HomeMy WebLinkAbout20240590 400 Louden Site Plan Unitarian Universalist Congregation Updated Cost Estimate 2024 11 08Cost Estimate for Letter of Credit
Planning Board No.: 2023-0593
Project: New Church - Unitarian Universalist Congregation of Saratoga Springs
Location: 400 Louden Road Town of Wilton and
Saratoga Springs, NY
Date:
Firm Name & Preparer: Studio A, Landscape Architecture and Engineering, D.P.C.Page 1 of 3
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Clearing & Grubbing 1.85 AC $1,500.00 $2,775.00 0%$2,775.00
2 Rough Grading 1.85 CY $17,424.00 $32,234.40 0%$32,234.40
3 Silt Fence 350 LF $5.00 $1,750.00 0%$1,750.00
4 Construction Entrance 1 EA $5,000.00 $5,000.00 100%$0.00
5 Buffer Protection 0 EA $0.00 $0.00 0%$0.00
6 Misc. Erosion Control Measures 1 EA $5,000.00 $5,000.00 0%$5,000.00
Demolition
7 Building Removal 0 EA $0.00 $0.00 0%$0.00
8 Asphalt Removal 0 SF $0.00 $0.00 0%$0.00
9 Concrete Removal 0 SF $0.00 $0.00 0%$0.00
Hard Scape
10 Stone Subbase 0 SY $30.00 $0.00 0%$0.00
11 Asphalt Pavement* inc. subbase 2424 SY $55.00 $133,301.67 0%$133,301.67
12 CIP Curbing 170 LF $30.00 $5,100.00 0%$5,100.00
13 Concrete Sidewalk 4325 SF $12.00 $51,900.00 0%$51,900.00
14 Retaining Wall 0 LF $0.00 $0.00 0%$0.00
Site Amenities
15 Traffic Signs 2 EA $1,500.00 $3,000.00 0%$3,000.00
16 Striping 720 LF $0.50 $360.00 0%$360.00
17 Crosswalk 0 LS $0.00 $0.00 0%$0.00
18 Bench 0 EA $0.00 $0.00 0%$0.00
19 Bike Rack 0 EA $0.00 $0.00 0%$0.00
20 Site Lighting 11 EA $2,000.00 $22,000.00 0%$22,000.00
-Entry Sign 1 LS $5,000.00 $5,000.00 0%$5,000.00
-Electrical Service 360 LF 40 $14,400.00 0%$14,400.00
Site Water
-Well 1 LS $10,000.00 $10,000.00 0%$10,000.00
23 3/4" Type K Copper Water Service 100 LF $20.00 $2,000.00 0%$2,000.00
24 1" Type K Copper Water Service 0 EA $0.00 $0.00 0%$0.00
25 Water Fittings 0 LS $0.00 $0.00 0%$0.00
26 Fire Hydrant Assembly 0 EA $0.00 $0.00 0%$0.00
On Site (All infrastructure & amenities on private property)
11/7/2024
Cost Estimate for Letter of Credit
Page 2 of 3
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
-1.5" DR II HDPE 400 LF $75.00 $30,000.00 0%$30,000.00
-E-ONE Grinder Pump 1 EA $5,000.00 $5,000.00 0%$5,000.00
-Directional Drill 150 LF $150.00 $22,500.00 0%$22,500.00
Site Storm
30 6" HDPE Storm Drain & Stone 0 LF $0.00 $0.00 0%$0.00
31 12" HDPE Storm Drain & Stone 326 LF $76.03 $24,785.78 0%$24,785.78
32 Catch Basin 5 EA $1,250.00 $6,250.00 0%$6,250.00
33 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
34 Yard Drains 0 EA $0.00 $0.00 0%$0.00
Stormwater Management
35 Bioretention Area 1 LS $45,000.00 $45,000.00 0%$45,000.00
36 UG Infiltration Chambers 0 EA $0.00 $0.00 0%$0.00
37 Hydrodynamic Separator 0 EA $0.00 $0.00 0%$0.00
38 Wet Pond 0 EA $0.00 $0.00 0%$0.00
Landscaping
39 Topsoil/Seed/Mulch 17000 SF $0.75 $12,750.00 0%$12,750.00
40 Deciduous Trees 43 EA $750.00 $32,250.00 0%$32,250.00
41 Shrubs 275 EA $35.00 $9,625.00 0%$9,625.00
-Fine Grading 0.75 AC 17424 $13,068.00 0%$13,068.00
Total onsite Work $495,049.85 $490,049.85
Total onsite X.25 $123,762.46 $122,512.46
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
42 Stonel Subbase 0 CY $0.00 $0.00 0%$0.00
43 Asphalt Pavement (Binder)0 SF $0.00 $0.00 0%$0.00
44 Asphalt Pavement (Top)0 SF $0.00 $0.00 0%$0.00
45 Concrete Curbing 0 LF $0.00 $0.00 0%$0.00
46 Concrete Sidewalk 0 SF $0.00 $0.00 0%$0.00
Site Amenities
47 Traffic Signs 0 EA $0.00 $0.00 0%$0.00
48 Striping 0 LS $0.00 $0.00 0%$0.00
49 Crosswalk 0 LS $0.00 $0.00 0%$0.00
50 Street Signs 0 EA $0.00 $0.00 0%$0.00
51 Decrotive Street Light 0 EA $0.00 $0.00 0%$0.00
Off Site Water
52 6" DIP class 52 Water Main 0 LF $0.00 $0.00 0%$0.00
53 6" Mueller Gate Valve 0 EA $0.00 $0.00 0%$0.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Cost Estimate for Letter of Credit
Page 3 of 3
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
54 8" DIP class 52 Water Main 0 LF $0.00 $0.00 0%$0.00
55 8" Mueller Gate Valve 0 EA $0.00 $0.00 0%$0.00
56 S.S. Tapping Sleeve and Valve Connection0 EA $0.00 $0.00 0%$0.00
57 3/4" Corp, WSO and Type K water service to PL0EA $0.00 $0.00 0%$0.00
58 1" Corp, WSO and Type K water service to PL0EA $0.00 $0.00 0%$0.00
59 Water Fittings 0 LS $0.00 $0.00 0%$0.00
60 Fire Hydrant Assembly 0 EA $0.00 $0.00 0%$0.00
61 Testing & Disinfection 0 LS $0.00 $0.00 0%$0.00
Site Sanitary
62 SDR-35 6" Sanitary Service to PL & Stone 0 EA $0.00 $0.00 0%$0.00
63 SDR-35 8" Sanitary Main & Stone 0 LF $0.00 $0.00 0%$0.00
64 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
65 Kor N' Seal connection 0 EA $0.00 $0.00 0%$0.00
Site Storm
66 12" HDPE Storm Line & Stone 0 LF $0.00 $0.00 0%$0.00
67 Catch Basin 0 EA $0.00 $0.00 0%$0.00
68 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
Landscaping
69 Topsoil/Seed/Mulch 0 CY $0.00 $0.00 0%$0.00
70 Street Trees 0 EA $0.00 $0.00 0%$0.00
Misc.
71 As-built Drawing 0 LS $0.00 $0.00 0%$0.00
Total offsite Work $0.00 $0.00
Total On-Site Work X25%
Total Off-Site work**$0.00
Total LOC Amount = * New LOC Reduced Amount = $0.00
$286,515.60
City LOC Approval / Date City LOC Reduction Approval /Date
$122,512.46
$122,512.46
* LOC cannot be reduced to less than 25% of the original LOC amount.
**All offsite work is in the Town of Wilton/Louden Road
Maximum Reduction 75% =