HomeMy WebLinkAbout20250211 142 Henry St Site Plan Cost EstimateCost Estimate for Letter of Credit (Template)
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project: 142 Henry Street
Location: 142 Henry Street
Saratoga Springs, NY
Date: 3/14/2025
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 LS $2,000.00 $2,000.00 0%$2,000.00
2 Rough Grading 1 LS $10,000.00 $10,000.00 0%$10,000.00
3 Construction Entrance 1 EA $800.00 $800.00 0%$800.00
4 Misc. Erosion Control Measures 1 LS $2,500.00 $2,500.00 0%$2,500.00
Hard Scape
5 Asphalt Pavement 2,600 SF $4.25 $11,050.00 0%$11,050.00
6 Concrete Sidewalk 215 SF $5.50 $1,182.50 0%$1,182.50
7 Retaining Wall 175 LF $80.00 $14,000.00 0%$14,000.00
8 Stone Paver 256 SF $15.00 $3,840.00 0%$3,840.00
Site Water
11 4" D.I.P. Water Service 17 LF $75.00 $1,275.00 0%$1,275.00
12 Water Fittings 1 LS $1,200.00 $1,200.00 0%$1,200.00
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
14 6" SDR-26 Sanitary Line & Stone 37 LF $55.00 $2,035.00 0%$2,035.00
Landscaping
17 Topsoil/Seed/Mulch 1 LS $8,000.00 $8,000.00 0%$8,000.00
18 Trees 9 EA $300.00 $2,700.00 0%$2,700.00
19 Shrubs 36 EA $120.00 $4,320.00 0%$4,320.00
Total onsite Work $64,902.50 $64,902.50
Total onsite X.25 $16,225.63 $16,225.63
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
45 Concrete Curbing 40 LF $40.00 $1,600.00 0%$1,600.00
46 Concrete Sidewalk 435 SF $5.50 $2,392.50 0%$2,392.50
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Site Sanitary
63 SDR-35 8" Sanitary Main & Stone 78 LF $75.00 $5,850.00 0%$5,850.00
LOC-2025-03-14
64 Manhole Structure 1 EA $2,500.00 $2,500.00 0%$2,500.00
65 Kor N' Seal connection 1 EA $1,500.00 $1,500.00 0%$1,500.00
Misc.
71 As-built Drawing 1 LS $2,500.00 $2,500.00 0%$2,500.00
Total offsite Work $16,342.50 $16,342.50
Total On-Site Work X25%$16,225.63
Total Off-Site work $16,342.50
Total LOC Amount = $32,568.13 * New LOC Reduced Amount = $32,568.13
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% = $8,142.03
LOC-2025-03-14