HomeMy WebLinkAbout20250587 63 Henning Rd Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: PB# XXXX
Project: Rood & Riddle Equine Hospital in Saratoga
Location: 63 Henning Road
Saratoga Springs, NY
Date: 6/27/2025
Firm Name & Preparer: 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
2 Rough Grading 1 LS $15,000.00 $15,000.00 0% $15,000.00
4 Construction Entrance 1 EA $1,500.00 $1,500.00 0% $1,500.00
6 Erosion Control Measures 1 LS $2,000.00 $2,000.00 0% $2,000.00
Demolition
7 Building Removal 1 EA $25,000.00 $25,000.00 0% $25,000.00
8 Asphalt Removal 1 LS $5,600.00 $5,600.00 0% $5,600.00
Hard Scape
10 Crushed Stone Drive 335 SF $3.75 $1,256.25 0% $1,256.25
11 Asphalt Pavement 2,700 SF $5.00 $13,500.00 0% $13,500.00
12 CIP Curbing 32 LF $35.00 $1,120.00 0% $1,120.00
13 Concrete Sidewalk 2,400 SF $7.00 $16,800.00 0% $16,800.00
Site Amenities
15 Traffic Signs 3 EA $500.00 $1,500.00 0% $1,500.00
16 Striping 1 LS $750.00 $750.00 0% $750.00
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
17 Leachfield 1 LS $3,000.00 $3,000.00 0% $3,000.00
18 4" Sch. 40 PVC Sanitary Line 100 LF $40.00 $4,000.00 0% $4,000.00
19 1000 Gallon Septic tank 2 EA $5,000.00 $10,000.00 0% $10,000.00
20 Sanitary Cleanout 1 EA $500.00 $500.00 0% $500.00
Site Storm
30 4" HDPE Perforated Storm Drain & Stone 46 LF $75.00 $3,450.00 0% $3,450.00
31 4" HDPE Storm Drain 22 LF $35.00 $770.00 0% $770.00
32 12" HDPE Storm Drain 87 LF $50.00 $4,350.00 0% $4,350.00
Landscaping
33 Topsoil/Seed/Mulch 1 LS $3,000.00 $3,000.00 0% $3,000.00
Total onsite Work $113,096.25 $113,096.25
Total onsite X.25 $28,274.06 $28,274.06
LOC Estimate - 2025-06-25
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Misc.
34 As-built Drawing 1 LS $2,500.00 $2,500.00 0% $2,500.00
Total offsite Work $2,500.00 $2,500.00
Total On-Site Work X25%$28,274.06
Total Off-Site work $2,500.00
Total LOC Amount = $30,774.06 * New LOC Reduced Amount = $30,774.06
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% = $7,693.52
LOC Estimate - 2025-06-25