HomeMy WebLinkAbout202220104 30 Caroline Site Plan Review Cost Estimate Cost Estimate for Letter of Credit
Planning Board No.: 22.XXXX
Project: 30 Caroline Street
Location: 30 Caroline Street
Saratoga Springs, NY
Date: 2/8/2022
Firm Name&Preparer: The LA Group,Cole LaFleche(Job#2021127)
On Site (All infrastructure&amenities on private property)
Item# Item/Remarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Preparation and Gradinq
1 Erosion Control(including silt fence) 1 LS $500.00 $500.00 0% $500.00
2 Site Clearing and Preparation 1 LS $2,000.00 $2,000.00 0% $2,000.00
3 Construction Entrance 1 EA $500.00 $500.00 0% $500.00
Site Utilities
4 6"PVC Sanitary Line 4 LF $40.00 $160.00 0% $160.00
5 6"HDPE Storm Line 4 LF $20.00 $80.00 0% $80.00
6 4"DIP Water Line 4 LF $50.00 $200.00 0% $200.00
Total onsite Work $3,440.00 $3,440.00
Total onsite X.25 $860.00 $860.00
Off Site (All infrastructure&amenities to be dedicated to the City)
Item# Item/Remarks Quantity Unit Subtotal %Complete Reduced $
Misc.
7 Demolition 1 LS $1,000.00 $1,000.00 0% $1,000.00
8 Concrete Walk 511 SF $6.00 $3,066.00 0% $3,066.00
9 Pavement Patch(Granular Backfill,Subbase,Binder) 275 SF $5.00 $1,375.00 0% $1,375.00
10 Curbing 52 LF $18.00 $936.00 0% $936.00
11 Sanitary Sewer Connection 1 EA $750.00 $750.00 0% $750.00
12 6"PVC Sanitary Line 25 LF $40.00 $1,000.00 0% $1,000.00
13 4"WaterServiceConnection 1 EA $1,000.00 $1,000.00 0% $1,000.00
14 4"DIP Water Line 31 LF $50.00 $1,550.00 0% $1,550.00
15 Storm Service Connection 1 EA $500.00 $500.00 0% $500.00
16 6"HDPE Storm Line 20 LF $20.00 $400.00 0% $400.00
17 Tree Grate and Tree 1 EA $1,000.00 $1,000.00 0% $1,000.00
18 As Built Drawings 1 LS $2,000.00 $2,000.00 0% $2,000.00
Total offsite Work $14,577.00 $14,577.00
Total On-Site Work X25% $860.00
Total Off-Site work $14,577.00
Total= $15,437.00 *New LOC Reduced Amount= XXXX
LOC Amount= $15,500.00
2022-02-08 30 Caroline Street LOC
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%= $3,875.00 (25%LOC Amount)
2022-02-08 30 Caroline Street LOC