HomeMy WebLinkAbout20210989 Stewart's Site Plan Cost Estimate for LOC Cost Estimate for Letter of Credit(Template)
(Note: This is not an all inc/usive list.P/ease adjust for project specifics.)
Planning Board No.: 20210989
Project: Stewart's 402 Lake Site Plan
Location: 402 Lake Avenue
Saratoga Springs,NY
Date: 5/12/2022
Firm Name&Preparer: Stewart's Shops Corp., Ryan Rubado 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 Gradinq
1 Clearing&Grubbing 1 AC $6,000.00 $3,780.00 0% $3,780.00
2 Rough Grading 2,200 CY $14.00 $30,800.00 0% $30,800.00
3 Misc.Erosion Control Measures(Includes silt fence and const.entrance 1 EA $5,000.00 $5,000.00 0% $5,000.00
Demolition
4 Building Removal 1 EA $15,000.00 $15,000.00 0% $15,000.00
5 Asphalt Removal&Concrete Removal 30,600 SF $0.75 $22,950.00 0% $22,950.00
Hard Scape
6 Stone Subbase 47,600 SF $1.25 $59,500.00 0% $59,500.00
7 Asphalt Pavement&wing curbing 43,000 SF $2.50 $107,500.00 0% $107,500.00
8 CIP Curbing 244 LF $35.00 $8,540.00 0% $8,540.00
9 Concrete Sidewalks and pads 12,600 SF $10.00 $126,000.00 0% $126,000.00
Site Amenities
10 Striping 1 LS $1,500.00 $1,500.00 0% $1,500.00
11 Bike Rack 1 EA $135.00 $135.00 0% $135.00
12 Site Lighting(includes conduits) 9 EA $1,800.00 $16,200.00 0% $16,200.00
13 Fencing(Dumpster enclosure) 1 EA $4,500.00 $4,500.00 0% $4,500.00
Site Water
14 1"Type K Copper Water Service 200 LF $60.00 $12,000.00 0% $12,000.00
Page 2 of 3
Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Sanitarv
15 4"SDR-26 Sanitary Line&Stone 140 LF $40.00 $5,600.00 0% $5,600.00
16 1.5"DR11 Low Pressure Sanitary Line&Stone 52 LF $30.00 $1,560.00 0% $1,560.00
17 Grease Trap 1 EA $12,000.00 $12,000.00 0% $12,000.00
18 Pump Station 1 EA $11,000.00 $11,000.00 0% $11,000.00
Site Storm
30 6"SDR-26 PVC gutter and canopy drains 533 LF $20.00 $10,660.00 0% $10,660.00
31 12"HDPE Storm Drain&Stone 628 LF $35.00 $21,980.00 0% $21,980.00
32 Drainage Structures 14 EA $2,800.00 $39,200.00 0% $39,200.00
Stormwater Manaqement
36 UG Infiltration Basin(25 Chambers,fabric,stone,&18 HDPE manifold) 1 EA $40,000.00 $40,000.00 0% $40,000.00
37 Hydrodynamic Separator 2 EA $10,000.00 $20,000.00 0% $20,000.00
Landscapinq
39 Topsoil/Seed/Mulch 374 CY $70.00 $26,145.78 0% $26,145.78
40 Deciduous Trees 8 EA $400.00 $3,200.00 0% $3,200.00
41 Perennials 177 EA $15.00 $2,655.00 0% $2,655.00
41 Shrubs 48 EA $45.00 $2,160.00 0% $2,160.00
Total onsite Work $609,565.78 $609,565.78
Total onsite X.25 $152,391.44 $152,391.44
Off Site(All infrastructure&amenities to be dedicated to the City)
Item# Item/Remarks Quantit Unit Subtotal %Com lete Reduced $
101 Weibel Ave Letter of Credit Calc 51022.x1s
Total offsite Work $0.00 $0.00
Total On-Site Work X25% $152,391.44
Total Off-Site work $0.00
Total LOC Amount= $152,391.44 *New LOC Reduced Amount= $152,391.44
City LOC Approval/Date City LOC Reduction Approval/Date
*LOC cannot be reduced to/ess than 25%of the original LOC amount.
Maximum Reduction 75%_ $38,097.86
101 Weibel Ave Letter of Credit Calc 51022.x1s