HomeMy WebLinkAbout20230028 3368 S Broadway Hotel Expansion Site Plan LOC Cost EstimateCost Estimate for Letter of Credit
Planning Board No.:
Project: Homewood Suites Amendment
Location: 3368 South Broadway
Saratoga Springs, NY
Date: 12/8/2022
Firm Name & Preparer: The LA Group, Matt Brobston
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 1 EA $12,000.00 $12,000.00 0% $12,000.00
2 Rough Grading 1 EA $10,000.00 $10,000.00 0% $10,000.00
Demolition
3 Building Removal 1 EA $30,000.00 $30,000.00 0% $30,000.00
4 Concrete Removal 2,025 SF $1.25 $2,531.25 0% $2,531.25
Hard Scape
5 Porous Pavement 385 SF $6.00 $2,310.00 0% $2,310.00
6 Granite Flush Curb 25 LF $30.00 $750.00 0% $750.00
7 Concrete Sidewalk 375 SF $5.75 $2,156.25 0% $2,156.25
Site Amenities
8 Striping 1 LS $750.00 $750.00 0% $750.00
9 Site Lighting 8 EA $500.00 $4,000.00 0% $4,000.00
Landscaping
10 Topsoil/Seed/Mulch 1 LS $2,500.00 $2,500.00 0% $2,500.00
11 Deciduous Trees 2 EA $1,000.00 $2,000.00 0% $2,000.00
Total onsite Work $68,997.50 $68,997.50
Total onsite X.25 $17,249.38 $17,249.38
Off Site (All infrastructure & amenities to be dedicated to the City)
Total On-Site Work X25%$17,249.38
Total Off-Site work $0.00
Total LOC Amount = $17,249.38 * New LOC Reduced Amount = #REF!
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% = $4,312.34
LOC ESTIMATE