HomeMy WebLinkAbout20240590 400 Louden Site Plan Unitarian Universalist Congregation Cost Estimate* On-site (all infrastructure and Amenities on Private Property)
Item #Item/Remark Quantity Unit Unit Cost Subtotal % Comp.Reduced $
Site Preparation and Grading
1 Clearing & Grubbing 1.85 AC $1,500.00 $2,775 0%$2,775
2 Rough Grading 1.85 AC $17,424.00 $32,235 0%$32,235
3 Silt Fence 350 LF $5.00 $1,750 0%$1,750
4 Construction Entrance 1 LS LS $5,000 100%$0
Hard Surface
10 Gravel Surface Parking 825 SY $30.00 $24,750 0%$24,750
11 Asphalt Pavement with Subbase 1360 SY $55.00 $74,800 0%$74,800
12 Concrete Curbing 170 LF $30.00 $5,100 0%$5,100
13 Concrete Sidewalk 1710 SF $12.00 $20,520 0%$20,520
Site Amenities
15 Traffic Signs 4 EA $1,500.00 $6,000 0%$6,000
16 Striping 720 LF $0.50 $360 0%$360
20 Site Lighting ('Dark Sky" Bollards)11 EA $2,000.00 $22,000 0%$22,000
-Entry Sign 1 LS LS $5,000 0%$5,000
Site Water
-Well 1 LS LS $10,000 0%$10,000
23 3/4" Typek Copper Water Service 100 LF $20.00 $2,000 0%$2,000
Site Sanitary
30 1.5" DRIIHDPE 400 LF $75.00 $30,000 0%$30,000
-E ONE DH-071 Station 1 LS LS $5,000 0%$5,000
-
Directional Drill Under Louden
Road 150 LF $150.00 $22,500 0%$22,500
Stormwater Management
35 Bio Retention Areas 3 LS LS $45,000 0%$45,000
Landscaping
-Fine Grading 0.75 AC $17,424.00 $13,070 0%$13,070
39 Topsoil/Seed Lawns 17000 SF $0.75 $12,750 0%$12,750
40 Deciduous Trees 32 EA $750.00 $24,000 0%$24,00041Shrubs / Perennials 425 EA $35.00 $14,875 0%$14,875
Miscellaneous-Electric Service 360 LF $40.00 $14,400 0%$14,400
TOTAL ON-SITE WORK $393,885
TOTAL ON-SITE (25%)$98,472
* Off-site (All infrastructure and amenities to be dedicated to City)
NONE
Any off-site work is in Town of Wilton / Louden Road
LS $5,000 0%$5,000
COST ESTIMATE FOR LETTER OF CREDIT
Planning Board No. 2023-0593
Project: New Church - Unitarian Universalist Congregation of Saratoga
Springs
Location: 400 Louden Road Town of Wilton and Saratoga Springs, NY
Date: 07/26/2024
Firm Name/Preparer: Studio A, Landscape Architecture and Engineering,
D.P.C.
6
Misc. E & SC (Concrete
washdown area Topsoil Stockpile
Tree Protection)
1 LS