HomeMy WebLinkAbout20260141 67 West Ave The Igloo Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 2025030
Project: The Igloo
Location: 67 West Ave
Saratoga Springs, NY
Date: 9/9/2025
Firm Name & Preparer: The LA Group, Matthew Brobston
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 1 LS $2,500.00 $2,500.00 0%$2,500.00
2 Rough Grading 1 LS $2,500.00 $2,500.00 0%$2,500.00
3 Construction Entrance 1 EA $1,200.00 $1,200.00 0%$1,200.00
4 Erosion Control Measures 1 EA $4,000.00 $4,000.00 0%$4,000.00
Demolition
5 Asphalt Removal 1 LS $3,000.00 $3,000.00 0%$3,000.00
Hard Scape
6 Asphalt Pavement 3,390 SF $4.25 $14,407.50 0%$14,407.50
7 Concrete Sidewalk 840 SF $5.50 $4,620.00 0%$4,620.00
Site Amenities
8 Striping 1 LS $1,000.00 $1,000.00 0%$1,000.00
9 Parking Lot Lights 2 EA $3,500.00 $7,000.00 0%$7,000.00
Landscaping
10 Topsoil/Seed/Mulch 1 LS $1,000.00 $1,000.00 0%$1,000.00
11 Trees 3 EA $600.00 $1,800.00 0%$1,800.00
12 Shrubs 13 EA $120.00 $1,560.00 0%$1,560.00
Total onsite Work $44,587.50 $44,587.50
Total onsite X.25 $11,146.88 $11,146.88
Off Site (All infrastructure & amenities to be dedicated to the City)
Misc.
Concrete Sidewalk 390 SF $5.50 $2,145.00 0%$2,145.00
Concrete Curb 60 LF $22.50 $1,350.00 0%$1,350.00
71 As-built Drawing 1 LS $2,000.00 $2,000.00 0%$2,000.00
Total offsite Work $5,495.00 $5,495.00
Total On-Site Work X25%$11,146.88
Total Off-Site work $5,495.00
Total LOC Amount = $16,641.88 * New LOC Reduced Amount = $16,641.88
LOC
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% = $4,160.47
LOC