HomeMy WebLinkAbout20220240 110-114 Nelson Ave Final Subdivision Cost Estimate for LOC Cost Estimate for Letter of Credit
Planning Board No.: xxx
Project: Witt-Nelson Avenue
Location: 110-114 Nelson Avenue
Saratoga Springs, NY
Date: 312112022
Firm Name&Preparer: The LA Group, Kara Tedford(Job#2021001)
On Site (All infrastructure&amenities on private propertyJ
Item# ItemlRemarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Site Preparation and Gradinq
Erosion Control(including silt fence, inlet
1 protection&washout) 1 LS $2,500.00 $2,500.00 0% $0.00
2 Site Clearing, Preparation and Demolition 1 LS $5,000.00 $5,000.00 0% $0.00
3 Construction Entrance 3 EA $750.00 $2,250.00 0% $0.00
Site Utilities
4 6"PVC Sanitary Line 110 LF $35.00 $3,850.00 0% $0.00
Total onsite Work $13,600.00 $0.00
Total onsite X.25 $3,400.00 $0.00
Off Site (All infrastructure&amenities to be dedicated to the City)
Item# ItemlRemarks Quantity Unit Unit Cost Subtotal %Complete Reduced $
Misc.
5 Demolition/Pavement Removal 1 LS $3,000.00 $3,000.00 0% $0.00
6 Trees 2 EA $750.00 $1,500.00 0% $0.00
7 Asphalt pavement 1,600 SF $4.20 $6,720.00 0% $0.00
8 Concrete Walk 940 SF $5.50 $5,170.00 0% $0.00
9 Cast in Place Concrete Curb 195 LF $15.00 $2,925.00 0% $0.00
10 Sanitary Connection 3 EA $1,500.00 $4,500.00 0% $0.00
11 6"PVC Sanitary 100 LF $40.00 $4,000.00 0% $0.00
12 Sanitary Manhole 1 EA $3,500.00 $3,500.00 0% $0.00
13 3/4"Copper Water Service/Connection 135 LF $30.00 $4,050.00 0% $0.00
14 3/4"Curb Stop 3 EA $500.00 $1,500.00 0% $0.00
15 Decorative Street Light 2 EA $3,000.00 $6,000.00 0% $0.00
16 As Built Drawings 1 LS $2,500.00 $2,500.00 0% $0.00
Total offsite Work $40,865.00 $0.00
Total On-Site Work X25% $3,400.00
Total Off-Site work $40,865.00
Total= $44,265.00 *New LOC Reduced Amount= XXXX
LOC Amount= $44,000.00
City LOC Approval 1 Date City LOC Reduction Approval IDate
*LOC cannot be reduced to less than 25%of the original LOC amount.
Maximum Reduction 75%_ $11,000.00 (25%LOC Amount)
2022-3-21_Witt Nelson Ave LOC Page 1 of 1