The URL can be used to link to this page

Home My WebLink About20260171 110-114 Nelson Ave Site Plan Cost EstimateCost Estimate for Letter of Credit Planning Board No.: xxx Project: JW Hemingway PUD Site Plan Location: 110-114 Nelson Avenue Saratoga Springs, NY Date: 2/26/2026 Firm Name & Preparer: The LA Group On Site (All infrastructure & amenities on private property) Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ Site Preparation and Grading 1 Erosion Control (including silt fence, inlet protection & washout)1 LS $5,000.00 $5,000.00 0% $0.00 2 Site Clearing/Stipping/Stockpiling Topsoil 1 LS $5,000.00 $5,000.00 0% $0.00 3 Construction Entrance 1 EA $1,000.00 $1,000.00 0% $0.00 Site Utilities 4 6" C-900 Sanitary Line 575 LF $35.00 $20,125.00 0% $0.00 5 Sanitary Manhole 4 EA $2,700.00 $10,800.00 0% $0.00 6 6" DIP Water Line 250 LF $70.00 $17,500.00 0% $0.00 7 3/4" Copper Water Service/Connection 9 EA $35.00 $315.00 0% $0.00 8 Hydrant & Valve Assembly 2 EA $3,500.00 $7,000.00 0% $0.00 9 Yard Drain 18 EA $2,000.00 $36,000.00 0% $0.00 10 Catch Basin 1 EA $2,500.00 $2,500.00 0% $0.00 11 Drywell 7 EA $3,500.00 $24,500.00 0% $0.00 12 Storm Manhole/Diversion Structure 2 EA $2,500.00 $5,000.00 0% $0.00 13 Underground Storage Chambers 1 LS $35,000.00 $35,000.00 0% $0.00 14 Storm Clean-out 4 EA $800.00 $3,200.00 0% $0.00 15 6" HDPE Storm Pipe 10 LF $25.00 $250.00 0% $0.00 16 6" HDPE Perforated Storm Pipe 197 LF $23.00 $4,531.00 0% $0.00 17 8" HDPE Storm Pipe 603 LF $27.00 $16,281.00 0% $0.00 18 8" HDPE Perforated Storm Pipe 235 LF $25.00 $5,875.00 0% $0.00 19 12" HDPE Storm Pipie 342 LF $32.00 $10,944.00 0% $0.00 20 15" HDPE Storm Pipe 15 LF $35.00 $525.00 0% $0.00 Pavement 21 Porous Pavers 12,200 SF $19.00 $231,800.00 0% $0.00 22 Porous Asphalt 4,230 SF $8.00 $33,840.00 0% $0.00 23 Concrete Pavement/Walks 1,200 SF $15.00 $18,000.00 0% $0.00 24 Cast in Place Concrete Curb 150 LF $18.00 $2,700.00 0% $0.00 Misc 25 Entrance Gate 1 LS $5,000.00 $5,000.00 0% $0.00 26 4' Decorative Fence 220 LF $35.00 $7,700.00 0% $0.00 27 6' Stockade Fence 1,360 LF $40.00 $54,400.00 0% $0.00 28 Trees 15 EA $750.00 $11,250.00 0% $0.00 29 Shrubs 194 EA $50.00 $9,700.00 0% $0.00 30 Seed & Mulch 1 LS $4,000.00 $4,000.00 0% $0.00 Total onsite Work $589,736.00 $0.00 Total onsite X.25 $147,434.00 $0.00 Off Site (All infrastructure & amenities to be dedicated to the City) Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ Misc. 2026-02-26 Witt Nelson Ave Site Plan LOC.xls Page 1 of 2 31 Pavement Removal 1 LS $5,000.00 $5,000.00 0% $0.00 32 Street Trees 4 EA $750.00 $3,000.00 0% $0.00 33 Asphalt pavement patch 3,420 SF $4.20 $14,364.00 0% $0.00 34 Concrete Walk 1,875 SF $15.00 $28,125.00 0% $0.00 35 Cast in Place Concrete Curb 370 LF $18.00 $6,660.00 0% $0.00 36 Sanitary Connection 1 EA $1,500.00 $1,500.00 0% $0.00 37 6" C-900 Sanitary Main 35 LF $40.00 $1,400.00 0% $0.00 38 3/4" Copper Water Service / Connection 2 LF $30.00 $60.00 0% $0.00 39 3/4" Curb Stop 2 EA $500.00 $1,000.00 0% $0.00 40 6" PVC Sewer lateral 2 LF $50.00 $100.00 0% $0.00 41 8" DIP Water Main 290 LF $75.00 $21,750.00 0% $0.00 42 6"x 8" Gate Valves 2 EA $350.00 $700.00 0% $0.00 43 8"x 6" Reducer 1 EA $350.00 $350.00 0% $0.00 44 6"x 6" Tapping Sleeve and Valve 1 EA $3,500.00 $3,500.00 0% $0.00 45 Decorative Street Light 3 EA $4,000.00 $12,000.00 0% $0.00 46 Seed & Mulch R.O.W. 1 LS $2,000.00 $2,000.00 0% $0.00 47 As Built Drawings 1 LS $3,500.00 $3,500.00 0% $0.00 Total offsite Work $105,009.00 $0.00 Total On-Site Work X25% $147,434.00 Total Off-Site work $105,009.00 Total = $252,443.00 * New LOC Reduced Amount = XXXX LOC Amount = $252,000.00 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% = $63,000.00 (25% LOC Amount) 2026-02-26 Witt Nelson Ave Site Plan LOC.xls Page 2 of 2