HomeMy WebLinkAbout20250566 33-35 Caroline St Site Plan Revised Cost EstimateCost Estimate for Letter of Credit (Template)
(Note: This is not an all inclusive list. Please adjust for project specifics.)
Planning Board No.: #20250566
Planning Board No.: Kearneys Block
Planning Board No.: 33-35 Caroline Street
Saratoga Springs, NY
Date: 6/12/2026 Revised 7/16/26
Firm Name & Preparer: Bohler & Dempsey 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 AC $0.00 $0.00 0%$0.00
2 Rough Grading 0 CY $0.00 $0.00 0%$0.00
3 Silt Fence 130 LF $5.00 $650.00 0%$650.00
4 Construction Entrance 1 EA $300.00 $300.00 0%$300.00
5 Buffer Protection 0 EA $0.00 $0.00 0%$0.00
6 Misc. Erosion Control Measures Inlet protection 1 EA $0.00 $0.00 0%$0.00
Demolition
7 Building Removal 0 EA $0.00 $0.00 0%$0.00
8 Asphalt Removal 500 SF $10.00 $5,000.00 0%$5,000.00
9 Concrete Removal 2,200 SF $5.00 $11,000.00 0%$11,000.00
Hard Scape
10 Stone Subbase 0 CY $0.00 $0.00 0%$0.00
11 Asphalt Pavement 0 SF $0.00 $0.00 0%$0.00
12 CIP Curbing 0 LF $0.00 $0.00 0%$0.00
13 Concrete Sidewalk 230 SF $28.00 $6,440.00 0%$6,440.00
14 Retaining Wall 0 LF $0.00 $0.00 0%$0.00
Site Amenities
15 Traffic Signs 0 EA $0.00 $0.00 0%$0.00
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 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 6" DIP Class 52 Water Main 10 LF $200.00 $2,000.00 0%$2,000.00
23 3/4" Type K Copper Water Service 0 EA $0.00 $0.00 0%$0.00
24 1" Type K Copper Water Service EA $0.00 0%$0.00
25 Water Fittings 1 EA $2,000.00 $2,000.00 0%$2,000.00
26 Fire Hydrant Assembly 0 EA $0.00 $0.00 0%$0.00
D. LOC33-35CarolineSt
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 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 0 LF $0.00 $0.00 0%$0.00
32 Catch Basin 0 EA $0.00 $0.00 0%$0.00
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 0 EA $0.00 $0.00 0%$0.00
41 Shrubs 0 EA $0.00 $0.00 0%$0.00
Total onsite Work $27,390.00 $27,390.00
Total onsite X.25 $6,847.50 $6,847.50
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
42 Stonel Subbase 93 CY $5.00 $465.00 0%$465.00
43 Asphalt Pavement (Binder)2,500 SF $4.00 $10,000.00 0%$10,000.00
44 Asphalt Pavement (Top)2,500 SF $3.00 $7,500.00 0%$7,500.00
45 Concrete Curbing 2,500 LF $6.50 $16,250.00 0%$16,250.00
46 Concrete Sidewalk 1,750 SF $28.00 $49,000.00 0%$49,000.00
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 2 EA $7,000.00 $14,000.00 0%$14,000.00
Off Site Water
52 6" DIP class 52 Water Main 10 LF $200.00 $2,000.00 0%$2,000.00
53 6" Mueller Gate Valve 1 EA $1,000.00 $1,000.00 0%$1,000.00
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 $1,000.00 $1,000.00 0%$1,000.00
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 1 EA $1,000.00 $1,000.00 0%$1,000.00
60 Fire Hydrant Assembly 0 EA $0.00 $0.00 0%$0.00
61 Testing & Disinfection 1 LS $0.00 $0.00 0%$0.00
D. LOC33-35CarolineSt
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 30 LF $250.00 $7,500.00 0%$7,500.00
64 Manhole Structure 0 EA $0.00 $0.00 0%$0.00
65 Kor N' Seal connection 1 EA $1,500.00 $1,500.00 0%$1,500.00
Site Storm
66 12" HDPE Storm Line & Stone 95 LF $25.00 $2,375.00 0%$2,375.00
67 Catch Basin 1 EA $5,000.00 $5,000.00 0%$5,000.00
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 4 EA $4,000.00 $16,000.00 0%$16,000.00
Misc.
71 As-built Drawing 1 EA $2,500.00 $2,500.00 0%$2,500.00
72 Electric Line 1 EA $10,000.00 $10,000.00 0%$10,000.00
Total offsite Work $147,090.00 $147,090.00
Total On-Site Work X25%$6,847.50
Total Off-Site work #########
Total LOC Amount = #########* New LOC Reduced Amount = $153,937.50
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% = $38,484.38
D. LOC33-35CarolineSt