HomeMy WebLinkAbout20260062 33 Marion Ave 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.: TBD
Project: Stewart's 33 Marion Ave
Location: 33 Marion Ave
Saratoga Springs, NY
Date: 2/9/2026
Firm Name & Preparer: Stewart's Shops Corp., Ryan Rubado
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 0.07 AC $6,000.00 $420.00 0% $420.00
2 Rough Grading 850 CY $14.00 $11,900.00 0% $11,900.00
3 Misc. Erosion Control Measures (Includes silt fence and const. entrance 1 EA $8,000.00 $8,000.00 0% $8,000.00
Demolition
4 Building Removal 2 EA $15,000.00 $30,000.00 0% $30,000.00
5 Asphalt Removal & Concrete Removal 32,000 SF $0.75 $24,000.00 0% $24,000.00
Hard Scape
6 Stone Subbase 33,000 SF $1.25 $41,250.00 0% $41,250.00
7 Asphalt Pavement & wing curbing 16,481 SF $3.00 $49,443.00 0% $49,443.00
8CIP Curbing 650 LF $35.00 $22,750.00 0% $22,750.00
9 Concrete Sidewalks and pads 16,204 SF $12.00 $194,448.00 0% $194,448.00
Site Amenities
10 Striping 1 LS $2,000.00 $2,000.00 0% $2,000.00
11 Bike Rack 1 EA $170.00 $170.00 0% $170.00
12 Site Lighting (includes conduits) 11 EA $3,000.00 $33,000.00 0% $33,000.00
13 Fencing (Dumpster enclosure) 1 EA $8,000.00 $8,000.00 0% $8,000.00
Site Water
14 Type K Copper Water Service 100 LF $60.00 $6,000.00 0% $6,000.00
Site Sanitary
15 4" SDR-26 Sanitary Line & Stone 140 LF $40.00 $5,600.00 0% $5,600.00
16 Grease Trap 1 EA $12,000.00 $12,000.00 0% $12,000.00
Site Storm
17 6" SDR-26 PVC gutter and canopy drains 550 LF $20.00 $11,000.00 0% $11,000.00
18 HDPE Storm Drain & Stone 800 LF $35.00 $28,000.00 0% $28,000.00
19 Drainage Structures 21 EA $2,800.00 $58,800.00 0% $58,800.00
Stormwater Management
20 UG Detention Basin (excavation, liner, arches, stone, maniold piping) 1 EA $60,000.00 $60,000.00 0% $60,000.00
21 UG Infiltration Basin #1 (excavation, fabric, arches, stone, manifold piping) 1 EA $22,000.00 $22,000.00 0% $22,000.00
22 UG Infiltration Basin #2 (excavation, fabric, arches, stone, manifold piping) 1 EA $28,000.00 $28,000.00 0% $28,000.00
23 Oil stop valve and structure 1 EA $12,000.00 $12,000.00 0% $12,000.00
24 Hydrodynamic Separator 1 EA $10,000.00 $10,000.00 0% $10,000.00
Landscaping
25 Topsoil/Seed/Mulch 80 CY $70.00 $5,600.00 0% $5,600.00
26 Deciduous Trees 15 EA $400.00 $6,000.00 0% $6,000.00
27 Perennials 153 EA $16.00 $2,448.00 0% $2,448.00
28 Shrubs 83 EA $50.00 $4,150.00 0% $4,150.00
Total onsite Work $696,979.00 $696,979.00
Total onsite X.25 $174,244.75 $174,244.75
Total On-Site Work X25% $174,244.75
Total Off-Site work $0.00
Total LOC Amount = $174,244.75 * New LOC Reduced Amount = $174,244.75
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% = $43,561.19
208-LOC.xls