HomeMy WebLinkAbout20230410 30 Doten Ave Final Subdivision Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 2023-06-07
Project: 30 Doten Ave Subdivision
Location: 30 Doten Avenue
Saratoga Springs, NY
Date: 6/7/2023
Firm Name & Preparer: The LA Group, Cameron Alber (Job # 2023028)
On Site (All infrastructure & amenities on private property)
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Erosion Control (including silt fence & washout)1 LS $1,000.00 $1,000.00 0%$0.00
2 Site Clearing, Preparation and Demolition 1 LS $7,000.00 $7,000.00 0%$0.00
Landscaping
3 Trees 3 EA $525.00 $1,575.00 0%$0.00
4 Turf Establishment 1 LS $1,000.00 $1,000.00 0%$0.00
Total onsite Work $10,575.00 $0.00
Total onsite X.25 $2,643.75 $0.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Misc.
5 Asphalt pavement 865 SF $4.20 $3,633.00 0%$0.00
6 Concrete Walk 750 SF $5.50 $4,125.00 0%$0.00
7 Cast in Place Concrete Curb 160 LF $17.00 $2,720.00 0%$0.00
8 Connection to Manhole 1 EA $1,000.00 $1,000.00 0%$0.00
9 18" HDPE Storm 78 LF $40.00 $3,120.00 0%$0.00
10 Catch Basin 1 EA $3,500.00 $3,500.00 0%$0.00
11 Sanitary Connection 2 EA $1,500.00 $3,000.00 0%$0.00
12 6" PVC Sanitary 50 LF $50.00 $2,500.00 0%$0.00
13 3/4" Curb Stop 2 EA $600.00 $1,200.00 0%$0.00
14 3/4" Coppper Service 67 LF $40.00 $2,680.00 0%$0.00
15 Water Connection 2 EA $1,000.00 $2,000.00 0%$0.00
16 Street Trees 4 EA $525.00 $2,100.00 0%$0.00
17 Street Lights 1 EA $4,000.00 $4,000.00 0%$0.00
18 As Built Drawings 1 LS $1,500.00 $1,500.00 0%$0.00
Total offsite Work $37,078.00 $0.00
Total On-Site Work X25%$2,643.75
Total Off-Site work $37,078.00
Total = $39,721.75 * New LOC Reduced Amount = XXXX
LOC Amount = $40,000.00
City LOC Approval / Date City LOC Reduction Approval /Date
2023-06-07_Doten - edited version Page 1 of 2
* LOC cannot be reduced to less than 25% of the original LOC amount.
Maximum Reduction 75% = $10,000.00 (25% LOC Amount)
2023-06-07_Doten - edited version Page 2 of 2