HomeMy WebLinkAbout20250508 56 Duplainville Rd Regeneron Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 2024092
Project: Regeneron Guard House
Location: 56 Duplainville Rd
Saratoga Springs, NY
Date: 6/9/2025
Firm Name & Preparer: 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 $12,000.00 $12,000.00 0%$12,000.00
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%$1,200.00
4 Erosion Control Measures 1 EA $10,000.00 $10,000.00 0%$10,000.00
Demolition
6 Asphalt Removal 1 LS $8,000.00 $8,000.00 0%$8,000.00
Hard Scape
7 Asphalt Pavement 25,450 SF $4.25 $108,162.50 0%$108,162.50
8 Concrete Curb 795 LF $22.50 $17,887.50 0%$17,887.50
9 Concrete Sidewalk 8,450 SF $5.50 $46,475.00 0%$46,475.00
Site Amenities
10 Striping 1 LS $5,600.00 $5,600.00 0%$5,600.00
11 Pedestrian Lighting 5 EA $4,500.00 $22,500.00 0%$22,500.00
12 Concrete Catch Basin 2 EA $3,200.00 $6,400.00 0%$6,400.00
13 12" HDPE Storm Pipe 63 LF $45.00 $2,835.00 0%$2,835.00
14 Concrete Drywell 2 EA $2,400.00 $4,800.00 0%$4,800.00
15 1.25" DR-11 HDPE Waterline 710 LF $18.00 $12,780.00 0%$12,780.00
16 1.25" DR-11 Sanitary Forcemain 690 LF $18.00 $12,420.00 0%$12,420.00
17 EONE Duplex Grinder - WH-472 1 EA $5,600.00 $5,600.00 0%$5,600.00
18 4" SDR-26 Sewer Lateral 8 LF $42.00 $336.00 0%$336.00
Landscaping
19 Topsoil/Seed/Mulch 1 LS $8,500.00 $8,500.00 0%$8,500.00
20 Trees 8 EA $600.00 $4,800.00 0%$4,800.00
Total onsite Work $298,296.00 $298,296.00
Total onsite X.25 $74,574.00 $74,574.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Misc.
21 As-built Drawing 1 LS $2,400.00 $2,400.00 0%$2,400.00
Total offsite Work $2,400.00 $2,400.00
LOC-2025-06-06
Total On-Site Work X25%$74,574.00
Total Off-Site work $2,400.00
Total LOC Amount = $76,974.00 * New LOC Reduced Amount = $76,974.00
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% = $19,243.50
LOC-2025-06-06