HomeMy WebLinkAbout20240427 122 Regent St. Site Plan Cost EstimateCost Estimate for Letter of Credit
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project: 122 Regent Street
Location: 122 Regent Street
Saratoga Springs, NY
Date: 6/4/2024
Firm Name & Preparer: Matt Brobston, The LA Group
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 $5,000.00 $5,000.00 0%$5,000.00
2 Rough Grading 1 LS $5,000.00 $5,000.00 0%$5,000.00
3 Erosion Control Measures 1 LS $3,500.00 $3,500.00 0%$3,500.00
Demolition
4 Asphalt Removal 3,700 SF $2.00 $7,400.00 0%$7,400.00
5 Concrete Removal 800 SF $2.00 $1,600.00 0%$1,600.00
Hard Scape
6 Asphalt Pavement 1,750 SF $5.25 $9,187.50 0%$9,187.50
7 Concrete Sidewalk 3,500 SF $5.50 $19,250.00 0%$19,250.00
Site Amenities
8 Bench 1 EA $1,200.00 $1,200.00 0%$1,200.00
9 Fencing 530 LF $110.00 $58,300.00 0%$58,300.00
Site Water
10 4" D.I.P Water Service 58 LF $75.00 $4,350.00 0%$4,350.00
11 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 Storm
12 Dry Wells 6 EA $1,200.00 $7,200.00 0%$7,200.00
13 Yard Drains 2 EA $750.00 $1,500.00 0%$1,500.00
Landscaping
14 Landscaping Allowance 1 LS $20,000.00 $20,000.00 0%$20,000.00
Total onsite Work $144,687.50 $144,687.50
Total onsite X.25 $36,171.88 $36,171.88
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
LOC 2024-06-04.xls
15 Concrete Curbing 425 LF $40.00 $17,000.00 0%$17,000.00
16 Concrete Sidewalk 2,500 SF $5.50 $13,750.00 0%$13,750.00
Site Amenities
17 Crosswalk 1 LS $750.00 $750.00 0%$750.00
18 Decrotive Street Light 4 EA $3,500.00 $14,000.00 0%$14,000.00
Off Site Water
19 4" DIP Water Service 19 LF $75.00 $1,425.00 0%$1,425.00
20 S.S. Tapping Sleeve and Valve Connection 1 EA $1,200.00 $1,200.00 0%$1,200.00
21 Testing & Disinfection 1 LS $1,200.00 $1,200.00 0%$1,200.00
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Landscaping
22 Topsoil/Seed/Mulch 1 LS $3,500.00 $3,500.00 0%$3,500.00
23 Street Trees 5 EA $500.00 $2,500.00 0%$2,500.00
Misc.
24 As-built Drawing 1 LS $2,500.00 $2,500.00 0%$2,500.00
Total offsite Work $57,825.00 $57,825.00
Total On-Site Work X25%$36,171.88
Total Off-Site work $57,825.00
Total LOC Amount = $93,996.88 * New LOC Reduced Amount = $93,996.88
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% = $23,499.22
LOC 2024-06-04.xls