% $1,200.00
Misc.
25 As-built Drawing 1 LS $2,500.00 $2,500.00 0% $2,500.00
Total offsite Work $99,695.00 $99,695.00
Total On-Site Work X25% $66,418.75
Total Off-Site work $99,695.00
Total= $166,113.75 *New LOC Reduced Amount= XXXX
LOC Amount= $166,000.00
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%= $41,528.44
2020-10-27 74 Mitchell Street LOC