HomeMy WebLinkAbout20260497 64 Washington St Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.:
Project: 64 Washington
Location: 64 Washington
Saratoga Springs, NY
Date: 6/1/2026
Firm Name & Preparer: The LA Group, Matt Brobston 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 1 LS $10,000.00 $10,000.00 0%$10,000.00
2 Rough Grading 1 LS $15,000.00 $15,000.00 0%$15,000.00
3 Erosion Control Measures 1 LS $8,000.00 $8,000.00 0%$8,000.00
4 Construction Entrance 1 EA $1,200.00 $1,200.00 0%$1,200.00
Demolition
7 Building Removal 1 EA $16,000.00 $16,000.00 0%$16,000.00
8 Asphalt Removal 6,700 SF $1.50 $10,050.00 0%$10,050.00
9 Concrete Removal 1,800 SF $2.50 $4,500.00 0%$4,500.00
Hard Scape
12 CIP Curbing 76 LF $40.00 $3,040.00 0%$3,040.00
13 Concrete Sidewalk 285 SF $5.50 $1,567.50 0%$1,567.50
14 Retaining Wall 140 LF $80.00 $11,200.00 0%$11,200.00
Pavers 1,860 SF $15.00 $27,900.00 0%$27,900.00
Site Amenities
16 Striping 1 LS $1,000.00 $1,000.00 0%$1,000.00
18 Bench 2 EA $500.00 $1,000.00 0%$1,000.00
19 Bike Rack 2 EA $200.00 $400.00 0%$400.00
21 Fencing 30 LF $75.00 $2,250.00 0%$2,250.00
Site Water
22 6" DIP Class 52 Water Main 30 LF $90.00 $2,700.00 0%$2,700.00
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
27 6" SDR-26 Sanitary Line & Stone 38 LF $60.00 $2,280.00 0%$2,280.00
Site Storm
31 12" HDPE Storm Drain & Stone 39 LF $90.00 $3,510.00 0%$3,510.00
Landscaping
39 Topsoil/Seed/Mulch 1 CY $8,000.00 $8,000.00 0%$8,000.00
40 Deciduous Trees 18 EA $300.00 $5,400.00 0%$5,400.00
41 Shrubs 30 EA $120.00 $3,600.00 0%$3,600.00
Ground cover 300 EA $2.00 $600.00 0%$600.00
64 Washington - LOC Estimate
Total onsite Work $138,597.50 $138,597.50
Total onsite X.25 $34,649.38 $34,649.38
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
44 Asphalt Pavement 95 SF $4.25 $403.75 0%$403.75
45 Concrete Curbing 100 LF $40.00 $4,000.00 0%$4,000.00
46 Concrete Sidewalk 325 SF $5.50 $1,787.50 0%$1,787.50
Site Amenities
51 Decrotive Street Light 2 EA $4,500.00 $9,000.00 0%$9,000.00
Off Site Water
52 6" DIP class 52 Water Main 24 LF $90.00 $2,160.00 0%$2,160.00
56 S.S. Tapping Sleeve and Valve Connection 1 EA $1,500.00 $1,500.00 0%$1,500.00
59 Water Fittings 1 LS $4,000.00 $4,000.00 0%$4,000.00
Page 3 of 3
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Site Sanitary
62 SDR-35 6" Sanitary Service to PL & Stone 42 EA $60.00 $2,520.00 0%$2,520.00
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 35 LF $90.00 $3,150.00 0%$3,150.00
Landscaping
69 Topsoil/Seed/Mulch 1 LS $2,000.00 $2,000.00 0%$2,000.00
70 Street Trees 2 EA $300.00 $600.00 0%$600.00
Misc.
71 As-built Drawing 1 LS $3,000.00 $3,000.00 0%$3,000.00
Total offsite Work $35,621.25 $35,621.25
Total On-Site Work X25%$34,649.38
Total Off-Site work $35,621.25
Total LOC Amount = $70,270.63 * New LOC Reduced Amount = $70,270.63
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% = $17,567.66
64 Washington - LOC Estimate