HomeMy WebLinkAbout20231022 146 Adams SUP Modification Cost EstimateCost Estimate for Letter of Credit
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project:
Location:
Saratoga Springs, NY
Date: 12/12/2023
Firm Name & Preparer:
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 LS $3,000.00 $3,000.00 0%$3,000.00
2 Rough Grading 1 LS $3,000.00 $3,000.00 0%$3,000.00
3 Erosion and sediment control measures 1 LS $1,000.00 $1,000.00 0%$1,000.00
Demolition
4 Concrete Removal 45 SF $3.00 $135.00 0%$135.00
5 Tree Removal 2 LS $300.00 $600.00 0%$600.00
Hard Scape
6 Stone Gravel 2,200 SF $3.00 $6,600.00 0%$6,600.00
7 Asphalt Pavement 160 SF $35.00 $5,600.00 0%$5,600.00
8 Concrete Pad 45 SF $35.00 $1,575.00 0%$1,575.00
Site Amenities
9 Traffic Signs 2 EA $350.00 $700.00 0%$700.00
10 Striping 1 LS $300.00 $300.00 0%$300.00
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Stormwater Management
11 Drywell 1 EA $5,000.00 $5,000.00 0%$5,000.00
Landscaping
12 Topsoil/Seed/Mulch 1 LS $1,200.00 $1,200.00 0%$1,200.00
Total onsite Work $28,710.00 $28,710.00
Total onsite X.25 $7,177.50 $7,177.50
Off Site (All infrastructure & amenities to be dedicated to the City)
Misc.
13 As-built Drawing 1 LS $2,000.00 $2,000.00 0%$2,000.00
Total offsite Work $2,000.00 $2,000.00
Total On-Site Work X25%$7,177.50
Private Horse Barn Expansion
146 Adams Street
The LA Group / Jessica Mink, L.D.
LOC Example Template 2-4-21
Total Off-Site work $2,000.00
Total LOC Amount = $9,177.50 * New LOC Reduced Amount = $9,177.50
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% = $2,294.38
LOC Example Template 2-4-21