HomeMy WebLinkAbout20221027 Skidmore Construction Wellness Center Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 20171171
Project: Skidmore Athletics
Location: 815 N Broadway
Saratoga Springs, NY
Date: 11/3/2022
Firm Name & Preparer: The LA Group, Cameron Alber (Job # 2016098)
On Site (All infrastructure & amenities on private property)
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Erosion Control (including silt fence & washout)1 LS $6,000.00 $6,000.00 0%$0.00
2 Tree Clearing 1 LS $12,000.00 $12,000.00 0%$0.00
3 Rough Grading 1 LS $35,000.00 $35,000.00 0%$0.00
Hardscape
4 Asphalt pavement 26,879 SF $4.25 $114,235.75 0%$0.00
5 Tennis Courts 59,715 SF $4.00 $238,860.00 0%$0.00
6 Gravel Path 2,143 SF $2.50 $5,357.50 0%$0.00
7 Concrete Walk 4,285 SF $5.50 $23,567.50 0%$0.00
8 Heated Concrete Walk 1,430 SF $8.00 $11,440.00 0%$0.00
Site Amenities
9 Benches 4 EA $600.00 $2,400.00 0%$0.00
10 Bike Rack 1 EA $700.00 $700.00 0%$0.00
11 Striping 1 LS $800.00 $800.00 0%$0.00
12 Topsoil and Seed 1 LS $10,000.00 $10,000.00 0%$0.00
13 Stairs 1 LS $25,000.00 $25,000.00 0%$0.00
14 Retaining Wall 1 LS $30,000.00 $30,000.00 0%$0.00
15 Tennis Court Fencing 1 LS $50,000.00 $50,000.00 0%$0.00
16 Lighting 1 LS $45,000.00 $45,000.00 0%$0.00
17 Landscaping 1 LS $30,000.00 $30,000.00 0%$0.00
Site Utilities
18 Catch Basins/Manhole/Drain Inlet 16 EA $3,500.00 $56,000.00 0%$0.00
19 Yard Drains 5 EA $2,500.00 $12,500.00 0%$0.00
20 Trench Drains 76 LF $70.00 $5,320.00 0%$0.00
21 Outlet Control Structure 1 EA $4,800.00 $4,800.00 0%$0.00
22 Flared End Section 3 EA $600.00 $1,800.00 0%$0.00
23 Hydrodynamic Separator 1 EA $20,000.00 $20,000.00 0%$0.00
24 Bioretention Basin (including plants)5145 SF $10.00 $51,450.00 0%$0.00
25 Stormwater Pond Expansion (including plants)1 LS $20,000.00 $20,000.00 0%$0.00
26 4" HDPE Storm Line 591 LF $20.00 $11,820.00 0%$0.00
27 6" HDPE Storm Line 124 LF $24.00 $2,976.00 0%$0.00
28 8" HDPE Storm Line 119 LF $28.00 $3,332.00 0%$0.00
29 12" HDPE Storm Line 511 LF $32.00 $16,352.00 0%$0.00
30 15" HDPE Storm Line 418 LF $35.00 $14,630.00 0%$0.00
31 18" HDPE Storm Line 117 LF $38.00 $4,446.00 0%$0.00
32 24" HDPE Storm Line 225 LF $42.00 $9,450.00 0%$0.00
33 30" HDPE Storm Line 340 LF $50.00 $17,000.00 0%$0.00
34 4" Perf HDPE Storm Line 255 LF $15.00 $3,825.00 0%$0.00
35 6" Perf HDPE Storm Line 114 LF $18.00 $2,052.00 0%$0.00
36 6" PVC Sanitary Line 550 LF $28.00 $15,400.00 0%$0.00
37 Sanitary Manhole 2 EA $3,500.00 $7,000.00 0%$0.00
38 6" DIP Water Line 714 LF $48.00 $34,272.00 0%$0.00
39 Water Fittings 6 LS $1,500.00 $9,000.00 0%$0.00
40 Water Connection 2 EA $3,500.00 $7,000.00 0%$0.00
41 Gate Valve 4 EA $800.00 $3,200.00 0%$0.00
42 Fire Hydrant 2 EA $3,800.00 $7,600.00 0%$0.00
2022-11-03_LOC Page 1 of 2
Total onsite Work $981,585.75 $0.00
Total onsite X.25 $245,396.44 $0.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Item #Misc.
As Built Drawings 1 LS $4,000.00 $4,000.00 0%$0.00
Total offsite Work $4,000.00 $0.00
Total On-Site Work X25%$245,396.44
Total Off-Site work $4,000.00
Total = $249,396.44 * New LOC Reduced Amount = XXXX
LOC Amount = $249,000.00
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% = $62,250.00 (25% LOC Amount)
2022-11-03_LOC Page 2 of 2