HomeMy WebLinkAbout20250203 Park Place & Cottage St Site Plan Cost EstimateCost Estimate for Letter of Credit
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project: LaTerra Subdivision
Location: Park Place & Cottage Street
Saratoga Springs, NY
Date: 3/11/2025
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 0.38 AC $1,500.00 $576.98 0% $576.98
2 Rough Grading 23,522 SF $0.40 $9,408.96 0% $9,408.96
3 Silt Fence 382 LF $2.50 $955.00 0% $955.00
4 Construction Entrance 600 SF $1.50 $900.00 0% $900.00
5 Buffer Protection 0 EA $0.00 $0.00 0% $0.00
6 Misc. Erosion Control Measures 0 EA $0.00 $0.00 0% $0.00
Demolition
7 Building Removal 0 EA $0.00 $0.00 0% $0.00
8 Asphalt Removal 6,189 SF $1.90 $11,759.10 0% $11,759.10
9 Concrete Removal 578 SF $1.90 $1,098.20 0% $1,098.20
Hard Scape
10 Stone Subbase 85 CY $63.25 $5,376.25 0% $5,376.25
11 Permeable Pavers 2,433 SF $25.00 $60,825.00 0% $60,825.00
12 CIP Curbing 0 LF $0.00 $0.00 0% $0.00
13 Concrete Sidewalk 2,292 SF $4.50 $10,314.00 0% $10,314.00
14 Retaining Wall 116 LF $325.00 $37,700.00 0% $37,700.00
Site Amenities
15 Traffic Signs 2 EA $1,200.00 $2,400.00 0% $2,400.00
16 Striping 1 LS $2,000.00 $2,000.00 0% $2,000.00
17 Crosswalk 0 LS $0.00 $0.00 0% $0.00
18 Bench 0 EA $0.00 $0.00 0% $0.00
19 Bike Rack 0 EA $0.00 $0.00 0% $0.00
20 Site Lighting 0 EA $0.00 $0.00 0% $0.00
21 Fencing 266 LF $250.00 $66,500.00 0% $66,500.00
Site Water
22 4" DIP Class 52 Water Main 53 LF $27.00 $1,431.00 0% $1,431.00
23 3/4" Type K Copper Water Service 0 LF $0.00 $0.00 0% $0.00
24 1" Type K Copper Water Service 0 EA $0.00 $0.00 0% $0.00
25 Water Fittings 0 LS $0.00 $0.00 0% $0.00
26 Fire Hydrant Assembly 0 EA $0.00 $0.00 0% $0.00
3.11.2025_LOC.xls
Page 2 of 3
Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
27 6" SDR-26 Sanitary Line & Stone 0 LF $0.00 $0.00 0% $0.00
28 8" SDR-26 Sanitary Line & Stone 40 LF $89.51 $3,580.40 0% $3,580.40
29 Manhole Structure 0 EA $0.00 $0.00 0% $0.00
Site Storm
30 6" HDPE Storm Drain & Stone 0 LF $0.00 $0.00 0% $0.00
31 12" HDPE Storm Drain & Stone 218 LF $49.45 $10,780.10 0% $10,780.10
32 Catch Basin 4 EA $1,200.00 $4,800.00 0% $4,800.00
33 Manhole Structure 0 EA $0.00 $0.00 0% $0.00
34 Yard Drains 0 EA $0.00 $0.00 0% $0.00
Stormwater Management
35 Bioretention Area 0 EA $0.00 $0.00 0% $0.00
36 UG Infiltration Chambers 0 EA $0.00 $0.00 0% $0.00
37 Hydrodynamic Separator 0 EA $0.00 $0.00 0% $0.00
38 Wet Pond 0 EA $0.00 $0.00 0% $0.00
Landscaping
39 Topsoil/Seed/Mulch 4132 SF $7.00 $28,924.00 0% $28,924.00
40 Trees 34 EA $500.00 $17,000.00 0% $17,000.00
41 Perennials/Grasses/Sedges 103 EA $38.00 $3,914.00 0% $3,914.00
Total onsite Work $280,242.99 $280,242.99
Total onsite X.25 $70,060.75 $70,060.75
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
42 Stone Subbase 81 CY $45.00 $3,645.00 0% $3,645.00
43 Asphalt Pavement (Binder) 3.4 TON $160.66 $541.14 0% $541.14
44 Asphalt Pavement (Top) 2.0 TON $172.16 $347.92 0% $347.92
45 Concrete Curbing 402 LF $25.00 $10,050.00 0% $10,050.00
46 Concrete Sidewalk 1,979 SF $4.50 $8,905.50 0% $8,905.50
Site Amenities
47 Traffic Signs 0 EA $0.00 $0.00 0% $0.00
48 Striping 0 LS $0.00 $0.00 0% $0.00
49 Detectable Warning Mat 1 LS $216.00 $216.00 0% $216.00
50 Street Signs 0 EA $0.00 $0.00 0% $0.00
51 Decortive Street Light 8 EA $2,000.00 $16,000.00 0% $16,000.00
Off Site Water
52 6" DIP class 52 Water Main 0 LF $0.00 $0.00 0% $0.00
53 6" Mueller Gate Valve 0 EA $0.00 $0.00 0% $0.00
54 8" DIP class 52 Water Main 0 LF $0.00 $0.00 0% $0.00
55 8" Mueller Gate Valve 0 EA $0.00 $0.00 0% $0.00
56 S.S. Tapping Sleeve and Valve Connection 1 EA $7,500.00 $7,500.00 0% $7,500.00
57 3/4" Corp, WSO and Type K water service to PL 0 EA $0.00 $0.00 0% $0.00
58 1" Corp, WSO and Type K water service to PL 0 EA $0.00 $0.00 0% $0.00
59 Water Fittings 0 LS $0.00 $0.00 0% $0.00
60 Fire Hydrant Assembly 0 EA $0.00 $0.00 0% $0.00
61 Testing & Disinfection 1 LS $3,000.00 $3,000.00 0% $3,000.00
3.11.2025_LOC.xls
Page 3 of 3
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Site Sanitary
62 SDR-35 6" Sanitary Service to PL & Stone 0 EA $0.00 $0.00 0% $0.00
63 SDR-35 8" Sanitary Main & Stone 0 LF $0.00 $0.00 0% $0.00
64 Manhole Structure 0 EA $0.00 $0.00 0% $0.00
65 Kor N' Seal connection 0 EA $0.00 $0.00 0% $0.00
Site Storm
66 12" HDPE Storm Line & Stone 0 LF $0.00 $0.00 0% $0.00
67 Catch Basin 0 EA $0.00 $0.00 0% $0.00
68 Manhole Structure 0 EA $0.00 $0.00 0% $0.00
Landscaping
69 Topsoil/Seed/Mulch 2158 SF $7.00 $15,106.00 0% $15,106.00
70 Street Trees 10 EA $500.00 $5,000.00 0% $5,000.00
Misc.
71 As-built Drawing 1 LS $1,500.00 $1,500.00 0% $1,500.00
Total offsite Work $71,811.56 $71,811.56
Total On-Site Work X25%$70,060.75
Total Off-Site work $71,811.56
Total LOC Amount = $141,872.31 * New LOC Reduced Amount = $141,872.31
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% = $35,468.08
3.11.2025_LOC.xls