HomeMy WebLinkAbout20240585 86 Ludlow Final Subdivision Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 24.XXXX
Project: 86 & 86-A Ludlow Street Subdivision
Location: 86 Ludlow Street
Saratoga Springs, NY
Date: 7/24/2024
Firm Name & Preparer: The LA Group, Doug Heller (Job # 2023055)
On Site (All infrastructure & amenities on private property)
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
1 Demolition/Erosion Control 1 LS $2,000.00 $2,000.00 0% $0.00
Site Amenities
2 Striping 1 LS $1,000.00 $1,000.00 0% $0.00
3 Topsoil and Seed 1 LS $500.00 $500.00 0% $0.00
Site Utilities
4 6" PVC Sanitary Line 21 LF $32.00 $672.00 0% $0.00
5 Water Service Line 58 LF $40.00 $2,320.00 0% $0.00
Hardscape
6 Asphalt/Concrete pavement 843 SF $8.00 $6,744.00 0% $0.00
Total onsite Work $13,236.00 $0.00
Total onsite X.25 $3,309.00 $0.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
1 Demolition 1 LS $2,000.00 $2,000.00 0% $0.00
Site Amenities
2 Landscaping 1 LS $1,500.00 $1,500.00 0% $0.00
Hardscape
3 Asphalt pavement 285 SF $6.00 $1,710.00 0% $0.00
4 Concrete pavement 110 SF $8.00 $880.00 0% $0.00
5 Asphalt/Concrete pavement 59 SF $8.00 $472.00 0% $0.00
Site Utilities
6 6" PVC Sanitary Line 20 LF $32.00 $640.00 0%$0.00
7 Sanitary Connection 1 LS $2,000.00 $2,000.00 0% $0.00
8 Gate Valve 1 EA $500.00 $500.00 0% $0.00
9 Water Service Line 27 LF $40.00 $1,080.00 0% $0.00
10 Water Connection 1 LS $2,000.00 $2,000.00 0% $0.00
Item # Misc.
11 As Built Drawings 1 LS $1,500.00 $1,500.00 0% $0.00
Total offsite Work $14,282.00 $0.00
2024-07-18_LOC Page 1 of 2
Total On-Site Work X25% $3,309.00
Total Off-Site work $14,282.00
Total = $17,591.00 * New LOC Reduced Amount = XXXX
LOC Amount = $18,000.00
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% = $4,500.00 (25% LOC Amount)
2024-07-18_LOC Page 2 of 2