HomeMy WebLinkAbout20220011 143 W. Circular Subdivision Cost Estimate for Letter of Credit Cost Estimate for Letter of Credit
Planning Board No.:
Project: Subdivision of Lands of Willard F.Chamberlin,Jr
Location: 143 West Circular Street
Saratoga Springs, NY
Date: 12/10/2021
Firm Name&Preparer: The Environmental Design Partnership, LLP Page 1 of 2
On Site (All infrastructure &amenities on private property)
Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Preparation and Gradinq
1 Clearing &Grubbing 0.15 AC $9,000.00 $1,350.00 0% $1,350.00
2 Silt Fence 360 LF $2.50 $900.00 0% $900.00
3 Construction Entrance 1 EA $500.00 $500.00 0% $500.00
4 Misc. Erosion Control Measures 1 EA $1,500.00 $1,500.00 0% $1,500.00
Hard Scape
7 Stone Subbase 60 CY $25.00 $1,500.00 0% $1,500.00
8 AsphaltPavement 1,600 SF $3.00 $4,800.00 0% $4,800.00
Site Water
9 3/4"Type K Copper Water Service 17 LF $20.00 $340.00 0% $340.00
Page 2 of 3
Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Sanitarv
10 6"SDR-26 Sanitary Line&Stone 16 LF $20.00 $320.00 0% $320.00
11 cleanouts 1 Ea $50.00 $50.00 0% $50.00
Landscapinq
12 Topsoil/Seed/Mulch 5 CY $3,000.00 $15,000.00 0% $15,000.00
Total onsite Work $26,260.00 $26,260.00
Total onsite X.25 $6,565.00 $6,565.00
LOC City Infrastructure.xlsx
Off Site (All infrastructure &amenities to be dedicated to the City)
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Road Construction
13 Stonel Subbase 2 CY $25.00 $50.00 0% $50.00
14 Asphalt Pavement(Binder) 50 SF $3.00 $150.00 0% $150.00
15 Asphalt Pavement(Top) 50 SF $3.00 $150.00 0% $150.00
17 Concrete Sidewalk 50 SF $8.00 $400.00 0% $400.00
Off Site Water
21 3/4" Corp,WSO and Type K water service to PL 13 LF $20.00 $260.00 0% $260.00
Page 3 of 3
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Site Sanitarv
22 SDR-35 6" Sanitary Service to PL&Stone 19 LF $20.00 $380.00 0% $380.00
23 Connection to existing sewer 1 EA $1,500.00 $1,500.00 0% $1,500.00
Landscapinq
24 Topsoil/Seed/Mulch 0.1 CY $3,000.00 $300.00 0% $300.00
25 StreetTrees 2 EA $600.00 $1,200.00 0% $1,200.00
Misc.
26 As-built Drawing 1 LS $2,000.00 $2,000.00 0% $2,000.00
Total offsite Work $6,390.00 $6,390.00
Total OnSite Work X25% $6,565.00
Total OffSite work $6,390.00
Total LOC Amount= $12,955.00 *New LOC Reduced Amount= $12,955.00
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%_ $3,238.75
LOC City Infrastructure.xlsx