HomeMy WebLinkAbout20200735 Excelsior Avenue Apartment Cost Estimate for Letter of Credit Cost Estimate for Letter of Credit
Planning Board No.: 20200735&20200736
Project: Excelsior Avenue Apartments
Location: Excelsior Avenue
Saratoga Springs, NY
Date: 12/27/2021
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 Gradinq
1 Erosion Control(including silt fence&washout) 1 LS $4,000.00 $4,000.00 0% $4,000.00
2 Site Clearing and Preparation 1 LS $10,000.00 $10,000.00 0% $10,000.00
3 Rough Grading 1 LS $15,000.00 $15,000.00 0% $15,000.00
Hard Scape
4 Concrete Walk 2,800 SF $5.50 $15,400.00 0% $15,400.00
5 Asphalt Pavement 25,750 SF $3.50 $90,125.00 0% $90,125.00
6 Case in Place Concrete Curb 1,410 LF $18.00 $25,380.00 0% $25,380.00
7 Pavement Striping 1 LS $2,000.00 $2,000.00 0% $2,000.00
8 Playground Surfacing 1 LS $2,500.00 $2,500.00 0% $2,500.00
Site Amenities
9 Decorative Street Light 5 EA $3,000.00 $15,000.00 0% $15,000.00
10 Parking Lot Lights 5 EA $2,500.00 $12,500.00 0% $12,500.00
11 Traffic Signs 15 EA $350.00 $5,250.00 0% $5,250.00
12 Ornamental Fence 350 LF $20.00 $7,000.00 0% $7,000.00
13 Bike Racks 2 EA $350.00 $700.00 0% $700.00
14 Benches 2 EA $450.00 $900.00 0% $900.00
Site Utilities
15 Catch Basins/Manhole 10 EA $2,500.00 $25,000.00 0% $25,000.00
16 Diversion Structure 1 EA $2,700.00 $2,700.00 0% $2,700.00
17 Underground Infiltration 1 LS $30,000.00 $30,000.00 0% $30,000.00
18 Level Spreader 1 EA $700.00 $700.00 0% $700.00
19 8"HDPE Storm Line 300 LF $22.00 $6,600.00 0% $6,600.00
20 12" HDPE Storm Line 550 LF $27.00 $14,850.00 0% $14,850.00
21 15" HDPE Storm Line 11 LF $30.00 $330.00 0% $330.00
22 18" HDPE Storm Line 5 LF $35.00 $175.00 0% $175.00
23 Rip-rap Outlet Protection/Flared End Sections 1 EA $750.00 $750.00 0% $750.00
24 6"PVC Sanitary Line 117 LF $40.00 $4,680.00 0% $4,680.00
25 8"PVC Sanitary Line 219 LF $45.00 $9,855.00 0% $9,855.00
26 Sanitary Manholes 2 EA $2,300.00 $4,600.00 0% $4,600.00
27 Sanitary Cleanout 1 EA $700.00 $700.00 0% $700.00
28 6"DIP Water Line 20 LF $50.00 $1,000.00 0% $1,000.00
29 Relocate Hydrant 1 LS $2,500.00 $2,500.00 0% $2,500.00
Landscapinq
30 Trees 7 EA $500.00 $3,500.00 0% $3,500.00
31 Shrubs 101 EA $50.00 $5,050.00 0% $5,050.00
32 Perennials/Groundcover 2000 LS $1.00 $2,000.00 0% $2,000.00
2021-27-2021 LOC
Total onsite Work $320,745.00 $320,745.00
Total onsite X.25 $80,186.25 $80,186.25
Off Site (All infrastructure&amenities to be dedicated to the City)
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Misc.
33 Trees 4 EA $500.00 $2,000.00 0% $2,000.00
34 Asphaltpavement 370 SF $3.50 $1,295.00 0% $1,295.00
35 Concrete Walk 2,700 SF $5.50 $14,850.00 0% $14,850.00
36 Cast in Place Concrete Curb 30 LF $18.00 $540.00 0% $540.00
37 As Built Drawings 1 LS $3,500.00 $3,500.00 0% $3,500.00
Total offsite Work $22,185.00 $22,185.00
Total On-Site Work X25% $80,186.25
Total Off-Site work $22,185.00
Total= $102,371.25 *New LOC Reduced Amount= XXXX
LOC Amount= $102,000.00
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%= $25,592.81
2021-27-2021 LOC