HomeMy WebLinkAbout20250507 624 N Broadway Site Plan Application Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 202xxxxx
Project: 624 North Broadway
Location: 624 North Broadway
Saratoga Springs, NY
Date: 6/9/2025
Firm Name & Preparer: The LA Group (Job # 2025008)
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)1 LS $1,000.00 $1,000.00 0%$1,000.00
2 Site Clearing, Preparation, & Building Demo 1 LS $40,000.00 $40,000.00 0%$40,000.00
3 Construction Entrance 1 EA $500.00 $500.00 0%$500.00
Site Utilities
4 4" PVC Sanitary Line 19 LF $50.00 $950.00 0%$950.00
5 4" DIP Water Line 19 LF $70.00 $1,330.00 0%$1,330.00
Misc
6 Concrete Walk 231 SF $7.00 $1,617.00 0%$1,617.00
7 Handrail 14 LF $18.00 $252.00 0%$252.00
8 Pavement (Backfill, Subbase, Binder, Top)515 SF $6.00 $3,090.00 0%$3,090.00
9 Trees 3 EA $750.00 $2,250.00 0%$2,250.00
10 Perennials, Topsoil & Seed 1 LS $8,000.00 $8,000.00 0%$8,000.00
11 Shrubs 16 EA $300.00 $4,800.00 0%$4,800.00
12 Bike Rack 1 EA $750.00 $750.00 0%$750.00
Total onsite Work $64,539.00 $64,539.00
Total onsite X.25 $16,134.75 $16,134.75
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Misc.
9 Demolition (Concrete, Curb, Asphalt)1 LS $2,000.00 $2,000.00 0%$2,000.00
10 Concrete Walk 1,350 SF $7.00 $9,450.00 0%$9,450.00
11 Pavement Patch (Backfill, Subbase, Binder, Top)780 SF $6.00 $4,680.00 0%$4,680.00
12 Curbing 109 LF $35.00 $3,815.00 0%$3,815.00
13 Trees 2 EA $750.00 $1,500.00 0%$1,500.00
Site Utilities
14 Sanitary Sewer Connection 1 EA $2,500.00 $2,500.00 0%$2,500.00
15 4" PVC Sanitary Line 28 LF $50.00 $1,400.00 0%$1,400.00
16 4" Water Service Connection 1 EA $4,500.00 $4,500.00 0%$4,500.00
17 4" DIP Water Line 32 LF $70.00 $2,240.00 0%$2,240.00
18 As Built Drawings 1 LS $2,000.00 $2,000.00 0%$2,000.00
2025-05-14 624 North Broadway LOC
Total offsite Work $34,085.00 $34,085.00
Total On-Site Work X25%$16,134.75
Total Off-Site work $34,085.00
Total = $50,219.75 * New LOC Reduced Amount = XXXX
LOC Amount = $50,500.00
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% = $12,625.00 (25% LOC Amount)
2025-05-14 624 North Broadway LOC