HomeMy WebLinkAbout20240250 247 Kaydeross East Subdivision Cost EstimateCost Estimate for Letter of Credit (Template)
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.: 20210806
Project: 274 Kaydeross Subdivision
Location: 274 Kaydeross Ave East
Saratoga Springs, NY
Date: 4/4/2024
Firm Name & Preparer: Studio A Landscape Architecture + Engineering D.P.C. Page 1 of 3
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 3 AC $1,500.00 $3,819.00 0% $3,819.00
2 Rough Grading 3 AC $17,424.00 $44,361.50 0% $44,361.50
3 Silt Fence 943 LF $5.00 $4,715.00 0% $4,715.00
4 Construction Entrance 1 EA $5,000.00 $5,000.00 0% $5,000.00
Hard Scape
11 Asphalt Pavement w/ stone subbase 13,609 SF $45.00 $612,405.00 0% $612,405.00
Site Water
24 1.5" HDPE Water Service 1,221 LF $20.00 $24,420.00 0% $24,420.00
Site Sanitary
27 4" Perf. Sanitary Line & Stone 612 LF $75.00 $45,900.00 0% $45,900.00
28 4" Sch. 40 PVC Sanitary Line 210 LF $75.00 $15,750.00 0% $15,750.00
29 Septic Tank & D-box 2 EA $2,500.00 $5,000.00 0% $5,000.00
Site Storm
31 12" HDPE Storm Drain & Stone 157 LF $160.00 $25,120.00 0% $25,120.00
Landscaping
39 Topsoil/Seed/Mulch 88449 SF $0.91 $80,488.59 0% $80,488.59
Total onsite Work $866,979.09 $866,979.09
Total onsite X.25 $216,744.77 $216,744.77
LOC.xls
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
11 Asphalt Pavement w/ stone subbase 174 SF $45.00 $7,830.00 0% $7,830.00
Off Site Water
58 1.5" Corp, WSO and 1.5" HDPE Water Servicee to PL 2 EA $2,450.00 $4,900.00 0% $4,900.00
61 Testing & Disinfection 1 LS $5,000.00 $5,000.00 0% $5,000.00
Landscaping
39 Topsoil/Seed/Mulch 274 SF $0.91 $249.34 0% $249.34
Misc.
71 As-built Drawing 1 LS $4,000.00 $4,000.00 0% $4,000.00
Total offsite Work $21,979.34 $21,979.34
Total On-Site Work X25%$216,744.77
Total Off-Site work $21,979.34
Total LOC Amount = $238,724.11 * New LOC Reduced Amount = $238,724.11
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% = $59,681.03
LOC.xls