Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20251108 Crescent Ave & Jefferson St Site Plan Modification Cost Estimate
Cost Estimate for Letter of Credit (Template) (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: Project: Location: Date: Firm Name & Preparer: Page 1 of 2 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 8 AC $6,500.00 $51,350.00 0% $51,350.00 2 Strip Topsoil & Stockpile 38,236 SY $1.50 $57,354.00 0% $57,354.00 3 Rough Grading 1 EA $200,000.00 $200,000.00 0% $200,000.00 4 Erosion and Sediment Control Devices 2,800 LF $7.00 $19,600.00 0% $19,600.00 5 Construction Entrance 2 EA $5,000.00 $10,000.00 0% $10,000.00 Hardscape 6 Precast Concrete Curb 8,010 LF $34.00 $272,340.00 0% $272,340.00 7 Concrete Sidewalk, 4" thick, 6" base, 5' wide 2,790 LF $90.00 $251,100.00 0% $251,100.00 8 Standard Asphalt Pavement - 1.5" Top Course 732 TON $355.00 $259,829.71 0% $259,829.71 9 Standard Asphalt Pavement - 3" Binder Course 1,464 TON $355.00 $519,659.43 0% $519,659.43 10 Standard Asphalt Pavement - 12" Subbase 488 CY $50.00 $24,397.16 0% $24,397.16 Site Amenities 11 Handicap Sign, Post and Symbol 12 EA $840.00 $10,080.00 0% $10,080.00 12 Tactile Warning Surface 160 SF $35.00 $5,600.00 0% $5,600.00 13 Parking Stall Striping 206 STALL $17.00 $3,502.00 0% $3,502.00 14 Directional Sign and Post 4 EA $250.00 $1,000.00 0% $1,000.00 15 Crosswalk/Area Striping 4 EA $400.00 $1,600.00 0% $1,600.00 16 Playground Allowance 1 EA $30,000.00 $30,000.00 0% $30,000.00 17 Playground - Poured in Place Rubber 3,380 SF $20.00 $67,600.00 0% $67,600.00 18 Playgrond - Bench 2 EA $3,000.00 $6,000.00 0% $6,000.00 19 Playground - Table 2 EA $3,500.00 $7,000.00 0% $7,000.00 20 Bicycle Racks 6 EA $1,500.00 $9,000.00 0% $9,000.00 21 Electric Vehicle Charging Station 4 EA $13,000.00 $52,000.00 0% $52,000.00 22 Electric Vehicle Pavement Marking 6 EA $250.00 $1,500.00 0% $1,500.00 23 Electric Vehicle Sign and Post 6 EA $840.00 $5,040.00 0% $5,040.00 24 Decorative Light Pole Fixtures & Bases 59 EA $4,500.00 $265,500.00 0% $265,500.00 Site Water 25 Fire Hydrants 7 EA $15,000.00 $105,000.00 0% $105,000.00 26 8" DI Waterline 2,607 LF $200.00 $521,400.00 0% $521,400.00 27 8" Gate Valve CI, MJ with Boxes 16 EA $2,500.00 $40,000.00 0% $40,000.00 28 8" Fittings, Mechanical Joint, Wye or Tee 10 EA $1,500.00 $15,000.00 0% $15,000.00 LaBella Associates, Sara Drury, EIT Liberty at Saratoga Crescent Ave. & Jefferson St. Saratoga Springs, NY Amended 12/04/2025 Cost Estimate_20251204.xlsx Page 2 of 2 Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ 29 8" Fittings, Mechanical Joint, 45< Bend 19 EA $575.00 $10,925.00 0% $10,925.00 30 10" x 8" Tapping Sleeve and 8" Tapping Valve 1 EA $17,500.00 $17,500.00 0% $17,500.00 Site Sanitary 31 8" PVC SDR35 430 LF $35.00 $15,050.00 0% $15,050.00 32 Precast 4' ID Manhole 3 EA $5,000.00 $15,000.00 0% $15,000.00 33 Pump Station 1 EA $195,100.00 $195,100.00 0% $195,100.00 34 Rubber Boot 8 EA $150.00 $1,200.00 0% $1,200.00 35 4" HDPE DR11 Forcemain 780 LF $45.00 $35,100.00 0% $35,100.00 36 Directionally Drilling Mobilization/Demobilization 1 EA $6,400.00 $6,400.00 0% $6,400.00 37 Directionally Drill 720 LF $185.00 $133,200.00 0% $133,200.00 Site Storm 38 Catch Basins/Manholes 3 EA $5,000.00 $15,000.00 0% $15,000.00 39 Drain Inlets 19 EA $2,500.00 $47,500.00 0% $47,500.00 40 12" HDPE Flared End Section 12 EA $500.00 $6,000.00 0% $6,000.00 41 12" HDPE Type S Piping 1,465 LF $40.00 $58,600.00 0% $58,600.00 Stormwater Management 42 Porous Pavement - 3" Top Course 652 TON $200.00 $130,445.63 0% $130,445.63 50 Porous Pavement - 3" Binder Course 652 TON $100.00 $65,222.81 0% $65,222.81 51 Porous Pavement - 1" Choker 217 TON $100.00 $21,740.94 0% $21,740.94 52 Porous Pavement - 18" Base Stone 1,999 CY $100.00 $199,916.67 0% $199,916.67 Landscaping 53 Lawn Restoration (Topsoil Amendment & Seed) 213,445 SF $1.50 $320,167.50 0% $320,167.50 54 Landscaping - Allowance 1 EA $80,000.00 $80,000.00 0% $80,000.00 Total onsite Work $4,186,520.84 $4,186,520.84 Total onsite X.25 $1,046,630.21 $1,046,630.21 Off Site (All infrastructure & amenities to be dedicated to the City) Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $ Site Sanitary 55 4' ID Doghouse Manhole 1 EA $8,000.00 $8,000.00 0%$8,000.00 56 Precast 4' ID Manhole 2 EA $5,000.00 $10,000.00 0% $10,000.00 57 8" PVC SDR35 170 LF $35.00 $5,950.00 0% $5,950.00 58 Rubber Boot 6 EA $150.00 $900.00 0%$900.00 Total offsite Work $24,850.00 $24,850.00 Total On-Site Work X25%$1,046,630.21 Total Off-Site work $24,850.00 Total LOC Amount = $1,071,480.21 * New LOC Reduced Amount = $1,071,480.21 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% = $267,870.05 Cost Estimate_20251204.xlsx