HomeMy WebLinkAbout20220236 131 Excelsior North Spring Run Site Plan OtherCost Estimate for Letter of Credit
Planning Board No.: 20220235
Project: North Spring Run
Location: 131 Excelsior Avenue
Saratoga Springs, NY
Date: 3/21/2022 Revised: 12/9/2022
Firm Name & Preparer: The LA Group, Brett Strom (Job # 2019013)
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 $7,000.00 $7,000.00 0% $0.00
2 Site Clearing, Preparation and Demolition 1 LS $10,000.00 $10,000.00 0% $0.00
Hardscape
3 Concrete Walk 5,708 SF $5.50 $31,394.00 0% $0.00
4 Asphalt pavement 49,402 SF $4.20 $207,488.40 0% $0.00
5 Cast in Place Concrete Curb 1,573 LF $17.00 $26,741.00 0% $0.00
Site Amenities
6 Decorative Street Light 5 EA $4,000.00 $20,000.00 0% $0.00
7 Parking lot light pole 12 EA $3,500.00 $42,000.00 0% $0.00
8 Traffic signs 5 EA $400.00 $2,000.00 0% $0.00
9 Striping 1 LS $7,000.00 $7,000.00 0% $0.00
10 Pergola 1 LS $25,000.00 $25,000.00 0% $0.00
11 Bench 3 EA $400.00 $1,200.00 0% $0.00
11 4' Metal Fence 134 LF $15.00 $2,010.00 0% $0.00
12 Bike Rack 4 EA $550.00 $2,200.00 0% $0.00
12 Dumpster Enclosure 2 EA $2,700.00 $5,400.00 0% $0.00
13 Segmental Block Retaining Wall 251 LF $150.00 $37,650.00 0% $0.00
Site Utilities
14 Catch Basins/ Drain Inlets 6 EA $3,500.00 $21,000.00 0% $0.00
15 Stormwater Manhole 2 EA $3,500.00 $7,000.00 0% $0.00
16 Yard drain 6 EA $1,300.00 $7,800.00 0% $0.00
17 Stormwater Planter 2 EA $10,000.00 $20,000.00 0% $0.00
18 12" HDPE Storm Line 573 LF $38.00 $21,774.00 0% $0.00
19 6" HDPE Storm Line 387 LF $22.00 $8,514.00 0% $0.00
20 6" Perf HDPE Storm Line 67 LF $20.00 $1,340.00 0% $0.00
21 6" PVC Sanitary Line 14 LF $50.00 $700.00 0% $0.00
22 8" DIP Water Line 5 LF $55.00 $275.00 0% $0.00
23 Hydrodynamic Separator 1 EA $9,500.00 $9,500.00 0% $0.00
24 48" Underground Detention Pipe System 1 EA $45,000.00 $45,000.00 0% $0.00
Landscaping
25 Trees 14 EA $525.00 $7,350.00 0% $0.00
26 Shrub 73 EA $220.00 $16,060.00 0% $0.00
27 Perennials 1 LS $3,000.00 $3,000.00 0% $0.00
27 Topsoil/Seed/Mulch 1 LS $15,000.00 $15,000.00 0% $0.00
Total onsite Work $611,396.40 $0.00
Total onsite X.25 $152,849.10 $0.00
2022-12-9_North Spring Run Page 1 of 2
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Misc.
28 Asphalt pavement 4,290 SF $4.20 $18,018.00 0% $0.00
29 Concrete Walk 5,098 SF $5.50 $28,039.00 0% $0.00
30 Cast in Place Concrete Curb 411 LF $17.00 $6,987.00 0% $0.00
31 Connection to Manhole 1 EA $2,500.00 $2,500.00 0% $0.00
32 12" HDPE Storm 35 LF $38.00 $1,330.00 0% $0.00
33 Catch Basin 1 EA $3,500.00 $3,500.00 0% $0.00
32 Sanitary Connection 2 EA $1,500.00 $3,000.00 0% $0.00
33 6" PVC Sanitary 97 LF $50.00 $4,850.00 0% $0.00
34 8" Gate Valve 1 EA $1,025.00 $1,025.00 0% $0.00
35 8" DIP Waterline 42 LF $55.00 $2,310.00 0% $0.00
36 8"x12" Tapping Sleeve and Gate Valve 1 EA $3,750.00 $3,750.00 0% $0.00
37 Street Trees 6 EA $525.00 $3,150.00 0% $0.00
38 Pedestrian Wanring Sign 2 EA $5,000.00 $10,000.00 0% $0.00
38 As Built Drawings 1 LS $5,500.00 $5,500.00 0% $0.00
Total offsite Work $93,959.00 $0.00
Total On-Site Work X25% $152,849.10
Total Off-Site work $93,959.00
Total = $246,808.10 * New LOC Reduced Amount = XXXX
LOC Amount = $247,000.00
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% = $61,750.00 (25% LOC Amount)
2022-12-9_North Spring Run Page 2 of 2