HomeMy WebLinkAbout20221065 500 Union Longfellows Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: xxxxxxxxx
Project: 500 Union Avenue
Location: 500 Union Avenue
Saratoga Springs, NY
Date: 11/18/2022
Firm Name & Preparer: The LA Group, Cameron Alber (Job # 2021075)
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 Site Preparation and Grading 1 LS $10,000.00 $10,000.00 0%$0.00
3 Rough Grading 1 LS $5,000.00 $5,000.00 0%$0.00
Hardscape
4 Asphalt pavement 12,522 SF $4.25 $53,218.50 0%$0.00
5 Gravel Path 2,004 SF $2.50 $5,010.00 0%$0.00
6 Concrete Walk 4,201 SF $5.50 $23,105.50 0%$0.00
7 Concrete Pavers 2,868 SF $7.00 $20,076.00 0%$0.00
8 Concrete Curb 247 LF $35.00 $8,645.00 0%$0.00
9 Granite Curb 189 LF $45.00 $8,505.00 0%$0.00
Site Amenities
10 Sign 5 EA $350.00 $1,750.00 0%$0.00
11 Stone Retaining Wall 1 LS $30,000.00 $30,000.00 0%$0.00
12 Wooded Pergola 1 LS $10,000.00 $10,000.00 0%$0.00
13 Striping 1 LS $800.00 $800.00 0%$0.00
14 Topsoil and Seed 1 LS $10,000.00 $10,000.00 0%$0.00
15 Concrete Stairs (With Handrail)1 LS $8,000.00 $8,000.00 0%$0.00
16 Fencing 104 LF $30.00 $3,120.00 0%$0.00
17 Paddock Fencing 420 LF $20.00 $8,400.00 0%$0.00
18 Site Lights 12 EA $1,700.00 $20,400.00 0%$0.00
19 Bollard Lights 12 EA $1,300.00 $15,600.00 0%$0.00
20 Landscaping 1 LS $5,000.00 $5,000.00 0%$0.00
Site Utilities
21 Drain Inlet 2 EA $2,500.00 $5,000.00 0%$0.00
22 Diversion Structure 1 EA $3,700.00 $3,700.00 0%$0.00
23 Yard Drains 2 EA $2,000.00 $4,000.00 0%$0.00
24 Underground Infiltration 1 LS $15,000.00 $15,000.00 0%$0.00
25 8" HDPE Storm Line 75 LF $28.00 $2,100.00 0%$0.00
26 12" HDPE Storm Line 129 LF $32.00 $4,128.00 0%$0.00
27 6" PVC Sanitary Line 50 LF $38.00 $1,900.00 0%$0.00
28 4" PVC Sanitary Line 22 LF $32.00 $704.00 0%$0.00
29 Grease Trap 1 EA $5,000.00 $5,000.00 0%$0.00
30 Gate Valve 1 EA $500.00 $500.00 0%$0.00
31 Water Service Line 16 LF $40.00 $640.00 0%$0.00
Total onsite Work $295,302.00 $0.00
Total onsite X.25 $73,825.50 $0.00
2022-11-18_LOC Page 1 of 2
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%$73,825.50
Total Off-Site work $4,000.00
Total = $77,825.50 * New LOC Reduced Amount = XXXX
LOC Amount = $78,000.00
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% = $19,500.00 (25% LOC Amount)
2022-11-18_LOC Page 2 of 2