HomeMy WebLinkAbout20240348 1 Kaydeross West Site Plan Cost Estimate 2024.04.29Cost Estimate for Letter of Credit
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project: 1 Kaydeross Ave Redevelopment
Location:
Saratoga Springs, NY
Date: 4/29/2024
Firm Name & Preparer: Greenman-Pedersen, Inc; E. Donner Page 1 of 3
On Site (All infrastructure & amenities on private property)
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Clearing & Grubbing 0.07 AC $5,000.00 $350.00 0% $350.00
2 Tree Removal 6 EA $100.00 $600.00 0% $600.003
Rough Grading - 75,000-100,000 SF 1 EA $7,000.00 $7,000.00 0% $7,000.00
4 Silt Fence 675 LF $3.60 $2,430.00 0% $2,430.00
Demolition
5 Building Removal 1 EA $15,000.00 $15,000.00 0% $15,000.00
6 Fence Removal 100 LF $2.00 $200.00 0% $200.00
7 Asphalt Removal 8,250 SF $1.00 $8,250.00 0% $8,250.00
8 Gravel Removal 7,840 SF $1.00 $7,840.00 0% $7,840.00
9 Storm Pipe Removal 313 LF $3.00 $939.00 0% $939.00
Hard Scape
10 Asphalt Pavement 32,400 SF $3.50 $113,400.00 0% $113,400.00
11 Cast in Place Concrete Curb 1,185 LF $19.00 $22,515.00 0% $22,515.00
12 Concrete Sidewalk 2,700 SF $5.50 $14,850.00 0% $14,850.00
13 Retaining Wall 175 SF $111.00 $19,425.00 0% $19,425.00
Site Amenities
14 Handicap Signs 5 EA $303.00 $1,515.00 0% $1,515.00
15 Striping 1 LS $2,000.00 $2,000.00 0% $2,000.00
16 Bike Rack 0 EA $0.00 $0.00 0% $0.00
17 Site Lighting - excl pole 5 EA $2,650.00 $13,250.00 0% $13,250.00
Site Water
18 1" Copper Water Service 43 LF $100.00 $4,300.00 0% $4,300.00
Page 2 of 3
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
19 4" SDR-26 Sanitary Line & Stone 365 LF $18.00 $6,570.00 0% $6,570.00
20 1.5" HDPE DR11 85 LF $18.00 $1,530.00 0% $1,530.00
21 Manhole Structure 2 EA $2,150.00 $4,300.00 0% $4,300.00
22 Dosing Chamber 1 EA $5,000.00 $5,000.00 0% $5,000.00
23 Distribution Box 1 EA $150.00 $150.00 0% $150.00
24 1200 Gal Septic Tank 1 EA $1,750.00 $1,750.00 0% $1,750.00
25 Leach Field 200 CY $50.00 $10,000.00 0% $10,000.00
1 Kaydeross Ave W
LOC 4-11-2024.xls
Site Storm
25 12" HDPE Storm Drain & Stone 270 LF $13.25 $3,577.50 0% $3,577.50
26 Catch Basin 7 EA $1,375.00 $9,625.00 0% $9,625.00
27 Stormsewer Manhole 8 EA $2,150.00 $17,200.00 0% $17,200.00
Stormwater Management
28 Bioretention Area 150 CY $35.00 $5,250.00 0% $5,250.00
29 Hydrodynamic Separator 1 EA $10,000.00 $10,000.00 0% $10,000.00
Landscaping
30 Topsoil/Seed/Mulch 41100 SF $2.00 $82,200.00 0% $82,200.00
31 Deciduous Trees 8 EA $250.00 $2,000.00 0% $2,000.00
32 Shrubs 23 EA $50.00 $1,150.00 0% $1,150.00
Total onsite Work $394,166.50 $394,166.50
Total onsite X.25 $98,541.63 $98,541.63
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Driveway Construction
33 Asphalt Pavement 2,600 SF $3.50 $9,100.00 0% $9,100.00
34 Concrete Curbing 240 LF $19.00 $4,560.00 0% $4,560.00
35 Concrete Sidewalk 1,300 SF $5.50 $7,150.00 0% $7,150.00
36 Crushed Stone 36 CY $31.00 $1,116.00 0% $1,116.00
Site Amenities
37 Stop Signs 3 EA $250.00 $750.00 0% $750.00
38 Striping 1 LS $2,000.00 $2,000.00 0% $2,000.00
Off Site Water
39 1" Copper Water Service 7 LF $100.00 $700.00 0% $700.00
Page 3 of 3
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Site Storm
40 12" HDPE Storm Line & Stone 170 LF $13.25 $2,252.50 0% $2,252.50
41 12" Flared End Section 3 EA $1,275.00 $3,825.00 0% $3,825.00
Landscaping
42 Topsoil/Seed/Mulch 3900 SF $2.00 $7,800.00 0% $7,800.00
Total offsite Work $39,253.50 $39,253.50
Total On-Site Work X25% $98,541.63
Total Off-Site work $39,253.50
Total LOC Amount = $137,795.13 * New LOC Reduced Amount = $137,795.13
$1,377.95
City LOC Approval / Date City LOC Reduction Approval /Date
LOC 4-11-2024.xls
* LOC cannot be reduced to less than 25% of the original LOC amount.
Maximum Reduction 75% = $34,448.78
LOC 4-11-2024.xls