HomeMy WebLinkAbout20230267 78 Church Site Plan Cost Estimate 2023 10 18Cost Estimate for Letter of Credit
Planning Board No.: 23.0267
Project: 78 Church Street Redevelopment
Location: 78 Church Street
Saratoga Springs, NY
Date: 10/13/2023
Firm Name & Preparer: The LA Group, Cameron Alber (Job # 2022062)
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 & construction access)1 LS $3,000.00 $3,000.00 0% $0.00
2 Demolition 1 LS $25,000.00 $25,000.00 0% $0.00
Hardscape
3 Stamped Concrete Pavement 400 SF $8.00 $3,200.00 0% $0.00
4 Concrete Pavement 630 SF $5.50 $3,465.00 0% $0.00
5 Asphalt Pavement 4,030 SF $5.25 $21,157.50 0% $0.00
Site Amenities
6 Landscaping 1 LS $8,000.00 $8,000.00 0% $0.00
7 Bike Rack 1 EA $500.00 $500.00 0% $0.00
8 Site Lights 1 EA $2,500.00 $2,500.00 0% $0.00
9 Fence 20 LF $60.00 $1,200.00 0% $0.00
Site Utilities
10 8" HDPE 5 LF $40.00 $200.00 0% $0.00
11 6" DIP Waterline 157 LF $90.00 $14,130.00 0% $0.00
Total onsite Work $82,352.50 $0.00
Total onsite X.25 $20,588.13 $0.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Misc.
Utilities
12 6" PVC Sanitary line 25 LF $55.00 $1,375.00 0% $0.00
13 8" HDPE 15 LF $40.00 $600.00 0% $0.00
14 6" DIP Waterline 26 LF $90.00 $2,340.00 0% $0.00
15 Sanitary Connection 1 LS $1,500.00 $1,500.00 0% $0.00
16 6" Water Main Connection/Valve 1 EA $4,000.00 $4,000.00 0% $0.00
17 Water Fittings & Thrust Block 1 LS $1,200.00 $1,200.00 0% $0.00
Hardscape
18 Concrete Sidewalk 350 SF $5.50 $1,925.00 0% $0.00
19 Concrete Curb 62 LF $40.00 $2,480.00 0% $0.00
Amenities
20 Topsoil and Seed
1 LS $600.00 $600.00 0% $0.00
21 Trees 2 EA $700.00 $1,400.00 0% $0.00
22 Decorative Street Light 1 EA $3,500.00 $3,500.00 0% $0.00
23 As Built Drawings 1 LS $2,000.00 $2,000.00 0% $0.00
Cost Estimate for LOC
Total offsite Work $22,920.00 $0.00
Total On-Site Work X25% $20,588.13
Total Off-Site work $22,920.00
Total = $43,508.13 * New LOC Reduced Amount = $44,000.00
LOC Amount = $44,000.00
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% = $11,000.00 (25% LOC Amount)
Cost Estimate for LOC