HomeMy WebLinkAbout20220612 YMCA Site Plan Mod Letters of Credit Cost Estimate Cost Estimate for Letter of Credit
Planning Board No:
Project: YMCA Saratoga Springs Branch
Location: 290 West Avenue
Saratoga Springs, New York
Date: 6/16/2022
Firm Name&Preparer: The LA Group-Matt Brobston
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal %Com lete Remainin
Site Preparation and Gradinp
Erosion Control (including silt fence & inlet prot.) 1 LS $5,000.00 $5,000.00 $5,000.00
Construction Entrance 1 EA $1,500.00 $1,500.00 $1,500.00
Rough Grading 1 LS $10,000.00 $10,000.00 $10,000.00
Pavement Removal 3,000 SF $1.00 $3,000.00 $3,000.00
Gravel Removal 13,000 SF $0.50 $6,500.00 $6,500.00
Hardscape
Asphalt Pavement With Base 7,000 SF $3.75 $26,250.00 $26,250.00
Permeable Asphalt Pavement 11,500 SF $6.00 $69,000.00 $69,000.00
Concrete Walk 2,050 SF $6.00 $12,300.00 $12,300.00
Cast in Place Concrete Curb 310 LF $20.00 $6,200.00 $6,200.00
Site Amenities
Parking Lot Lights 2 EA $3,000.00 $6,000.00 $6,000.00
Striping 1 LS $4,000.00 $4,000.00 $4,000.00
Traffic Signs 2 EA $500.00 $1,000.00 $1,000.00
Dumpster Enclosure 1 LS $2,500.00 $2,500.00 $2,500.00
Wood Guiderail 250 LF $100.00 25000 $25,000.00
Landscapinp
Fine Grading and Seeding 1 LS $10,000.00 $10,000.00 $10,000.00
Deciduous Trees 6 EA $300.00 $1,800.00 $1,800.00
Perennials 12 EA $30.00 $360.00 $360.00
Concrete Retaining wall 500 LF $60.00 $30,000.00 $30,000.00
Site Utilities
12" HDPE Storm Line 75 LF $30.00 $2,250.00 $2,250.00
Infiltration Chambers 20 EA $300.00 $6,000.00 $6,000.00
Hydrodynamic Separator 1 EA $15,000.00 $15,000.00 $15,000.00
6" Sanitary Service 73 LF $40.00 $2,920.00 $2,920.00
Sanitary MH connection 1 EA $2,500.00 $2,500.00 $2,500.00
On-Site Total $249,080.00 $249,080.00
On-Site Total X.25 $62,270.00 $62,270.00
OFF-SITE WORK
As-built $3,500.00 $3,500.00
Total $65,770.00 $65,770.00
Total LOC Amount
Reduced amount from existing LOC $ 39,500.00
LOC amount for new phase of construction $ 65,770.00
Total LOC Amount $105,270.00
Cost Estimate for Letter of Credit
Project No: 201477
Project: YMCA Saratoga Springs Branch
Location: South Broadway
Saratoga Springs, New York
Date: 2.24.16
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal %Com lete Remainin
Site Preparation and Gradinp
Erosion Control (including silt fence & inlet prot.) 1 LS $5,000.00 $5,000.00 100% $0.00
Tree Clearing 1 LS $15,000.00 $15,000.00 100% $0.00
Construction Entrance 1 EA $1,500.00 $1,500.00 100% $0.00
Rough Grading 1 LS $20,000.00 $20,000.00 75% $5,000.00
Pavement Removal 6,000 SF $1.00 $6,000.00 100% $0.00
Gravel Removal 16,200 SF $0.50 $8,100.00 40% $4,860.00
Remove Light Pole 2 EA $500.00 $1,000.00 100% $0.00
Hardscape
Asphalt Pavement With Base 36,000 SF $3.00 $108,000.00 95% $5,400.00
Permeable Asphalt Pavement 29,000 SF $5.00 $145,000.00 85% $21,750.00
Concrete Walk 4,090 SF $6.00 $24,540.00 100% $0.00
Cast in Place Concrete Curb 380 LF $20.00 $7,600.00 100% $0.00
Site Amenities
Parking Lot Lights 9 EA $3,000.00 $27,000.00 80% $5,400.00
Striping 1 LS $4,000.00 $4,000.00 80% $800.00
Traffic Signs 7 EA $500.00 $3,500.00 80% $700.00
1/2 Basketball Court 1 LS $8,000.00 $8,000.00 0% $8,000.00
6' ht Privacy Fence 360 LF $35.00 $12,600.00 100% $0.00
Dumpster Enclosure 1 LS $2,500.00 $2,500.00 0% $2,500.00
Landscapinp
Fine Grading and Seeding 1 LS $30,000.00 $30,000.00 80% $6,000.00
Deciduous Trees 11 EA $300.00 $3,300.00 100% $0.00
Shrubs 36 EA $50.00 $1,800.00 100% $0.00
Perennials 117 EA $20.00 $2,340.00 100% $0.00
Site Utilities
Drip Strip 77 LF $20.00 $1,540.00 100% $0.00
12" HDPE Storm Line 185 LF $45.00 $8,325.00 100% $0.00
Dry Wells 2 EA $1,500.00 $3,000.00 100% $0.00
Manholes/Outlet Control Structures 3 EA $3,500.00 $10,500.00 100% $0.00
Hydrodynamic Separator 1 EA $15,000.00 $15,000.00 100% $0.00
Rainwater Harvesting (cistern/pumps/point well) 1 LS $90,000.00 $90,000.00 100% $0.00
Underground Chambers 1 LS $40,000.00 $40,000.00 100% $0.00
6" Sanitary Service 150 LF $35.00 $5,250.00 100% $0.00
Sanitary MH connection 1 EA $1,500.00 $1,500.00 100% $0.00
2" Cooper Water Service 185 LF $30.00 $5,550.00 100% $0.00
On-Site Total $617,445.00 $60,410.00
On-Site Total X.25 $154,361.25 $15,102.50
OFF-SITE WORK
As-built $3,500.00 60% $1,400.00
Total $157,861.25 $16,502.50
Total LOC Amount $158,000.00 $16,000.00
Minimum LOC to be reduced to= LOC x .25 $39,500.00