HomeMy WebLinkAbout20211132 68 Weibel Ave Special Use Permit Revised Cost Estimate for Letter of Credit Cost Estimate for Letter of Credit
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project: Stone Commercial Lands
Location: Weibel Avenue
Saratoga Springs, NY
Date: 2/9/2022
Firm Name&Preparer: EDP 900 Rte. 146 Clifton Park 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
2 Rough Grading-new pavement areas(2 stub roads) 350 CY $5.00 $1,750.00 0% $1,750.00
3 Silt Fence primarily east side 750 LF $1.00 $750.00 0% $750.00
4 Construction Entrance 1 EA $1,000.00 $1,000.00 0% $1,000.00
6 Misc. Erosion Control Measures-concrete washout 1 EA $450.00 $450.00 0% $450.00
Demolition
7 Building Removal-wood frame 1000 SF 1 EA $2,000.00 $2,000.00 0% $2,000.00
8 Mill existing roadway pavement 1,610 SY $2.50 $4,025.00 0% $4,025.00
9 2"Asphaltcourse 1,610 SY $15.00 $24,150.00 0% $24,150.00
Hard Scape
10 Stone Subbase 2 stub roads 440 CY $50.00 $22,000.00 0% $22,000.00
11 Asphalt Pavement 2 stub roads 1,323 SY $20.00 $26,460.00 0% $26,460.00
12 CIP Curbing-length of existing road 1,270 LF $20.00 $25,400.00 0% $25,400.00
14 Fire Road 1500 LF x 13'x 18"rubble 1,085 CY $30.00 $32,550.00 0% $32,550.00
Site Water
22 8" DIP Class 52 Water Main 830 LF $95.00 $78,850.00 0% $78,850.00
26 Fire Hydrant Assembly 2 EA $3,500.00 $7,000.00 0% $7,000.00
Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Sanitarv
27 2" pressure line PVC SDR-21 920 LF $45.00 $41,400.00 0% $41,400.00
29 Manhole Structure air relief 1 EA $10,000.00 $10,000.00 0% $10,000.00
29-G Grinder Pump 1 EA $15,000.00 $15,000.00 $15,000.00
Total onsite Work $292,785.00 $292,785.00
Total onsite X.25 $73,196.25 $73,196.25
Gary Stone Estimate LOC 2-9-22.x1s
Pa e2of2
Off Site (All infrastructure &amenities to be dedicated to the City)
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Road Construction
46 Concrete Sidewalk, 110 LF, 5 ft Wide 550 SF $5.00 $2,750.00 0% $2,750.00
Site Amenities
49 Crosswalk 1 LS $500.00 $500.00 0% $500.00
51 Decorative Street Light 2 EA $2,500.00 $5,000.00 0% $5,000.00
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Landscapinq
69 Topsoil/Seed/Mulch 5 CY $75.00 $375.00 0% $375.00
70 Street Trees 2 EA $500.00 $1,000.00 0% $1,000.00
Misc.
71 As-built Drawing 1 LS $1,500.00 $1,500.00 0% $1,500.00
Total offsite Work $11,125.00 $11,125.00
Total On-Site Work X25% $73,196.25
Total Off-Site work $11,125.00
Total LOC Amount= $84,321.25 *New LOC Reduced Amount= $84,321.25
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%_ $21,080.31
Gary Stone Estimate LOC 2-9-22.x1s