HomeMy WebLinkAbout20260091 Lexington Rd & Bemis Heights Rd Subdivision Modification Cost EstimateCost Estimate for Letter of Credit (Template)
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.:
Project: Bemis Point Subdivision
Location: Lexington Road and Bemis Heights Road
Saratoga Springs, NY
Date: 12.16.25
Firm Name & Preparer: Crandall Construction Services for Arico Associates 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 3.5 AC $16,000.00 $56,000.00 0%$56,000.00
2 Rough Grading 2,100 CY $15.00 $31,500.00 0%$31,500.00
3 Silt Fence 2,000 LF $23.50 $47,000.00 0%$47,000.00
4 Construction Entrance 1 EA $10,000.00 $10,000.00 0%$10,000.00
5 Finish Grading 1 EA $11,400.00 $11,400.00 0%$11,400.00
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 0 SF $0.00 $0.00 0%$0.00
9 Concrete Removal 0 SF $0.00 $0.00 0%$0.00
Hard Scape
10 Stone Subbase 1,100 CY $90.00 $99,000.00 0%$99,000.00
11 Asphalt Pavement 30,000 SF $3.80 $114,000.00 0%$114,000.00
12 CIP Curbing 0 LF $0.00 $0.00 0%$0.00
13 Concrete Sidewalk 0 SF $0.00 $0.00 0%$0.00
14 Retaining Wall 100 LF $35.00 $3,500.00 0%$3,500.00
Site Amenities
15 Traffic Signs 1 EA $500.00 $500.00 0%$500.00
16 Striping 0 LS $0.00 $0.00 0%$0.00
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 0 LF $0.00 $0.00 0%$0.00
Site Water
22 8" DIP Class 52 Water Main 1100 LF $235.00 $258,500.00 0%$258,500.00
23 3/4" Type K Copper Water Service 13 EA $2,500.00 $32,500.00 0%$32,500.00
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 2 EA $2,500.00 $5,000.00 0%$5,000.00
LOC Bemis Point_12.22.25
Page 2 of 3
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
27 3" Low-Pressure Sanitary Line & Stone 1100 LF $200.00 $220,000.00 0%$220,000.00
28 8" SDR-26 Sanitary Line & Stone 0 LF $0.00 $0.00 0%$0.00
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 400 LF $300.00 $120,000.00 0%$120,000.00
32 Catch Basin 9 EA $1,500.00 $13,500.00 0%$13,500.00
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 0 CY $0.00 $0.00 0%$0.00
40 Deciduous Trees 25 EA $1,200.00 $30,000.00 0%$30,000.00
41 Shrubs 0 EA $0.00 $0.00 0%$0.00
Total onsite Work $1,052,400.00 $1,052,400.00
Total onsite X.25 $263,100.00 $263,100.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
42 Stonel Subbase 0 CY $0.00 $0.00 0%$0.00
43 Asphalt Pavement (Binder)0 SF $0.00 $0.00 0%$0.00
44 Asphalt Pavement (Top)0 SF $0.00 $0.00 0%$0.00
45 Concrete Curbing 0 LF $0.00 $0.00 0%$0.00
46 Concrete Sidewalk 0 SF $0.00 $0.00 0%$0.00
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 Crosswalk 0 LS $0.00 $0.00 0%$0.00
50 Street Signs 0 EA $0.00 $0.00 0%$0.00
51 Decrotive Street Light 0 EA $0.00 $0.00 0%$0.00
LOC Bemis Point_12.22.25
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 0 EA $0.00 $0.00 0%$0.00
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 0 LS $0.00 $0.00 0%$0.00
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 0 CY $0.00 $0.00 0%$0.00
70 Street Trees 0 EA $0.00 $0.00 0%$0.00
Misc.
71 As-built Drawing 0 LS $0.00 $0.00 0%$0.00
Total offsite Work $0.00 $0.00
Total On-Site Work X25%$263,100.00
Total Off-Site work $0.00
Total LOC Amount = $263,100.00 * New LOC Reduced Amount = $263,100.00
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% = $65,775.00
LOC Bemis Point_12.22.25