HomeMy WebLinkAbout20250054 115 Regent St Beagle School Site Plan Cost Estimate Cost Estimate for Letter of Credit
Planning Board No.: 2024106
Project: Beagle School
Location: 116 Regent Street
Sarato a S rin s,NY
Date: 1/24/2025
Firm Name&Pre parer: The LA Group,Matthew 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 $5,000.00 $5,000.00 0% $5,000.0
2 Rough Grading 1 LS $8,000.00 $8,000.00 0% $8,000.00
3 Construction Entrance 1 EA $1,200.00 $1,200.00 0% $1,200.0
4 Erosion Control Measures 1 EA $8,000.00 $8,000.00 0% $8,000.00
Demolition
5 Building Removal 1 EA $10,000.00 $10,000.00 0% $10,000.00
6 Asphalt Removal 1 LS $6,000.00 $6,000.00 0% $6,000.00
Hard rala
7 Asphalt Pavement 1,440 SF $4.25 $6,120.00 0% $6,120.00
8 Steppin Stones 1 LS $2,200.00 $2.200.00 0% $2,200.00
9 Concrete Sidewalk 133 SF 1 $5.50 $731.50 0% $731.50
ite Amenities
10 Striping i LS $500.00 $500.00 0% $500.00
11 Fencing 61 LF $30.00 $1,830.00 0% $1,830.00
Landsca in
12 Topsoil/Seed/Mulch _ 1 _ LS $1,000.00 $_1,000.00 _0% _$1,000.00
13 Shrubs 23 EA $120.00 $2,760.00 0% $2,760.00
Total onsite Work $53,341.50 $63,341.60
Total onsite X.25 $13,335.38 $13,335.38
Off Site(All infrastructure&amenities to be dedicated to the City)
Misc.
71 As-built Drawing 1 LS $2,400.00 $2,400.00 0% $2,400.06
Total offsite Work $2,400.00 $2,400.00
Total On-Site Work X25% $13,335.38
Total Off-Site work $2,400.00
Total LOC Amount= 1$15,735.38 1 *New LOC Reduced Amount= $16,735.38
Loc
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%= $3,933.84
i.Oc